Common use of Interest Unpaid Class Accrued Clause in Contracts

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 1A1 $ 593,679.34 288,654.17 $ 0.00 $ 593,679.34 % 6.625000047 IA2 288,654.17 %6.500000075 1A2 $ 5,541.67 218,278.50 $ 0.00 $ 5,541.67 % 7.000004211 IA3 218,278.50 %6.600000000 1A3 $ 109,312.50 242,852.67 $ 0.00 $ 109,312.50 % 6.625000000 IA4 242,852.67 %6.700000092 1A4 $ 7,232.29 186,862.50 $ 0.00 $ 7,232.29 % 6.624998473 IA5 186,862.50 %6.750000000 1A5 $ 142,794.92 78,603.75 $ 0.00 $ 142,794.92 % 6.624999938 IA6 78,603.75 %6.750000000 1A6 $ 60,796.63 17,875.29 $ 0.00 $ 60,796.63 % 6.624999864 IA7 17,875.29 %6.749999370 1A7 $ 4,598.44 509,869.73 $ 0.00 $ 4,598.44 % 6.750003670 IA8 509,869.73 %6.749999934 1A8 $ 14,953.40 174,132.29 $ 0.00 $ 14,953.40 % 6.210001921 IA9 174,132.29 %6.187499946 1A9 $ 3,828.65 65,079.74 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 65,079.74 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 8.919642132 1A10 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A11 $ 90,032.25 $ 0.00 $ 90,032.25 %6.246560000 1A12 $ 39,685.59 $ 0.00 $ 39,685.59 %8.260320682 1A13 $ 110,418.66 $ 0.00 $ 110,418.66 %6.750000041 1A14 $ 3,420.94 $ 0.00 $ 0.00 %6.749990356 1R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 1RL $ 0.00 $ 221,707.95 % 6.624999867 0.00 $ 0.00 %0.000000000 1M $ 48,760.65 41,528.82 $ 0.00 $ 48,760.65 % 6.625000364 B1 41,528.82 %6.749999400 1B1 $ 28,172.81 17,960.15 $ 0.00 $ 28,172.81 % 6.624999075 B2 17,960.15 %6.749999356 1B2 $ 23,838.54 10,102.06 $ 0.00 $ 23,838.54 % 6.625000838 B3 10,102.06 %6.749999954 1B3 $ 11,919.27 8,981.48 $ 0.00 $ 11,919.27 % 6.625000838 B4 8,981.48 %6.750002560 1B4 $ 6,501.42 4,487.94 $ 0.00 $ 6,501.42 % 6.625001846 B5 4,487.94 %6.750004738 1B5 $ 10,835.71 6,739.59 $ 0.00 $ 10,835.71 % 6.6249989926,739.59 %6.750002610

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 688,630.87 $ 0.00 $ 593,679.34 688,630.87 % 6.625000047 6.625000038 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 175,357.01 $ 0.00 $ 142,794.92 175,357.01 % 6.624999938 6.624999827 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 13,797.58 $ 0.00 $ 14,953.40 13,797.58 % 6.210001921 5.730001090 IA9 $ 3,828.65 4,984.47 $ 0.00 $ 3,828.65 4,984.47 % 7.090902356 9.231554221 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 975,704.59 $ 0.00 $ 894,883.84 975,704.59 % 7.000000035 7.000000000 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 0.55 $ 0.00 $ 0.00 0.55 % 0.000000000 6.600000000 X $ 221,707.95 255,575.10 $ 0.00 $ 221,707.95 255,575.10 % 6.624999867 6.625000016 M $ 48,760.65 49,028.24 $ 0.00 $ 48,760.65 49,028.24 % 6.625000364 6.624999901 B1 $ 28,172.81 28,327.42 $ 0.00 $ 28,172.81 28,327.42 % 6.624999075 6.624999196 B2 $ 23,838.54 23,969.36 $ 0.00 $ 23,838.54 23,969.36 % 6.625000838 6.624999885 B3 $ 11,919.27 11,984.68 $ 0.00 $ 11,919.27 11,984.68 % 6.625000838 6.624999885 B4 $ 6,501.42 6,537.10 $ 0.00 $ 6,501.42 6,537.10 % 6.625001846 6.625002745 B5 $ 10,835.71 10,895.18 $ 0.00 $ 10,835.71 10,895.18 % 6.6249989926.625001900

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 362,536.31 $ 0.00 $ 593,679.34 % 6.625000047 IA2 362,536.31 %6.500000055 A2 $ 5,541.67 2,789,573.06 $ 0.00 $ 5,541.67 % 7.000004211 IA3 2,789,573.06 %6.500000008 A3 $ 109,312.50 7,583.33 $ 0.00 $ 109,312.50 % 6.625000000 IA4 7,583.33 %6.499997143 A4 $ 7,232.29 45,181.21 $ 0.00 $ 7,232.29 % 6.624998473 IA5 45,181.21 %6.500000360 A5 $ 142,794.92 40,997.96 $ 0.00 $ 142,794.92 % 6.624999938 IA6 40,997.96 %6.500000132 A6 $ 60,796.63 18,958.33 $ 0.00 $ 60,796.63 % 6.624999864 IA7 18,958.33 %6.499998857 A7 $ 4,598.44 14,000.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 14,000.00 %8.000000000 A8 $ 14,953.40 7,583.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 7,583.33 %6.499997143 A9 $ 3,828.65 7,583.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 7,583.33 %6.499997143 A10 $ 1,083.58 7,583.33 $ 0.00 $ 1,083.58 7,583.33 %10.000046144 IIA1 6.499997143 A11 $ 894,883.84 7,583.33 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 69,965.92 $ 0.00 $ 69,965.92 %6.500000358 B1 $ 30,255.53 $ 0.00 $ 30,255.53 %6.499999497 B2 $ 17,018.74 $ 0.00 $ 17,018.74 %6.500001553 B3 $ 17,018.74 $ 0.00 $ 17,018.74 %6.500001553 B4 $ 7,563.88 $ 0.00 $ 7,563.88 %6.500000816 B5 $ 9,454.87 $ 0.00 $ 9,454.87 %6.500001197 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 337,465.77 $ 0.00 $ 337,465.77 % 6.249999955 A2 $ 412,792.33 $ 0.00 $ 412,792.33 % 6.349999949 A3 $ 13,610.17 $ 0.00 $ 13,610.17 % 6.350001555 A4 $ 202,729.01 $ 0.00 $ 202,729.01 % 6.500000034 A5 $ 120,915.40 $ 0.00 $ 120,915.40 % 6.219529822 A6 $ 34,614.55 $ 0.00 $ 34,614.55 % 9.614537269 A9 $ 41,910.47 $ 0.00 $ 0.00 % 6.750000455 A10 $ 385,141.59 $ 0.00 $ 385,141.59 % 6.750000042 A11 $ 125,718.01 $ 0.00 $ 125,718.01 % 6.199999795 A12 $ 537,599.96 $ 0.00 $ 537,599.96 % 6.500000047 A7 $ 519,234.91 $ 0.00 $ 172,326.65 % 8.232124487 A8 $ 9,654.19 $ 0.00 $ 9,654.19 % 6.750003085 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 54,641.71 $ 0.00 $ 221,707.95 54,641.71 % 6.624999867 M 6.750000297 B1 $ 48,760.65 23,628.85 $ 0.00 $ 48,760.65 23,628.85 % 6.625000364 B1 6.750000939 B2 $ 28,172.81 13,289.49 $ 0.00 $ 28,172.81 13,289.49 % 6.624999075 B2 6.749117744 B3 $ 23,838.54 11,814.42 $ 0.00 $ 23,838.54 11,814.42 % 6.625000838 B3 6.749999689 B4 $ 11,919.27 5,907.21 $ 0.00 $ 11,919.27 5,907.21 % 6.625000838 B4 6.749999721 B5 $ 6,501.42 8,863.69 $ 0.00 $ 6,501.42 8,863.69 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749996364

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 660,459.23 $ 0.00 $ 593,679.34 % 6.625000047 IA2 660,459.23 %6.499999967 A2 $ 5,541.67 29,553.33 $ 0.00 $ 5,541.67 % 7.000004211 IA3 29,553.33 %6.499999267 A3 $ 109,312.50 115,155.98 $ 0.00 $ 109,312.50 % 6.625000000 IA4 115,155.98 %6.563750117 A4 $ 7,232.29 42,742.15 $ 0.00 $ 7,232.29 % 6.624998473 IA5 42,742.15 %6.051331083 A5 $ 142,794.92 270,833.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 270,833.33 %6.499999920 A6 $ 60,796.63 16,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 16,250.00 %6.500000000 A7 $ 4,598.44 16,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 16,250.00 %6.500000000 A8 $ 14,953.40 10,833.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 10,833.33 %6.499998000 A9 $ 3,828.65 10,833.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 10,833.33 %6.499998000 A10 $ 1,083.58 13,843.13 $ 0.00 $ 1,083.58 13,843.13 %10.000046144 IIA1 6.750002438 A11 $ 894,883.84 11,070.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 637,191.24 $ 0.00 $ 637,191.24 %6.499999962 A16 $ 380,081.01 $ 0.00 $ 380,081.01 %6.499999989 A17 $ 47,535.47 $ 0.00 $ 47,535.47 %6.500000035 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 163,903.72 $ 0.00 $ 163,903.72 %0.443953908 M $ 49,685.68 $ 0.00 $ 49,685.68 %6.499999783 B1 $ 20,142.80 $ 0.00 $ 20,142.80 %6.499999876 B2 $ 12,085.36 $ 0.00 $ 12,085.36 %6.500001091 B3 $ 13,428.53 $ 0.00 $ 13,428.53 %6.499998272 B4 $ 5,371.63 $ 0.00 $ 5,371.63 %6.500002087 B5 $ 6,719.64 $ 0.00 $ 6,719.64 %6.500001850 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 1,031,819.23 $ 0.00 $1,031,819.23 % 6.749999995 1A2 $ 271,082.40 $ 0.00 $ 593,679.34 271,082.40 % 6.625000047 IA2 6.749999948 1A3 $ 5,541.67 28,350.00 $ 0.00 $ 5,541.67 28,350.00 % 7.000004211 IA3 7.000000000 1A4 $ 109,312.50 23,216.67 $ 0.00 $ 109,312.50 23,216.67 % 6.625000000 IA4 7.000001005 1A5 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 23,216.67 % 6.624998473 IA5 7.000001005 1A6 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 23,216.67 % 6.624999938 IA6 7.000001005 1A7 $ 60,796.63 91,000.00 $ 0.00 $ 60,796.63 91,000.00 % 6.624999864 IA7 6.500000000 1A8 $ 4,598.44 233,573.17 $ 0.00 $ 4,598.44 233,573.17 % 6.750003670 IA8 6.750000018 1A9 $ 14,953.40 15,370.18 $ 0.00 $ 14,953.40 15,370.18 % 6.210001921 IA9 6.750001567 1A10 $ 3,828.65 55,800.00 $ 0.00 $ 3,828.65 55,800.00 % 7.090902356 IA10 6.750000000 1A11 $ 1,083.58 286,875.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 286,875.00 % 6.750000000 1A12 $ 894,883.84 195,694.60 $ 0.00 $ 894,883.84 195,694.60 % 7.000000035 IIA2 6.750000095 1A13 $ 74,957.03 $ 0.00 $ 74,957.03 % 6.749999581 1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A15 $ 253,604.57 $ 0.00 $ 253,604.57 % 6.749999895 1A16 $ 99,522.48 $ 0.00 $ 99,522.48 % 6.750000135 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X 1M $ 221,707.95 53,712.53 $ 0.00 $ 221,707.95 53,712.53 % 6.624999867 M 6.749999825 1B1 $ 48,760.65 23,231.13 $ 0.00 $ 48,760.65 23,231.13 % 6.625000364 B1 6.749999292 1B2 $ 28,172.81 13,065.06 $ 0.00 $ 28,172.81 13,065.06 % 6.624999075 B2 6.750000620 1B3 $ 23,838.54 11,612.76 $ 0.00 $ 23,838.54 11,612.76 % 6.625000838 B3 6.749998518 1B4 $ 11,919.27 5,809.18 $ 0.00 $ 11,919.27 5,809.18 % 6.625000838 B4 6.749994256 1B5 $ 6,501.42 8,711.39 $ 0.00 $ 6,501.42 8,711.39 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.750001027

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 132,799.19 $ 0.00 $ 593,679.34 % 6.625000047 IA2 132,799.19 %7.750000198 A2 $ 5,541.67 1,588,401.46 $ 0.00 $ 5,541.67 % 7.000004211 IA3 1,588,401.46 %7.749999984 A3 $ 109,312.50 225,000.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 225,000.00 %7.500000000 A4 $ 7,232.29 340,897.25 $ 0.00 $ 7,232.29 % 6.624998473 IA5 340,897.25 %7.749999901 A5 $ 142,794.92 6,000.00 $ 0.00 $ 142,794.92 % 6.624999938 IA6 6,000.00 %8.000000000 A6 $ 60,796.63 11,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 11,250.00 %7.500000000 A7 $ 4,598.44 11,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 11,250.00 %7.500000000 A8 $ 14,953.40 11,250.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 11,250.00 %7.500000000 A9 $ 3,828.65 11,250.00 $ 0.00 $ 3,828.65 % 7.090902356 IA10 11,250.00 %7.500000000 A10 $ 1,083.58 11,437.50 $ 0.00 $ 1,083.58 11,437.50 %10.000046144 IIA1 7.625000000 A11 $ 894,883.84 11,437.50 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,437.50 %7.625000000 A12 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A13 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A14 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A15 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A16 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A17 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A18 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A19 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A20 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A21 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A22 $ 88,827.92 $ 0.00 $ 88,827.92 %7.750000291 A23 $ 188,813.60 $ 0.00 $ 188,813.60 %7.749999972 A24 $ 66,455.43 $ 0.00 $ 0.00 %7.750000371 A25 $ 95,648.74 $ 0.00 $ 95,648.74 %7.750000012 A26 $ 1,500.00 $ 0.00 $ 1,500.00 %0.050000000 S $ 240,597.95 $ 0.00 $ 240,597.95 %0.659036023 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 73,045.79 $ 0.00 $ 73,045.79 %7.750000151 B1 $ 28,509.28 $ 0.00 $ 28,509.28 %7.749999208 B2 $ 14,251.42 $ 0.00 $ 14,251.42 %7.749997590 B3 $ 12,469.19 $ 0.00 $ 12,469.19 %7.749998677 B4 $ 12,475.63 $ 0.00 $ 12,475.63 %7.750002374 B5 $ 10,692.44 $ 0.00 $ 10,692.44 %7.749998797 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 2,085,935.59 $ 0.00 $ 593,679.34 % 6.625000047 IA2 2,085,935.59 %6.499999998 A2 $ 5,541.67 325,229.73 $ 0.00 $ 5,541.67 % 7.000004211 IA3 325,229.73 %6.500000040 A3 $ 109,312.50 13,595.83 $ 0.00 $ 109,312.50 % 6.625000000 IA4 13,595.83 %6.499998406 A4 $ 7,232.29 17,988.75 $ 0.00 $ 7,232.29 % 6.624998473 IA5 17,988.75 %6.500000000 A5 $ 142,794.92 17,994.17 $ 0.00 $ 142,794.92 % 6.624999938 IA6 17,994.17 %6.500001204 A6 $ 60,796.63 12,545.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 12,545.00 %6.500000000 A7 $ 4,598.44 18,994.08 $ 0.00 $ 4,598.44 % 6.750003670 IA8 18,994.08 %6.499998859 A8 $ 14,953.40 90,827.36 $ 0.00 $ 14,953.40 % 6.210001921 IA9 90,827.36 %6.499999752 A9 $ 3,828.65 17,364.58 $ 0.00 $ 3,828.65 % 7.090902356 IA10 17,364.58 %6.249998800 A10 $ 1,083.58 27,083.33 $ 0.00 $ 1,083.58 27,083.33 %10.000046144 IIA1 6.499999200 A11 $ 894,883.84 9,724.17 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A18 $ 24,721.88 $ 0.00 $ 24,721.88 %6.750001365 A19 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A20 $ 22,110.00 $ 0.00 $ 22,110.00 %9.000000000 A21 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A22 $ 5,833.33 $ 0.00 $ 5,833.33 %6.999996000 A23 $ 27,083.33 $ 0.00 $ 27,083.33 %6.750000312 A24 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 A25 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 $ 48,760.65 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 48,760.65 % 6.625000364 B1 53,175.41 %6.999999671 A27 $ 28,172.81 501,212.30 $ 0.00 $ 28,172.81 % 6.624999075 B2 501,212.30 %6.500000059 A28 $ 23,838.54 88,188.75 $ 0.00 $ 23,838.54 % 6.625000838 B3 88,188.75 %6.500000000 A29 $ 11,919.27 427,190.83 $ 0.00 $ 11,919.27 % 6.625000838 B4 427,190.83 %6.499999949 S $ 6,501.42 281,891.68 $ 0.00 $ 6,501.42 % 6.625001846 B5 281,891.68 %0.471407961 M $ 10,835.71 84,938.19 $ 0.00 $ 10,835.71 % 6.62499899284,938.19 %6.499999770 B1 $ 31,852.50 $ 0.00 $ 31,852.50 %6.500000916 B2 $ 19,111.50 $ 0.00 $ 19,111.50 %6.500000908 B3 $ 23,358.14 $ 0.00 $ 23,358.14 %6.500000633 B4 $ 8,494.36 $ 0.00 $ 8,494.36 %6.500001693 B5 $ 12,740.86 $ 0.00 $ 12,740.86 %6.500002098 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 204,042.08 $ 0.00 $ 593,679.34 % 6.625000047 IA2 204,042.08 %6.500000041 A2 $ 5,541.67 82,796.71 $ 0.00 $ 5,541.67 % 7.000004211 IA3 82,796.71 %6.863750249 A3 $ 109,312.50 256,912.58 $ 0.00 $ 109,312.50 % 6.625000000 IA4 256,912.58 %6.499999985 A4 $ 7,232.29 13,706.47 $ 0.00 $ 7,232.29 % 6.624998473 IA5 13,706.47 %4.058036078 A5 $ 142,794.92 14,886.03 $ 0.00 $ 142,794.92 % 6.624999938 IA6 14,886.03 %7.000002351 A6 $ 60,796.63 27,489.09 $ 0.00 $ 60,796.63 % 6.624999864 IA7 27,489.09 %6.999999151 A7 $ 4,598.44 11,666.67 $ 0.00 $ 4,598.44 % 6.750003670 IA8 11,666.67 %7.000002000 A8 $ 14,953.40 172,948.19 $ 0.00 $ 14,953.40 % 6.210001921 IA9 172,948.19 %7.500000206 A9 $ 3,828.65 653,769.81 $ 0.00 $ 3,828.65 % 7.090902356 IA10 653,769.81 %5.999999978 A10 $ 1,083.58 155,653.37 $ 0.00 $ 1,083.58 155,653.37 %10.000046144 IIA1 6.750000142 A11 $ 894,883.84 556,614.85 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 556,614.85 %7.000000013 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A15 $ 24,523.33 $ 0.00 $ 24,523.33 %6.999999049 A16 $ 6,653.74 $ 0.00 $ 6,653.74 %6.999994740 A17 $ 169,225.00 $ 0.00 $ 169,225.00 %6.000000000 S $ 159,633.66 $ 0.00 $ 159,633.66 %0.418060783 M $ 56,449.03 $ 0.00 $ 56,449.03 %6.500000196 B1 $ 20,123.06 $ 0.00 $ 20,123.06 %6.500000598 B2 $ 12,072.76 $ 0.00 $ 12,072.76 %6.500001110 B3 $ 13,413.58 $ 0.00 $ 13,413.58 %6.500001367 B4 $ 5,363.28 $ 0.00 $ 5,363.28 %6.500003676 B5 $ 6,719.75 $ 0.00 $ 6,719.75 %6.500003829 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 548,702.40 $ 0.00 $ 593,679.34 % 6.625000047 IA2 548,702.40 %6.999999943 A2 $ 5,541.67 134,927.71 $ 0.00 $ 5,541.67 % 7.000004211 IA3 134,927.71 %7.000000155 A3 $ 109,312.50 99,861.85 $ 0.00 $ 109,312.50 % 6.625000000 IA4 99,861.85 %7.000000244 A4 $ 7,232.29 74,503.33 $ 0.00 $ 7,232.29 % 6.624998473 IA5 74,503.33 %6.999999687 A5 $ 142,794.92 265,533.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 265,533.33 %6.999999912 A6 $ 60,796.63 160,013.15 $ 0.00 $ 60,796.63 % 6.624999864 IA7 0.00 %6.999999848 A7 $ 4,598.44 693,869.83 $ 0.00 $ 4,598.44 % 6.750003670 IA8 693,869.83 %7.000000034 A8 $ 14,953.40 55,333.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 55,333.33 %6.999999789 A9 $ 3,828.65 125,000.00 $ 0.00 $ 3,828.65 % 7.090902356 IA10 125,000.00 %7.500000000 A10 $ 1,083.58 500.00 $ 0.00 $ 1,083.58 500.00 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 0.030000000 A11 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A12 $ 460,541.67 $ 0.00 $ 460,541.67 %7.000000051 A13 $ 84,583.33 $ 0.00 $ 84,583.33 %6.999999724 S $ 102,849.18 $ 0.00 $ 102,849.18 %0.406282050 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X M $ 221,707.95 55,573.64 $ 0.00 $ 221,707.95 % 6.624999867 M 55,573.64 %7.000000047 B1 $ 48,760.65 21,939.87 $ 0.00 $ 48,760.65 % 6.625000364 B1 21,939.87 %6.999999835 B2 $ 28,172.81 11,699.71 $ 0.00 $ 28,172.81 % 6.624999075 B2 11,699.71 %6.999997841 B3 $ 23,838.54 14,624.64 $ 0.00 $ 23,838.54 % 6.625000838 B3 14,624.64 %6.999999031 B4 $ 11,919.27 5,849.86 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,849.86 %7.000003789 B5 $ 6,501.42 7,318.57 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 7,318.57 %7.000001339 R $ 0.00 $ 10,835.71 % 6.6249989920.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 476,168.92 $ 0.00 $ 593,679.34 % 6.625000047 IA2 476,168.92 %7.749999963 A2 $ 5,541.67 42,980.21 $ 0.00 $ 5,541.67 % 7.000004211 IA3 42,980.21 %7.750000301 A3 $ 109,312.50 6,500.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 6,500.00 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 8.000000000 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A5 $ 265,180.70 $ 0.00 $ 265,180.70 %7.749999890 A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139 A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185 A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000 A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850 A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970 A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846 A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750 A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201 A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364 A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486 A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000 A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000 A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000 A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710 A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000 A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531 A22 $ 912,703.86 $ 0.00 $ 912,703.86 %7.750000018 A23 $ 172,837.54 $ 0.00 $ 172,837.54 %7.750000124 A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732 A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238 S $ 88,005.20 $ 0.00 $ 88,005.20 %0.413234613 M $ 54,685.70 $ 0.00 $ 54,685.70 %7.750000408 B1 $ 25,241.53 $ 0.00 $ 25,241.53 %7.749999138 B2 $ 14,023.79 $ 0.00 $ 14,023.79 %7.750000637 B3 $ 11,217.74 $ 0.00 $ 11,217.74 %7.749997310 B4 $ 7,015.11 $ 0.00 $ 7,015.11 %7.749997365 B5 $ 7,011.54 $ 0.00 $ 7,011.54 %7.749995049 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 1,292,569.78 $ 0.00 $ 593,679.34 % 6.625000047 IA2 1,292,569.78 %7.499999974 A2 $ 5,541.67 250,000.00 $ 0.00 $ 5,541.67 % 7.000004211 IA3 250,000.00 %7.500000000 A3 $ 109,312.50 130,466.21 $ 0.00 $ 109,312.50 % 6.625000000 IA4 130,466.21 %7.500000133 A4 $ 7,232.29 42,112.50 $ 0.00 $ 7,232.29 % 6.624998473 IA5 42,112.50 %7.500000000 A5 $ 142,794.92 31,593.75 $ 0.00 $ 142,794.92 % 6.624999938 IA6 31,593.75 %7.500000000 A6 $ 60,796.63 119,397.44 $ 0.00 $ 60,796.63 % 6.624999864 IA7 119,397.44 %7.500000259 A7 $ 4,598.44 90,237.50 $ 0.00 $ 4,598.44 % 6.750003670 IA8 90,237.50 %7.500000000 A8 $ 14,953.40 181,577.69 $ 0.00 $ 14,953.40 % 6.210001921 IA9 181,577.69 %7.500000057 A9 $ 3,828.65 49,103.56 $ 0.00 $ 3,828.65 % 7.090902356 IA10 0.00 %7.499999790 S $ 1,083.58 93,919.99 $ 0.00 $ 1,083.58 93,919.99 %10.000046144 IIA1 0.407311239 M $ 894,883.84 49,748.46 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 49,748.46 %7.499999293 B1 $ 20,621.51 $ 0.00 $ 20,621.51 %7.499999636 B2 $ 12,134.68 $ 0.00 $ 12,134.68 %7.500000155 B3 $ 8,493.04 $ 0.00 $ 8,493.04 %7.500004360 B4 $ 6,067.34 $ 0.00 $ 6,067.34 %7.500000155 B5 $ 6,067.46 $ 0.00 $ 6,067.46 %7.500002472 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 2,196,597.30 $ 0.00 $ 2,196,597.30 %6.500000014 A2 $ 346,445.94 $ 0.00 $ 346,445.94 %6.499999967 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,990.83 $ 0.00 $ 18,990.83 %6.499998859 A8 $ 99,727.41 $ 0.00 $ 99,727.41 %6.499999931 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A18 $ 221,707.95 24,721.88 $ 0.00 $ 221,707.95 % 6.624999867 M 24,721.88 %6.750001365 A19 $ 48,760.65 6,666.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,666.67 %8.000004000 A20 $ 28,172.81 22,110.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 22,110.00 %9.000000000 A21 $ 23,838.54 5,416.67 $ 0.00 $ 23,838.54 % 6.625000838 B3 5,416.67 %6.500004000 A22 $ 11,919.27 5,833.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,833.33 %6.999996000 A23 $ 6,501.42 27,083.33 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 27,083.33 %6.750000312 A24 $ 0.00 $ 10,835.71 % 6.6249989920.00 $ 0.00 %0.000000000 A25 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 53,175.41 %6.999999671 A27 $ 532,740.89 $ 0.00 $ 532,740.89 %6.499999972 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 299,465.61 $ 0.00 $ 299,465.61 %0.479754952 M $ 85,367.48 $ 0.00 $ 85,367.48 %6.500000117 B1 $ 32,013.48 $ 0.00 $ 32,013.48 %6.499999805 B2 $ 19,208.09 $ 0.00 $ 19,208.09 %6.500000482 B3 $ 23,476.19 $ 0.00 $ 23,476.19 %6.499999484 B4 $ 8,537.29 $ 0.00 $ 8,537.29 %6.500000688 B5 $ 12,805.25 $ 0.00 $ 12,805.25 %6.500000286

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 1,773,870.21 $ 0.00 $1,773,870.21 %7.500000000 A2 $ 28,961.74 $ 0.00 $ 0.00 %7.500000890 A3 $ 69,179.69 $ 0.00 $ 0.00 %7.500000271 A5 $ 207,000.00 $ 0.00 $ 207,000.00 %7.200000000 A4 $ 1,725.00 $ 0.00 $ 1,725.00 %0.060000000 A6 $ 34,615.00 $ 0.00 $ 34,615.00 %7.525000000 A7 $ 6,785.00 $ 0.00 $ 6,785.00 %1.475000000 A8 $ 253,937.50 $ 0.00 $ 253,937.50 %7.500000000 IIA $ 359,121.99 $ 0.00 $ 359,121.99 %7.249999911 IS $ 277,000.14 $ 0.00 $ 277,000.14 %0.858724257 IIS $ 36,377.88 $ 0.00 $ 36,377.88 %0.791675439 IR $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 IRL $ 0.00 $ 221,707.95 % 6.624999867 0.00 $ 0.00 %0.000000000 M $ 48,760.65 58,418.19 $ 0.00 $ 48,760.65 % 6.625000364 58,418.19 %7.466193921 B1 $ 28,172.81 24,839.23 $ 0.00 $ 28,172.81 % 6.624999075 24,839.23 %7.466193798 B2 $ 23,838.54 13,140.67 $ 0.00 $ 23,838.54 % 6.625000838 13,140.67 %7.466191673 B3 $ 11,919.27 10,225.36 $ 0.00 $ 11,919.27 % 6.625000838 10,225.36 %7.466194753 B4 $ 6,501.42 7,303.83 $ 0.00 $ 6,501.42 % 6.625001846 7,303.83 %7.466196186 B5 $ 10,835.71 10,234.27 $ 0.00 $ 10,835.71 % 6.62499899210,234.27 %7.466197907

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 273,956.85 $ 0.00 $ 593,679.34 % 6.625000047 IA2 273,956.85 %7.999999891 A8 $ 5,541.67 222,464.60 $ 0.00 $ 5,541.67 % 7.000004211 IA3 222,464.60 %7.874999939 A9 $ 109,312.50 3,531.18 $ 0.00 $ 109,312.50 % 6.625000000 IA4 3,531.18 %7.999990636 A2 $ 7,232.29 53,026.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 53,026.67 %8.000000503 A4 $ 142,794.92 94,500.81 $ 0.00 $ 142,794.92 % 6.624999938 IA6 94,500.81 %7.999999718 A5 $ 60,796.63 8,206.67 $ 0.00 $ 60,796.63 % 6.624999864 IA7 8,206.67 %8.000003249 A6 $ 4,598.44 45,793.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 45,793.33 %7.999999418 A7 $ 14,953.40 25,320.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 25,320.00 %8.000000000 A3 $ 3,828.65 91,633.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 91,633.33 %7.999999709 S $ 1,083.58 26,342.29 $ 0.00 $ 1,083.58 26,342.29 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 0.311163577 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 18,213.26 $ 0.00 $ 18,213.26 %7.999998448 B1 $ 7,872.96 $ 0.00 $ 7,872.96 %8.000001626 B2 $ 4,928.06 $ 0.00 $ 4,928.06 %7.999998810 B3 $ 3,933.16 $ 0.00 $ 3,933.16 %7.999994169 B4 $ 1,969.90 $ 0.00 $ 1,969.90 %8.000009205 B5 $ 2,467.16 $ 0.00 $ 2,467.16 %8.000014484 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 153,408.89 $ 0.00 $ 153,408.89 %5.950000013 A2 $ 228,536.00 $ 0.00 $ 228,536.00 %6.000000000 A3 $ 892,574.07 $ 0.00 $ 892,574.07 %6.249999980 A4 $ 195,842.49 $ 0.00 $ 195,842.49 %5.682500144 A5 $ 97,102.72 $ 0.00 $ 97,102.72 %2.817500025 A6 $ 1,235,804.63 $ 0.00 $ 1,235,804.63 %6.499999981 A7 $ 785,176.14 $ 0.00 $ 785,176.14 %6.499999981 A8 $ 280,686.95 $ 0.00 $ 280,686.95 %6.499999956 A9 $ 5,564.97 $ 0.00 $ 0.00 %6.500004789 A10 $ 102,533.15 $ 0.00 $ 102,533.15 %6.500000317 A11 $ 36,259.17 $ 0.00 $ 36,259.17 %6.500000598 A12 $ 8,706.67 $ 0.00 $ 8,706.67 %8.000003063 A13 $ 98,823.76 $ 0.00 $ 98,823.76 %5.882500056 A14 $ 43,973.00 $ 0.00 $ 43,973.00 %8.506875056 A15 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A16 $ 221,707.95 3,051.21 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 %6.499994088 A17 $ 48,760.65 27,824.83 $ 0.00 $ 48,760.65 % 6.625000364 B1 0.00 %6.500000054 A18 $ 28,172.81 31,669.04 $ 0.00 $ 28,172.81 % 6.624999075 B2 31,669.04 %6.749999467 A19 $ 23,838.54 32,841.97 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 32,841.97 %7.000000000 A20 $ 0.00 $ 11,919.27 % 6.625000838 B4 0.00 $ 6,501.42 0.00 %0.000000000 A21 $ 10,292.01 $ 0.00 $ 6,501.42 % 6.625001846 B5 0.00 %6.499997347 A22 $ 10,835.71 515,883.47 $ 0.00 $ 10,835.71 % 6.624998992515,883.47 %6.500000016 S $ 327,813.71 $ 0.00 $ 327,813.71 %0.449301650 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 95,039.58 $ 0.00 $ 95,039.58 %6.500000284 B1 $ 38,528.25 $ 0.00 $ 38,528.25 %6.500000715 B2 $ 23,118.03 $ 0.00 $ 23,118.03 %6.500001066 B3 $ 25,685.50 $ 0.00 $ 25,685.50 %6.500000715 B4 $ 10,275.28 $ 0.00 $ 10,275.28 %6.500001505 B5 $ 12,842.75 $ 0.00 $ 12,842.75 %6.499998439

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 79,524.91 $ 0.00 $ 0.00 79,524.91 % 6.999999740 A2 $ 0.00 % 0.000000000 X $ 221,707.95 21,583.33 $ 0.00 $ 221,707.95 21,583.33 % 6.624999867 M 6.999998919 A3 $ 48,760.65 108,835.91 $ 0.00 $ 48,760.65 108,835.91 % 6.625000364 B1 7.000000087 A4 $ 28,172.81 143,272.50 $ 0.00 $ 28,172.81 143,272.50 % 6.624999075 B2 7.000000000 A5 $ 23,838.54 198,686.24 $ 0.00 $ 23,838.54 198,686.24 % 6.625000838 B3 6.999999853 A6 $ 11,919.27 242,018.40 $ 0.00 $ 11,919.27 242,018.40 % 6.625000838 B4 6.999999980 A7 $ 6,501.42 57,166.67 $ 0.00 $ 6,501.42 57,166.67 % 6.625001846 B5 7.000000408 A8 $ 10,835.71 4,318.71 $ 0.00 $ 10,835.71 4,318.71 % 6.6249989927.250004924 A9 $ 20,700.03 $ 0.00 $ 20,700.03 % 6.949999882 A10 $ 19,250.00 $ 0.00 $ 19,250.00 % 7.000000000 A11 $ 127,501.75 $ 0.00 $ 127,501.75 % 6.999999993 A12 $ 903,777.91 $ 0.00 $ 903,777.91 % 6.999999987 M $ 45,639.76 $ 0.00 $ 45,639.76 % 7.000000141 B1 $ 26,079.86 $ 0.00 $ 26,079.86 % 6.999999378 B2 $ 13,039.93 $ 0.00 $ 13,039.93 % 6.999999378 B3 $ 13,039.93 $ 0.00 $ 13,039.93 % 6.999999378 B4 $ 3,910.82 $ 0.00 $ 3,910.82 % 6.999995779 B5 $ 9,129.21 $ 0.00 $ 9,129.21 % 6.999998473

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 1,043,646.69 $ 0.00 $1,043,646.69 % 6.749999980 1A2 $ 273,319.29 $ 0.00 $ 593,679.34 273,319.29 % 6.625000047 IA2 6.749999881 1A3 $ 5,541.67 28,350.00 $ 0.00 $ 5,541.67 28,350.00 % 7.000004211 IA3 7.000000000 1A4 $ 109,312.50 23,216.67 $ 0.00 $ 109,312.50 23,216.67 % 6.625000000 IA4 7.000001005 1A5 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 23,216.67 % 6.624998473 IA5 7.000001005 1A6 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 23,216.67 % 6.624999938 IA6 7.000001005 1A7 $ 60,796.63 91,000.00 $ 0.00 $ 60,796.63 91,000.00 % 6.624999864 IA7 6.500000000 1A8 $ 4,598.44 233,573.17 $ 0.00 $ 4,598.44 233,573.17 % 6.750003670 IA8 6.750000018 1A9 $ 14,953.40 16,185.98 $ 0.00 $ 14,953.40 16,185.98 % 6.210001921 IA9 6.749999685 1A10 $ 3,828.65 55,800.00 $ 0.00 $ 3,828.65 55,800.00 % 7.090902356 IA10 6.750000000 1A11 $ 1,083.58 286,875.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 286,875.00 % 6.750000000 1A12 $ 894,883.84 196,375.71 $ 0.00 $ 894,883.84 196,375.71 % 7.000000035 IIA2 6.749999987 1A13 $ 77,378.33 $ 0.00 $ 77,378.33 % 6.750000233 1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A15 $ 254,493.24 $ 0.00 $ 254,493.24 % 6.749999944 1A16 $ 102,681.61 $ 0.00 $ 102,681.61 % 6.750000072 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X 1M $ 221,707.95 53,755.40 $ 0.00 $ 221,707.95 53,755.40 % 6.624999867 M 6.749999743 1B1 $ 48,760.65 23,249.67 $ 0.00 $ 48,760.65 23,249.67 % 6.625000364 B1 6.749998737 1B2 $ 28,172.81 13,075.49 $ 0.00 $ 28,172.81 13,075.49 % 6.624999075 B2 6.750001729 1B3 $ 23,838.54 11,622.03 $ 0.00 $ 23,838.54 11,622.03 % 6.625000838 B3 6.749999270 1B4 $ 11,919.27 5,813.82 $ 0.00 $ 11,919.27 5,813.82 % 6.625000838 B4 6.749998237 1B5 $ 6,501.42 8,718.34 $ 0.00 $ 6,501.42 8,718.34 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749998698

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 288,654.17 $ 0.00 $ 593,679.34 288,654.17 % 6.625000047 IA2 6.500000075 1A2 $ 5,541.67 218,278.50 $ 0.00 $ 5,541.67 218,278.50 % 7.000004211 IA3 6.600000000 1A3 $ 109,312.50 242,852.67 $ 0.00 $ 109,312.50 242,852.67 % 6.625000000 IA4 6.700000092 1A4 $ 7,232.29 186,862.50 $ 0.00 $ 7,232.29 186,862.50 % 6.624998473 IA5 6.750000000 1A5 $ 142,794.92 78,603.75 $ 0.00 $ 142,794.92 78,603.75 % 6.624999938 IA6 6.750000000 1A6 $ 60,796.63 17,875.29 $ 0.00 $ 60,796.63 17,875.29 % 6.624999864 IA7 6.749999370 1A7 $ 4,598.44 517,195.13 $ 0.00 $ 4,598.44 517,195.13 % 6.750003670 IA8 6.750000029 1A8 $ 14,953.40 175,846.91 $ 0.00 $ 14,953.40 175,846.91 % 6.210001921 IA9 5.812499969 1A9 $ 3,828.65 81,305.56 $ 0.00 $ 3,828.65 81,305.56 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 10.366071304 1A10 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A11 $ 119,036.66 $ 0.00 $ 119,036.66 % 6.043749886 1A12 $ 58,225.79 $ 0.00 $ 58,225.79 % 8.868749633 1A13 $ 112,005.06 $ 0.00 $ 112,005.06 % 6.749999718 1A14 $ 3,470.09 $ 0.00 $ 0.00 % 6.749991782 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 1RL $ 0.00 $ 221,707.95 0.00 $ 0.00 % 6.624999867 0.000000000 1M $ 48,760.65 41,594.77 $ 0.00 $ 48,760.65 41,594.77 % 6.625000364 B1 6.749999633 1B1 $ 28,172.81 17,988.67 $ 0.00 $ 28,172.81 17,988.67 % 6.624999075 B2 6.749998961 1B2 $ 23,838.54 10,118.10 $ 0.00 $ 23,838.54 10,118.10 % 6.625000838 B3 6.749998436 1B3 $ 11,919.27 8,995.74 $ 0.00 $ 11,919.27 8,995.74 % 6.625000838 B4 6.750000492 1B4 $ 6,501.42 4,495.06 $ 0.00 $ 6,501.42 4,495.06 % 6.625001846 B5 6.749994322 1B5 $ 10,835.71 6,750.29 $ 0.00 $ 10,835.71 6,750.29 % 6.6249989926.749999975

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 4A1 $ 593,679.34 403,593.75 $ 0.00 $ 593,679.34 403,593.75 % 6.625000047 IA2 6.750000000 4A2 $ 5,541.67 60,914.04 $ 0.00 $ 5,541.67 60,914.04 % 7.000004211 IA3 6.556250345 4A3 $ 109,312.50 22,704.85 $ 0.00 $ 109,312.50 22,704.85 % 6.625000000 IA4 7.331249773 4A4 $ 7,232.29 113,287.50 $ 0.00 $ 7,232.29 113,287.50 % 6.624998473 IA5 6.750000000 4A5 $ 142,794.92 253,687.50 $ 0.00 $ 142,794.92 253,687.50 % 6.624999938 IA6 6.750000000 4A6 $ 60,796.63 109,687.50 $ 0.00 $ 60,796.63 109,687.50 % 6.624999864 IA7 6.750000000 4A7 $ 4,598.44 18,229.17 $ 0.00 $ 4,598.44 18,229.17 % 6.750003670 IA8 7.000001280 4A8 $ 14,953.40 16,927.08 $ 0.00 $ 14,953.40 16,927.08 % 6.210001921 IA9 6.499998720 4A9 $ 3,828.65 18,562.50 $ 0.00 $ 3,828.65 18,562.50 % 7.090902356 IA10 6.750000000 4A10 $ 1,083.58 18,083.33 $ 0.00 $ 1,083.58 %10.000046144 IIA1 18,083.33 % 6.999998710 4A11 $ 894,883.84 16,791.67 $ 0.00 $ 894,883.84 16,791.67 % 7.000000035 IIA2 6.500001290 4A12 $ 21,093.75 $ 0.00 $ 0.00 21,093.75 % 6.750000000 4A13 $ 0.00 % 0.000000000 AR 11,952.56 $ 0.00 $ 0.00 11,952.56 % 6.749998588 SUP4 $ 0.00 % 0.000000000 X $ 221,707.95 64,178.75 $ 0.00 $ 221,707.95 64,178.75 % 6.624999867 M 0.417430027 4R $ 48,760.65 0.56 $ 0.00 $ 48,760.65 0.56 % 6.625000364 B1 6.720000000 4M $ 28,172.81 20,954.48 $ 0.00 $ 28,172.81 20,954.48 % 6.624999075 B2 6.750001611 4B1 $ 23,838.54 9,061.39 $ 0.00 $ 23,838.54 9,061.39 % 6.625000838 B3 6.749999069 4B2 $ 11,919.27 5,097.03 $ 0.00 $ 11,919.27 5,097.03 % 6.625000838 B4 6.749997517 4B3 $ 6,501.42 4,530.70 $ 0.00 $ 6,501.42 4,530.70 % 6.625001846 B5 6.750006518 4B4 $ 10,835.71 2,265.35 $ 0.00 $ 10,835.71 2,265.35 % 6.6249989926.750014898 4B5 $ 3,398.04 $ 0.00 $ 3,398.04 % 6.749993631

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 1,362,033.24 $ 0.00 $ 0.00 1,362,033.24 %6.749999995 A2 $ 0.00 % 0.000000000 X $ 221,707.95 474,293.13 $ 0.00 $ 221,707.95 % 6.624999867 M 474,293.13 %6.749999957 A3 $ 48,760.65 159,908.11 $ 0.00 $ 48,760.65 % 6.625000364 B1 159,908.11 %6.346559966 A4 $ 28,172.81 54,258.14 $ 0.00 $ 28,172.81 % 6.624999075 B2 54,258.14 %8.306125774 A5 $ 23,838.54 8,437.50 $ 0.00 $ 23,838.54 % 6.625000838 B3 8,437.50 %6.750000000 A6 $ 11,919.27 8,437.50 $ 0.00 $ 11,919.27 % 6.625000838 B4 8,437.50 %6.750000000 A7 $ 6,501.42 11,250.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 11,250.00 %6.750000000 A8 $ 10,835.71 46,428.57 $ 0.00 $ 10,835.71 % 6.62499899246,428.57 %6.499999475 A9 $ 29,166.67 $ 0.00 $ 29,166.67 %7.000000800 A10 $ 8,779.76 $ 0.00 $ 8,779.76 %7.375000613 A11 $ 267,187.50 $ 0.00 $ 267,187.50 %6.750000000 M $ 49,409.98 $ 0.00 $ 49,409.98 %6.749999727 B1 $ 21,366.48 $ 0.00 $ 21,366.48 %6.750000503 B2 $ 12,018.64 $ 0.00 $ 12,018.64 %6.749998866 B3 $ 10,683.24 $ 0.00 $ 10,683.24 %6.750000521 B4 $ 5,341.62 $ 0.00 $ 5,341.62 %6.750004075 B5 $ 8,017.58 $ 0.00 $ 8,017.58 %6.749997706

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A1 $ 476,603.12 $ 0.00 $ 476,603.12 %6.100000005 1A2 $ 162,666.67 $ 0.00 $ 162,666.67 %6.100000125 1A4 $ 248,932.57 $ 0.00 $ 248,932.57 %6.500000087 1A5 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1A6 $ 221,707.95 213,750.00 $ 0.00 $ 221,707.95 % 6.624999867 M 213,750.00 %6.750000000 1A7 $ 48,760.65 6,766.88 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,766.88 %6.750004988 1A8 $ 28,172.81 339,365.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 339,365.00 %6.500000000 1A3 $ 23,838.54 501,791.61 $ 0.00 $ 23,838.54 % 6.625000838 B3 203,825.12 %8.240183531 1A9 $ 11,919.27 23,856.31 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 0.00 %6.749999010 RL $ 0.00 $ 6,501.42 % 6.625001846 B5 0.00 $ 10,835.71 0.00 %0.000000000 1S $ 53,551.07 $ 0.00 $ 10,835.71 % 6.62499899253,551.07 %0.265679685 2A1 $ 199,814.91 $ 0.00 $ 199,814.91 %6.749999988 2A2 $ 20,548.13 $ 0.00 $ 20,548.13 %6.750001642 2A3 $ 67,719.38 $ 0.00 $ 67,719.38 %6.750000498 2A4 $ 9,843.75 $ 0.00 $ 9,843.75 %6.750000000 2A5 $ 256,297.99 $ 0.00 $ 256,297.99 %6.750000083 2A6 $ 11,250.00 $ 0.00 $ 11,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 21,514.44 $ 0.00 $ 21,514.44 %0.299397326 M $ 51,840.82 $ 0.00 $ 51,840.82 %6.749999881 B1 $ 21,013.68 $ 0.00 $ 21,013.68 %6.750000765 B2 $ 12,603.73 $ 0.00 $ 12,603.73 %6.749998286 B3 $ 14,012.85 $ 0.00 $ 14,012.85 %6.750001824 B4 $ 5,608.49 $ 0.00 $ 5,608.49 %6.749995795 B5 $ 7,010.97 $ 0.00 $ 7,010.97 %6.750000794 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 139,579.38 $ 0.00 $ 593,679.34 % 6.625000047 IA2 139,579.38 %7.000000241 A2 $ 5,541.67 85,114.17 $ 0.00 $ 5,541.67 % 7.000004211 IA3 85,114.17 %7.000000274 A3 $ 109,312.50 195,431.05 $ 0.00 $ 109,312.50 % 6.625000000 IA4 195,431.05 %6.999999940 A4 $ 7,232.29 138,321.69 $ 0.00 $ 7,232.29 % 6.624998473 IA5 138,321.69 %6.999999774 A5 $ 142,794.92 208,398.84 $ 0.00 $ 142,794.92 % 6.624999938 IA6 0.00 %7.000000113 A6 $ 60,796.63 84,851.65 $ 0.00 $ 60,796.63 % 6.624999864 IA7 84,851.65 %6.999999881 A7 $ 4,598.44 30,208.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 30,208.33 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A9 $ 29,790.83 $ 0.00 $ 29,790.83 %6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 %6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 %6.999999805 A12 $ 715,329.50 $ 0.00 $ 715,329.50 %6.999999998 S $ 79,908.44 $ 0.00 $ 79,908.44 %0.412169157 M $ 38,858.87 $ 0.00 $ 38,858.87 %6.999999707 B1 $ 15,341.02 $ 0.00 $ 15,341.02 %7.000000327 B2 $ 8,182.65 $ 0.00 $ 8,182.65 %6.999997505 B3 $ 10,225.41 $ 0.00 $ 10,225.41 %7.000002590 B4 $ 4,085.51 $ 0.00 $ 4,085.51 %7.000005726 B5 $ 5,120.73 $ 0.00 $ 5,120.73 %7.000003657 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 1,259,791.66 $ 0.00 $ 593,679.34 % 6.625000047 IA2 1,259,791.66 %7.499999977 A2 $ 5,541.67 250,000.00 $ 0.00 $ 5,541.67 % 7.000004211 IA3 250,000.00 %7.500000000 A3 $ 109,312.50 125,288.62 $ 0.00 $ 109,312.50 % 6.625000000 IA4 125,288.62 %7.499999817 A4 $ 7,232.29 42,112.50 $ 0.00 $ 7,232.29 % 6.624998473 IA5 42,112.50 %7.500000000 A5 $ 142,794.92 31,593.75 $ 0.00 $ 142,794.92 % 6.624999938 IA6 31,593.75 %7.500000000 A6 $ 60,796.63 114,081.33 $ 0.00 $ 60,796.63 % 6.624999864 IA7 114,081.33 %7.500000074 A7 $ 4,598.44 90,237.50 $ 0.00 $ 4,598.44 % 6.750003670 IA8 90,237.50 %7.500000000 A8 $ 14,953.40 180,961.98 $ 0.00 $ 14,953.40 % 6.210001921 IA9 180,961.98 %7.500000166 A9 $ 3,828.65 49,719.27 $ 0.00 $ 3,828.65 % 7.090902356 IA10 0.00 %7.499999397 S $ 1,083.58 91,644.84 $ 0.00 $ 1,083.58 91,644.84 %10.000046144 IIA1 0.406322445 M $ 894,883.84 49,670.64 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 49,670.64 %7.500000670 B1 $ 20,589.25 $ 0.00 $ 20,589.25 %7.500000137 B2 $ 12,115.70 $ 0.00 $ 12,115.70 %7.500002708 B3 $ 8,479.75 $ 0.00 $ 8,479.75 %7.500001658 B4 $ 6,057.85 $ 0.00 $ 6,057.85 %7.500002708 B5 $ 6,057.97 $ 0.00 $ 6,057.97 %7.500005262 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,159,040.21 $ 0.00 $ 1,159,040.21 % 6.999999988 A4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X A5 $ 221,707.95 33,098.95 $ 0.00 $ 221,707.95 0.00 % 6.624999867 M 6.750000112 A6 $ 48,760.65 79,387.75 $ 0.00 $ 48,760.65 79,387.75 % 6.625000364 B1 6.762499618 A7 $ 28,172.81 29,085.00 $ 0.00 $ 28,172.81 29,085.00 % 6.624999075 B2 7.000000000 A8 $ 23,838.54 287,859.38 $ 0.00 $ 23,838.54 287,859.38 % 6.625000838 B3 6.750000117 A10 $ 11,919.27 874,583.35 $ 0.00 $ 11,919.27 874,583.35 % 6.625000838 B4 6.750000009 A11 $ 6,501.42 113,917.50 $ 0.00 $ 6,501.42 113,917.50 % 6.625001846 B5 6.750000000 A12 $ 10,835.71 128,700.00 $ 0.00 $ 10,835.71 128,700.00 % 6.6249989926.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 20,397.23 $ 0.00 $ 20,397.23 % 6.701787194 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 M $ 77,964.72 $ 0.00 $ 77,964.72 % 6.749999633 B1 $ 33,714.63 $ 0.00 $ 33,714.63 % 6.750000631 B2 $ 18,962.73 $ 0.00 $ 18,962.73 % 6.750001622 B3 $ 16,860.12 $ 0.00 $ 16,860.12 % 6.750001231 B4 $ 8,427.25 $ 0.00 $ 8,427.25 % 6.749996025 B5 $ 12,644.42 $ 0.00 $ 12,644.42 % 6.750000087

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 283,965.02 $ 0.00 $ 283,965.02 %6.750000075 A2 $ 163,736.44 $ 0.00 $ 163,736.44 %6.750000089 A3 $ 613,419.08 $ 0.00 $ 613,419.08 %6.750000003 A4 $ 558,136.70 $ 0.00 $ 558,136.70 %6.750000050 A5 $ 123,193.13 $ 0.00 $ 123,193.13 %6.750000274 A6 $ 213,526.04 $ 0.00 $ 213,526.04 %6.249999951 A7 $ 104,166.67 $ 0.00 $ 104,166.67 %6.250000200 A8 $ 156,250.00 $ 0.00 $ 156,250.00 %6.250000000 A9 $ 169,870.95 $ 0.00 $ 169,870.95 %6.249999885 A10 $ 178,060.46 $ 0.00 $ 178,060.46 %6.050000033 A11 $ 72,107.13 $ 0.00 $ 72,107.13 %2.450000067 A12 $ 331,734.41 $ 0.00 $ 331,734.41 %6.150000062 A13 $ 126,760.29 $ 0.00 $ 126,760.29 %9.064284739 A14 $ 324,160.10 $ 0.00 $ 324,160.10 %6.750000008 A15 $ 392,748.25 $ 0.00 $ 392,748.25 %6.250000038 A16 $ 82,895.60 $ 0.00 $ 82,895.60 %8.678570705 A17 $ 32,496.53 $ 0.00 $ 32,496.53 %8.269864746 A18 $ 25,997.22 $ 0.00 $ 25,997.22 %9.249999738 A19 $ 92,291.53 $ 0.00 $ 0.00 %6.750000083 A20 $ 200,008.34 $ 0.00 $ 200,008.34 %6.549999877 A21 $ 74,812.28 $ 0.00 $ 74,812.28 %7.349999877 A22 $ 150,551.47 $ 0.00 $ 150,551.47 %6.499999892 A23 $ 46,323.53 $ 0.00 $ 46,323.53 %7.714286190 A24 $ 215,971.88 $ 0.00 $ 215,971.88 %6.750000156 A25 $ 67,976.72 $ 0.00 $ 67,976.72 %6.550000120 A26 $ 25,426.41 $ 0.00 $ 25,426.41 %7.350001084 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X M $ 221,707.95 93,752.09 $ 0.00 $ 221,707.95 % 6.624999867 M 93,752.09 %6.749999871 B1 $ 48,760.65 40,541.60 $ 0.00 $ 48,760.65 % 6.625000364 B1 40,541.60 %6.750000502 B2 $ 28,172.81 22,802.89 $ 0.00 $ 28,172.81 % 6.624999075 B2 22,802.89 %6.749999452 B3 $ 23,838.54 20,270.80 $ 0.00 $ 23,838.54 % 6.625000838 B3 20,270.80 %6.750000502 B4 $ 11,919.27 10,133.99 $ 0.00 $ 11,919.27 % 6.625000838 B4 10,133.99 %6.749997273 B5 $ 6,501.42 15,204.68 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.62499899215,204.68 %6.750001704

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 364,458.19 $ 0.00 $ 0.00 364,458.19 %6.500000080 A2 $ 0.00 % 0.000000000 X $ 221,707.95 2,904,029.04 $ 0.00 $ 221,707.95 % 6.624999867 M 2,904,029.04 %6.499999995 A3 $ 48,760.65 7,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 7,583.33 %6.499997143 A4 $ 28,172.81 45,181.21 $ 0.00 $ 28,172.81 % 6.624999075 B2 45,181.21 %6.500000360 A5 $ 23,838.54 40,997.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 40,997.96 %6.500000132 A6 $ 11,919.27 18,958.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 18,958.33 %6.499998857 A7 $ 6,501.42 14,000.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 14,000.00 %8.000000000 A8 $ 10,835.71 7,583.33 $ 0.00 $ 10,835.71 % 6.6249989927,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,336.82 $ 0.00 $ 70,336.82 %6.500000033 B1 $ 30,415.92 $ 0.00 $ 30,415.92 %6.499999351 B2 $ 17,108.96 $ 0.00 $ 17,108.96 %6.500001627 B3 $ 17,108.96 $ 0.00 $ 17,108.96 %6.500001627 B4 $ 7,603.98 $ 0.00 $ 7,603.98 %6.500002789 B5 $ 9,504.99 $ 0.00 $ 9,504.99 %6.499999721

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 666,694.19 $ 0.00 $ 593,679.34 % 6.625000047 IA2 666,694.19 %6.500000007 A2 $ 5,541.67 29,553.33 $ 0.00 $ 5,541.67 % 7.000004211 IA3 29,553.33 %6.499999267 A3 $ 109,312.50 111,230.46 $ 0.00 $ 109,312.50 % 6.625000000 IA4 111,230.46 %6.340000275 A4 $ 7,232.29 46,667.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 46,667.67 %6.607096790 A5 $ 142,794.92 270,833.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 270,833.33 %6.499999920 A6 $ 60,796.63 16,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 16,250.00 %6.500000000 A7 $ 4,598.44 16,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 16,250.00 %6.500000000 A8 $ 14,953.40 10,833.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 10,833.33 %6.499998000 A9 $ 3,828.65 10,833.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 10,833.33 %6.499998000 A10 $ 1,083.58 13,843.13 $ 0.00 $ 1,083.58 13,843.13 %10.000046144 IIA1 6.750002438 A11 $ 894,883.84 11,070.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 642,029.10 $ 0.00 $ 642,029.10 %6.499999957 A16 $ 383,312.49 $ 0.00 $ 383,312.49 %6.500000070 A17 $ 49,262.60 $ 0.00 $ 49,262.60 %6.500000119 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 165,149.12 $ 0.00 $ 165,149.12 %0.444388410 M $ 49,773.82 $ 0.00 $ 49,773.82 %6.499999811 B1 $ 20,178.53 $ 0.00 $ 20,178.53 %6.499999157 B2 $ 12,106.80 $ 0.00 $ 12,106.80 %6.500001740 B3 $ 13,452.36 $ 0.00 $ 13,452.36 %6.500002370 B4 $ 5,381.16 $ 0.00 $ 5,381.16 %6.500003357 B5 $ 6,731.56 $ 0.00 $ 6,731.56 %6.500001561 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 A1 $ 593,679.34 136,437.62 $ 0.00 $ 593,679.34 136,437.62 % 6.625000047 IA2 6.999999807 A2 $ 5,541.67 85,114.17 $ 0.00 $ 5,541.67 85,114.17 % 7.000004211 IA3 7.000000274 A3 $ 109,312.50 195,431.05 $ 0.00 $ 109,312.50 195,431.05 % 6.625000000 IA4 6.999999940 A4 $ 7,232.29 136,157.48 $ 0.00 $ 7,232.29 136,157.48 % 6.624998473 IA5 7.000000209 A5 $ 142,794.92 210,837.25 $ 0.00 $ 142,794.92 0.00 % 6.624999938 IA6 7.000000076 A6 $ 60,796.63 83,363.68 $ 0.00 $ 60,796.63 83,363.68 % 6.624999864 IA7 7.000000304 A7 $ 4,598.44 30,208.33 $ 0.00 $ 4,598.44 30,208.33 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A9 $ 29,790.83 $ 0.00 $ 29,790.83 % 6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 % 6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 % 6.999999805 A12 $ 701,899.76 $ 0.00 $ 701,899.76 % 7.000000041 S $ 79,224.29 $ 0.00 $ 79,224.29 % 0.411849044 M $ 38,797.31 $ 0.00 $ 38,797.31 % 6.999999556 B1 $ 15,316.72 $ 0.00 $ 15,316.72 % 7.000001622 B2 $ 8,169.69 $ 0.00 $ 8,169.69 % 6.999999829 B3 $ 10,209.21 $ 0.00 $ 10,209.21 % 7.000001783 B4 $ 4,079.03 $ 0.00 $ 4,079.03 % 6.999992249 B5 $ 5,112.62 $ 0.00 $ 5,112.62 % 7.000006572 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989920.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 662,282.45 $ 0.00 $ 593,679.34 % 6.625000047 IA2 662,282.45 %6.499999967 A2 $ 5,541.67 29,553.33 $ 0.00 $ 5,541.67 % 7.000004211 IA3 29,553.33 %6.499999267 A3 $ 109,312.50 126,866.76 $ 0.00 $ 109,312.50 % 6.625000000 IA4 126,866.76 %7.231250264 A4 $ 7,232.29 31,031.37 $ 0.00 $ 7,232.29 % 6.624998473 IA5 31,031.37 %4.393346938 A5 $ 142,794.92 270,833.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 270,833.33 %6.499999920 A6 $ 60,796.63 16,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 16,250.00 %6.500000000 A7 $ 4,598.44 16,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 16,250.00 %6.500000000 A8 $ 14,953.40 10,833.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 10,833.33 %6.499998000 A9 $ 3,828.65 10,833.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 10,833.33 %6.499998000 A10 $ 1,083.58 13,843.13 $ 0.00 $ 1,083.58 13,843.13 %10.000046144 IIA1 6.750002438 A11 $ 894,883.84 11,070.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 638,605.93 $ 0.00 $ 638,605.93 %6.500000037 A16 $ 381,025.96 $ 0.00 $ 381,025.96 %6.500000074 A17 $ 48,040.52 $ 0.00 $ 48,040.52 %6.500000635 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 164,310.58 $ 0.00 $ 164,310.58 %0.444204249 M $ 49,729.97 $ 0.00 $ 49,729.97 %6.499999879 B1 $ 20,160.76 $ 0.00 $ 20,160.76 %6.500001470 B2 $ 12,096.13 $ 0.00 $ 12,096.13 %6.499999599 B3 $ 13,440.50 $ 0.00 $ 13,440.50 %6.499998237 B4 $ 5,376.42 $ 0.00 $ 5,376.42 %6.500004297 B5 $ 6,725.63 $ 0.00 $ 6,725.63 %6.500002038 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.58 $ 0.00 $ 0.58 %6.960000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 145,833.33 $ 0.00 $ 593,679.34 % 6.625000047 IA2 145,833.33 %6.999999840 A2 $ 5,541.67 85,114.17 $ 0.00 $ 5,541.67 % 7.000004211 IA3 85,114.17 %7.000000274 A3 $ 109,312.50 195,431.05 $ 0.00 $ 109,312.50 % 6.625000000 IA4 195,431.05 %6.999999940 A4 $ 7,232.29 141,521.18 $ 0.00 $ 7,232.29 % 6.624998473 IA5 141,521.18 %6.999999918 A5 $ 142,794.92 204,794.00 $ 0.00 $ 142,794.92 % 6.624999938 IA6 0.00 %7.000000171 A6 $ 60,796.63 87,673.16 $ 0.00 $ 60,796.63 % 6.624999864 IA7 87,673.16 %7.000000266 A7 $ 4,598.44 30,208.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 30,208.33 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A9 $ 29,790.83 $ 0.00 $ 0.00 29,790.83 %6.999999217 A10 $ 0.00 % 0.000000000 X $ 221,707.95 163,387.93 $ 0.00 $ 221,707.95 % 6.624999867 M 163,387.93 %6.999999857 A11 $ 48,760.65 119,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 119,583.33 %6.999999805 A12 $ 28,172.81 742,062.70 $ 0.00 $ 28,172.81 % 6.624999075 B2 742,062.70 %7.000000031 S $ 23,838.54 83,755.45 $ 0.00 $ 23,838.54 % 6.625000838 B3 83,755.45 %0.423254400 M $ 11,919.27 38,949.17 $ 0.00 $ 11,919.27 % 6.625000838 B4 38,949.17 %7.000000599 B1 $ 6,501.42 15,376.67 $ 0.00 $ 6,501.42 % 6.625001846 B5 15,376.67 %7.000001517 B2 $ 10,835.71 8,201.67 $ 0.00 $ 10,835.71 % 6.6249989928,201.67 %7.000002845 B3 $ 10,249.17 $ 0.00 $ 10,249.17 %7.000002277 B4 $ 4,095.00 $ 0.00 $ 4,095.00 %7.000000000 B5 $ 5,132.63 $ 0.00 $ 5,132.63 %7.000005239

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 554,404.96 $ 0.00 $ 593,679.34 554,404.96 % 6.625000047 IA2 6.650000020 1A2 $ 5,541.67 189,583.33 $ 0.00 $ 5,541.67 189,583.33 % 7.000004211 IA3 6.499999886 1A3 $ 109,312.50 152,160.00 $ 0.00 $ 109,312.50 152,160.00 % 6.625000000 IA4 6.400000000 1A4 $ 7,232.29 23,949.83 $ 0.00 $ 7,232.29 23,949.83 % 6.624998473 IA5 6.749999058 1A5 $ 142,794.92 1,103,235.13 $ 0.00 $ 142,794.92 1,103,235.13 % 6.624999938 IA6 7.000000002 1A6 $ 60,796.63 63,906.17 $ 0.00 $ 60,796.63 0.00 % 6.624999864 IA7 7.000000063 1A7 $ 4,598.44 78,501.98 $ 0.00 $ 4,598.44 0.00 % 6.750003670 IA8 7.000000403 1A8 $ 14,953.40 6,806.53 $ 0.00 $ 14,953.40 0.00 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.000000326 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A10 $ 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.750000075 1R $ 0.00 % 0.000000000 X $ 221,707.95 0.56 $ 0.00 $ 221,707.95 0.56 % 6.624999867 M 48.720000000 1RL $ 48,760.65 0.56 $ 0.00 $ 48,760.65 0.56 % 6.625000364 B1 6.720000000 1M $ 28,172.81 52,188.90 $ 0.00 $ 28,172.81 52,188.90 % 6.624999075 B2 6.750000209 1B1 $ 23,838.54 22,570.14 $ 0.00 $ 23,838.54 22,570.14 % 6.625000838 B3 6.749999265 1B2 $ 11,919.27 12,695.35 $ 0.00 $ 11,919.27 12,695.35 % 6.625000838 B4 6.749997521 1B3 $ 6,501.42 11,282.27 $ 0.00 $ 6,501.42 11,282.27 % 6.625001846 B5 6.750001511 1B4 $ 10,835.71 5,641.13 $ 0.00 $ 10,835.71 5,641.13 % 6.6249989926.749995528 1B5 $ 8,468.91 $ 0.00 $ 8,468.91 % 6.750001524

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 364,767.91 $ 0.00 $ 0.00 364,767.91 %6.500000014 A2 $ 0.00 % 0.000000000 X $ 221,707.95 2,939,474.99 $ 0.00 $ 221,707.95 % 6.624999867 M 2,939,474.99 %6.500000006 A3 $ 48,760.65 7,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 7,583.33 %6.499997143 A4 $ 28,172.81 45,181.21 $ 0.00 $ 28,172.81 % 6.624999075 B2 45,181.21 %6.500000360 A5 $ 23,838.54 40,997.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 40,997.96 %6.500000132 A6 $ 11,919.27 18,958.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 18,958.33 %6.499998857 A7 $ 6,501.42 14,000.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 14,000.00 %8.000000000 A8 $ 10,835.71 7,583.33 $ 0.00 $ 10,835.71 % 6.6249989927,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,396.59 $ 0.00 $ 70,396.59 %6.499999699 B1 $ 30,441.77 $ 0.00 $ 30,441.77 %6.499999777 B2 $ 17,123.50 $ 0.00 $ 17,123.50 %6.500001806 B3 $ 17,123.50 $ 0.00 $ 17,123.50 %6.500001806 B4 $ 7,610.44 $ 0.00 $ 7,610.44 %6.500001100 B5 $ 9,513.07 $ 0.00 $ 9,513.07 %6.500001395

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.54 $ 0.00 $ 0.54 %6.480000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 725,833.33 $ 0.00 $ 593,679.34 % 6.625000047 IA2 725,833.33 %6.499999970 A2 $ 5,541.67 29,553.33 $ 0.00 $ 5,541.67 % 7.000004211 IA3 29,553.33 %6.499999267 A3 $ 109,312.50 100,002.14 $ 0.00 $ 109,312.50 % 6.625000000 IA4 100,002.14 %5.699999758 A4 $ 7,232.29 57,895.98 $ 0.00 $ 7,232.29 % 6.624998473 IA5 57,895.98 %8.196773989 A5 $ 142,794.92 270,833.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 270,833.33 %6.499999920 A6 $ 60,796.63 16,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 16,250.00 %6.500000000 A7 $ 4,598.44 16,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 16,250.00 %6.500000000 A8 $ 14,953.40 10,833.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 10,833.33 %6.499998000 A9 $ 3,828.65 10,833.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 10,833.33 %6.499998000 A10 $ 1,083.58 13,843.13 $ 0.00 $ 1,083.58 13,843.13 %10.000046144 IIA1 6.750002438 A11 $ 894,883.84 11,070.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 0.00 11,070.00 %6.750000000 A13 $ 0.00 % 0.000000000 AR 11,070.00 $ 0.00 $ 0.00 11,070.00 %6.750000000 A14 $ 0.00 % 0.000000000 X $ 221,707.95 8,313.75 $ 0.00 $ 221,707.95 % 6.624999867 M 8,313.75 %6.750000000 A15 $ 48,760.65 687,916.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 687,916.67 %6.500000031 A16 $ 28,172.81 413,963.33 $ 0.00 $ 28,172.81 % 6.624999075 B2 413,963.33 %6.499999948 A17 $ 23,838.54 65,644.58 $ 0.00 $ 23,838.54 % 6.625000838 B3 65,644.58 %6.499999670 A18 $ 11,919.27 135,416.67 $ 0.00 $ 11,919.27 % 6.625000838 B4 135,416.67 %6.500000160 S $ 6,501.42 179,088.19 $ 0.00 $ 6,501.42 % 6.625001846 B5 179,088.19 %0.453456990 M $ 10,835.71 50,112.29 $ 0.00 $ 10,835.71 % 6.62499899250,112.29 %6.499999784 B1 $ 20,315.75 $ 0.00 $ 20,315.75 %6.500000000 B2 $ 12,189.13 $ 0.00 $ 12,189.13 %6.500002666 B3 $ 13,543.83 $ 0.00 $ 13,543.83 %6.499998400 B4 $ 5,417.75 $ 0.00 $ 5,417.75 %6.500000000 B5 $ 6,777.33 $ 0.00 $ 6,777.33 %6.499996076

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 288,654.17 $ 0.00 $ 593,679.34 288,654.17 % 6.625000047 IA2 6.500000075 1A2 $ 5,541.67 218,278.50 $ 0.00 $ 5,541.67 218,278.50 % 7.000004211 IA3 6.600000000 1A3 $ 109,312.50 242,852.67 $ 0.00 $ 109,312.50 242,852.67 % 6.625000000 IA4 6.700000092 1A4 $ 7,232.29 186,862.50 $ 0.00 $ 7,232.29 186,862.50 % 6.624998473 IA5 6.750000000 1A5 $ 142,794.92 78,603.75 $ 0.00 $ 142,794.92 78,603.75 % 6.624999938 IA6 6.750000000 1A6 $ 60,796.63 17,875.29 $ 0.00 $ 60,796.63 17,875.29 % 6.624999864 IA7 6.749999370 1A7 $ 4,598.44 522,637.32 $ 0.00 $ 4,598.44 522,637.32 % 6.750003670 IA8 6.750000030 1A8 $ 14,953.40 194,853.16 $ 0.00 $ 14,953.40 194,853.16 % 6.210001921 IA9 6.187499964 1A9 $ 3,828.65 72,823.90 $ 0.00 $ 3,828.65 72,823.90 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 8.919641791 1A10 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A11 $ 147,438.42 $ 0.00 $ 147,438.42 % 6.512500095 1A12 $ 56,315.25 $ 0.00 $ 56,315.25 % 7.462500027 1A13 $ 113,183.64 $ 0.00 $ 113,183.64 % 6.750000067 1A14 $ 3,506.61 $ 0.00 $ 0.00 % 6.750003284 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 1RL $ 0.00 $ 221,707.95 0.00 $ 0.00 % 6.624999867 0.000000000 1M $ 48,760.65 41,660.09 $ 0.00 $ 48,760.65 41,660.09 % 6.625000364 B1 6.749999510 1B1 $ 28,172.81 18,016.92 $ 0.00 $ 28,172.81 18,016.92 % 6.624999075 B2 6.749999136 1B2 $ 23,838.54 10,133.99 $ 0.00 $ 23,838.54 10,133.99 % 6.625000838 B3 6.749998772 1B3 $ 11,919.27 9,009.87 $ 0.00 $ 11,919.27 9,009.87 % 6.625000838 B4 6.750002767 1B4 $ 6,501.42 4,502.12 $ 0.00 $ 6,501.42 4,502.12 % 6.625001846 B5 6.749995774 1B5 $ 10,835.71 6,760.89 $ 0.00 $ 10,835.71 6,760.89 % 6.6249989926.749999270

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 152,151.82 $ 0.00 $ 593,679.34 % 6.625000047 IA2 152,151.82 %7.749999814 A2 $ 5,541.67 1,803,137.51 $ 0.00 $1,803,137.51 %7.749999979 A3 $ 225,000.00 $ 0.00 $ 5,541.67 % 7.000004211 IA3 225,000.00 %7.500000000 A4 $ 109,312.50 340,897.25 $ 0.00 $ 109,312.50 % 6.625000000 IA4 340,897.25 %7.749999901 A5 $ 7,232.29 6,000.00 $ 0.00 $ 7,232.29 % 6.624998473 IA5 6,000.00 %8.000000000 A6 $ 142,794.92 11,250.00 $ 0.00 $ 142,794.92 % 6.624999938 IA6 11,250.00 %7.500000000 A7 $ 60,796.63 11,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 11,250.00 %7.500000000 A8 $ 4,598.44 11,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 11,250.00 %7.500000000 A9 $ 14,953.40 11,250.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 11,250.00 %7.500000000 A10 $ 3,828.65 11,437.50 $ 0.00 $ 3,828.65 % 7.090902356 IA10 11,437.50 %7.625000000 A11 $ 1,083.58 11,437.50 $ 0.00 $ 1,083.58 11,437.50 %10.000046144 IIA1 7.625000000 A12 $ 894,883.84 11,437.50 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,437.50 %7.625000000 A13 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A14 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A15 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A16 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A17 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A18 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A19 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A20 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A21 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A22 $ 88,827.92 $ 0.00 $ 88,827.92 %7.750000291 A23 $ 214,437.30 $ 0.00 $ 214,437.30 %7.749999953 A24 $ 65,184.31 $ 0.00 $ 0.00 %7.750000377 A25 $ 96,919.86 $ 0.00 $ 96,919.86 %7.750000013 A26 $ 1,500.00 $ 0.00 $ 1,500.00 %0.050000000 S $ 267,243.66 $ 0.00 $ 267,243.66 %0.670601718 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 73,185.92 $ 0.00 $ 73,185.92 %7.750000082 B1 $ 28,563.97 $ 0.00 $ 28,563.97 %7.749998647 B2 $ 14,278.76 $ 0.00 $ 14,278.76 %7.749997666 B3 $ 12,493.11 $ 0.00 $ 12,493.11 %7.749998166 B4 $ 12,499.56 $ 0.00 $ 12,499.56 %7.750000408 B5 $ 10,712.95 $ 0.00 $ 10,712.95 %7.749997126 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 365,683.09 $ 0.00 $ 0.00 365,683.09 %6.500000036 A2 $ 0.00 % 0.000000000 X $ 221,707.95 3,040,241.62 $ 0.00 $ 221,707.95 % 6.624999867 M 3,040,241.62 %6.499999995 A3 $ 48,760.65 7,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 7,583.33 %6.499997143 A4 $ 28,172.81 45,181.21 $ 0.00 $ 28,172.81 % 6.624999075 B2 45,181.21 %6.500000360 A5 $ 23,838.54 40,997.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 40,997.96 %6.500000132 A6 $ 11,919.27 18,958.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 18,958.33 %6.499998857 A7 $ 6,501.42 14,000.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 14,000.00 %8.000000000 A8 $ 10,835.71 7,583.33 $ 0.00 $ 10,835.71 % 6.6249989927,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,573.21 $ 0.00 $ 70,573.21 %6.499999660 B1 $ 30,518.15 $ 0.00 $ 30,518.15 %6.500000531 B2 $ 17,166.46 $ 0.00 $ 17,166.46 %6.500001160 B3 $ 17,166.46 $ 0.00 $ 17,166.46 %6.500001160 B4 $ 7,629.53 $ 0.00 $ 7,629.53 %6.499997625 B5 $ 9,536.94 $ 0.00 $ 9,536.94 %6.500002976

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 620,420.30 $ 0.00 $ 593,679.34 620,420.30 % 6.625000047 6.625000039 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 151,965.25 $ 0.00 $ 142,794.92 151,965.25 % 6.624999938 6.625000068 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 14,858.59 $ 0.00 $ 14,953.40 14,858.59 % 6.210001921 6.170628248 IA9 $ 3,828.65 3,923.46 $ 0.00 $ 3,828.65 3,923.46 % 7.090902356 7.266496483 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 915,562.51 $ 0.00 $ 894,883.84 915,562.51 % 7.000000035 7.000000019 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 230,616.86 $ 0.00 $ 221,707.95 230,616.86 % 6.624999867 6.624999926 M $ 48,760.65 48,838.74 $ 0.00 $ 48,760.65 48,838.74 % 6.625000364 6.625000037 B1 $ 28,172.81 28,217.93 $ 0.00 $ 28,172.81 28,217.93 % 6.624999075 6.624999062 B2 $ 23,838.54 23,876.72 $ 0.00 $ 23,838.54 23,876.72 % 6.625000838 6.625001255 B3 $ 11,919.27 11,938.36 $ 0.00 $ 11,919.27 11,938.36 % 6.625000838 6.625001239 B4 $ 6,501.42 6,511.83 $ 0.00 $ 6,501.42 6,511.83 % 6.625001846 6.624999511 B5 $ 10,835.71 10,853.07 $ 0.00 $ 10,835.71 10,853.07 % 6.6249989926.625002711

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 288,654.17 $ 0.00 $ 593,679.34 288,654.17 % 6.625000047 IA2 6.500000075 1A2 $ 5,541.67 218,278.50 $ 0.00 $ 5,541.67 218,278.50 % 7.000004211 IA3 6.600000000 1A3 $ 109,312.50 242,852.67 $ 0.00 $ 109,312.50 242,852.67 % 6.625000000 IA4 6.700000092 1A4 $ 7,232.29 186,862.50 $ 0.00 $ 7,232.29 186,862.50 % 6.624998473 IA5 6.750000000 1A5 $ 142,794.92 78,603.75 $ 0.00 $ 142,794.92 78,603.75 % 6.624999938 IA6 6.750000000 1A6 $ 60,796.63 17,875.29 $ 0.00 $ 60,796.63 17,875.29 % 6.624999864 IA7 6.749999370 1A7 $ 4,598.44 513,767.09 $ 0.00 $ 4,598.44 513,767.09 % 6.750003670 IA8 6.749999954 1A8 $ 14,953.40 159,528.27 $ 0.00 $ 14,953.40 159,528.27 % 6.210001921 IA9 5.562499968 1A9 $ 3,828.65 84,245.26 $ 0.00 $ 3,828.65 84,245.26 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11.330356239 1A10 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A11 $ 91,632.55 $ 0.00 $ 91,632.55 % 5.919529897 1A12 $ 47,684.75 $ 0.00 $ 47,684.75 % 9.241409404 1A13 $ 111,262.68 $ 0.00 $ 111,262.68 % 6.749999939 1A14 $ 3,447.09 $ 0.00 $ 0.00 % 6.749992180 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 1RL $ 0.00 $ 221,707.95 0.00 $ 0.00 % 6.624999867 0.000000000 1M $ 48,760.65 41,562.21 $ 0.00 $ 48,760.65 41,562.21 % 6.625000364 B1 6.750000770 1B1 $ 28,172.81 17,974.59 $ 0.00 $ 28,172.81 17,974.59 % 6.624999075 B2 6.750000606 1B2 $ 23,838.54 10,110.18 $ 0.00 $ 23,838.54 10,110.18 % 6.625000838 B3 6.749999825 1B3 $ 11,919.27 8,988.70 $ 0.00 $ 11,919.27 8,988.70 % 6.625000838 B4 6.750002962 1B4 $ 6,501.42 4,491.54 $ 0.00 $ 6,501.42 4,491.54 % 6.625001846 B5 6.749993491 1B5 $ 10,835.71 6,745.00 $ 0.00 $ 10,835.71 6,745.00 % 6.6249989926.749995221

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 363,510.67 $ 0.00 $ 0.00 363,510.67 %6.499999961 A2 $ 0.00 % 0.000000000 X $ 221,707.95 2,835,079.66 $ 0.00 $ 221,707.95 % 6.624999867 M 2,835,079.66 %6.499999991 A3 $ 48,760.65 7,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 7,583.33 %6.499997143 A4 $ 28,172.81 45,181.21 $ 0.00 $ 28,172.81 % 6.624999075 B2 45,181.21 %6.500000360 A5 $ 23,838.54 40,997.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 40,997.96 %6.500000132 A6 $ 11,919.27 18,958.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 18,958.33 %6.499998857 A7 $ 6,501.42 14,000.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 14,000.00 %8.000000000 A8 $ 10,835.71 7,583.33 $ 0.00 $ 10,835.71 % 6.6249989927,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,153.96 $ 0.00 $ 70,153.96 %6.500000094 B1 $ 30,336.85 $ 0.00 $ 30,336.85 %6.500000395 B2 $ 17,064.48 $ 0.00 $ 17,064.48 %6.500001503 B3 $ 17,064.48 $ 0.00 $ 17,064.48 %6.500001503 B4 $ 7,584.21 $ 0.00 $ 7,584.21 %6.500001700 B5 $ 9,480.28 $ 0.00 $ 9,480.28 %6.500000366

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 210,586.67 $ 0.00 $ 210,586.67 %6.499999891 A2 $ 77,594.58 $ 0.00 $ 77,594.58 %6.432499767 A3 $ 257,575.18 $ 0.00 $ 257,575.18 %6.500000103 A4 $ 18,908.59 $ 0.00 $ 18,908.59 %5.598213136 A5 $ 14,886.03 $ 0.00 $ 14,886.03 %7.000002351 A6 $ 27,489.09 $ 0.00 $ 27,489.09 %6.999999151 A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000 A8 $ 176,028.16 $ 0.00 $ 176,028.16 %7.500000093 A9 $ 668,426.23 $ 0.00 $ 668,426.23 %5.999999967 A10 $ 158,425.34 $ 0.00 $ 158,425.34 %6.749999913 A11 $ 566,527.40 $ 0.00 $ 566,527.40 %6.999999946 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A15 $ 221,707.95 24,523.33 $ 0.00 $ 221,707.95 % 6.624999867 M 24,523.33 %6.999999049 A16 $ 48,760.65 6,653.74 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,653.74 %6.999994740 A17 $ 28,172.81 169,225.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 169,225.00 %6.000000000 S $ 23,838.54 163,569.65 $ 0.00 $ 23,838.54 % 6.625000838 B3 163,569.65 %0.421993790 M $ 11,919.27 56,594.61 $ 0.00 $ 11,919.27 % 6.625000838 B4 56,594.61 %6.499999510 B1 $ 6,501.42 20,174.96 $ 0.00 $ 6,501.42 % 6.625001846 B5 20,174.96 %6.500000995 B2 $ 10,835.71 12,103.89 $ 0.00 $ 10,835.71 % 6.62499899212,103.89 %6.499997637 B3 $ 13,448.17 $ 0.00 $ 13,448.17 %6.499999180 B4 $ 5,377.11 $ 0.00 $ 5,377.11 %6.500000987 B5 $ 6,737.08 $ 0.00 $ 6,737.08 %6.500003164

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 2,128,664.99 $ 0.00 $ 2,128,664.99 %6.499999987 A2 $ 333,421.87 $ 0.00 $ 333,421.87 %6.500000041 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 94,263.91 $ 0.00 $ 94,263.91 %6.500000232 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A18 $ 221,707.95 24,721.88 $ 0.00 $ 221,707.95 % 6.624999867 M 24,721.88 %6.750001365 A19 $ 48,760.65 6,666.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,666.67 %8.000004000 A20 $ 28,172.81 22,110.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 22,110.00 %9.000000000 A21 $ 23,838.54 5,416.67 $ 0.00 $ 23,838.54 % 6.625000838 B3 5,416.67 %6.500004000 A22 $ 11,919.27 5,833.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,833.33 %6.999996000 A23 $ 6,501.42 27,083.33 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 27,083.33 %6.750000312 A24 $ 0.00 $ 10,835.71 % 6.6249989920.00 $ 0.00 %0.000000000 A25 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 53,175.41 %6.999999671 A27 $ 513,386.32 $ 0.00 $ 513,386.32 %6.500000019 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 288,564.07 $ 0.00 $ 288,564.07 %0.474458076 M $ 85,155.71 $ 0.00 $ 85,155.71 %6.500000328 B1 $ 31,934.06 $ 0.00 $ 31,934.06 %6.499999084 B2 $ 19,160.44 $ 0.00 $ 19,160.44 %6.500000441 B3 $ 23,417.95 $ 0.00 $ 23,417.95 %6.499998882 B4 $ 8,516.11 $ 0.00 $ 8,516.11 %6.499999641 B5 $ 12,773.48 $ 0.00 $ 12,773.48 %6.499998410

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 1,075,432.08 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 $1,075,432.08 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.249999993 A2 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A3 $ 112,281.16 $ 0.00 $ 112,281.16 %7.499999833 A4 $ 11,875.00 $ 0.00 $ 11,875.00 %7.500000000 A5 $ 17,643.75 $ 0.00 $ 17,643.75 %7.500000000 A6 $ 12,044.38 $ 0.00 $ 12,044.38 %7.500003113 A7 $ 8,698.44 $ 0.00 $ 8,698.44 %7.500002156 A8 $ 5,937.50 $ 0.00 $ 5,937.50 %7.500000000 A9 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A10 $ 5,625.00 $ 0.00 $ 5,625.00 %7.500000000 A11 $ 11,875.00 $ 0.00 $ 11,875.00 %7.500000000 A12 $ 45,665.31 $ 0.00 $ 45,665.31 %7.499999589 A13 $ 27,550.00 $ 0.00 $ 27,550.00 %7.500000000 A14 $ 45,387.59 $ 0.00 $ 45,387.59 %7.500000413 A15 $ 10,018.75 $ 0.00 $ 10,018.75 %7.500000000 A16 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A17 $ 207,564.48 $ 0.00 $ 207,564.48 %7.250000029 A18 $ 180,268.19 $ 0.00 $ 180,268.19 %7.249999883 A19 $ 148,754.07 $ 0.00 $ 148,754.07 %7.249999797 S $ 132,183.21 $ 0.00 $ 132,183.21 %0.584506025 M $ 39,377.92 $ 0.00 $ 39,377.92 %7.249999577 B1 $ 17,616.60 $ 0.00 $ 17,616.60 %7.250000956 B2 $ 9,327.14 $ 0.00 $ 9,327.14 %7.249997007 B3 $ 10,364.83 $ 0.00 $ 10,364.83 %7.249997291 B4 $ 5,182.42 $ 0.00 $ 5,182.42 %7.250004328 B5 $ 6,220.79 $ 0.00 $ 6,220.79 %7.249995846 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 205,856.66 $ 0.00 $ 593,679.34 % 6.625000047 IA2 205,856.66 %6.499999987 A2 $ 5,541.67 90,848.69 $ 0.00 $ 5,541.67 % 7.000004211 IA3 90,848.69 %7.531249957 A3 $ 109,312.50 257,136.71 $ 0.00 $ 109,312.50 % 6.625000000 IA4 257,136.71 %6.499999886 A4 $ 7,232.29 5,654.49 $ 0.00 $ 7,232.29 % 6.624998473 IA5 5,654.49 %1.674108973 A5 $ 142,794.92 14,886.03 $ 0.00 $ 142,794.92 % 6.624999938 IA6 14,886.03 %7.000002351 A6 $ 60,796.63 27,489.09 $ 0.00 $ 60,796.63 % 6.624999864 IA7 27,489.09 %6.999999151 A7 $ 4,598.44 11,666.67 $ 0.00 $ 4,598.44 % 6.750003670 IA8 11,666.67 %7.000002000 A8 $ 14,953.40 173,802.15 $ 0.00 $ 14,953.40 % 6.210001921 IA9 173,802.15 %7.499999946 A9 $ 3,828.65 657,833.51 $ 0.00 $ 3,828.65 % 7.090902356 IA10 657,833.51 %5.999999973 A10 $ 1,083.58 156,421.94 $ 0.00 $ 1,083.58 156,421.94 %10.000046144 IIA1 6.750000167 A11 $ 894,883.84 559,363.25 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 559,363.25 %7.000000057 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A15 $ 24,523.33 $ 0.00 $ 24,523.33 %6.999999049 A16 $ 6,653.74 $ 0.00 $ 6,653.74 %6.999994740 A17 $ 169,225.00 $ 0.00 $ 169,225.00 %6.000000000 S $ 160,804.12 $ 0.00 $ 160,804.12 %0.419367174 M $ 56,498.28 $ 0.00 $ 56,498.28 %6.500000556 B1 $ 20,140.61 $ 0.00 $ 20,140.61 %6.499998779 B2 $ 12,083.29 $ 0.00 $ 12,083.29 %6.499999798 B3 $ 13,425.28 $ 0.00 $ 13,425.28 %6.500000317 B4 $ 5,367.96 $ 0.00 $ 5,367.96 %6.500004919 B5 $ 6,725.61 $ 0.00 $ 6,725.61 %6.500001554 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 976,151.08 $ 0.00 $ 593,679.34 976,151.08 % 6.625000047 IA2 6.749999980 1A2 $ 5,541.67 260,554.05 $ 0.00 $ 5,541.67 260,554.05 % 7.000004211 IA3 6.749999978 1A3 $ 109,312.50 28,350.00 $ 0.00 $ 109,312.50 28,350.00 % 6.625000000 IA4 7.000000000 1A4 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 23,216.67 % 6.624998473 IA5 7.000001005 1A5 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 23,216.67 % 6.624999938 IA6 7.000001005 1A6 $ 60,796.63 23,216.67 $ 0.00 $ 60,796.63 23,216.67 % 6.624999864 IA7 7.000001005 1A7 $ 4,598.44 91,000.00 $ 0.00 $ 4,598.44 91,000.00 % 6.750003670 IA8 6.500000000 1A8 $ 14,953.40 233,573.17 $ 0.00 $ 14,953.40 233,573.17 % 6.210001921 IA9 6.750000018 1A9 $ 3,828.65 11,530.44 $ 0.00 $ 3,828.65 11,530.44 % 7.090902356 IA10 6.749998880 1A10 $ 1,083.58 55,800.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 55,800.00 % 6.750000000 1A11 $ 894,883.84 286,875.00 $ 0.00 $ 894,883.84 286,875.00 % 7.000000035 IIA2 6.750000000 1A12 $ 194,124.05 $ 0.00 $ 194,124.05 % 6.749999856 1A13 $ 61,925.53 $ 0.00 $ 61,925.53 % 6.750000148 1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A15 $ 251,555.44 $ 0.00 $ 251,555.44 % 6.749999979 1A16 $ 82,519.89 $ 0.00 $ 82,519.89 % 6.749999736 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X 1M $ 221,707.95 53,626.67 $ 0.00 $ 221,707.95 53,626.67 % 6.624999867 M 6.750000179 1B1 $ 48,760.65 23,194.00 $ 0.00 $ 48,760.65 23,194.00 % 6.625000364 B1 6.750001159 1B2 $ 28,172.81 13,044.17 $ 0.00 $ 28,172.81 13,044.17 % 6.624999075 B2 6.749998211 1B3 $ 23,838.54 11,594.20 $ 0.00 $ 23,838.54 11,594.20 % 6.625000838 B3 6.750000691 1B4 $ 11,919.27 5,799.90 $ 0.00 $ 11,919.27 5,799.90 % 6.625000838 B4 6.750001658 1B5 $ 6,501.42 8,697.46 $ 0.00 $ 6,501.42 8,697.46 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749997691

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 138,493.38 $ 0.00 $ 593,679.34 % 6.625000047 IA2 138,493.38 %7.000000016 A2 $ 5,541.67 85,114.17 $ 0.00 $ 5,541.67 % 7.000004211 IA3 85,114.17 %7.000000274 A3 $ 109,312.50 195,431.05 $ 0.00 $ 109,312.50 % 6.625000000 IA4 195,431.05 %6.999999940 A4 $ 7,232.29 137,242.73 $ 0.00 $ 7,232.29 % 6.624998473 IA5 137,242.73 %6.999999888 A5 $ 142,794.92 209,614.50 $ 0.00 $ 142,794.92 % 6.624999938 IA6 0.00 %7.000000116 A6 $ 60,796.63 84,295.39 $ 0.00 $ 60,796.63 % 6.624999864 IA7 84,295.39 %6.999999920 A7 $ 4,598.44 30,208.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 30,208.33 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A9 $ 29,790.83 $ 0.00 $ 29,790.83 %6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 %6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 %6.999999805 A12 $ 710,687.30 $ 0.00 $ 710,687.30 %7.000000010 S $ 79,383.51 $ 0.00 $ 79,383.51 %0.410439592 M $ 38,828.18 $ 0.00 $ 38,828.18 %6.999999525 B1 $ 15,328.90 $ 0.00 $ 15,328.90 %6.999998345 B2 $ 8,176.19 $ 0.00 $ 8,176.19 %6.999999458 B3 $ 10,217.33 $ 0.00 $ 10,217.33 %6.999999543 B4 $ 4,082.28 $ 0.00 $ 4,082.28 %6.999999786 B5 $ 5,116.68 $ 0.00 $ 5,116.68 %6.999995634 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 1A1 $ 593,679.34 955,858.77 $ 0.00 $ 593,679.34 % 6.625000047 IA2 955,858.77 %6.750000027 1A2 $ 5,541.67 256,716.23 $ 0.00 $ 5,541.67 % 7.000004211 IA3 256,716.23 %6.750000123 1A3 $ 109,312.50 28,350.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 28,350.00 %7.000000000 1A4 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 23,216.67 %7.000001005 1A5 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 % 6.624999938 IA6 23,216.67 %7.000001005 1A6 $ 60,796.63 23,216.67 $ 0.00 $ 60,796.63 % 6.624999864 IA7 23,216.67 %7.000001005 1A7 $ 4,598.44 91,000.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 91,000.00 %6.500000000 1A8 $ 14,953.40 233,573.17 $ 0.00 $ 14,953.40 % 6.210001921 IA9 233,573.17 %6.750000018 1A9 $ 3,828.65 10,130.77 $ 0.00 $ 3,828.65 % 7.090902356 IA10 10,130.77 %6.749999579 1A10 $ 1,083.58 55,800.00 $ 0.00 $ 1,083.58 55,800.00 %10.000046144 IIA1 6.750000000 1A11 $ 894,883.84 286,875.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 286,875.00 %6.750000000 1A12 $ 193,235.14 $ 0.00 $ 193,235.14 %6.750000000 1A13 $ 57,491.66 $ 0.00 $ 57,491.66 %6.749999885 1A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A15 $ 250,395.65 $ 0.00 $ 250,395.65 %6.750000035 1A16 $ 76,734.90 $ 0.00 $ 76,734.90 %6.750000247 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1M $ 221,707.95 53,582.98 $ 0.00 $ 221,707.95 % 6.624999867 M 53,582.98 %6.749999554 1B1 $ 48,760.65 23,175.10 $ 0.00 $ 48,760.65 % 6.625000364 B1 23,175.10 %6.749999456 1B2 $ 28,172.81 13,033.55 $ 0.00 $ 28,172.81 % 6.624999075 B2 13,033.55 %6.750001298 1B3 $ 23,838.54 11,584.75 $ 0.00 $ 23,838.54 % 6.625000838 B3 11,584.75 %6.749997644 1B4 $ 11,919.27 5,795.17 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,795.17 %6.749995443 1B5 $ 6,501.42 8,690.38 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989928,690.38 %6.750001592

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 361,666.67 $ 0.00 $ 361,666.67 % 7.000000065 A2 $ 64,947.92 $ 0.00 $ 64,947.92 % 6.250000321 A3 $ 110,822.92 $ 0.00 $ 110,822.92 % 6.250000188 A4 $ 81,968.75 $ 0.00 $ 81,968.75 % 6.250000000 A5 $ 81,614.58 $ 0.00 $ 81,614.58 % 6.249999745 A6 $ 40,722.50 $ 0.00 $ 40,722.50 % 7.000000000 A7 $ 200,361.50 $ 0.00 $ 200,361.50 % 7.000000172 A8 $ 696,768.17 $ 0.00 $ 696,768.17 % 6.999999952 A9 $ 9,631.43 $ 0.00 $ 9,631.43 % 6.999997947 A10 $ 63,583.33 $ 0.00 $ 63,583.33 % 6.999999633 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 31,995.54 $ 0.00 $ 221,707.95 31,995.54 % 6.624999867 M 7.000000631 B1 $ 48,760.65 18,284.00 $ 0.00 $ 48,760.65 18,284.00 % 6.625000364 B1 7.000001474 B2 $ 28,172.81 9,144.91 $ 0.00 $ 28,172.81 9,144.91 % 6.624999075 B2 6.999999630 B3 $ 23,838.54 9,144.91 $ 0.00 $ 23,838.54 9,144.91 % 6.625000838 B3 6.999999630 B4 $ 11,919.27 2,743.47 $ 0.00 $ 11,919.27 2,743.47 % 6.625000838 B4 6.999992005 B5 $ 6,501.42 6,402.11 $ 0.00 $ 6,501.42 6,402.11 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.999996948

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 84,704.46 $ 0.00 $ 0.00 84,704.46 %6.999999899 A2 $ 0.00 % 0.000000000 X $ 221,707.95 21,583.33 $ 0.00 $ 221,707.95 % 6.624999867 M 21,583.33 %6.999998919 A3 $ 48,760.65 113,672.71 $ 0.00 $ 48,760.65 % 6.625000364 B1 113,672.71 %6.999999812 A4 $ 28,172.81 143,272.50 $ 0.00 $ 28,172.81 % 6.624999075 B2 143,272.50 %7.000000000 A5 $ 23,838.54 198,686.24 $ 0.00 $ 23,838.54 % 6.625000838 B3 198,686.24 %6.999999853 A6 $ 11,919.27 258,549.59 $ 0.00 $ 11,919.27 % 6.625000838 B4 258,549.59 %7.000000104 A7 $ 6,501.42 57,166.67 $ 0.00 $ 6,501.42 % 6.625001846 B5 57,166.67 %7.000000408 A8 $ 10,835.71 4,532.74 $ 0.00 $ 10,835.71 % 6.6249989924,532.74 %7.250005515 A9 $ 21,725.90 $ 0.00 $ 21,725.90 %6.950001005 A10 $ 19,250.00 $ 0.00 $ 19,250.00 %7.000000000 A11 $ 127,601.43 $ 0.00 $ 127,601.43 %6.999999791 A12 $ 948,998.47 $ 0.00 $ 948,998.47 %7.000000005 M $ 45,675.44 $ 0.00 $ 45,675.44 %6.999999811 B1 $ 26,100.25 $ 0.00 $ 26,100.25 %6.999999423 B2 $ 13,050.13 $ 0.00 $ 13,050.13 %7.000002137 B3 $ 13,050.13 $ 0.00 $ 13,050.13 %7.000002137 B4 $ 3,913.88 $ 0.00 $ 3,913.88 %7.000000179 B5 $ 9,136.35 $ 0.00 $ 9,136.35 %7.000000485

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 1,718,078.84 $ 0.00 $ 1,718,078.84 %7.499999980 A2 $ 29,142.75 $ 0.00 $ 0.00 %7.500000659 A3 $ 69,612.06 $ 0.00 $ 0.00 %7.499999939 A5 $ 207,000.00 $ 0.00 $ 207,000.00 %7.200000000 A4 $ 1,725.00 $ 0.00 $ 1,725.00 %0.060000000 A6 $ 34,902.50 $ 0.00 $ 34,902.50 %7.587500000 A7 $ 6,497.50 $ 0.00 $ 6,497.50 %1.412500000 A8 $ 253,937.50 $ 0.00 $ 253,937.50 %7.500000000 IIA $ 355,456.74 $ 0.00 $ 355,456.74 %7.250000018 IS $ 268,218.12 $ 0.00 $ 268,218.12 %0.850906963 IIS $ 35,937.09 $ 0.00 $ 35,937.09 %0.790441334 IR $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 IRL $ 0.00 $ 221,707.95 % 6.624999867 0.00 $ 0.00 %0.000000000 M $ 48,760.65 58,363.41 $ 0.00 $ 48,760.65 % 6.625000364 58,363.41 %7.466267533 B1 $ 28,172.81 24,815.94 $ 0.00 $ 28,172.81 % 6.624999075 24,815.94 %7.466268090 B2 $ 23,838.54 13,128.35 $ 0.00 $ 23,838.54 % 6.625000838 13,128.35 %7.466266596 B3 $ 11,919.27 10,215.77 $ 0.00 $ 11,919.27 % 6.625000838 10,215.77 %7.466267294 B4 $ 6,501.42 7,296.98 $ 0.00 $ 6,501.42 % 6.625001846 7,296.98 %7.466268747 B5 $ 10,835.71 10,224.67 $ 0.00 $ 10,835.71 % 6.62499899210,224.67 %7.466269219

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.58 $ 0.00 $ 0.58 %7.080000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 583,333.33 $ 0.00 $ 593,679.34 % 6.625000047 IA2 583,333.33 %6.999999960 A2 $ 5,541.67 141,750.00 $ 0.00 $ 5,541.67 % 7.000004211 IA3 141,750.00 %7.000000000 A3 $ 109,312.50 103,541.67 $ 0.00 $ 109,312.50 % 6.625000000 IA4 103,541.67 %7.000000225 A4 $ 7,232.29 74,503.33 $ 0.00 $ 7,232.29 % 6.624998473 IA5 74,503.33 %6.999999687 A5 $ 142,794.92 265,533.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 265,533.33 %6.999999912 A6 $ 60,796.63 156,333.33 $ 0.00 $ 60,796.63 % 6.624999864 IA7 0.00 %6.999999851 A7 $ 4,598.44 729,166.67 $ 0.00 $ 4,598.44 % 6.750003670 IA8 729,166.67 %7.000000032 A8 $ 14,953.40 55,333.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 55,333.33 %6.999999789 A9 $ 3,828.65 125,000.00 $ 0.00 $ 3,828.65 % 7.090902356 IA10 125,000.00 %7.500000000 A10 $ 1,083.58 500.00 $ 0.00 $ 1,083.58 500.00 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 0.030000000 A11 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A12 $ 460,541.67 $ 0.00 $ 0.00 460,541.67 %7.000000051 A13 $ 0.00 % 0.000000000 X $ 221,707.95 84,583.33 $ 0.00 $ 221,707.95 % 6.624999867 M 84,583.33 %6.999999724 S $ 48,760.65 110,271.87 $ 0.00 $ 48,760.65 % 6.625000364 B1 110,271.87 %0.423239382 RL $ 28,172.81 0.58 $ 0.00 $ 28,172.81 % 6.624999075 B2 0.58 %6.960000000 M $ 23,838.54 55,749.17 $ 0.00 $ 23,838.54 % 6.625000838 B3 55,749.17 %7.000000419 B1 $ 11,919.27 22,009.17 $ 0.00 $ 11,919.27 % 6.625000838 B4 22,009.17 %7.000001060 B2 $ 6,501.42 11,736.67 $ 0.00 $ 6,501.42 % 6.625001846 B5 11,736.67 %7.000001988 B3 $ 10,835.71 14,670.83 $ 0.00 $ 10,835.71 % 6.62499899214,670.83 %6.999998410 B4 $ 5,868.33 $ 0.00 $ 5,868.33 %6.999996024 B5 $ 7,341.68 $ 0.00 $ 7,341.68 %6.999996186

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 A1 $ 593,679.34 554,545.24 $ 0.00 $ 593,679.34 554,545.24 % 6.625000047 IA2 6.999999947 A2 $ 5,541.67 136,078.75 $ 0.00 $ 5,541.67 136,078.75 % 7.000004211 IA3 7.000000184 A3 $ 109,312.50 100,789.84 $ 0.00 $ 109,312.50 100,789.84 % 6.625000000 IA4 6.999999771 A4 $ 7,232.29 74,503.33 $ 0.00 $ 7,232.29 74,503.33 % 6.624998473 IA5 6.999999687 A5 $ 142,794.92 265,533.33 $ 0.00 $ 142,794.92 265,533.33 % 6.624999938 IA6 6.999999912 A6 $ 60,796.63 159,085.16 $ 0.00 $ 60,796.63 0.00 % 6.624999864 IA7 7.000000145 A7 $ 4,598.44 699,825.02 $ 0.00 $ 4,598.44 699,825.02 % 6.750003670 IA8 7.000000030 A8 $ 14,953.40 55,333.33 $ 0.00 $ 14,953.40 55,333.33 % 6.210001921 IA9 6.999999789 A9 $ 3,828.65 125,000.00 $ 0.00 $ 3,828.65 125,000.00 % 7.090902356 IA10 7.500000000 A10 $ 1,083.58 500.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 500.00 % 7.000000035 IIA2 0.030000000 A11 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A12 $ 460,541.67 $ 0.00 $ 460,541.67 % 7.000000051 A13 $ 84,583.33 $ 0.00 $ 84,583.33 % 6.999999724 S $ 103,661.78 $ 0.00 $ 103,661.78 % 0.407082477 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 55,618.14 $ 0.00 $ 221,707.95 55,618.14 % 6.624999867 M 7.000000459 B1 $ 48,760.65 21,957.44 $ 0.00 $ 48,760.65 21,957.44 % 6.625000364 B1 7.000000858 B2 $ 28,172.81 11,709.08 $ 0.00 $ 28,172.81 11,709.08 % 6.624999075 B2 6.999999188 B3 $ 23,838.54 14,636.35 $ 0.00 $ 23,838.54 14,636.35 % 6.625000838 B3 6.999999195 B4 $ 11,919.27 5,854.54 $ 0.00 $ 11,919.27 5,854.54 % 6.625000838 B4 6.999999223 B5 $ 6,501.42 7,324.43 $ 0.00 $ 6,501.42 7,324.43 % 6.625001846 B5 $ 10,835.71 7.000001513 R $ 0.00 $ 10,835.71 0.00 $ 0.00 % 6.6249989920.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 343,333.33 $ 0.00 $343,333.33 %7.999999922 A8 $ 278,801.25 $ 0.00 $278,801.25 %7.875000000 A9 $ 4,425.41 $ 0.00 $ 593,679.34 % 6.625000047 IA2 4,425.41 %7.999993974 A2 $ 5,541.67 53,026.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 53,026.67 %8.000000503 A4 $ 109,312.50 94,500.81 $ 0.00 $ 109,312.50 % 6.625000000 IA4 94,500.81 %7.999999718 A5 $ 7,232.29 8,206.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 8,206.67 %8.000003249 A6 $ 142,794.92 45,793.33 $ 0.00 $ 142,794.92 % 6.624999938 IA6 45,793.33 %7.999999418 A7 $ 60,796.63 25,320.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 25,320.00 %8.000000000 A3 $ 4,598.44 91,633.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 91,633.33 %7.999999709 S $ 14,953.40 33,940.19 $ 0.00 $ 14,953.40 % 6.210001921 IA9 33,940.19 %0.341509379 RL $ 3,828.65 0.67 $ 0.00 $ 3,828.65 % 7.090902356 IA10 0.67 %8.040000000 M $ 1,083.58 18,306.67 $ 0.00 $ 1,083.58 18,306.67 %10.000046144 IIA1 8.000001457 B1 $ 894,883.84 7,913.33 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7,913.33 %7.999996630 B2 $ 4,953.33 $ 0.00 $ 0.00 4,953.33 %7.999994616 B3 $ 0.00 % 0.000000000 AR 3,953.33 $ 0.00 $ 0.00 3,953.33 %7.999993255 B4 $ 0.00 % 0.000000000 X $ 221,707.95 1,980.00 $ 0.00 $ 221,707.95 % 6.624999867 M 1,980.00 %8.000000000 B5 $ 48,760.65 2,479.74 $ 0.00 $ 48,760.65 % 6.625000364 B1 2,479.74 %7.999989676 R $ 28,172.81 0.67 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989920.67 %8.040000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 2A1 $ 593,679.34 372,318.11 $ 0.00 $ 593,679.34 372,318.11 % 6.625000047 IA2 6.750000005 2A2 $ 5,541.67 88,229.17 $ 0.00 $ 5,541.67 88,229.17 % 7.000004211 IA3 7.000000264 2A3 $ 109,312.50 14,583.33 $ 0.00 $ 109,312.50 14,583.33 % 6.625000000 IA4 6.999998400 2A4 $ 7,232.29 16,041.67 $ 0.00 $ 7,232.29 16,041.67 % 6.624998473 IA5 7.000001455 2A5 $ 142,794.92 24,062.50 $ 0.00 $ 142,794.92 24,062.50 % 6.624999938 IA6 7.000000000 2A6 $ 60,796.63 25,211.49 $ 0.00 $ 60,796.63 25,211.49 % 6.624999864 IA7 7.000001157 2A7 $ 4,598.44 21,145.83 $ 0.00 $ 4,598.44 21,145.83 % 6.750003670 IA8 6.999998897 2A8 $ 14,953.40 21,145.83 $ 0.00 $ 14,953.40 21,145.83 % 6.210001921 IA9 6.999998897 2A9 $ 3,828.65 21,145.83 $ 0.00 $ 3,828.65 21,145.83 % 7.090902356 IA10 6.999998897 2A10 $ 1,083.58 21,145.83 $ 0.00 $ 1,083.58 %10.000046144 IIA1 21,145.83 % 6.999998897 2A11 $ 894,883.84 21,145.83 $ 0.00 $ 894,883.84 21,145.83 % 7.000000035 IIA2 6.999998897 2A12 $ 58,587.58 $ 0.00 $ 58,587.58 % 6.200000335 2A13 $ 51,666.67 $ 0.00 $ 51,666.67 % 6.200000400 2A14 $ 98,437.50 $ 0.00 $ 98,437.50 % 6.750000000 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 2M $ 19,148.76 $ 0.00 $ 0.00 19,148.76 % 6.749999782 2B1 $ 0.00 % 0.000000000 X $ 221,707.95 7,855.47 $ 0.00 $ 221,707.95 7,855.47 % 6.624999867 M 6.749999082 2B2 $ 48,760.65 3,930.54 $ 0.00 $ 48,760.65 3,930.54 % 6.625000364 B1 6.750008469 2B3 $ 28,172.81 3,930.54 $ 0.00 $ 28,172.81 3,930.54 % 6.624999075 B2 6.750008469 2B4 $ 23,838.54 1,959.67 $ 0.00 $ 23,838.54 1,959.67 % 6.625000838 B3 6.750005188 2B5 $ 11,919.27 3,442.67 $ 0.00 $ 11,919.27 3,442.67 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749994400

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 362,862.68 $ 0.00 $ 593,679.34 % 6.625000047 IA2 362,862.68 %6.500000067 A2 $ 5,541.67 2,810,573.96 $ 0.00 $ 5,541.67 % 7.000004211 IA3 2,810,573.96 %6.499999991 A3 $ 109,312.50 7,583.33 $ 0.00 $ 109,312.50 % 6.625000000 IA4 7,583.33 %6.499997143 A4 $ 7,232.29 45,181.21 $ 0.00 $ 7,232.29 % 6.624998473 IA5 45,181.21 %6.500000360 A5 $ 142,794.92 40,997.96 $ 0.00 $ 142,794.92 % 6.624999938 IA6 40,997.96 %6.500000132 A6 $ 60,796.63 18,958.33 $ 0.00 $ 60,796.63 % 6.624999864 IA7 18,958.33 %6.499998857 A7 $ 4,598.44 14,000.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 14,000.00 %8.000000000 A8 $ 14,953.40 7,583.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 7,583.33 %6.499997143 A9 $ 3,828.65 7,583.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 7,583.33 %6.499997143 A10 $ 1,083.58 7,583.33 $ 0.00 $ 1,083.58 7,583.33 %10.000046144 IIA1 6.499997143 A11 $ 894,883.84 7,583.33 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,028.90 $ 0.00 $ 70,028.90 %6.499999798 B1 $ 30,282.77 $ 0.00 $ 30,282.77 %6.500000106 B2 $ 17,034.06 $ 0.00 $ 17,034.06 %6.500001196 B3 $ 17,034.06 $ 0.00 $ 17,034.06 %6.500001196 B4 $ 7,570.69 $ 0.00 $ 7,570.69 %6.500001424 B5 $ 9,463.38 $ 0.00 $ 9,463.38 %6.500000069 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 2A1 $ 593,679.34 126,909.93 $ 0.00 $ 593,679.34 % 6.625000047 IA2 126,909.93 %6.749999920 2A2 $ 5,541.67 40,484.17 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 40,484.17 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 6.500000535 2A3 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 2A4 $ 140,089.68 $ 0.00 $ 140,089.68 %6.750000000 2A5 $ 120,123.64 $ 0.00 $ 120,123.64 %6.750000044 2A6 $ 52,969.09 $ 0.00 $ 52,969.09 %6.499999942 2A7 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 2A8 $ 221,707.95 10,208.33 $ 0.00 $ 221,707.95 % 6.624999867 M 10,208.33 %6.999997714 2A9 $ 48,760.65 11,666.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 11,666.67 %8.000002286 2A10 $ 28,172.81 393,357.69 $ 0.00 $ 28,172.81 % 6.624999075 B2 393,357.69 %6.750000085 2A11 $ 23,838.54 250,312.50 $ 0.00 $ 23,838.54 % 6.625000838 B3 250,312.50 %6.750000000 2A12 $ 11,919.27 24,031.74 $ 0.00 $ 11,919.27 % 6.625000838 B4 24,031.74 %6.750001032 2A13 $ 6,501.42 2,037.27 $ 0.00 $ 6,501.42 % 6.625001846 B5 2,037.27 %0.249999667 2A14 $ 10,835.71 14,530.83 $ 0.00 $ 10,835.71 % 6.62499899214,530.83 %6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 %6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 %7.000001605 2R $ 0.00 $ 0.00 $ 0.00 %0.000000000 2RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 2M $ 25,771.49 $ 0.00 $ 25,771.49 %6.750000239 2B1 $ 11,143.22 $ 0.00 $ 11,143.22 %6.750001087 2B2 $ 6,270.86 $ 0.00 $ 6,270.86 %6.750003000 2B3 $ 5,571.61 $ 0.00 $ 5,571.61 %6.750001052 2B4 $ 2,785.80 $ 0.00 $ 2,785.80 %6.749989006 2B5 $ 4,183.93 $ 0.00 $ 4,183.93 %6.750006332

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 545,757.45 $ 0.00 $ 545,757.45 %6.749999983 A2 $ 41,461.88 $ 0.00 $ 41,461.88 %6.750000814 A3 $ 280,589.57 $ 0.00 $ 280,589.57 %6.750000114 A4 $ 265,895.39 $ 0.00 $ 265,895.39 %6.749999988 A5 $ 183,877.94 $ 0.00 $ 183,877.94 %6.750000115 A6 $ 969,640.53 $ 0.00 $ 969,640.53 %6.750000008 A7 $ 54,405.00 $ 0.00 $ 54,405.00 %6.750000000 A9 $ 131,024.64 $ 0.00 $ 131,024.64 %6.500000058 A8 $ 5,039.41 $ 0.00 $ 5,039.41 %0.250000040 A10 $ 70,921.13 $ 0.00 $ 70,921.13 %5.800000095 A11 $ 39,128.90 $ 0.00 $ 39,128.90 %9.599999019 A12 $ 99,112.50 $ 0.00 $ 99,112.50 %6.750000000 A13 $ 39,418.65 $ 0.00 $ 39,418.65 %6.750000000 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X M $ 221,707.95 43,927.38 $ 0.00 $ 221,707.95 % 6.624999867 M 43,927.38 %6.750000078 B1 $ 48,760.65 21,963.69 $ 0.00 $ 48,760.65 % 6.625000364 B1 21,963.69 %6.750000069 B2 $ 28,172.81 14,640.59 $ 0.00 $ 28,172.81 % 6.624999075 B2 14,640.59 %6.750000326 B3 $ 23,838.54 19,040.06 $ 0.00 $ 23,838.54 % 6.625000838 B3 19,040.06 %6.749999592 B4 $ 11,919.27 8,782.11 $ 0.00 $ 11,919.27 % 6.625000838 B4 8,782.11 %6.750000821 B5 $ 6,501.42 8,789.89 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989928,789.89 %6.749996808

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 2A1 $ 593,679.34 130,207.14 $ 0.00 $ 593,679.34 % 6.625000047 IA2 130,207.14 %6.750000085 2A2 $ 5,541.67 40,484.17 $ 0.00 $ 5,541.67 % 7.000004211 IA3 40,484.17 %6.500000535 2A3 $ 109,312.50 57,242.90 $ 0.00 $ 109,312.50 % 6.625000000 IA4 57,242.90 %6.699999955 2A4 $ 7,232.29 140,089.68 $ 0.00 $ 7,232.29 % 6.624998473 IA5 140,089.68 %6.750000000 2A5 $ 142,794.92 135,162.09 $ 0.00 $ 142,794.92 % 6.624999938 IA6 135,162.09 %6.749999958 2A6 $ 60,796.63 54,073.70 $ 0.00 $ 60,796.63 % 6.624999864 IA7 54,073.70 %6.500000249 2A7 $ 4,598.44 15,378.69 $ 0.00 $ 4,598.44 % 6.750003670 IA8 15,378.69 %6.942856750 2A8 $ 14,953.40 10,208.33 $ 0.00 $ 14,953.40 % 6.210001921 IA9 10,208.33 %6.999997714 2A9 $ 3,828.65 11,666.67 $ 0.00 $ 3,828.65 % 7.090902356 IA10 11,666.67 %8.000002286 2A10 $ 1,083.58 413,531.91 $ 0.00 $ 1,083.58 413,531.91 %10.000046144 IIA1 6.750000045 2A11 $ 894,883.84 250,312.50 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 250,312.50 %6.750000000 2A12 $ 29,752.86 $ 0.00 $ 29,752.86 %6.750000106 2A13 $ 2,079.76 $ 0.00 $ 2,079.76 %0.250000287 2A14 $ 14,530.83 $ 0.00 $ 14,530.83 %6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 %6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 %7.000001605 2R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 2RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 2M $ 221,707.95 25,894.39 $ 0.00 $ 221,707.95 % 6.624999867 M 25,894.39 %6.749999576 2B1 $ 48,760.65 11,196.36 $ 0.00 $ 48,760.65 % 6.625000364 B1 11,196.36 %6.750000305 2B2 $ 28,172.81 6,300.76 $ 0.00 $ 28,172.81 % 6.624999075 B2 6,300.76 %6.749997295 2B3 $ 23,838.54 5,598.18 $ 0.00 $ 23,838.54 % 6.625000838 B3 5,598.18 %6.750000339 2B4 $ 11,919.27 2,799.09 $ 0.00 $ 11,919.27 % 6.625000838 B4 2,799.09 %6.750000271 2B5 $ 6,501.42 4,203.88 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989924,203.88 %6.750001756

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 4A1 $ 593,679.34 395,682.13 $ 0.00 $ 593,679.34 % 6.625000047 IA2 395,682.13 %6.750000049 4A2 $ 5,541.67 62,365.75 $ 0.00 $ 5,541.67 % 7.000004211 IA3 62,365.75 %6.712499613 4A3 $ 109,312.50 21,253.13 $ 0.00 $ 109,312.50 % 6.625000000 IA4 21,253.13 %6.862498739 4A4 $ 7,232.29 113,287.50 $ 0.00 $ 7,232.29 % 6.624998473 IA5 113,287.50 %6.750000000 4A5 $ 142,794.92 249,429.18 $ 0.00 $ 142,794.92 % 6.624999938 IA6 249,429.18 %6.749999918 4A6 $ 60,796.63 106,682.54 $ 0.00 $ 60,796.63 % 6.624999864 IA7 106,682.54 %6.750000071 4A7 $ 4,598.44 18,229.17 $ 0.00 $ 4,598.44 % 6.750003670 IA8 18,229.17 %7.000001280 4A8 $ 14,953.40 16,927.08 $ 0.00 $ 14,953.40 % 6.210001921 IA9 16,927.08 %6.499998720 4A9 $ 3,828.65 18,562.50 $ 0.00 $ 3,828.65 % 7.090902356 IA10 18,562.50 %6.750000000 4A10 $ 1,083.58 18,083.33 $ 0.00 $ 1,083.58 18,083.33 %10.000046144 IIA1 6.999998710 4A11 $ 894,883.84 16,791.67 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 16,791.67 %6.500001290 4A12 $ 21,093.75 $ 0.00 $ 21,093.75 %6.750000000 4A13 $ 11,952.56 $ 0.00 $ 11,952.56 %6.749998588 SUP4 $ 62,784.93 $ 0.00 $ 62,784.93 %0.414381044 4R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 4M $ 20,922.21 $ 0.00 $ 0.00 20,922.21 %6.750000998 4B1 $ 0.00 % 0.000000000 X $ 221,707.95 9,047.44 $ 0.00 $ 221,707.95 % 6.624999867 M 9,047.44 %6.750001879 4B2 $ 48,760.65 5,089.18 $ 0.00 $ 48,760.65 % 6.625000364 B1 5,089.18 %6.749996203 4B3 $ 28,172.81 4,523.72 $ 0.00 $ 28,172.81 % 6.624999075 B2 4,523.72 %6.750001837 4B4 $ 23,838.54 2,261.86 $ 0.00 $ 23,838.54 % 6.625000838 B3 2,261.86 %6.750010314 4B5 $ 11,919.27 3,392.81 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989923,392.81 %6.749999018

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 1A1 $ 593,679.34 998,855.17 $ 0.00 $998,855.17 %6.749999998 1A2 $ 264,848.01 $ 0.00 $264,848.01 %6.750000067 1A3 $ 28,350.00 $ 0.00 $ 593,679.34 % 6.625000047 IA2 28,350.00 %7.000000000 1A4 $ 5,541.67 23,216.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 23,216.67 %7.000001005 1A5 $ 109,312.50 23,216.67 $ 0.00 $ 109,312.50 % 6.625000000 IA4 23,216.67 %7.000001005 1A6 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 23,216.67 %7.000001005 1A7 $ 142,794.92 91,000.00 $ 0.00 $ 142,794.92 % 6.624999938 IA6 91,000.00 %6.500000000 1A8 $ 60,796.63 233,573.17 $ 0.00 $233,573.17 %6.750000018 1A9 $ 13,096.47 $ 0.00 $ 60,796.63 % 6.624999864 IA7 13,096.47 %6.750001981 1A10 $ 4,598.44 55,800.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 55,800.00 %6.750000000 1A11 $ 14,953.40 286,875.00 $ 0.00 $286,875.00 %6.750000000 1A12 $ 194,943.97 $ 0.00 $194,943.97 %6.750000167 1A13 $ 67,061.02 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 67,061.02 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 6.750000040 1A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A15 $ 252,625.20 $ 0.00 $252,625.20 %6.749999932 1A16 $ 89,220.32 $ 0.00 $ 89,220.32 %6.750000184 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1M $ 221,707.95 53,669.91 $ 0.00 $ 221,707.95 % 6.624999867 M 53,669.91 %6.749999465 1B1 $ 48,760.65 23,212.70 $ 0.00 $ 48,760.65 % 6.625000364 B1 23,212.70 %6.749999955 1B2 $ 28,172.81 13,054.69 $ 0.00 $ 28,172.81 % 6.624999075 B2 13,054.69 %6.749998656 1B3 $ 23,838.54 11,603.55 $ 0.00 $ 23,838.54 % 6.625000838 B3 11,603.55 %6.750000796 1B4 $ 11,919.27 5,804.58 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,804.58 %6.750004928 1B5 $ 6,501.42 8,704.48 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989928,704.48 %6.750002491

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 143,127.56 $ 0.00 $ 593,679.34 % 6.625000047 IA2 143,127.56 %7.750000245 A2 $ 5,541.67 1,703,004.61 $ 0.00 $ 5,541.67 % 7.000004211 IA3 1,703,004.61 %7.749999986 A3 $ 109,312.50 225,000.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 225,000.00 %7.500000000 A4 $ 7,232.29 340,897.25 $ 0.00 $ 7,232.29 % 6.624998473 IA5 340,897.25 %7.749999901 A5 $ 142,794.92 6,000.00 $ 0.00 $ 142,794.92 % 6.624999938 IA6 6,000.00 %8.000000000 A6 $ 60,796.63 11,250.00 $ 0.00 $ 60,796.63 % 6.624999864 IA7 11,250.00 %7.500000000 A7 $ 4,598.44 11,250.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 11,250.00 %7.500000000 A8 $ 14,953.40 11,250.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 11,250.00 %7.500000000 A9 $ 3,828.65 11,250.00 $ 0.00 $ 3,828.65 % 7.090902356 IA10 11,250.00 %7.500000000 A10 $ 1,083.58 11,437.50 $ 0.00 $ 1,083.58 11,437.50 %10.000046144 IIA1 7.625000000 A11 $ 894,883.84 11,437.50 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 11,437.50 %7.625000000 A12 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A13 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A14 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A15 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A16 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A17 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A18 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A19 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A20 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A21 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A22 $ 88,827.92 $ 0.00 $ 88,827.92 %7.750000291 A23 $ 202,488.79 $ 0.00 $ 202,488.79 %7.749999886 A24 $ 66,028.99 $ 0.00 $ 0.00 %7.750000048 A25 $ 96,075.18 $ 0.00 $ 96,075.18 %7.750000236 A26 $ 1,500.00 $ 0.00 $ 1,500.00 %0.050000000 S $ 253,126.11 $ 0.00 $ 253,126.11 %0.661016655 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 73,092.19 $ 0.00 $ 73,092.19 %7.750000121 B1 $ 28,527.39 $ 0.00 $ 28,527.39 %7.749999277 B2 $ 14,260.48 $ 0.00 $ 14,260.48 %7.750001483 B3 $ 12,477.11 $ 0.00 $ 12,477.11 %7.749998247 B4 $ 12,483.55 $ 0.00 $ 12,483.55 %7.749999415 B5 $ 10,699.23 $ 0.00 $ 10,699.23 %7.749997323 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 667,515.54 $ 0.00 $ 593,679.34 667,515.54 % 6.625000047 6.624999953 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 168,115.71 $ 0.00 $ 142,794.92 168,115.71 % 6.624999938 6.625000037 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 13,728.35 $ 0.00 $ 14,953.40 13,728.35 % 6.210001921 5.701250543 IA9 $ 3,828.65 5,053.70 $ 0.00 $ 3,828.65 5,053.70 % 7.090902356 9.359772567 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 962,309.51 $ 0.00 $ 894,883.84 962,309.51 % 7.000000035 7.000000027 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 248,099.41 $ 0.00 $ 221,707.95 248,099.41 % 6.624999867 6.625000076 M $ 48,760.65 48,991.13 $ 0.00 $ 48,760.65 48,991.13 % 6.625000364 6.624999975 B1 $ 28,172.81 28,305.98 $ 0.00 $ 28,172.81 28,305.98 % 6.624999075 6.624999581 B2 $ 23,838.54 23,951.22 $ 0.00 $ 23,838.54 23,951.22 % 6.625000838 6.625000685 B3 $ 11,919.27 11,975.61 $ 0.00 $ 11,919.27 11,975.61 % 6.625000838 6.625000685 B4 $ 6,501.42 6,532.15 $ 0.00 $ 6,501.42 6,532.15 % 6.625001846 6.625000766 B5 $ 10,835.71 10,886.93 $ 0.00 $ 10,835.71 10,886.93 % 6.6249989926.624999954

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 143,796.94 $ 0.00 $ 143,796.94 %7.000000091 A2 $ 85,114.17 $ 0.00 $ 85,114.17 %7.000000274 A3 $ 195,431.05 $ 0.00 $ 195,431.05 %6.999999940 A4 $ 140,460.88 $ 0.00 $ 140,460.88 %6.999999849 A5 $ 205,988.63 $ 0.00 $ 0.00 %7.000000115 A6 $ 86,752.08 $ 0.00 $ 86,752.08 %6.999999691 A7 $ 30,208.33 $ 0.00 $ 30,208.33 %7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A9 $ 221,707.95 29,790.83 $ 0.00 $ 221,707.95 % 6.624999867 M 29,790.83 %6.999999217 A10 $ 48,760.65 163,387.93 $ 0.00 $ 48,760.65 % 6.625000364 B1 163,387.93 %6.999999857 A11 $ 28,172.81 119,583.33 $ 0.00 $ 28,172.81 % 6.624999075 B2 119,583.33 %6.999999805 A12 $ 23,838.54 733,357.91 $ 0.00 $ 23,838.54 % 6.625000838 B3 733,357.91 %6.999999973 S $ 11,919.27 83,309.26 $ 0.00 $ 11,919.27 % 6.625000838 B4 83,309.26 %0.422647601 M $ 6,501.42 38,919.32 $ 0.00 $ 6,501.42 % 6.625001846 B5 38,919.32 %6.999999873 B1 $ 10,835.71 15,364.88 $ 0.00 $ 10,835.71 % 6.62499899215,364.88 %6.999998242 B2 $ 8,195.38 $ 0.00 $ 8,195.38 %6.999998384 B3 $ 10,241.31 $ 0.00 $ 10,241.31 %6.999997978 B4 $ 4,091.86 $ 0.00 $ 4,091.86 %6.999996450 B5 $ 5,128.69 $ 0.00 $ 5,128.69 %6.999995701

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 94,495.86 $ 0.00 $ 0.00 94,495.86 % 7.000000180 A2 $ 0.00 % 0.000000000 X $ 221,707.95 21,583.33 $ 0.00 $ 221,707.95 21,583.33 % 6.624999867 M 6.999998919 A3 $ 48,760.65 122,816.19 $ 0.00 $ 48,760.65 122,816.19 % 6.625000364 B1 7.000000126 A4 $ 28,172.81 143,272.50 $ 0.00 $ 28,172.81 143,272.50 % 6.624999075 B2 7.000000000 A5 $ 23,838.54 198,686.24 $ 0.00 $ 23,838.54 198,686.24 % 6.625000838 B3 6.999999853 A6 $ 11,919.27 289,791.48 $ 0.00 $ 11,919.27 289,791.48 % 6.625000838 B4 7.000000098 A7 $ 6,501.42 57,166.67 $ 0.00 $ 6,501.42 57,166.67 % 6.625001846 B5 7.000000408 A8 $ 10,835.71 4,937.23 $ 0.00 $ 10,835.71 4,937.23 % 6.6249989927.250006296 A9 $ 23,664.66 $ 0.00 $ 23,664.66 % 6.950000800 A10 $ 19,250.00 $ 0.00 $ 19,250.00 % 7.000000000 A11 $ 127,799.11 $ 0.00 $ 127,799.11 % 6.999999798 A12 $ 1,034,483.22 $ 0.00 $1,034,483.22 % 6.999999988 M $ 45,746.20 $ 0.00 $ 45,746.20 % 6.999999763 B1 $ 26,140.69 $ 0.00 $ 26,140.69 % 7.000000910 B2 $ 13,070.34 $ 0.00 $ 13,070.34 % 6.999998233 B3 $ 13,070.34 $ 0.00 $ 13,070.34 % 6.999998233 B4 $ 3,919.94 $ 0.00 $ 3,919.94 % 6.999994107 B5 $ 9,150.50 $ 0.00 $ 9,150.50 % 6.999997380

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A1 $ 463,721.06 $ 0.00 $ 463,721.06 %6.100000046 1A2 $ 162,666.67 $ 0.00 $ 162,666.67 %6.100000125 1A4 $ 243,092.94 $ 0.00 $ 243,092.94 %6.499999917 1A5 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1A6 $ 221,707.95 213,750.00 $ 0.00 $ 221,707.95 % 6.624999867 M 213,750.00 %6.750000000 1A7 $ 48,760.65 6,766.88 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,766.88 %6.750004988 1A8 $ 28,172.81 339,365.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 339,365.00 %6.500000000 1A3 $ 23,838.54 503,555.88 $ 0.00 $ 23,838.54 % 6.625000838 B3 202,227.84 %8.202078582 1A9 $ 11,919.27 24,125.45 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 0.00 %6.749999479 RL $ 0.00 $ 6,501.42 % 6.625001846 B5 0.00 $ 10,835.71 0.00 %0.000000000 1S $ 52,557.72 $ 0.00 $ 10,835.71 % 6.62499899252,557.72 %0.263273396 2A1 $ 199,309.60 $ 0.00 $ 199,309.60 %6.750000167 2A2 $ 20,548.13 $ 0.00 $ 20,548.13 %6.750001642 2A3 $ 67,719.38 $ 0.00 $ 67,719.38 %6.750000498 2A4 $ 9,843.75 $ 0.00 $ 9,843.75 %6.750000000 2A5 $ 255,518.96 $ 0.00 $ 255,518.96 %6.750000025 2A6 $ 11,250.00 $ 0.00 $ 11,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 21,457.86 $ 0.00 $ 21,457.86 %0.299216807 M $ 51,749.50 $ 0.00 $ 51,749.50 %6.749999561 B1 $ 20,976.66 $ 0.00 $ 20,976.66 %6.749999348 B2 $ 12,581.53 $ 0.00 $ 12,581.53 %6.749999078 B3 $ 13,988.16 $ 0.00 $ 13,988.16 %6.749998751 B4 $ 5,598.61 $ 0.00 $ 5,598.61 %6.749995012 B5 $ 6,998.62 $ 0.00 $ 6,998.62 %6.750000603 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 1,059,252.66 $ 0.00 $ 593,679.34 1,059,252.66 % 6.625000047 IA2 6.749999974 1A2 $ 5,541.67 276,270.81 $ 0.00 $ 5,541.67 276,270.81 % 7.000004211 IA3 6.750000104 1A3 $ 109,312.50 28,350.00 $ 0.00 $ 109,312.50 28,350.00 % 6.625000000 IA4 7.000000000 1A4 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 23,216.67 % 6.624998473 IA5 7.000001005 1A5 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 23,216.67 % 6.624999938 IA6 7.000001005 1A6 $ 60,796.63 23,216.67 $ 0.00 $ 60,796.63 23,216.67 % 6.624999864 IA7 7.000001005 1A7 $ 4,598.44 91,000.00 $ 0.00 $ 4,598.44 91,000.00 % 6.750003670 IA8 6.500000000 1A8 $ 14,953.40 233,573.17 $ 0.00 $ 14,953.40 233,573.17 % 6.210001921 IA9 6.750000018 1A9 $ 3,828.65 17,262.41 $ 0.00 $ 3,828.65 17,262.41 % 7.090902356 IA10 6.750000261 1A10 $ 1,083.58 55,800.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 55,800.00 % 6.750000000 1A11 $ 894,883.84 286,875.00 $ 0.00 $ 894,883.84 286,875.00 % 7.000000035 IIA2 6.750000000 1A12 $ 196,987.10 $ 0.00 $ 196,987.10 % 6.749999971 1A13 $ 80,860.47 $ 0.00 $ 80,860.47 % 6.750000383 1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A15 $ 255,290.94 $ 0.00 $ 255,290.94 % 6.749999973 1A16 $ 107,224.86 $ 0.00 $ 107,224.86 % 6.750000270 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X 1M $ 221,707.95 53,797.81 $ 0.00 $ 221,707.95 53,797.81 % 6.624999867 M 6.749999443 1B1 $ 48,760.65 23,268.02 $ 0.00 $ 48,760.65 23,268.02 % 6.625000364 B1 6.750000553 1B2 $ 28,172.81 13,085.80 $ 0.00 $ 28,172.81 13,085.80 % 6.624999075 B2 6.749998417 1B3 $ 23,838.54 11,631.20 $ 0.00 $ 23,838.54 11,631.20 % 6.625000838 B3 6.749999441 1B4 $ 11,919.27 5,818.41 $ 0.00 $ 11,919.27 5,818.41 % 6.625000838 B4 6.750001631 1B5 $ 6,501.42 8,725.22 $ 0.00 $ 6,501.42 8,725.22 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749999705

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 431,352.50 $ 0.00 $ 593,679.34 % 6.625000047 IA2 431,352.50 %7.750000027 A2 $ 5,541.67 42,980.21 $ 0.00 $ 5,541.67 % 7.000004211 IA3 42,980.21 %7.750000301 A3 $ 109,312.50 6,500.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 6,500.00 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 8.000000000 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A5 $ 265,180.70 $ 0.00 $ 265,180.70 %7.749999890 A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139 A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185 A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000 A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850 A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970 A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846 A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750 A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201 A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364 A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486 A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000 A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000 A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000 A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710 A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000 A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531 A22 $ 860,187.58 $ 0.00 $ 860,187.58 %7.749999967 A23 $ 123,184.01 $ 0.00 $ 123,184.01 %7.749999854 A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732 A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238 S $ 79,151.53 $ 0.00 $ 79,151.53 %0.401291980 M $ 54,485.04 $ 0.00 $ 54,485.04 %7.750000221 B1 $ 25,148.91 $ 0.00 $ 25,148.91 %7.749998814 B2 $ 13,972.33 $ 0.00 $ 13,972.33 %7.749999314 B3 $ 11,176.58 $ 0.00 $ 11,176.58 %7.749998235 B4 $ 6,989.37 $ 0.00 $ 6,989.37 %7.749998011 B5 $ 6,985.82 $ 0.00 $ 6,985.82 %7.750003259 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 317,902.28 $ 0.00 $ 593,679.34 % 6.625000047 IA2 317,902.28 %8.000000072 A8 $ 5,541.67 258,150.15 $ 0.00 $ 5,541.67 % 7.000004211 IA3 258,150.15 %7.874999935 A9 $ 109,312.50 4,097.62 $ 0.00 $ 109,312.50 % 6.625000000 IA4 4,097.62 %7.999997137 A2 $ 7,232.29 53,026.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 53,026.67 %8.000000503 A4 $ 142,794.92 94,500.81 $ 0.00 $ 142,794.92 % 6.624999938 IA6 94,500.81 %7.999999718 A5 $ 60,796.63 8,206.67 $ 0.00 $ 60,796.63 % 6.624999864 IA7 8,206.67 %8.000003249 A6 $ 4,598.44 45,793.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 45,793.33 %7.999999418 A7 $ 14,953.40 25,320.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 25,320.00 %8.000000000 A3 $ 3,828.65 91,633.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 91,633.33 %7.999999709 S $ 1,083.58 30,069.10 $ 0.00 $ 1,083.58 30,069.10 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 0.321078495 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 18,260.60 $ 0.00 $ 18,260.60 %8.000001256 B1 $ 7,893.42 $ 0.00 $ 7,893.42 %8.000000946 B2 $ 4,940.87 $ 0.00 $ 4,940.87 %8.000003130 B3 $ 3,943.38 $ 0.00 $ 3,943.38 %7.999990668 B4 $ 1,975.02 $ 0.00 $ 1,975.02 %8.000011072 B5 $ 2,473.50 $ 0.00 $ 2,473.50 %7.999990944 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 823,845.66 $ 0.00 $ 0.00 823,845.66 %6.250000021 A2 $ 0.00 % 0.000000000 X $ 221,707.95 111,505.21 $ 0.00 $ 221,707.95 % 6.624999867 M 111,505.21 %6.250000093 A3 $ 48,760.65 415,236.68 $ 0.00 $ 48,760.65 % 6.625000364 B1 415,236.68 %6.250000072 A4 $ 28,172.81 11,727.80 $ 0.00 $ 28,172.81 % 6.624999075 B2 11,727.80 %6.499997922 A5 $ 23,838.54 183,572.92 $ 0.00 $ 23,838.54 % 6.625000838 B3 183,572.92 %6.250000113 A6 $ 11,919.27 11,585.75 $ 0.00 $ 11,919.27 % 6.625000838 B4 11,585.75 %6.500002104 A7 $ 6,501.42 19,180.91 $ 0.00 $ 6,501.42 % 6.625001846 B5 19,180.91 %6.750001100 A8 $ 10,835.71 34,099.39 $ 0.00 $ 10,835.71 % 6.62499899234,099.39 %6.000000000 A9 $ 11,095.05 $ 0.00 $ 11,095.05 %6.500002929 A10 $ 31,761.78 $ 0.00 $ 31,761.78 %6.000000000 M $ 33,905.98 $ 0.00 $ 33,905.98 %6.250000307 B1 $ 14,664.86 $ 0.00 $ 14,664.86 %6.250001865 B2 $ 7,332.43 $ 0.00 $ 7,332.43 %6.250001820 B3 $ 7,327.23 $ 0.00 $ 7,327.23 %6.250002132 B4 $ 3,666.21 $ 0.00 $ 3,666.21 %6.249993341 B5 $ 4,586.67 $ 0.00 $ 4,586.67 %6.250004897

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 153,408.89 $ 0.00 $ 153,408.89 %5.950000013 A2 $ 228,536.00 $ 0.00 $ 228,536.00 %6.000000000 A3 $ 892,574.07 $ 0.00 $ 892,574.07 %6.249999980 A4 $ 188,303.45 $ 0.00 $ 188,303.45 %5.463749883 A5 $ 104,641.75 $ 0.00 $ 104,641.75 %3.036249996 A6 $ 1,265,469.75 $ 0.00 $ 1,265,469.75 %6.500000012 A7 $ 807,304.70 $ 0.00 $ 807,304.70 %6.500000035 A8 $ 288,597.53 $ 0.00 $ 288,597.53 %6.500000029 A9 $ 5,475.51 $ 0.00 $ 0.00 %6.500004595 A10 $ 102,533.15 $ 0.00 $ 102,533.15 %6.500000317 A11 $ 36,259.17 $ 0.00 $ 36,259.17 %6.500000598 A12 $ 8,706.67 $ 0.00 $ 8,706.67 %8.000003063 A13 $ 97,830.41 $ 0.00 $ 97,830.41 %5.663749756 A14 $ 48,990.77 $ 0.00 $ 48,990.77 %9.217811872 A15 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A16 $ 221,707.95 8,205.08 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 %6.499997726 A17 $ 48,760.65 27,377.53 $ 0.00 $ 48,760.65 % 6.625000364 B1 0.00 %6.499999821 A18 $ 28,172.81 31,669.04 $ 0.00 $ 28,172.81 % 6.624999075 B2 31,669.04 %6.749999467 A19 $ 23,838.54 32,841.97 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 32,841.97 %7.000000000 A20 $ 0.00 $ 11,919.27 % 6.625000838 B4 0.00 $ 6,501.42 0.00 %0.000000000 A21 $ 11,860.87 $ 0.00 $ 6,501.42 % 6.625001846 B5 0.00 %6.499999338 A22 $ 10,835.71 515,883.47 $ 0.00 $ 10,835.71 % 6.624998992515,883.47 %6.500000016 S $ 336,620.40 $ 0.00 $ 336,620.40 %0.454839554 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 95,282.60 $ 0.00 $ 95,282.60 %6.500000161 B1 $ 38,626.76 $ 0.00 $ 38,626.76 %6.499999201 B2 $ 23,177.14 $ 0.00 $ 23,177.14 %6.499999887 B3 $ 25,751.18 $ 0.00 $ 25,751.18 %6.500000875 B4 $ 10,301.55 $ 0.00 $ 10,301.55 %6.499998651 B5 $ 12,875.59 $ 0.00 $ 12,875.59 %6.499998605

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 365,075.83 $ 0.00 $ 0.00 365,075.83 %6.500000047 A2 $ 0.00 % 0.000000000 X $ 221,707.95 2,967,554.80 $ 0.00 $ 221,707.95 % 6.624999867 M 2,967,554.80 %6.499999992 A3 $ 48,760.65 7,583.33 $ 0.00 $ 48,760.65 % 6.625000364 B1 7,583.33 %6.499997143 A4 $ 28,172.81 45,181.21 $ 0.00 $ 28,172.81 % 6.624999075 B2 45,181.21 %6.500000360 A5 $ 23,838.54 40,997.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 40,997.96 %6.500000132 A6 $ 11,919.27 18,958.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 18,958.33 %6.499998857 A7 $ 6,501.42 14,000.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 14,000.00 %8.000000000 A8 $ 10,835.71 7,583.33 $ 0.00 $ 10,835.71 % 6.6249989927,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,456.02 $ 0.00 $ 70,456.02 %6.500000145 B1 $ 30,467.47 $ 0.00 $ 30,467.47 %6.500000338 B2 $ 17,137.95 $ 0.00 $ 17,137.95 %6.500000002 B3 $ 17,137.95 $ 0.00 $ 17,137.95 %6.500000002 B4 $ 7,616.86 $ 0.00 $ 7,616.86 %6.499997404 B5 $ 9,521.10 $ 0.00 $ 9,521.10 %6.500001104

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 264,722.72 $ 0.00 $ 264,722.72 %6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 %6.499999927 A3 $ 1,148,151.07 $ 0.00 $ 1,148,151.07 %6.999999982 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 A5 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 $ 48,760.65 0.00 %0.000000000 A6 $ 73,884.91 $ 0.00 $ 48,760.65 % 6.625000364 B1 73,884.91 %6.293750303 A7 $ 28,172.81 29,085.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 29,085.00 %7.000000000 A8 $ 23,838.54 287,859.38 $ 0.00 $ 23,838.54 % 6.625000838 B3 287,859.38 %6.750000117 A10 $ 11,919.27 853,235.02 $ 0.00 $ 11,919.27 % 6.625000838 B4 853,235.02 %6.750000029 A11 $ 6,501.42 113,917.50 $ 0.00 $ 6,501.42 % 6.625001846 B5 113,917.50 %6.750000000 A12 $ 10,835.71 128,700.00 $ 0.00 $ 10,835.71 % 6.624998992128,700.00 %6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 %6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 %7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 %6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 %6.750000593 A16 $ 25,900.07 $ 0.00 $ 25,900.07 %8.509820081 A17 $ 125,966.81 $ 0.00 $ 125,966.81 %6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 %6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 %6.750000466 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 77,901.56 $ 0.00 $ 77,901.56 %6.750000245 B1 $ 33,687.31 $ 0.00 $ 33,687.31 %6.749999742 B2 $ 18,947.36 $ 0.00 $ 18,947.36 %6.749999350 B3 $ 16,846.46 $ 0.00 $ 16,846.46 %6.750001267 B4 $ 8,420.43 $ 0.00 $ 8,420.43 %6.750002270 B5 $ 12,634.18 $ 0.00 $ 12,634.18 %6.750002508

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 332,579.77 $ 0.00 $ 332,579.77 % 6.249999992 A2 $ 412,792.33 $ 0.00 $ 412,792.33 % 6.349999949 A3 $ 13,610.17 $ 0.00 $ 13,610.17 % 6.350001555 A4 $ 200,875.31 $ 0.00 $ 200,875.31 % 6.500000055 A5 $ 76,330.64 $ 0.00 $ 76,330.64 % 6.077340028 A6 $ 24,148.37 $ 0.00 $ 24,148.37 %10.382363100 A9 $ 39,029.63 $ 0.00 $ 0.00 % 6.749999493 A10 $ 373,949.79 $ 0.00 $ 373,949.79 % 6.749999992 A11 $ 123,897.80 $ 0.00 $ 123,897.80 % 6.199999779 A12 $ 532,543.66 $ 0.00 $ 532,543.66 % 6.500000026 A7 $ 522,328.45 $ 0.00 $ 172,232.91 % 8.205778494 A8 $ 9,638.71 $ 0.00 $ 9,638.71 % 6.749997615 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 54,554.14 $ 0.00 $ 221,707.95 54,554.14 % 6.624999867 M 6.750000423 B1 $ 48,760.65 23,590.98 $ 0.00 $ 48,760.65 23,590.98 % 6.625000364 B1 6.750000531 B2 $ 28,172.81 13,269.93 $ 0.00 $ 28,172.81 13,269.93 % 6.624999075 B2 6.750001249 B3 $ 23,838.54 11,795.49 $ 0.00 $ 23,838.54 11,795.49 % 6.625000838 B3 6.750002124 B4 $ 11,919.27 5,897.74 $ 0.00 $ 11,919.27 5,897.74 % 6.625000838 B4 6.749996402 B5 $ 6,501.42 8,849.49 $ 0.00 $ 6,501.42 8,849.49 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.750000415

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 1,409,224.77 $ 0.00 $1,409,224.77 % 6.749999996 A2 $ 486,017.92 $ 0.00 $ 0.00 486,017.92 % 6.749999944 A3 $ 0.00 % 0.000000000 X $ 221,707.95 151,668.25 $ 0.00 $ 221,707.95 151,668.25 % 6.624999867 M 6.019529863 A4 $ 48,760.65 62,498.00 $ 0.00 $ 48,760.65 62,498.00 % 6.625000364 B1 9.567527538 A5 $ 28,172.81 8,437.50 $ 0.00 $ 28,172.81 8,437.50 % 6.624999075 B2 6.750000000 A6 $ 23,838.54 8,437.50 $ 0.00 $ 23,838.54 8,437.50 % 6.625000838 B3 6.750000000 A7 $ 11,919.27 11,250.00 $ 0.00 $ 11,919.27 11,250.00 % 6.625000838 B4 6.750000000 A8 $ 6,501.42 46,428.57 $ 0.00 $ 6,501.42 46,428.57 % 6.625001846 B5 6.499999475 A9 $ 10,835.71 29,166.67 $ 0.00 $ 10,835.71 29,166.67 % 6.6249989927.000000800 A10 $ 8,779.76 $ 0.00 $ 8,779.76 % 7.375000613 A11 $ 267,187.50 $ 0.00 $ 267,187.50 % 6.750000000 M $ 49,448.71 $ 0.00 $ 49,448.71 % 6.749999407 B1 $ 21,383.23 $ 0.00 $ 21,383.23 % 6.750000783 B2 $ 12,028.06 $ 0.00 $ 12,028.06 % 6.749998099 B3 $ 10,691.61 $ 0.00 $ 10,691.61 % 6.749997644 B4 $ 5,345.80 $ 0.00 $ 5,345.80 % 6.749994847 B5 $ 8,023.87 $ 0.00 $ 8,023.87 % 6.750001977

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 1A1 $ 593,679.34 554,404.96 $ 0.00 $ 593,679.34 554,404.96 % 6.625000047 IA2 6.650000020 1A2 $ 5,541.67 189,583.33 $ 0.00 $ 5,541.67 189,583.33 % 7.000004211 IA3 6.499999886 1A3 $ 109,312.50 152,160.00 $ 0.00 $ 109,312.50 152,160.00 % 6.625000000 IA4 6.400000000 1A4 $ 7,232.29 23,949.83 $ 0.00 $ 7,232.29 23,949.83 % 6.624998473 IA5 6.749999058 1A5 $ 142,794.92 1,036,885.32 $ 0.00 $ 142,794.92 1,036,885.32 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.000000003 1A6 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 1A7 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X 1A8 $ 221,707.95 6,966.74 $ 0.00 $ 221,707.95 0.00 % 6.624999867 M $ 48,760.65 6.999996224 1A9 $ 0.00 $ 48,760.65 0.00 $ 0.00 % 6.625000364 B1 0.000000000 1A10 $ 28,172.81 449,949.38 $ 0.00 $ 28,172.81 449,949.38 % 6.624999075 B2 6.750000075 1R $ 23,838.54 0.56 $ 0.00 $ 23,838.54 % 6.625000838 B3 0.56 %41.760000000 1RL $ 11,919.27 0.56 $ 0.00 $ 11,919.27 0.56 % 6.625000838 B4 6.720000000 1M $ 6,501.42 52,022.20 $ 0.00 $ 6,501.42 52,022.20 % 6.625001846 B5 6.750000453 1B1 $ 10,835.71 22,498.05 $ 0.00 $ 10,835.71 22,498.05 % 6.6249989926.750000326 1B2 $ 12,654.80 $ 0.00 $ 12,654.80 % 6.749998326 1B3 $ 11,246.23 $ 0.00 $ 11,246.23 % 6.750000195 1B4 $ 5,623.11 $ 0.00 $ 5,623.11 % 6.749994261 1B5 $ 8,441.86 $ 0.00 $ 8,441.86 % 6.750002659

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 153,408.89 $ 0.00 $ 153,408.89 %5.950000013 A2 $ 228,536.00 $ 0.00 $ 228,536.00 %6.000000000 A3 $ 892,574.07 $ 0.00 $ 892,574.07 %6.249999980 A4 $ 194,334.68 $ 0.00 $ 194,334.68 %5.638750034 A5 $ 98,610.53 $ 0.00 $ 98,610.53 %2.861250135 A6 $ 1,256,687.38 $ 0.00 $ 1,256,687.38 %6.500000022 A7 $ 800,753.53 $ 0.00 $ 800,753.53 %6.500000030 A8 $ 286,255.60 $ 0.00 $ 286,255.60 %6.500000036 A9 $ 5,505.17 $ 0.00 $ 0.00 %6.500005736 A10 $ 102,533.15 $ 0.00 $ 102,533.15 %6.500000317 A11 $ 36,259.17 $ 0.00 $ 36,259.17 %6.500000598 A12 $ 8,706.67 $ 0.00 $ 8,706.67 %8.000003063 A13 $ 100,034.79 $ 0.00 $ 100,034.79 %5.838749813 A14 $ 45,594.96 $ 0.00 $ 45,594.96 %8.649062447 A15 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A16 $ 221,707.95 7,045.88 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 %6.500004028 A17 $ 48,760.65 27,525.83 $ 0.00 $ 48,760.65 % 6.625000364 B1 0.00 %6.500001013 A18 $ 28,172.81 31,669.04 $ 0.00 $ 28,172.81 % 6.624999075 B2 31,669.04 %6.749999467 A19 $ 23,838.54 32,841.97 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 32,841.97 %7.000000000 A20 $ 0.00 $ 11,919.27 % 6.625000838 B4 0.00 $ 6,501.42 0.00 %0.000000000 A21 $ 11,523.90 $ 0.00 $ 6,501.42 % 6.625001846 B5 0.00 %6.499999758 A22 $ 10,835.71 515,883.47 $ 0.00 $ 10,835.71 % 6.624998992515,883.47 %6.500000016 S $ 333,517.02 $ 0.00 $ 333,517.02 %0.452536343 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 95,201.84 $ 0.00 $ 95,201.84 %6.500000044 B1 $ 38,594.03 $ 0.00 $ 38,594.03 %6.500000668 B2 $ 23,157.50 $ 0.00 $ 23,157.50 %6.500001063 B3 $ 25,729.35 $ 0.00 $ 25,729.35 %6.499999831 B4 $ 10,292.82 $ 0.00 $ 10,292.82 %6.499999429 B5 $ 12,864.68 $ 0.00 $ 12,864.68 %6.500000099

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 339,494.07 $ 0.00 $339,494.07 %6.250000031 A2 $ 412,792.33 $ 0.00 $412,792.33 %6.349999949 A3 $ 13,610.17 $ 0.00 $ 13,610.17 %6.350001555 A4 $ 203,521.61 $ 0.00 $203,521.61 %6.499999853 A5 $ 161,229.13 $ 0.00 $161,229.13 %6.343750127 A6 $ 42,094.30 $ 0.00 $ 42,094.30 %8.943749140 A9 $ 42,870.27 $ 0.00 $ 0.00 %6.749999303 A10 $ 393,787.56 $ 0.00 $393,787.56 %6.750000043 A11 $ 126,473.63 $ 0.00 $126,473.63 %6.200000169 A12 $ 539,757.18 $ 0.00 $539,757.18 %6.500000059 A7 $ 517,635.20 $ 0.00 $172,309.68 %8.244376474 A8 $ 9,661.77 $ 0.00 $ 9,661.77 %6.750002358 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X M $ 221,707.95 54,684.62 $ 0.00 $ 221,707.95 % 6.624999867 M 54,684.62 %6.750000543 B1 $ 48,760.65 23,647.40 $ 0.00 $ 48,760.65 % 6.625000364 B1 23,647.40 %6.749999570 B2 $ 28,172.81 13,301.66 $ 0.00 $ 28,172.81 % 6.624999075 B2 13,301.66 %6.749997551 B3 $ 23,838.54 11,823.70 $ 0.00 $ 23,838.54 % 6.625000838 B3 11,823.70 %6.750001192 B4 $ 11,919.27 5,911.85 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,911.85 %6.750001192 B5 $ 6,501.42 8,870.66 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989928,870.66 %6.750003733

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1A1 $ 221,707.95 492,167.13 $ 0.00 $ 221,707.95 % 6.624999867 M 492,167.13 %6.100000050 1A2 $ 48,760.65 162,666.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 162,666.67 %6.100000125 1A4 $ 28,172.81 261,277.27 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 261,277.27 %6.500000018 1A5 $ 0.00 $ 23,838.54 % 6.625000838 B3 0.00 $ 11,919.27 0.00 %0.000000000 1A6 $ 213,750.00 $ 0.00 $ 11,919.27 % 6.625000838 B4 213,750.00 %6.750000000 1A7 $ 6,501.42 6,766.88 $ 0.00 $ 6,501.42 % 6.625001846 B5 6,766.88 %6.750004988 1A8 $ 10,835.71 339,365.00 $ 0.00 $ 10,835.71 % 6.624998992339,365.00 %6.500000000 1A3 $ 497,313.84 $ 0.00 $ 205,958.37 %8.300146348 1A9 $ 23,327.01 $ 0.00 $ 0.00 %6.749999805 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 1S $ 54,651.44 $ 0.00 $ 54,651.44 %0.268441826 2A1 $ 205,967.34 $ 0.00 $ 205,967.34 %6.750000147 2A2 $ 20,548.13 $ 0.00 $ 20,548.13 %6.750001642 2A3 $ 67,719.38 $ 0.00 $ 67,719.38 %6.750000498 2A4 $ 9,843.75 $ 0.00 $ 9,843.75 %6.750000000 2A5 $ 265,782.98 $ 0.00 $ 265,782.98 %6.750000112 2A6 $ 11,250.00 $ 0.00 $ 11,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 23,048.14 $ 0.00 $ 23,048.14 %0.311120537 M $ 52,019.43 $ 0.00 $ 52,019.43 %6.750000384 B1 $ 21,086.08 $ 0.00 $ 21,086.08 %6.750001413 B2 $ 12,647.16 $ 0.00 $ 12,647.16 %6.750001831 B3 $ 14,061.12 $ 0.00 $ 14,061.12 %6.749997912 B4 $ 5,627.82 $ 0.00 $ 5,627.82 %6.750004408 B5 $ 7,035.12 $ 0.00 $ 7,035.12 %6.749996222

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 647,272.50 $ 0.00 $ 593,679.34 647,272.50 % 6.625000047 6.624999994 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 161,173.72 $ 0.00 $ 142,794.92 161,173.72 % 6.624999938 6.624999815 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 13,797.58 $ 0.00 $ 14,953.40 13,797.58 % 6.210001921 5.730001090 IA9 $ 3,828.65 4,984.47 $ 0.00 $ 3,828.65 4,984.47 % 7.090902356 9.231554221 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 951,218.66 $ 0.00 $ 894,883.84 951,218.66 % 7.000000035 7.000000031 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 241,356.92 $ 0.00 $ 221,707.95 241,356.92 % 6.624999867 6.624999882 M $ 48,760.65 48,953.60 $ 0.00 $ 48,760.65 48,953.60 % 6.625000364 6.625000067 B1 $ 28,172.81 28,284.30 $ 0.00 $ 28,172.81 28,284.30 % 6.624999075 6.625000611 B2 $ 23,838.54 23,932.87 $ 0.00 $ 23,838.54 23,932.87 % 6.625000838 6.625000237 B3 $ 11,919.27 11,966.43 $ 0.00 $ 11,919.27 11,966.43 % 6.625000838 6.624997469 B4 $ 6,501.42 6,527.15 $ 0.00 $ 6,501.42 6,527.15 % 6.625001846 6.625004911 B5 $ 10,835.71 10,878.59 $ 0.00 $ 10,835.71 10,878.59 % 6.6249989926.625000016

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 1A1 $ 593,679.34 1,068,570.28 $ 0.00 $ 593,679.34 % 6.625000047 IA2 1,068,570.28 %6.750000025 1A2 $ 5,541.67 278,033.02 $ 0.00 $ 5,541.67 % 7.000004211 IA3 278,033.02 %6.750000050 1A3 $ 109,312.50 28,350.00 $ 0.00 $ 109,312.50 % 6.625000000 IA4 28,350.00 %7.000000000 1A4 $ 7,232.29 23,216.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 23,216.67 %7.000001005 1A5 $ 142,794.92 23,216.67 $ 0.00 $ 142,794.92 % 6.624999938 IA6 23,216.67 %7.000001005 1A6 $ 60,796.63 23,216.67 $ 0.00 $ 60,796.63 % 6.624999864 IA7 23,216.67 %7.000001005 1A7 $ 4,598.44 91,000.00 $ 0.00 $ 4,598.44 % 6.750003670 IA8 91,000.00 %6.500000000 1A8 $ 14,953.40 233,573.17 $ 0.00 $ 14,953.40 % 6.210001921 IA9 233,573.17 %6.750000018 1A9 $ 3,828.65 17,905.10 $ 0.00 $ 3,828.65 % 7.090902356 IA10 17,905.10 %6.750001652 1A10 $ 1,083.58 55,800.00 $ 0.00 $ 1,083.58 55,800.00 %10.000046144 IIA1 6.750000000 1A11 $ 894,883.84 286,875.00 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 286,875.00 %6.750000000 1A12 $ 197,528.60 $ 0.00 $ 197,528.60 %6.749999966 1A13 $ 82,763.02 $ 0.00 $ 82,763.02 %6.749999664 1A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A15 $ 255,997.45 $ 0.00 $ 255,997.45 %6.749999948 1A16 $ 109,707.18 $ 0.00 $ 109,707.18 %6.750000040 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1M $ 221,707.95 53,840.04 $ 0.00 $ 221,707.95 % 6.624999867 M 53,840.04 %6.750000244 1B1 $ 48,760.65 23,286.28 $ 0.00 $ 48,760.65 % 6.625000364 B1 23,286.28 %6.749999953 1B2 $ 28,172.81 13,096.07 $ 0.00 $ 28,172.81 % 6.624999075 B2 13,096.07 %6.749998151 1B3 $ 23,838.54 11,640.33 $ 0.00 $ 23,838.54 % 6.625000838 B3 11,640.33 %6.750000130 1B4 $ 11,919.27 5,822.98 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,822.98 %6.750005571 1B5 $ 6,501.42 8,732.07 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989928,732.07 %6.750001217

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 73,390.66 $ 0.00 $ 0.00 73,390.66 %6.999999538 A2 $ 0.00 % 0.000000000 X $ 221,707.95 21,583.33 $ 0.00 $ 221,707.95 % 6.624999867 M 21,583.33 %6.999998919 A3 $ 48,760.65 103,107.58 $ 0.00 $ 48,760.65 % 6.625000364 B1 103,107.58 %7.000000045 A4 $ 28,172.81 143,272.50 $ 0.00 $ 28,172.81 % 6.624999075 B2 143,272.50 %7.000000000 A5 $ 23,838.54 198,686.24 $ 0.00 $ 23,838.54 % 6.625000838 B3 198,686.24 %6.999999853 A6 $ 11,919.27 222,520.11 $ 0.00 $ 11,919.27 % 6.625000838 B4 222,520.11 %6.999999886 A7 $ 6,501.42 57,166.67 $ 0.00 $ 6,501.42 % 6.625001846 B5 57,166.67 %7.000000408 A8 $ 10,835.71 4,066.26 $ 0.00 $ 10,835.71 % 6.6249989924,066.26 %7.249995561 A9 $ 19,490.04 $ 0.00 $ 19,490.04 %6.950001410 A10 $ 19,250.00 $ 0.00 $ 19,250.00 %7.000000000 A11 $ 127,297.75 $ 0.00 $ 127,297.75 %6.999999839 A12 $ 850,222.25 $ 0.00 $ 850,222.25 %6.999999972 M $ 45,566.74 $ 0.00 $ 45,566.74 %7.000000388 B1 $ 26,038.14 $ 0.00 $ 26,038.14 %7.000001165 B2 $ 13,019.07 $ 0.00 $ 13,019.07 %7.000001165 B3 $ 13,019.07 $ 0.00 $ 13,019.07 %7.000001165 B4 $ 3,904.57 $ 0.00 $ 3,904.57 %7.000008546 B5 $ 9,114.61 $ 0.00 $ 9,114.61 %7.000003366

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 264,722.72 $ 0.00 $ 264,722.72 %6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 %6.499999927 A3 $ 989,056.79 $ 0.00 $ 989,056.79 %6.999999996 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 A5 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 $ 48,760.65 0.00 %0.000000000 A6 $ 70,757.41 $ 0.00 $ 48,760.65 % 6.625000364 B1 70,757.41 %6.027339962 A7 $ 28,172.81 29,085.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 29,085.00 %7.000000000 A8 $ 23,838.54 287,859.38 $ 0.00 $ 23,838.54 % 6.625000838 B3 287,859.38 %6.749999883 A10 $ 11,919.27 776,023.26 $ 0.00 $ 11,919.27 % 6.625000838 B4 776,023.26 %6.750000018 A11 $ 6,501.42 113,917.50 $ 0.00 $ 6,501.42 % 6.625001846 B5 113,917.50 %6.750000000 A12 $ 10,835.71 128,700.00 $ 0.00 $ 10,835.71 % 6.624998992128,700.00 %6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 %6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 %7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 %6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 %6.750000593 A16 $ 29,027.57 $ 0.00 $ 29,027.57 %9.537402721 A17 $ 125,966.81 $ 0.00 $ 125,966.81 %6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 %6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 %6.749999534 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 77,709.14 $ 0.00 $ 77,709.14 %6.750000079 B1 $ 33,604.10 $ 0.00 $ 33,604.10 %6.749999381 B2 $ 18,900.56 $ 0.00 $ 18,900.56 %6.749999449 B3 $ 16,804.85 $ 0.00 $ 16,804.85 %6.750001692 B4 $ 8,399.63 $ 0.00 $ 8,399.63 %6.750001110 B5 $ 12,602.97 $ 0.00 $ 12,602.97 %6.750000693

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 1,500,355.52 $ 0.00 $ 1,500,355.52 %7.500000007 A2 $ 29,508.17 $ 0.00 $ 0.00 %7.499999968 A3 $ 70,484.93 $ 0.00 $ 0.00 %7.499999947 A5 $ 207,000.00 $ 0.00 $ 207,000.00 %7.200000000 A4 $ 1,725.00 $ 0.00 $ 1,725.00 %0.060000000 A6 $ 29,727.50 $ 0.00 $ 29,727.50 %6.462500000 A7 $ 11,672.50 $ 0.00 $ 11,672.50 %2.537500000 A8 $ 253,937.50 $ 0.00 $ 253,937.50 %7.500000000 IIA $ 339,800.41 $ 0.00 $ 339,800.41 %7.250000002 IS $ 237,795.79 $ 0.00 $ 237,795.79 %0.830424477 IIS $ 34,373.61 $ 0.00 $ 34,373.61 %0.793175290 IR $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X $ 221,707.95 IRL $ 0.00 $ 221,707.95 % 6.624999867 0.00 $ 0.00 %0.000000000 M $ 48,760.65 58,253.94 $ 0.00 $ 48,760.65 % 6.625000364 58,253.94 %7.466413178 B1 $ 28,172.81 24,769.39 $ 0.00 $ 28,172.81 % 6.624999075 24,769.39 %7.466412637 B2 $ 23,838.54 13,103.73 $ 0.00 $ 23,838.54 % 6.625000838 13,103.73 %7.466414722 B3 $ 11,919.27 10,196.61 $ 0.00 $ 11,919.27 % 6.625000838 10,196.61 %7.466413902 B4 $ 6,501.42 7,283.29 $ 0.00 $ 6,501.42 % 6.625001846 7,283.29 %7.466411010 B5 $ 10,835.71 10,205.49 $ 0.00 $ 10,835.71 % 6.62499899210,205.49 %7.466413452

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 1,107,645.97 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 $1,107,645.97 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 7.250000015 A2 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A3 $ 112,281.16 $ 0.00 $ 0.00 112,281.16 %7.499999833 A4 $ 0.00 % 0.000000000 X $ 221,707.95 11,875.00 $ 0.00 $ 221,707.95 % 6.624999867 M 11,875.00 %7.500000000 A5 $ 48,760.65 17,643.75 $ 0.00 $ 48,760.65 % 6.625000364 B1 17,643.75 %7.500000000 A6 $ 28,172.81 12,044.38 $ 0.00 $ 28,172.81 % 6.624999075 B2 12,044.38 %7.500003113 A7 $ 23,838.54 8,698.44 $ 0.00 $ 23,838.54 % 6.625000838 B3 8,698.44 %7.500002156 A8 $ 11,919.27 5,937.50 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,937.50 %7.500000000 A9 $ 6,501.42 6,666.67 $ 0.00 $ 6,501.42 % 6.625001846 B5 6,666.67 %8.000004000 A10 $ 10,835.71 5,625.00 $ 0.00 $ 10,835.71 % 6.6249989925,625.00 %7.500000000 A11 $ 11,875.00 $ 0.00 $ 11,875.00 %7.500000000 A12 $ 45,665.31 $ 0.00 $ 45,665.31 %7.499999589 A13 $ 27,550.00 $ 0.00 $ 27,550.00 %7.500000000 A14 $ 45,387.59 $ 0.00 $ 45,387.59 %7.500000413 A15 $ 10,018.75 $ 0.00 $ 10,018.75 %7.500000000 A16 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A17 $ 207,564.48 $ 0.00 $ 207,564.48 %7.250000029 A18 $ 180,268.19 $ 0.00 $ 180,268.19 %7.249999883 A19 $ 148,754.07 $ 0.00 $ 148,754.07 %7.249999797 S $ 135,784.88 $ 0.00 $ 135,784.88 %0.589157224 M $ 39,433.96 $ 0.00 $ 39,433.96 %7.250000306 B1 $ 17,641.67 $ 0.00 $ 17,641.67 %7.250001370 B2 $ 9,340.42 $ 0.00 $ 9,340.42 %7.250002587 B3 $ 10,379.58 $ 0.00 $ 10,379.58 %7.249997672 B4 $ 5,189.79 $ 0.00 $ 5,189.79 %7.249997672 B5 $ 6,229.65 $ 0.00 $ 6,229.65 %7.250004730 R $ 0.60 $ 0.00 $ 0.60 %7.200000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 A1 $ 593,679.34 564,411.93 $ 0.00 $ 593,679.34 564,411.93 % 6.625000047 IA2 6.999999981 A2 $ 5,541.67 138,022.48 $ 0.00 $ 5,541.67 138,022.48 % 7.000004211 IA3 6.999999805 A3 $ 109,312.50 102,629.72 $ 0.00 $ 109,312.50 102,629.72 % 6.625000000 IA4 6.999999847 A4 $ 7,232.29 74,503.33 $ 0.00 $ 7,232.29 74,503.33 % 6.624998473 IA5 6.999999687 A5 $ 142,794.92 265,533.33 $ 0.00 $ 142,794.92 265,533.33 % 6.624999938 IA6 6.999999912 A6 $ 60,796.63 157,245.28 $ 0.00 $ 60,796.63 0.00 % 6.624999864 IA7 7.000000100 A7 $ 4,598.44 709,881.43 $ 0.00 $ 4,598.44 709,881.43 % 6.750003670 IA8 7.000000010 A8 $ 14,953.40 55,333.33 $ 0.00 $ 14,953.40 55,333.33 % 6.210001921 IA9 6.999999789 A9 $ 3,828.65 125,000.00 $ 0.00 $ 3,828.65 125,000.00 % 7.090902356 IA10 7.500000000 A10 $ 1,083.58 500.00 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 500.00 % 7.000000035 IIA2 0.030000000 A11 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A12 $ 460,541.67 $ 0.00 $ 460,541.67 % 7.000000051 A13 $ 84,583.33 $ 0.00 $ 84,583.33 % 6.999999724 S $ 106,407.36 $ 0.00 $ 106,407.36 % 0.414455510 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 55,706.15 $ 0.00 $ 221,707.95 55,706.15 % 6.624999867 M 7.000000326 B1 $ 48,760.65 21,992.18 $ 0.00 $ 48,760.65 21,992.18 % 6.625000364 B1 6.999998997 B2 $ 28,172.81 11,727.61 $ 0.00 $ 28,172.81 11,727.61 % 6.624999075 B2 7.000000030 B3 $ 23,838.54 14,659.51 $ 0.00 $ 23,838.54 14,659.51 % 6.625000838 B3 6.999998822 B4 $ 11,919.27 5,863.80 $ 0.00 $ 11,919.27 5,863.80 % 6.625000838 B4 6.999994061 B5 $ 6,501.42 7,336.02 $ 0.00 $ 6,501.42 7,336.02 % 6.625001846 B5 $ 10,835.71 7.000001217 R $ 0.00 $ 10,835.71 0.00 $ 0.00 % 6.6249989920.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 1,826,018.75 $ 0.00 $ 1,826,018.75 %7.500000000 A2 $ 28,781.85 $ 0.00 $ 0.00 %7.500000000 A3 $ 0.00 % 0.000000000 X $ 221,707.95 68,750.00 $ 0.00 $ 221,707.95 % 6.624999867 M 0.00 %7.500000000 A5 $ 48,760.65 207,000.00 $ 0.00 $ 48,760.65 % 6.625000364 B1 207,000.00 %7.200000000 A4 $ 28,172.81 1,725.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 1,725.00 %0.060000000 A6 $ 23,838.54 34,592.00 $ 0.00 $ 23,838.54 % 6.625000838 B3 34,592.00 %7.520000000 A7 $ 11,919.27 6,808.00 $ 0.00 $ 11,919.27 % 6.625000838 B4 6,808.00 %1.480000000 A8 $ 6,501.42 253,937.50 $ 0.00 $ 6,501.42 % 6.625001846 B5 253,937.50 %7.500000000 IIA $ 10,835.71 365,368.96 $ 0.00 $ 10,835.71 % 6.624998992365,368.96 %7.250000041 IS $ 284,162.23 $ 0.00 $ 284,162.23 %0.862550903 IIS $ 36,888.64 $ 0.00 $ 36,888.64 %0.793814246 IR $ 0.31 $ 0.00 $ 0.31 %7.440000000 IRL $ 0.31 $ 0.00 $ 0.31 %7.440000000 M $ 58,472.19 $ 0.00 $ 58,472.19 %7.466123431 B1 $ 24,862.19 $ 0.00 $ 24,862.19 %7.466123123 B2 $ 13,152.82 $ 0.00 $ 13,152.82 %7.466122990 B3 $ 10,234.81 $ 0.00 $ 10,234.81 %7.466122796 B4 $ 7,310.58 $ 0.00 $ 7,310.58 %7.466124255 B5 $ 10,243.72 $ 0.00 $ 10,243.72 %7.466119933

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 212,084.44 $ 0.00 $ 212,084.44 %6.499999916 A2 $ 77,594.58 $ 0.00 $ 77,594.58 %6.432499767 A3 $ 257,792.31 $ 0.00 $ 257,792.31 %6.499999967 A4 $ 18,908.59 $ 0.00 $ 18,908.59 %5.598213136 A5 $ 14,886.03 $ 0.00 $ 14,886.03 %7.000002351 A6 $ 27,489.09 $ 0.00 $ 27,489.09 %6.999999151 A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000 A8 $ 176,733.03 $ 0.00 $ 176,733.03 %7.500000095 A9 $ 671,780.44 $ 0.00 $ 671,780.44 %5.999999979 A10 $ 159,059.72 $ 0.00 $ 159,059.72 %6.749999789 A11 $ 568,795.95 $ 0.00 $ 568,795.95 %6.999999983 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A15 $ 221,707.95 24,523.33 $ 0.00 $ 221,707.95 % 6.624999867 M 24,523.33 %6.999999049 A16 $ 48,760.65 6,653.74 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,653.74 %6.999994740 A17 $ 28,172.81 169,225.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 169,225.00 %6.000000000 S $ 23,838.54 163,985.96 $ 0.00 $ 23,838.54 % 6.625000838 B3 163,985.96 %0.421626940 M $ 11,919.27 56,642.32 $ 0.00 $ 11,919.27 % 6.625000838 B4 56,642.32 %6.499999610 B1 $ 6,501.42 20,191.96 $ 0.00 $ 6,501.42 % 6.625001846 B5 20,191.96 %6.499998590 B2 $ 10,835.71 12,114.10 $ 0.00 $ 10,835.71 % 6.62499899212,114.10 %6.500001078 B3 $ 13,459.51 $ 0.00 $ 13,459.51 %6.500000720 B4 $ 5,381.64 $ 0.00 $ 5,381.64 %6.499997438 B5 $ 6,742.76 $ 0.00 $ 6,742.76 %6.500003816

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 2A1 $ 593,679.34 335,188.40 $ 0.00 $ 593,679.34 335,188.40 % 6.625000047 IA2 6.750000002 2A2 $ 5,541.67 88,229.17 $ 0.00 $ 5,541.67 88,229.17 % 7.000004211 IA3 7.000000264 2A3 $ 109,312.50 14,583.33 $ 0.00 $ 109,312.50 14,583.33 % 6.625000000 IA4 6.999998400 2A4 $ 7,232.29 16,041.67 $ 0.00 $ 7,232.29 16,041.67 % 6.624998473 IA5 7.000001455 2A5 $ 142,794.92 24,062.50 $ 0.00 $ 142,794.92 24,062.50 % 6.624999938 IA6 7.000000000 2A6 $ 60,796.63 25,211.49 $ 0.00 $ 60,796.63 25,211.49 % 6.624999864 IA7 7.000001157 2A7 $ 4,598.44 21,145.83 $ 0.00 $ 4,598.44 21,145.83 % 6.750003670 IA8 6.999998897 2A8 $ 14,953.40 21,145.83 $ 0.00 $ 14,953.40 21,145.83 % 6.210001921 IA9 6.999998897 2A9 $ 3,828.65 21,145.83 $ 0.00 $ 3,828.65 21,145.83 % 7.090902356 IA10 6.999998897 2A10 $ 1,083.58 21,145.83 $ 0.00 $ 1,083.58 %10.000046144 IIA1 21,145.83 % 6.999998897 2A11 $ 894,883.84 21,145.83 $ 0.00 $ 894,883.84 21,145.83 % 7.000000035 IIA2 6.999998897 2A12 $ 58,587.58 $ 0.00 $ 58,587.58 % 6.200000335 2A13 $ 51,666.67 $ 0.00 $ 51,666.67 % 6.200000400 2A14 $ 98,437.50 $ 0.00 $ 98,437.50 % 6.750000000 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR 2M $ 19,118.26 $ 0.00 $ 0.00 19,118.26 % 6.749999936 2B1 $ 0.00 % 0.000000000 X $ 221,707.95 7,842.96 $ 0.00 $ 221,707.95 7,842.96 % 6.624999867 M 6.750001065 2B2 $ 48,760.65 3,924.27 $ 0.00 $ 48,760.65 3,924.27 % 6.625000364 B1 6.749992356 2B3 $ 28,172.81 3,924.27 $ 0.00 $ 28,172.81 3,924.27 % 6.624999075 B2 6.749992356 2B4 $ 23,838.54 1,956.55 $ 0.00 $ 23,838.54 1,956.55 % 6.625000838 B3 6.750010113 2B5 $ 11,919.27 3,437.19 $ 0.00 $ 11,919.27 3,437.19 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.750001326

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.54 $ 0.00 $ 0.54 % 6.480000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 A1 $ 593,679.34 2,220,492.08 $ 0.00 $ 593,679.34 2,220,492.08 % 6.625000047 IA2 6.499999990 A2 $ 5,541.67 351,027.08 $ 0.00 $ 5,541.67 351,027.08 % 7.000004211 IA3 6.499999938 A3 $ 109,312.50 13,595.83 $ 0.00 $ 109,312.50 13,595.83 % 6.625000000 IA4 6.499998406 A4 $ 7,232.29 17,988.75 $ 0.00 $ 7,232.29 17,988.75 % 6.624998473 IA5 6.500000000 A5 $ 142,794.92 17,994.17 $ 0.00 $ 142,794.92 17,994.17 % 6.624999938 IA6 6.500001204 A6 $ 60,796.63 12,545.00 $ 0.00 $ 60,796.63 12,545.00 % 6.624999864 IA7 6.500000000 A7 $ 4,598.44 18,990.83 $ 0.00 $ 4,598.44 18,990.83 % 6.750003670 IA8 6.499998859 A8 $ 14,953.40 101,649.17 $ 0.00 $ 14,953.40 101,649.17 % 6.210001921 IA9 6.500000213 A9 $ 3,828.65 17,364.58 $ 0.00 $ 3,828.65 17,364.58 % 7.090902356 IA10 6.249998800 A10 $ 1,083.58 27,083.33 $ 0.00 $ 1,083.58 %10.000046144 IIA1 27,083.33 % 6.499999200 A11 $ 894,883.84 9,724.17 $ 0.00 $ 894,883.84 9,724.17 % 7.000000035 IIA2 7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 % 6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 % 6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 % 6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 % 6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 % 6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A18 $ 24,721.88 $ 0.00 $ 24,721.88 % 6.750001365 A19 $ 6,666.67 $ 0.00 $ 6,666.67 % 8.000004000 A20 $ 22,110.00 $ 0.00 $ 22,110.00 % 9.000000000 A21 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A22 $ 5,833.33 $ 0.00 $ 5,833.33 % 6.999996000 A23 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.750000312 A24 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 A25 $ 0.00 $ 221,707.95 0.00 $ 0.00 % 6.624999867 M 0.000000000 A26 $ 48,760.65 53,175.41 $ 0.00 $ 48,760.65 53,175.41 % 6.625000364 B1 6.999999671 A27 $ 28,172.81 539,548.75 $ 0.00 $ 28,172.81 539,548.75 % 6.624999075 B2 6.500000000 A28 $ 23,838.54 88,188.75 $ 0.00 $ 23,838.54 88,188.75 % 6.625000838 B3 6.500000000 A29 $ 11,919.27 427,190.83 $ 0.00 $ 11,919.27 427,190.83 % 6.625000838 B4 6.499999949 S $ 6,501.42 303,520.89 $ 0.00 $ 6,501.42 303,520.89 % 6.625001846 B5 0.481836839 M $ 10,835.71 85,437.08 $ 0.00 $ 10,835.71 85,437.08 % 6.6249989926.499999746 B1 $ 32,039.58 $ 0.00 $ 32,039.58 % 6.499999324 B2 $ 19,223.75 $ 0.00 $ 19,223.75 % 6.500000000 B3 $ 23,495.33 $ 0.00 $ 23,495.33 % 6.499999078 B4 $ 8,544.25 $ 0.00 $ 8,544.25 % 6.500000000 B5 $ 12,815.69 $ 0.00 $ 12,815.69 % 6.499999858

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 52,854.68 $ 0.00 $ 0.00 52,854.68 %6.500000451 A2 $ 0.00 % 0.000000000 X $ 221,707.95 120,154.84 $ 0.00 $ 221,707.95 % 6.624999867 M 120,154.84 %6.500000085 A3 $ 48,760.65 163,074.17 $ 0.00 $ 48,760.65 % 6.625000364 B1 163,074.17 %6.500000133 A4 $ 28,172.81 379,658.84 $ 0.00 $ 28,172.81 % 6.624999075 B2 379,658.84 %6.500000018 A5 $ 23,838.54 398,462.02 $ 0.00 $ 23,838.54 % 6.625000838 B3 398,462.02 %6.499999956 A6 $ 11,919.27 105,262.08 $ 0.00 $ 11,919.27 % 6.625000838 B4 105,262.08 %6.499999794 A7 $ 6,501.42 16,309.58 $ 0.00 $ 6,501.42 % 6.625001846 B5 16,309.58 %6.499998672 A8 $ 10,835.71 135,649.58 $ 0.00 $ 10,835.71 % 6.624998992135,649.58 %6.499999840 A9 $ 162,500.00 $ 0.00 $ 162,500.00 %6.500000000 S $ 114,387.60 $ 0.00 $ 114,387.60 %0.477590520 M $ 34,257.13 $ 0.00 $ 34,257.13 %6.499999220 B1 $ 12,218.11 $ 0.00 $ 12,218.11 %6.500001115 B2 $ 7,326.55 $ 0.00 $ 7,326.55 %6.500004018 B3 $ 8,141.81 $ 0.00 $ 8,141.81 %6.500003306 B4 $ 3,255.64 $ 0.00 $ 3,255.64 %6.499994925 B5 $ 4,087.37 $ 0.00 $ 4,087.37 %6.500001849

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,082,147.59 $ 0.00 $ 1,082,147.59 % 6.999999984 A4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 A5 $ 0.00 $ 221,707.95 0.00 $ 0.00 % 6.624999867 M 0.000000000 A6 $ 48,760.65 72,426.64 $ 0.00 $ 48,760.65 72,426.64 % 6.625000364 B1 6.169530252 A7 $ 28,172.81 29,085.00 $ 0.00 $ 28,172.81 29,085.00 % 6.624999075 B2 7.000000000 A8 $ 23,838.54 287,859.38 $ 0.00 $ 23,838.54 287,859.38 % 6.625000838 B3 6.750000117 A10 $ 11,919.27 821,202.16 $ 0.00 $ 11,919.27 821,202.16 % 6.625000838 B4 6.750000026 A11 $ 6,501.42 113,917.50 $ 0.00 $ 6,501.42 113,917.50 % 6.625001846 B5 6.750000000 A12 $ 10,835.71 128,700.00 $ 0.00 $ 10,835.71 128,700.00 % 6.6249989926.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 27,358.34 $ 0.00 $ 27,358.34 % 8.988954513 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 M $ 77,838.28 $ 0.00 $ 77,838.28 % 6.750000353 B1 $ 33,659.95 $ 0.00 $ 33,659.95 % 6.750000746 B2 $ 18,931.97 $ 0.00 $ 18,931.97 % 6.749999831 B3 $ 16,832.77 $ 0.00 $ 16,832.77 % 6.749999175 B4 $ 8,413.59 $ 0.00 $ 8,413.59 % 6.750002362 B5 $ 12,623.91 $ 0.00 $ 12,623.91 % 6.749998787

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 310,963.25 $ 0.00 $ 593,679.34 % 6.625000047 IA2 310,963.25 %8.000000110 A8 $ 5,541.67 252,515.36 $ 0.00 $ 5,541.67 % 7.000004211 IA3 252,515.36 %7.874999877 A9 $ 109,312.50 4,008.18 $ 0.00 $ 109,312.50 % 6.625000000 IA4 4,008.18 %7.999999202 A2 $ 7,232.29 53,026.67 $ 0.00 $ 7,232.29 % 6.624998473 IA5 53,026.67 %8.000000503 A4 $ 142,794.92 94,500.81 $ 0.00 $ 142,794.92 % 6.624999938 IA6 94,500.81 %7.999999718 A5 $ 60,796.63 8,206.67 $ 0.00 $ 60,796.63 % 6.624999864 IA7 8,206.67 %8.000003249 A6 $ 4,598.44 45,793.33 $ 0.00 $ 4,598.44 % 6.750003670 IA8 45,793.33 %7.999999418 A7 $ 14,953.40 25,320.00 $ 0.00 $ 14,953.40 % 6.210001921 IA9 25,320.00 %8.000000000 A3 $ 3,828.65 91,633.33 $ 0.00 $ 3,828.65 % 7.090902356 IA10 91,633.33 %7.999999709 S $ 1,083.58 28,770.43 $ 0.00 $ 1,083.58 28,770.43 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 0.312443628 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR M $ 18,248.83 $ 0.00 $ 18,248.83 %7.999999971 B1 $ 7,888.33 $ 0.00 $ 7,888.33 %7.999997363 B2 $ 4,937.68 $ 0.00 $ 4,937.68 %7.999993303 B3 $ 3,940.84 $ 0.00 $ 3,940.84 %7.999992963 B4 $ 1,973.74 $ 0.00 $ 1,973.74 %7.999981625 B5 $ 2,471.91 $ 0.00 $ 2,471.91 %8.000003668 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 A1 $ 593,679.34 1,354,656.66 $ 0.00 $ 593,679.34 % 6.625000047 IA2 1,354,656.66 %7.499999990 A2 $ 5,541.67 250,000.00 $ 0.00 $ 5,541.67 % 7.000004211 IA3 250,000.00 %7.500000000 A3 $ 109,312.50 140,273.36 $ 0.00 $ 109,312.50 % 6.625000000 IA4 140,273.36 %7.499999937 A4 $ 7,232.29 42,112.50 $ 0.00 $ 7,232.29 % 6.624998473 IA5 42,112.50 %7.500000000 A5 $ 142,794.92 31,593.75 $ 0.00 $ 142,794.92 % 6.624999938 IA6 31,593.75 %7.500000000 A6 $ 60,796.63 129,466.97 $ 0.00 $ 60,796.63 % 6.624999864 IA7 129,466.97 %7.499999866 A7 $ 4,598.44 90,237.50 $ 0.00 $ 4,598.44 % 6.750003670 IA8 90,237.50 %7.500000000 A8 $ 14,953.40 183,673.25 $ 0.00 $ 14,953.40 % 6.210001921 IA9 183,673.25 %7.499999842 A9 $ 3,828.65 47,008.00 $ 0.00 $ 3,828.65 % 7.090902356 IA10 0.00 %7.500000618 S $ 1,083.58 98,630.44 $ 0.00 $ 1,083.58 98,630.44 %10.000046144 IIA1 0.412373243 M $ 894,883.84 50,012.09 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 50,012.09 %7.499999316 B1 $ 20,730.79 $ 0.00 $ 20,730.79 %7.500000113 B2 $ 12,198.98 $ 0.00 $ 12,198.98 %7.499997195 B3 $ 8,538.04 $ 0.00 $ 8,538.04 %7.499998408 B4 $ 6,099.49 $ 0.00 $ 6,099.49 %7.499997233 B5 $ 6,099.61 $ 0.00 $ 6,099.61 %7.499998770 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 $ 0.00 $ 221,707.95 % 6.624999867 M $ 48,760.65 $ 0.00 $ 48,760.65 % 6.625000364 B1 $ 28,172.81 $ 0.00 $ 28,172.81 % 6.624999075 B2 $ 23,838.54 $ 0.00 $ 23,838.54 % 6.625000838 B3 $ 11,919.27 $ 0.00 $ 11,919.27 % 6.625000838 B4 $ 6,501.42 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.624998992%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 444,615.77 $ 0.00 $ 444,615.77 % 6.750000056 A2 $ 238,981.80 $ 0.00 $ 238,981.80 % 6.749999862 A3 $ 273,659.17 $ 0.00 $ 273,659.17 % 6.749999949 A4 $ 149,209.59 $ 0.00 $ 149,209.59 % 6.999999961 A5 $ 28,125.00 $ 0.00 $ 28,125.00 % 6.750000000 A6 $ 7,000.00 $ 0.00 $ 7,000.00 % 7.000000000 A7 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A8 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A9 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A10 $ 5,250.00 $ 0.00 $ 5,250.00 % 7.000000000 A11 $ 21,875.00 $ 0.00 $ 21,875.00 % 7.000000000 A12 $ 217,383.83 $ 0.00 $ 217,383.83 % 6.999999893 A13 $ 551,707.80 $ 0.00 $ 551,707.80 % 6.750000058 A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X A15 $ 221,707.95 8,830.78 $ 0.00 $ 221,707.95 8,830.78 % 6.624999867 M 7.250001710 A16 $ 48,760.65 688,734.61 $ 0.00 $ 48,760.65 688,734.61 % 6.625000364 B1 6.750000020 A17 $ 28,172.81 379,116.41 $ 0.00 $ 28,172.81 379,116.41 % 6.624999075 B2 7.000000062 A18 $ 23,838.54 30,208.33 $ 0.00 $ 23,838.54 30,208.33 % 6.625000838 B3 7.249999200 A19 $ 11,919.27 60,416.67 $ 0.00 $ 11,919.27 60,416.67 % 6.625000838 B4 7.250000400 A20 $ 6,501.42 30,208.33 $ 0.00 $ 6,501.42 30,208.33 % 6.625001846 B5 7.249999200 A21 $ 10,835.71 140,577.14 $ 0.00 $ 10,835.71 140,577.14 % 6.6249989927.249999817 A22 $ 121,641.78 $ 0.00 $ 121,641.78 % 6.749999829 A23 $ 172,828.97 $ 0.00 $ 172,828.97 % 6.750000049 A24 $ 229,897.37 $ 0.00 $ 0.00 % 6.749999907 A25 $ 520,965.87 $ 0.00 $ 520,965.87 % 6.749999976 A26 $ 3,403.13 $ 0.00 $ 3,403.13 % 6.750009917 A27 $ 300,618.86 $ 0.00 $ 300,618.86 % 6.749999999 A28 $ 294,695.44 $ 0.00 $ 294,695.44 % 6.750000057 2A1 $ 232,410.57 $ 0.00 $ 232,410.57 % 6.749999885 2A2 $ 56,362.50 $ 0.00 $ 56,362.50 % 7.500000000 2A3 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A4 $ 56,360.62 $ 0.00 $ 56,360.62 % 7.500000166 2A5 $ 40,696.57 $ 0.00 $ 40,696.57 % 6.749999793 1S $ 217,507.98 $ 0.00 $ 217,507.98 % 0.360808390 2S $ 21,474.39 $ 0.00 $ 21,474.39 % 0.359594336 M $ 118,469.15 $ 0.00 $ 118,469.15 % 6.750000225 B1 $ 42,310.81 $ 0.00 $ 42,310.81 % 6.749999926 B2 $ 25,384.24 $ 0.00 $ 25,384.24 % 6.750000027 B3 $ 28,203.46 $ 0.00 $ 28,203.46 % 6.749999292 B4 $ 11,282.51 $ 0.00 $ 11,282.51 % 6.750000961 B5 $ 14,117.70 $ 0.00 $ 14,117.70 % 6.750002403

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 1A1 $ 593,679.34 487,695.00 $ 0.00 $ 593,679.34 % 6.625000047 IA2 487,695.00 %6.100000000 1A2 $ 5,541.67 510,677.58 $ 0.00 $ 5,541.67 % 7.000004211 IA3 510,677.58 %6.349999959 1A3 $ 109,312.50 46,733.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 46,733.50 %6.600000000 1A4 $ 7,232.29 611,895.81 $ 0.00 $ 7,232.29 % 6.624998473 IA5 611,895.81 %6.350000044 1A5 $ 142,794.92 488,760.35 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 123,742.91 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 9.038286946 1A6 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR 1A7 $ 6,184.51 $ 0.00 $ 6,184.51 %6.999995803 1A8 $ 44,765.00 $ 0.00 $ 44,765.00 %7.000000000 1A9 $ 37,573.60 $ 0.00 $ 37,573.60 %7.000000523 1A10 $ 31,683.75 $ 0.00 $ 31,683.75 %7.000000000 1A11 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X 1A12 $ 221,707.95 15,903.35 $ 0.00 $ 221,707.95 % 6.624999867 M 15,903.35 %6.749999146 2A1 $ 48,760.65 903,586.73 $ 0.00 $ 48,760.65 % 6.625000364 B1 903,586.73 %6.750000027 2A2 $ 28,172.81 86,737.50 $ 0.00 $ 28,172.81 % 6.624999075 B2 86,737.50 %6.750000000 2A3 $ 23,838.54 146,250.00 $ 0.00 $ 23,838.54 % 6.625000838 B3 146,250.00 %6.500000000 2A4 $ 11,919.27 4,950.00 $ 0.00 $ 11,919.27 % 6.625000838 B4 4,950.00 %0.220000000 2A5 $ 6,501.42 151,875.00 $ 0.00 $ 6,501.42 % 6.625001846 B5 151,875.00 %6.750000000 2A6 $ 10,835.71 675.00 $ 0.00 $ 10,835.71 % 6.624998992675.00 %0.030000000 S $ 110,525.55 $ 0.00 $ 110,525.55 %0.275451416 M $ 72,688.03 $ 0.00 $ 72,688.03 %6.749999877 B1 $ 29,472.65 $ 0.00 $ 29,472.65 %6.750000711 B2 $ 16,980.21 $ 0.00 $ 16,980.21 %6.749999843 B3 $ 19,642.85 $ 0.00 $ 19,642.85 %6.750000372 B4 $ 7,859.37 $ 0.00 $ 7,859.37 %6.749997746 B5 $ 10,534.66 $ 0.00 $ 10,534.66 %6.749998322 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 636,022.60 $ 0.00 $ 593,679.34 636,022.60 % 6.625000047 6.624999955 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 157,315.78 $ 0.00 $ 142,794.92 157,315.78 % 6.624999938 6.625000136 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 14,495.88 $ 0.00 $ 14,953.40 14,495.88 % 6.210001921 6.019998304 IA9 $ 3,828.65 4,286.17 $ 0.00 $ 3,828.65 4,286.17 % 7.090902356 7.938258381 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 937,432.93 $ 0.00 $ 894,883.84 937,432.93 % 7.000000035 7.000000015 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X $ 221,707.95 237,229.42 $ 0.00 $ 221,707.95 237,229.42 % 6.624999867 6.625000100 M $ 48,760.65 48,915.73 $ 0.00 $ 48,760.65 48,915.73 % 6.625000364 6.625000500 B1 $ 28,172.81 28,262.42 $ 0.00 $ 28,172.81 28,262.42 % 6.624999075 6.625001142 B2 $ 23,838.54 23,914.35 $ 0.00 $ 23,838.54 23,914.35 % 6.625000838 6.624999066 B3 $ 11,919.27 11,957.18 $ 0.00 $ 11,919.27 11,957.18 % 6.625000838 6.625001836 B4 $ 6,501.42 6,522.10 $ 0.00 $ 6,501.42 6,522.10 % 6.625001846 6.625004707 B5 $ 10,835.71 10,870.17 $ 0.00 $ 10,835.71 10,870.17 % 6.6249989926.624997755

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.34 $ 0.00 $ 0.34 % 41.600000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 A1 $ 593,679.34 341,244.79 $ 0.00 $ 593,679.34 341,244.79 % 6.625000047 IA2 6.249999969 A2 $ 5,541.67 412,792.33 $ 0.00 $ 5,541.67 412,792.33 % 7.000004211 IA3 6.349999949 A3 $ 109,312.50 13,610.17 $ 0.00 $ 109,312.50 13,610.17 % 6.625000000 IA4 6.350001555 A4 $ 7,232.29 204,224.58 $ 0.00 $ 7,232.29 204,224.58 % 6.624998473 IA5 6.499999894 A5 $ 142,794.92 188,559.05 $ 0.00 $ 142,794.92 188,559.05 % 6.624999938 IA6 6.647999922 A6 $ 60,796.63 38,347.15 $ 0.00 $ 60,796.63 38,347.15 % 6.624999864 IA7 7.300800419 A9 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 $ 0.00 43,509.38 $ 0.00 $ 0.00 % 0.000000000 AR 6.750000776 A10 $ 398,300.63 $ 0.00 $ 0.00 398,300.63 % 6.750000085 A11 $ 0.00 % 0.000000000 X $ 221,707.95 127,125.83 $ 0.00 $ 221,707.95 127,125.83 % 6.624999867 M 6.199999837 A12 $ 48,760.65 541,666.67 $ 0.00 $ 48,760.65 541,666.67 % 6.625000364 B1 6.500000040 A7 $ 28,172.81 516,000.00 $ 0.00 $ 28,172.81 172,250.00 % 6.624999075 B2 8.256000000 A8 $ 23,838.54 9,669.38 $ 0.00 $ 23,838.54 9,669.38 % 6.625000838 B3 6.750003490 RL $ 11,919.27 0.34 $ 0.00 $ 11,919.27 0.34 % 6.625000838 B4 6.800000000 M $ 6,501.42 54,727.68 $ 0.00 $ 6,501.42 54,727.68 % 6.625001846 B5 6.750000231 B1 $ 10,835.71 23,666.02 $ 0.00 $ 10,835.71 23,666.02 % 6.6249989926.749999109 B2 $ 13,310.40 $ 0.00 $ 13,310.40 % 6.750000951 B3 $ 11,833.01 $ 0.00 $ 11,833.01 % 6.750000713 B4 $ 5,916.50 $ 0.00 $ 5,916.50 % 6.749995009 B5 $ 8,877.64 $ 0.00 $ 8,877.64 % 6.749999663

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 AR A1 $ 279,900.53 $ 0.00 $ 279,900.53 % 6.749999919 A2 $ 160,306.62 $ 0.00 $ 160,306.62 % 6.749999838 A3 $ 606,086.57 $ 0.00 $ 606,086.57 % 6.749999981 A4 $ 552,135.11 $ 0.00 $ 552,135.11 % 6.749999971 A5 $ 123,193.13 $ 0.00 $ 123,193.13 % 6.750000274 A6 $ 213,526.04 $ 0.00 $ 213,526.04 % 6.249999951 A7 $ 104,166.67 $ 0.00 $ 104,166.67 % 6.250000200 A8 $ 156,250.00 $ 0.00 $ 156,250.00 % 6.250000000 A9 $ 169,870.95 $ 0.00 $ 169,870.95 % 6.249999885 A10 $ 165,184.19 $ 0.00 $ 165,184.19 % 5.612500130 A11 $ 84,983.40 $ 0.00 $ 84,983.40 % 2.887499969 A12 $ 306,811.35 $ 0.00 $ 306,811.35 % 5.712499939 A13 $ 149,713.19 $ 0.00 $ 149,713.19 %10.751784929 A14 $ 321,039.28 $ 0.00 $ 321,039.28 % 6.750000046 A15 $ 364,867.94 $ 0.00 $ 364,867.94 % 5.812499961 A16 $ 98,835.76 $ 0.00 $ 98,835.76 %10.366070296 A17 $ 43,869.73 $ 0.00 $ 43,869.73 %11.164318324 A18 $ 25,996.87 $ 0.00 $ 25,996.87 % 9.249999394 A19 $ 70,420.10 $ 0.00 $ 0.00 % 6.750000177 A20 $ 186,649.01 $ 0.00 $ 186,649.01 % 6.112500072 A21 $ 88,171.62 $ 0.00 $ 88,171.62 % 8.662500276 A22 $ 140,418.20 $ 0.00 $ 140,418.20 % 6.062499987 A23 $ 56,456.81 $ 0.00 $ 56,456.81 % 9.401787595 A24 $ 215,971.88 $ 0.00 $ 215,971.88 % 6.750000156 A25 $ 63,436.29 $ 0.00 $ 63,436.29 % 6.112500090 A26 $ 29,966.84 $ 0.00 $ 29,966.84 % 8.662501174 RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000 X M $ 221,707.95 93,678.68 $ 0.00 $ 221,707.95 93,678.68 % 6.624999867 M 6.750000079 B1 $ 48,760.65 40,509.85 $ 0.00 $ 48,760.65 40,509.85 % 6.625000364 B1 6.749999870 B2 $ 28,172.81 22,785.04 $ 0.00 $ 28,172.81 22,785.04 % 6.624999075 B2 6.750001196 B3 $ 23,838.54 20,254.93 $ 0.00 $ 23,838.54 20,254.93 % 6.625000838 B3 6.750001545 B4 $ 11,919.27 10,126.06 $ 0.00 $ 11,919.27 10,126.06 % 6.625000838 B4 6.750000917 B5 $ 6,501.42 15,192.77 $ 0.00 $ 6,501.42 15,192.77 % 6.625001846 B5 $ 10,835.71 $ 0.00 $ 10,835.71 % 6.6249989926.749999972

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ P R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 IA1 $ 593,679.34 $ 0.00 $ 593,679.34 % 6.625000047 IA2 $ 5,541.67 $ 0.00 $ 5,541.67 % 7.000004211 IA3 $ 109,312.50 $ 0.00 $ 109,312.50 % 6.625000000 IA4 $ 7,232.29 $ 0.00 $ 7,232.29 % 6.624998473 IA5 $ 142,794.92 $ 0.00 $ 142,794.92 % 6.624999938 IA6 $ 60,796.63 $ 0.00 $ 60,796.63 % 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,953.40 $ 0.00 $ 14,953.40 % 6.210001921 IA9 $ 3,828.65 $ 0.00 $ 3,828.65 % 7.090902356 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 894,883.84 $ 0.00 $ 894,883.84 % 7.000000035 IIA2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 AR A1 $ 2,115,171.68 $ 0.00 $ 2,115,171.68 %6.499999999 A2 $ 330,834.91 $ 0.00 $ 330,834.91 %6.499999976 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 93,178.70 $ 0.00 $ 93,178.70 %6.500000203 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 X A18 $ 221,707.95 24,721.88 $ 0.00 $ 221,707.95 % 6.624999867 M 24,721.88 %6.750001365 A19 $ 48,760.65 6,666.67 $ 0.00 $ 48,760.65 % 6.625000364 B1 6,666.67 %8.000004000 A20 $ 28,172.81 22,110.00 $ 0.00 $ 28,172.81 % 6.624999075 B2 22,110.00 %9.000000000 A21 $ 23,838.54 5,416.67 $ 0.00 $ 23,838.54 % 6.625000838 B3 5,416.67 %6.500004000 A22 $ 11,919.27 5,833.33 $ 0.00 $ 11,919.27 % 6.625000838 B4 5,833.33 %6.999996000 A23 $ 6,501.42 27,083.33 $ 0.00 $ 6,501.42 % 6.625001846 B5 $ 10,835.71 27,083.33 %6.750000312 A24 $ 0.00 $ 10,835.71 % 6.6249989920.00 $ 0.00 %0.000000000 A25 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 53,175.41 %6.999999671 A27 $ 509,541.94 $ 0.00 $ 509,541.94 %6.499999974 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 286,253.13 $ 0.00 $ 286,253.13 %0.473170139 M $ 85,083.75 $ 0.00 $ 85,083.75 %6.499999975 B1 $ 31,907.08 $ 0.00 $ 31,907.08 %6.499999863 B2 $ 19,144.25 $ 0.00 $ 19,144.25 %6.500000546 B3 $ 23,398.17 $ 0.00 $ 23,398.17 %6.500001059 B4 $ 8,508.91 $ 0.00 $ 8,508.91 %6.499996575 B5 $ 12,762.69 $ 0.00 $ 12,762.69 %6.500000146