Common use of Interest Unpaid Class Accrued Clause in Contracts

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 $ 0.00 $ 671,190.40 %7.250000021 S $ 25,571.75 $ 0.00 $ 25,571.75 %0.390862137 M $ 8,532.00 $ 0.00 $ 8,532.00 %7.250001917 B1 $ 2,594.66 $ 0.00 $ 2,594.66 %7.249993509 B2 $ 2,226.50 $ 0.00 $ 2,226.50 %7.249997402 B3 $ 2,600.51 $ 0.00 $ 2,600.51 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 966,603.37 $ 0.00 $ 671,190.40 966,603.37 %7.250000021 7.000000016 S $ 25,571.75 43,369.09 $ 0.00 $ 25,571.75 43,369.09 %0.390862137 0.450584280 M $ 8,532.00 12,188.73 $ 0.00 $ 8,532.00 12,188.73 %7.250001917 6.999999301 B1 $ 2,594.66 3,707.88 $ 0.00 $ 2,594.66 3,707.88 %7.249993509 6.999999245 B2 $ 2,226.50 3,178.18 $ 0.00 $ 2,226.50 3,178.18 %7.249997402 6.999993025 B3 $ 2,600.51 3,707.88 $ 0.00 $ 2,600.51 3,707.88 %7.250010635 6.999999245 B4 $ 1,484.33 2,118.79 $ 0.00 $ 1,484.33 2,118.79 %7.249981022 7.000003909 B5 $ 1,115.48 1,598.99 $ 0.00 $ 1,115.48 1,598.99 %7.249996561 7.000010251 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 725,975.43 $ 0.00 $ 671,190.40 725,975.43 %7.250000021 7.249999970 S $ 25,571.75 29,071.28 $ 0.00 $ 25,571.75 29,071.28 %0.390862137 0.408745976 M $ 8,532.00 8,764.78 $ 0.00 $ 8,532.00 8,764.78 %7.250001917 7.250002433 B1 $ 2,594.66 2,665.45 $ 0.00 $ 2,594.66 2,665.45 %7.249993509 7.249992458 B2 $ 2,226.50 2,287.25 $ 0.00 $ 2,226.50 2,287.25 %7.249997402 7.250010731 B3 $ 2,600.51 2,671.46 $ 0.00 $ 2,600.51 2,671.46 %7.250010635 7.250010816 B4 $ 1,484.33 1,524.83 $ 0.00 $ 1,484.33 1,524.83 %7.249981022 7.249994978 B5 $ 1,115.48 1,145.91 $ 0.00 $ 1,115.48 1,145.91 %7.249996561 7.249972940 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 728,681.89 $ 0.00 $ 671,190.40 728,681.89 %7.250000021 7.249999989 S $ 25,571.75 29,165.34 $ 0.00 $ 25,571.75 29,165.34 %0.390862137 0.408685499 M $ 8,532.00 8,793.01 $ 0.00 $ 8,532.00 8,793.01 %7.250001917 7.249998499 B1 $ 2,594.66 2,674.04 $ 0.00 $ 2,594.66 2,674.04 %7.249993509 7.250002197 B2 $ 2,226.50 2,294.61 $ 0.00 $ 2,226.50 2,294.61 %7.249997402 7.249985058 B3 $ 2,600.51 2,680.06 $ 0.00 $ 2,600.51 2,680.06 %7.250010635 7.249995063 B4 $ 1,484.33 1,529.74 $ 0.00 $ 1,484.33 1,529.74 %7.249981022 7.249984962 B5 $ 1,115.48 1,149.61 $ 0.00 $ 1,115.48 1,149.61 %7.249996561 7.250026895 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 759,010.47 $ 0.00 $ 671,190.40 759,010.47 %7.250000021 6.499999982 S $ 25,571.75 26,992.45 $ 0.00 $ 25,571.75 26,992.45 %0.390862137 0.316773623 M $ 8,532.00 6,451.26 $ 0.00 $ 8,532.00 6,451.26 %7.250001917 6.500001889 B1 $ 2,594.66 2,418.56 $ 0.00 $ 2,594.66 2,418.56 %7.249993509 6.500010985 B2 $ 2,226.50 2,418.56 $ 0.00 $ 2,226.50 2,418.56 %7.249997402 6.500010985 B3 $ 2,600.51 2,418.56 $ 0.00 $ 2,600.51 2,418.56 %7.250010635 6.500010985 B4 $ 1,484.33 1,214.61 $ 0.00 $ 1,484.33 1,214.61 %7.249981022 6.500025866 B5 $ 1,115.48 1,214.37 $ 0.00 $ 1,115.48 1,214.37 %7.249996561 6.499982448 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 990,205.20 $ 0.00 $ 671,190.40 990,205.20 %7.250000021 6.999999989 S $ 25,571.75 44,206.65 $ 0.00 $ 25,571.75 44,206.65 %0.390862137 0.449920671 M $ 8,532.00 12,317.75 $ 0.00 $ 8,532.00 12,317.75 %7.250001917 6.999998063 B1 $ 2,594.66 3,747.13 $ 0.00 $ 2,594.66 3,747.13 %7.249993509 7.000000576 B2 $ 2,226.50 3,211.83 $ 0.00 $ 2,226.50 3,211.83 %7.249997402 7.000010025 B3 $ 2,600.51 3,747.13 $ 0.00 $ 2,600.51 3,747.13 %7.250010635 7.000000576 B4 $ 1,484.33 2,141.22 $ 0.00 $ 1,484.33 2,141.22 %7.249981022 7.000010025 B5 $ 1,115.48 1,615.91 $ 0.00 $ 1,115.48 1,615.91 %7.249996561 6.999984658 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,007,950.55 $ 0.00 $ 671,190.40 1,007,950.55 %7.250000021 7.000000027 S $ 25,571.75 45,167.56 $ 0.00 $ 25,571.75 45,167.56 %0.390862137 0.453482620 M $ 8,532.00 12,359.61 $ 0.00 $ 8,532.00 12,359.61 %7.250001917 7.000002761 B1 $ 2,594.66 3,759.86 $ 0.00 $ 2,594.66 3,759.86 %7.249993509 6.999997812 B2 $ 2,226.50 3,222.74 $ 0.00 $ 2,226.50 3,222.74 %7.249997402 7.000003982 B3 $ 2,600.51 3,759.86 $ 0.00 $ 2,600.51 3,759.86 %7.250010635 6.999997812 B4 $ 1,484.33 2,148.49 $ 0.00 $ 1,484.33 2,148.49 %7.249981022 6.999993185 B5 $ 1,115.48 1,621.40 $ 0.00 $ 1,115.48 1,621.40 %7.249996561 6.999983271 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------------------ ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 767,528.54 $ 0.00 $ 671,190.40 767,528.54 %7.250000021 6.499999996 S $ 25,571.75 27,474.19 $ 0.00 $ 25,571.75 27,474.19 %0.390862137 0.318422011 M $ 8,532.00 6,495.27 $ 0.00 $ 8,532.00 6,495.27 %7.250001917 6.499998695 B1 $ 2,594.66 2,435.06 $ 0.00 $ 2,594.66 2,435.06 %7.249993509 6.500009954 B2 $ 2,226.50 2,435.06 $ 0.00 $ 2,226.50 2,435.06 %7.249997402 6.500009954 B3 $ 2,600.51 2,435.06 $ 0.00 $ 2,600.51 2,435.06 %7.250010635 6.500009954 B4 $ 1,484.33 1,222.89 $ 0.00 $ 1,484.33 1,222.89 %7.249981022 6.499991008 B5 $ 1,115.48 1,222.66 $ 0.00 $ 1,115.48 1,222.66 %7.249996561 6.500009392 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.50 $ 0.00 $ 0.50 % 6.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 983,665.56 $ 0.00 $983,665.56 % 6.000000000 A2 $ 5,044.80 $ 0.00 $ 671,190.40 %7.250000021 S 5,044.80 % 6.000005947 M $ 25,571.75 7,565.00 $ 0.00 $ 25,571.75 %0.390862137 M 7,565.00 % 6.000000000 B1 $ 8,532.00 2,520.00 $ 0.00 $ 8,532.00 %7.250001917 B1 2,520.00 % 6.000000000 B2 $ 2,594.66 2,525.00 $ 0.00 $ 2,594.66 %7.249993509 B2 2,525.00 % 6.000000000 B3 $ 2,226.50 4,035.00 $ 0.00 $ 2,226.50 %7.249997402 B3 4,035.00 % 6.000000000 B4 $ 2,600.51 2,020.00 $ 0.00 $ 2,600.51 %7.250010635 B4 2,020.00 % 6.000000000 B5 $ 1,484.33 1,514.19 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,514.19 % 6.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 2,485,679.45 $ 0.00 $2,485,679.45 %6.000000010 M $ 48,205.75 $ 0.00 $ 671,190.40 48,205.75 %7.250000021 S 6.000000597 B1 $ 25,571.75 20,843.03 $ 0.00 $ 25,571.75 20,843.03 %0.390862137 M 6.000000820 B2 $ 8,532.00 11,725.45 $ 0.00 $ 8,532.00 11,725.45 %7.250001917 B1 5.999999105 B3 $ 2,594.66 10,426.51 $ 0.00 $ 2,594.66 10,426.51 %7.249993509 B2 6.000000288 B4 $ 2,226.50 5,210.76 $ 0.00 $ 2,226.50 5,210.76 %7.249997402 B3 6.000003685 B5 $ 2,600.51 7,819.05 $ 0.00 $ 2,600.51 7,819.05 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.000002954

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 748,520.79 $ 0.00 $ 671,190.40 %7.250000021 S 748,520.79 % 6.500000018 M $ 25,571.75 9,072.65 $ 0.00 $ 25,571.75 %0.390862137 M 9,072.65 % 6.499998328 B1 $ 8,532.00 2,267.00 $ 0.00 $ 8,532.00 %7.250001917 B1 2,267.00 % 6.499989236 B2 $ 2,594.66 2,267.00 $ 0.00 $ 2,594.66 %7.249993509 B2 2,267.00 % 6.499989236 B3 $ 2,226.50 3,627.20 $ 0.00 $ 2,226.50 %7.249997402 B3 3,627.20 % 6.499992944 B4 $ 2,600.51 1,813.60 $ 0.00 $ 2,600.51 %7.250010635 B4 1,813.60 % 6.499992847 B5 $ 1,484.33 1,360.22 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,360.22 % 6.500022221

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R $ 0.54 $ 0.00 $ 0.54 % 6.480000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 914,712.50 $ 0.00 $ 671,190.40 %7.250000021 S 914,712.50 % 6.500000000 M $ 25,571.75 9,378.75 $ 0.00 $ 25,571.75 %0.390862137 M 9,378.75 % 6.500002021 B1 $ 8,532.00 2,343.49 $ 0.00 $ 8,532.00 %7.250001917 B1 2,343.49 % 6.500004623 B2 $ 2,594.66 2,343.49 $ 0.00 $ 2,594.66 %7.249993509 B2 2,343.49 % 6.500004623 B3 $ 2,226.50 3,749.58 $ 0.00 $ 2,226.50 %7.249997402 B3 3,749.58 % 6.500001445 B4 $ 2,600.51 1,874.79 $ 0.00 $ 2,600.51 %7.250010635 B4 1,874.79 % 6.500001445 B5 $ 1,484.33 1,406.11 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,406.11 % 6.500015736

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 914,287.52 $ 0.00 $ 671,190.40 914,287.52 %7.250000021 6.749999990 S $ 25,571.75 52,838.41 $ 0.00 $ 25,571.75 52,838.41 %0.390862137 0.523371965 M $ 8,532.00 7,276.85 $ 0.00 $ 8,532.00 7,276.85 %7.250001917 6.749996620 B1 $ 2,594.66 4,851.24 $ 0.00 $ 2,594.66 4,851.24 %7.249993509 6.750005844 B2 $ 2,226.50 2,425.62 $ 0.00 $ 2,226.50 2,425.62 %7.249997402 6.750005844 B3 $ 2,600.51 3,884.34 $ 0.00 $ 2,600.51 3,884.34 %7.250010635 6.749996514 B4 $ 1,484.33 1,453.14 $ 0.00 $ 1,484.33 1,453.14 %7.249981022 6.750022471 B5 $ 1,115.48 1,945.67 $ 0.00 $ 1,115.48 1,945.67 %7.249996561 6.750013248 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 848,301.88 $ 0.00 $ 671,190.40 %7.250000021 S 848,301.88 % 6.499999962 M $ 25,571.75 9,227.86 $ 0.00 $ 25,571.75 %0.390862137 M 9,227.86 % 6.500002606 B1 $ 8,532.00 2,305.78 $ 0.00 $ 8,532.00 %7.250001917 B1 2,305.78 % 6.499986128 B2 $ 2,594.66 2,305.78 $ 0.00 $ 2,594.66 %7.249993509 B2 2,305.78 % 6.499986128 B3 $ 2,226.50 3,689.25 $ 0.00 $ 2,226.50 %7.249997402 B3 3,689.25 % 6.499993393 B4 $ 2,600.51 1,844.63 $ 0.00 $ 2,600.51 %7.250010635 B4 1,844.63 % 6.500011012 B5 $ 1,484.33 1,383.48 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,383.48 % 6.499979700

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 738,263.16 $ 0.00 $ 671,190.40 738,263.16 %7.250000021 7.499999996 S $ 25,571.75 27,238.53 $ 0.00 $ 25,571.75 27,238.53 %0.390862137 0.423370787 M $ 8,532.00 7,408.57 $ 0.00 $ 8,532.00 7,408.57 %7.250001917 7.500002974 B1 $ 2,594.66 2,729.14 $ 0.00 $ 2,594.66 2,729.14 %7.249993509 7.499988664 B2 $ 2,226.50 2,336.60 $ 0.00 $ 2,226.50 2,336.60 %7.249997402 7.500012839 B3 $ 2,600.51 2,336.60 $ 0.00 $ 2,600.51 2,336.60 %7.250010635 7.500012839 B4 $ 1,484.33 1,563.96 $ 0.00 $ 1,484.33 1,563.96 %7.249981022 7.499992507 B5 $ 1,115.48 1,171.14 $ 0.00 $ 1,115.48 1,171.14 %7.249996561 7.500006004 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 747,906.25 $ 0.00 $ 671,190.40 747,906.25 %7.250000021 7.500000000 S $ 25,571.75 27,590.04 $ 0.00 $ 25,571.75 27,590.04 %0.390862137 0.422652436 M $ 8,532.00 7,431.25 $ 0.00 $ 8,532.00 7,431.25 %7.250001917 7.500000000 B1 $ 2,594.66 2,737.50 $ 0.00 $ 2,594.66 2,737.50 %7.249993509 7.500000000 B2 $ 2,226.50 2,343.75 $ 0.00 $ 2,226.50 2,343.75 %7.249997402 7.500000000 B3 $ 2,600.51 2,343.75 $ 0.00 $ 2,600.51 2,343.75 %7.250010635 7.500000000 B4 $ 1,484.33 1,568.75 $ 0.00 $ 1,484.33 1,568.75 %7.249981022 7.500000000 B5 $ 1,115.48 1,174.72 $ 0.00 $ 1,115.48 1,174.72 %7.249996561 7.499969674 R $ 0.63 $ 0.00 $ 0.00 $ 0.00 0.63 %0.0000000007.560000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 785,658.81 $ 0.00 $ 671,190.40 %7.250000021 S 785,658.81 % 6.500000037 M $ 25,571.75 9,135.38 $ 0.00 $ 25,571.75 %0.390862137 M 9,135.38 % 6.499999623 B1 $ 8,532.00 2,282.68 $ 0.00 $ 8,532.00 %7.250001917 B1 2,282.68 % 6.500006265 B2 $ 2,594.66 2,282.68 $ 0.00 $ 2,594.66 %7.249993509 B2 2,282.68 % 6.500006265 B3 $ 2,226.50 3,652.28 $ 0.00 $ 2,226.50 %7.249997402 B3 3,652.28 % 6.499995729 B4 $ 2,600.51 1,826.14 $ 0.00 $ 2,600.51 %7.250010635 B4 1,826.14 % 6.499995729 B5 $ 1,484.33 1,369.62 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,369.62 % 6.500000593

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 1,505,107.02 $ 0.00 $ 671,190.40 %7.250000021 S 1,505,107.02 % 6.749999998 A2 $ 25,571.75 71,055.00 $ 0.00 $ 25,571.75 %0.390862137 M 71,055.00 % 6.750000000 A3 $ 8,532.00 239,517.05 $ 0.00 $ 8,532.00 %7.250001917 B1 239,517.05 % 6.749999982 A4 $ 2,594.66 118,659.38 $ 0.00 $ 2,594.66 %7.249993509 B2 118,659.38 % 6.750000284 M $ 2,226.50 45,871.03 $ 0.00 $ 2,226.50 %7.249997402 B3 45,871.03 % 6.750000470 B1 $ 2,600.51 19,836.12 $ 0.00 $ 2,600.51 %7.250010635 B4 19,836.12 % 6.749999700 B2 $ 1,484.33 11,157.82 $ 0.00 $ 1,484.33 %7.249981022 B5 11,157.82 % 6.750002908 B3 $ 1,115.48 9,918.06 $ 0.00 $ 1,115.48 %7.249996561 R 9,918.06 % 6.749999681 B4 $ 4,959.02 $ 0.00 $ 4,959.02 % 6.749993688 B5 $ 7,438.56 $ 0.00 $ 0.00 %0.0000000007,438.56 % 6.750004117

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 706,153.69 $ 0.00 $ 671,190.40 706,153.69 %7.250000021 7.249999988 S $ 25,571.75 28,210.18 $ 0.00 $ 25,571.75 28,210.18 %0.390862137 0.408302191 M $ 8,532.00 8,649.74 $ 0.00 $ 8,532.00 8,649.74 %7.250001917 7.250000473 B1 $ 2,594.66 2,630.47 $ 0.00 $ 2,594.66 2,630.47 %7.249993509 7.250003629 B2 $ 2,226.50 2,257.23 $ 0.00 $ 2,226.50 2,257.23 %7.249997402 7.250011115 B3 $ 2,600.51 2,636.39 $ 0.00 $ 2,600.51 2,636.39 %7.250010635 7.249991194 B4 $ 1,484.33 1,504.82 $ 0.00 $ 1,484.33 1,504.82 %7.249981022 7.250011212 B5 $ 1,115.48 1,130.87 $ 0.00 $ 1,115.48 1,130.87 %7.249996561 7.249973381 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,039,192.23 $ 0.00 $ 671,190.40 1,039,192.23 %7.250000021 6.499999994 S $ 25,571.75 30,665.41 $ 0.00 $ 25,571.75 30,665.41 %0.390862137 0.258302019 M $ 8,532.00 8,776.50 $ 0.00 $ 8,532.00 8,776.50 %7.250001917 6.500000012 B1 $ 2,594.66 3,217.87 $ 0.00 $ 2,594.66 3,217.87 %7.249993509 6.499998771 B2 $ 2,226.50 3,217.87 $ 0.00 $ 2,226.50 3,217.87 %7.249997402 6.499998771 B3 $ 2,600.51 3,217.87 $ 0.00 $ 2,600.51 3,217.87 %7.250010635 6.499998771 B4 $ 1,484.33 1,608.94 $ 0.00 $ 1,484.33 1,608.94 %7.249981022 6.500018971 B5 $ 1,115.48 1,628.58 $ 0.00 $ 1,115.48 1,628.58 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.500010444

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 712,445.96 $ 0.00 $ 671,190.40 712,445.96 %7.250000021 7.249999968 S $ 25,571.75 56,755.10 $ 0.00 $ 25,571.75 56,755.10 %0.390862137 0.648759903 M $ 8,532.00 5,672.53 $ 0.00 $ 8,532.00 5,672.53 %7.250001917 7.250006311 B1 $ 2,594.66 3,027.74 $ 0.00 $ 2,594.66 3,027.74 %7.249993509 7.249999601 B2 $ 2,226.50 2,644.78 $ 0.00 $ 2,226.50 2,644.78 %7.249997402 7.249986579 B3 $ 2,600.51 1,513.87 $ 0.00 $ 2,600.51 1,513.87 %7.250010635 7.249999601 B4 $ 1,484.33 1,136.90 $ 0.00 $ 1,484.33 1,136.90 %7.249981022 7.250009698 B5 $ 1,115.48 1,140.47 $ 0.00 $ 1,115.48 1,140.47 %7.249996561 7.250026819 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 64,520.89 $ 0.00 $ 671,190.40 64,520.89 %7.250000021 S 6.250000000 A2 $ 25,571.75 231,570.25 $ 0.00 $ 25,571.75 231,570.25 %0.390862137 M 6.250000098 A3 $ 8,532.00 665,663.79 $ 0.00 $ 8,532.00 665,663.79 %7.250001917 B1 6.249999974 S $ 2,594.66 61,314.33 $ 0.00 $ 2,594.66 61,314.33 %7.249993509 B2 0.427299431 M $ 2,226.50 8,993.85 $ 0.00 $ 2,226.50 8,993.85 %7.249997402 B3 6.249996851 B1 $ 2,600.51 3,503.09 $ 0.00 $ 2,600.51 3,503.09 %7.250010635 B4 6.250003252 B2 $ 1,484.33 2,999.68 $ 0.00 $ 1,484.33 2,999.68 %7.249981022 B5 6.249997070 B3 $ 1,115.48 3,497.90 $ 0.00 $ 1,115.48 3,497.90 %7.249996561 R 6.250002792 B4 $ 1,998.06 $ 0.00 $ 1,998.06 %6.250007168 B5 $ 1,504.27 $ 0.00 $ 0.00 1,504.27 %0.0000000006.250001082

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 925,924.67 $ 0.00 $ 671,190.40 925,924.67 %7.250000021 6.750000028 S $ 25,571.75 53,865.61 $ 0.00 $ 25,571.75 53,865.61 %0.390862137 0.526363827 M $ 8,532.00 7,300.51 $ 0.00 $ 8,532.00 7,300.51 %7.250001917 6.749996331 B1 $ 2,594.66 4,867.01 $ 0.00 $ 2,594.66 4,867.01 %7.249993509 6.750000953 B2 $ 2,226.50 2,433.50 $ 0.00 $ 2,226.50 2,433.50 %7.249997402 6.749987085 B3 $ 2,600.51 3,896.97 $ 0.00 $ 2,600.51 3,896.97 %7.250010635 6.749996947 B4 $ 1,484.33 1,457.86 $ 0.00 $ 1,484.33 1,457.86 %7.249981022 6.750000289 B5 $ 1,115.48 1,951.99 $ 0.00 $ 1,115.48 1,951.99 %7.249996561 6.749991722 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 2,464,761.99 $ 0.00 $ 671,190.40 2,464,761.99 %7.250000021 S 5.999999991 M $ 25,571.75 48,165.92 $ 0.00 $ 25,571.75 48,165.92 %0.390862137 M 6.000000598 B1 $ 8,532.00 20,825.81 $ 0.00 $ 8,532.00 20,825.81 %7.250001917 B1 6.000001268 B2 $ 2,594.66 11,715.76 $ 0.00 $ 2,594.66 11,715.76 %7.249993509 B2 5.999998156 B3 $ 2,226.50 10,417.89 $ 0.00 $ 2,226.50 10,417.89 %7.249997402 B3 5.999997351 B4 $ 2,600.51 5,206.45 $ 0.00 $ 2,600.51 5,206.45 %7.250010635 B4 5.999998387 B5 $ 1,484.33 7,812.59 $ 0.00 $ 1,484.33 7,812.59 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.000003341

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 837,275.73 $ 0.00 $ 671,190.40 837,275.73 %7.250000021 S 6.499999965 M $ 25,571.75 9,196.84 $ 0.00 $ 25,571.75 9,196.84 %0.390862137 M 6.499998330 B1 $ 8,532.00 2,298.04 $ 0.00 $ 8,532.00 2,298.04 %7.250001917 B1 6.500012999 B2 $ 2,594.66 2,298.04 $ 0.00 $ 2,594.66 2,298.04 %7.249993509 B2 6.500012999 B3 $ 2,226.50 3,676.85 $ 0.00 $ 2,226.50 3,676.85 %7.249997402 B3 6.499992023 B4 $ 2,600.51 1,838.43 $ 0.00 $ 2,600.51 1,838.43 %7.250010635 B4 6.500009605 B5 $ 1,484.33 1,378.83 $ 0.00 $ 1,484.33 1,378.83 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.499978570

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 698,971.69 $ 0.00 $ 671,190.40 698,971.69 %7.250000021 7.250000033 S $ 25,571.75 27,293.57 $ 0.00 $ 25,571.75 27,293.57 %0.390862137 0.400105397 M $ 8,532.00 8,620.52 $ 0.00 $ 8,532.00 8,620.52 %7.250001917 7.249999389 B1 $ 2,594.66 2,621.58 $ 0.00 $ 2,594.66 2,621.58 %7.249993509 7.249991640 B2 $ 2,226.50 2,249.60 $ 0.00 $ 2,226.50 2,249.60 %7.249997402 7.249994669 B3 $ 2,600.51 2,627.49 $ 0.00 $ 2,600.51 2,627.49 %7.250010635 7.250006944 B4 $ 1,484.33 1,499.73 $ 0.00 $ 1,484.33 1,499.73 %7.249981022 7.249978458 B5 $ 1,115.48 1,127.05 $ 0.00 $ 1,115.48 1,127.05 %7.249996561 7.249973840 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 810,944.55 $ 0.00 $ 671,190.40 %7.250000021 S 810,944.55 % 6.499999991 M $ 25,571.75 9,166.18 $ 0.00 $ 25,571.75 %0.390862137 M 9,166.18 % 6.500003327 B1 $ 8,532.00 2,290.37 $ 0.00 $ 8,532.00 %7.250001917 B1 2,290.37 % 6.499992751 B2 $ 2,594.66 2,290.37 $ 0.00 $ 2,594.66 %7.249993509 B2 2,290.37 % 6.499992751 B3 $ 2,226.50 3,664.59 $ 0.00 $ 2,226.50 %7.249997402 B3 3,664.59 % 6.499992912 B4 $ 2,600.51 1,832.30 $ 0.00 $ 2,600.51 %7.250010635 B4 1,832.30 % 6.500010554 B5 $ 1,484.33 1,374.24 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,374.24 % 6.500015274

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.54 $ 0.00 $ 0.54 %6.480000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 798,254.17 $ 0.00 $ 671,190.40 798,254.17 %7.250000021 6.500000027 S $ 25,571.75 28,673.09 $ 0.00 $ 25,571.75 28,673.09 %0.390862137 0.318233442 M $ 8,532.00 6,559.58 $ 0.00 $ 8,532.00 6,559.58 %7.250001917 6.499996697 B1 $ 2,594.66 2,459.17 $ 0.00 $ 2,594.66 2,459.17 %7.249993509 6.500008811 B2 $ 2,226.50 2,459.17 $ 0.00 $ 2,226.50 2,459.17 %7.249997402 6.500008811 B3 $ 2,600.51 2,459.17 $ 0.00 $ 2,600.51 2,459.17 %7.250010635 6.500008811 B4 $ 1,484.33 1,235.00 $ 0.00 $ 1,484.33 1,235.00 %7.249981022 6.500000000 B5 $ 1,115.48 1,234.76 $ 0.00 $ 1,115.48 1,234.76 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.499977825

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 971,995.81 $ 0.00 $ 671,190.40 971,995.81 %7.250000021 6.999999972 S $ 25,571.75 43,646.95 $ 0.00 $ 25,571.75 43,646.95 %0.390862137 0.450698548 M $ 8,532.00 12,232.23 $ 0.00 $ 8,532.00 12,232.23 %7.250001917 7.000000916 B1 $ 2,594.66 3,721.11 $ 0.00 $ 2,594.66 3,721.11 %7.249993509 6.999995407 B2 $ 2,226.50 3,189.52 $ 0.00 $ 2,226.50 3,189.52 %7.249997402 6.999989081 B3 $ 2,600.51 3,721.11 $ 0.00 $ 2,600.51 3,721.11 %7.250010635 6.999995407 B4 $ 1,484.33 2,126.35 $ 0.00 $ 1,484.33 2,126.35 %7.249981022 7.000000055 B5 $ 1,115.48 1,604.69 $ 0.00 $ 1,115.48 1,604.69 %7.249996561 6.999983315 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 289,507.34 $ 0.00 $ 671,190.40 289,507.34 %7.250000021 S 6.749999896 A2 $ 25,571.75 468,604.90 $ 0.00 $ 25,571.75 468,604.90 %0.390862137 M 6.750000048 A3 $ 8,532.00 145,150.21 $ 0.00 $ 8,532.00 145,150.21 %7.250001917 B1 6.749999924 M $ 2,594.66 8,201.61 $ 0.00 $ 2,594.66 8,201.61 %7.249993509 B2 6.750002037 B1 $ 2,226.50 5,467.73 $ 0.00 $ 2,226.50 5,467.73 %7.249997402 B3 6.750000964 B2 $ 2,600.51 2,733.85 $ 0.00 $ 2,600.51 2,733.85 %7.250010635 B4 6.749997747 B3 $ 1,484.33 4,374.19 $ 0.00 $ 1,484.33 4,374.19 %7.249981022 B5 6.750001804 B4 $ 1,115.48 1,640.31 $ 0.00 $ 1,115.48 1,640.31 %7.249996561 R 6.749997608 B5 $ 2,187.60 $ 0.00 $ 0.00 $ 0.00 2,187.60 %0.0000000006.749986925

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 962,677.01 $ 0.00 $ 671,190.40 962,677.01 %7.250000021 7.000000010 S $ 25,571.75 43,196.77 $ 0.00 $ 25,571.75 43,196.77 %0.390862137 0.450565991 M $ 8,532.00 12,144.85 $ 0.00 $ 8,532.00 12,144.85 %7.250001917 6.999999515 B1 $ 2,594.66 3,694.53 $ 0.00 $ 2,594.66 3,694.53 %7.249993509 6.999996684 B2 $ 2,226.50 3,166.74 $ 0.00 $ 2,226.50 3,166.74 %7.249997402 6.999996703 B3 $ 2,600.51 3,694.53 $ 0.00 $ 2,600.51 3,694.53 %7.250010635 6.999996684 B4 $ 1,484.33 2,111.16 $ 0.00 $ 1,484.33 2,111.16 %7.249981022 6.999996767 B5 $ 1,115.48 1,593.23 $ 0.00 $ 1,115.48 1,593.23 %7.249996561 6.999994947 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.52 $ 0.00 $ 0.52 % 6.240000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 894,056.77 $ 0.00 $ 671,190.40 %7.250000021 S 894,056.77 % 6.249999994 M $ 25,571.75 8,218.75 $ 0.00 $ 25,571.75 %0.390862137 M 8,218.75 % 6.250000000 B1 $ 8,532.00 3,197.92 $ 0.00 $ 8,532.00 %7.250001917 B1 3,197.92 % 6.250006515 B2 $ 2,594.66 2,281.25 $ 0.00 $ 2,594.66 %7.249993509 B2 2,281.25 % 6.250000000 B3 $ 2,226.50 1,828.13 $ 0.00 $ 2,226.50 %7.249997402 B3 1,828.13 % 6.250017094 B4 $ 2,600.51 1,369.79 $ 0.00 $ 2,600.51 %7.250010635 B4 1,369.79 % 6.249992395 B5 $ 1,484.33 1,371.38 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,371.38 % 6.249984334

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 942,462.25 $ 0.00 $ 671,190.40 %7.250000021 S 942,462.25 % 6.000000024 A2 $ 25,571.75 5,012.36 $ 0.00 $ 25,571.75 %0.390862137 5,012.36 % 5.999997067 M $ 8,532.00 7,516.37 $ 0.00 $ 8,532.00 %7.250001917 7,516.37 % 6.000003752 B1 $ 2,594.66 2,503.80 $ 0.00 $ 2,594.66 %7.249993509 2,503.80 % 6.000002037 B2 $ 2,226.50 2,508.77 $ 0.00 $ 2,226.50 %7.249997402 2,508.77 % 6.000007175 B3 $ 2,600.51 4,009.06 $ 0.00 $ 2,600.51 %7.250010635 4,009.06 % 6.000000973 B4 $ 1,484.33 2,007.01 $ 0.00 $ 1,484.33 %7.249981022 2,007.01 % 5.999989238 B5 $ 1,115.48 1,504.45 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,504.45 % 5.999993420

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 912,715.03 $ 0.00 $ 671,190.40 912,715.03 %7.250000021 7.000000009 S $ 25,571.75 40,801.82 $ 0.00 $ 25,571.75 40,801.82 %0.390862137 0.448651488 M $ 8,532.00 11,966.81 $ 0.00 $ 8,532.00 11,966.81 %7.250001917 6.999998099 B1 $ 2,594.66 3,640.37 $ 0.00 $ 2,594.66 3,640.37 %7.249993509 6.999996731 B2 $ 2,226.50 3,120.32 $ 0.00 $ 2,226.50 3,120.32 %7.249997402 7.000003141 B3 $ 2,600.51 3,640.37 $ 0.00 $ 2,600.51 3,640.37 %7.250010635 6.999996731 B4 $ 1,484.33 2,080.21 $ 0.00 $ 1,484.33 2,080.21 %7.249981022 6.999991924 B5 $ 1,115.48 1,569.88 $ 0.00 $ 1,115.48 1,569.88 %7.249996561 7.000021477 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 767,095.94 $ 0.00 $ 671,190.40 %7.250000021 S 767,095.94 % 6.499999994 M $ 25,571.75 9,104.11 $ 0.00 $ 25,571.75 %0.390862137 M 9,104.11 % 6.499999417 B1 $ 8,532.00 2,274.86 $ 0.00 $ 8,532.00 %7.250001917 B1 2,274.86 % 6.499987523 B2 $ 2,594.66 2,274.86 $ 0.00 $ 2,594.66 %7.249993509 B2 2,274.86 % 6.499987523 B3 $ 2,226.50 3,639.78 $ 0.00 $ 2,226.50 %7.249997402 B3 3,639.78 % 6.499998400 B4 $ 2,600.51 1,819.89 $ 0.00 $ 2,600.51 %7.250010635 B4 1,819.89 % 6.499998303 B5 $ 1,484.33 1,364.93 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,364.93 % 6.499991666

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 1,045,443.72 $ 0.00 $ 671,190.40 %7.250000021 1,045,443.72 % 6.500000005 S $ 25,571.75 30,785.58 $ 0.00 $ 25,571.75 %0.390862137 30,785.58 % 0.258286231 M $ 8,532.00 8,805.75 $ 0.00 $ 8,532.00 %7.250001917 8,805.75 % 6.499999932 B1 $ 2,594.66 3,228.60 $ 0.00 $ 2,594.66 %7.249993509 3,228.60 % 6.500009932 B2 $ 2,226.50 3,228.60 $ 0.00 $ 2,226.50 %7.249997402 3,228.60 % 6.500009932 B3 $ 2,600.51 3,228.60 $ 0.00 $ 2,600.51 %7.250010635 3,228.60 % 6.500009932 B4 $ 1,484.33 1,614.30 $ 0.00 $ 1,484.33 %7.249981022 1,614.30 % 6.500009932 B5 $ 1,115.48 1,634.01 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,634.01 % 6.500019492

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 712,340.79 $ 0.00 $712,340.79 %7.250000007 S $ 28,446.28 $ 0.00 $ 671,190.40 28,446.28 %7.250000021 S 0.407961903 M $ 25,571.75 8,678.73 $ 0.00 $ 25,571.75 8,678.73 %0.390862137 M 7.249996660 B1 $ 8,532.00 2,639.29 $ 0.00 $ 8,532.00 2,639.29 %7.250001917 B1 7.250010290 B2 $ 2,594.66 2,264.79 $ 0.00 $ 2,594.66 2,264.79 %7.249993509 B2 7.249990583 B3 $ 2,226.50 2,645.23 $ 0.00 $ 2,226.50 2,645.23 %7.249997402 B3 7.249998384 B4 $ 2,600.51 1,509.86 $ 0.00 $ 2,600.51 1,509.86 %7.250010635 B4 7.249990777 B5 $ 1,484.33 1,134.66 $ 0.00 $ 1,484.33 1,134.66 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 7.249968465 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO 3PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A SUP3 $ 671,190.40 33,376.48 $ 0.00 $ 671,190.40 33,376.48 %7.250000021 S 0.401550554 3A $ 25,571.75 570,753.49 $ 0.00 $ 25,571.75 570,753.49 %0.390862137 6.500000035 3M $ 8,532.00 6,165.81 $ 0.00 $ 8,532.00 6,165.81 %7.250001917 B1 6.499997057 3B1 $ 2,594.66 3,080.24 $ 0.00 $ 2,594.66 3,080.24 %7.249993509 B2 6.499996140 3B2 $ 2,226.50 1,540.12 $ 0.00 $ 2,226.50 1,540.12 %7.249997402 B3 6.499996254 3B3 $ 2,600.51 1,236.36 $ 0.00 $ 2,600.51 1,236.36 %7.250010635 B4 6.499999912 3B4 $ 1,484.33 921.94 $ 0.00 $ 1,484.33 921.94 %7.249981022 B5 6.499993802 3B5 $ 1,115.48 930.31 $ 0.00 $ 1,115.48 930.31 %7.249996561 R 6.500027948 3R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 328,900.50 $ 0.00 $ 671,190.40 %7.250000021 S 328,900.50 % 6.750000038 A2 $ 25,571.75 549,200.93 $ 0.00 $ 25,571.75 %0.390862137 M 549,200.93 % 6.750000048 A3 $ 8,532.00 148,067.61 $ 0.00 $ 8,532.00 %7.250001917 B1 148,067.61 % 6.750000217 M $ 2,594.66 8,366.45 $ 0.00 $ 2,594.66 %7.249993509 B2 8,366.45 % 6.749997817 B1 $ 2,226.50 5,577.63 $ 0.00 $ 2,226.50 %7.249997402 B3 5,577.63 % 6.750005015 B2 $ 2,600.51 2,788.80 $ 0.00 $ 2,600.51 %7.250010635 B4 2,788.80 % 6.750002541 B3 $ 1,484.33 4,462.11 $ 0.00 $ 1,484.33 %7.249981022 B5 4,462.11 % 6.750005616 B4 $ 1,115.48 1,673.28 $ 0.00 $ 1,115.48 %7.249996561 R 1,673.28 % 6.750002496 B5 $ 2,231.57 $ 0.00 $ 0.00 $ 0.00 %0.0000000002,231.57 % 6.749990396

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 1,081,987.45 $ 0.00 $ 671,190.40 1,081,987.45 %7.250000021 S 7.749999971 A2 $ 25,571.75 105,140.16 $ 0.00 $ 25,571.75 0.00 %0.390862137 M 7.749999919 A3 $ 8,532.00 161,458.33 $ 0.00 $ 8,532.00 161,458.33 %7.250001917 B1 7.749999840 S $ 2,594.66 99,004.54 $ 0.00 $ 2,594.66 99,004.54 %7.249993509 B2 0.597649389 M $ 2,226.50 32,210.26 $ 0.00 $ 2,226.50 32,210.26 %7.249997402 B3 7.750000337 B1 $ 2,600.51 13,694.03 $ 0.00 $ 2,600.51 13,694.03 %7.250010635 B4 7.750001372 B2 $ 1,484.33 7,249.40 $ 0.00 $ 1,484.33 7,249.40 %7.249981022 B5 7.749999392 B3 $ 1,115.48 5,633.42 $ 0.00 $ 1,115.48 5,633.42 %7.249996561 7.750006609 B4 $ 4,835.08 $ 0.00 $ 4,835.08 %7.750000294 B5 $ 4,833.51 $ 0.00 $ 4,833.51 %7.749992872 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 879,597.90 $ 0.00 $ 671,190.40 879,597.90 %7.250000021 S 6.250000010 M $ 25,571.75 8,187.32 $ 0.00 $ 25,571.75 8,187.32 %0.390862137 M 6.249998489 B1 $ 8,532.00 3,185.69 $ 0.00 $ 8,532.00 3,185.69 %7.250001917 B1 6.250003883 B2 $ 2,594.66 2,272.53 $ 0.00 $ 2,594.66 2,272.53 %7.249993509 B2 6.250009311 B3 $ 2,226.50 1,821.13 $ 0.00 $ 2,226.50 1,821.13 %7.249997402 B3 6.249984985 B4 $ 2,600.51 1,364.55 $ 0.00 $ 2,600.51 1,364.55 %7.250010635 B4 6.249983301 B5 $ 1,484.33 1,366.14 $ 0.00 $ 1,484.33 1,366.14 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.250003098

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 773,708.48 $ 0.00 $ 671,190.40 773,708.48 %7.250000021 6.500000023 S $ 25,571.75 27,696.71 $ 0.00 $ 25,571.75 27,696.71 %0.390862137 0.318376853 M $ 8,532.00 6,538.68 $ 0.00 $ 8,532.00 6,538.68 %7.250001917 6.500000555 B1 $ 2,594.66 2,451.33 $ 0.00 $ 2,594.66 2,451.33 %7.249993509 6.500000442 B2 $ 2,226.50 2,451.33 $ 0.00 $ 2,226.50 2,451.33 %7.249997402 6.500000442 B3 $ 2,600.51 2,451.33 $ 0.00 $ 2,600.51 2,451.33 %7.250010635 6.500000442 B4 $ 1,484.33 1,231.06 $ 0.00 $ 1,484.33 1,231.06 %7.249981022 6.499976988 B5 $ 1,115.48 1,230.83 $ 0.00 $ 1,115.48 1,230.83 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.500003829

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 723,510.35 $ 0.00 $ 671,190.40 723,510.35 %7.250000021 7.499999970 S $ 25,571.75 26,904.74 $ 0.00 $ 25,571.75 26,904.74 %0.390862137 0.424854839 M $ 8,532.00 7,338.60 $ 0.00 $ 8,532.00 7,338.60 %7.250001917 7.499995401 B1 $ 2,594.66 2,703.37 $ 0.00 $ 2,594.66 2,703.37 %7.249993509 7.499995665 B2 $ 2,226.50 2,314.53 $ 0.00 $ 2,226.50 2,314.53 %7.249997402 7.499998582 B3 $ 2,600.51 2,314.53 $ 0.00 $ 2,600.51 2,314.53 %7.250010635 7.499998582 B4 $ 1,484.33 1,549.19 $ 0.00 $ 1,484.33 1,549.19 %7.249981022 7.499988502 B5 $ 1,115.48 1,160.08 $ 0.00 $ 1,115.48 1,160.08 %7.249996561 7.500003637 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 685,999.92 $ 0.00 $ 671,190.40 685,999.92 %7.250000021 7.249999970 S $ 25,571.75 26,606.91 $ 0.00 $ 25,571.75 26,606.91 %0.390862137 0.396213937 M $ 8,532.00 8,561.50 $ 0.00 $ 8,532.00 8,561.50 %7.250001917 7.249997708 B1 $ 2,594.66 2,603.64 $ 0.00 $ 2,594.66 2,603.64 %7.249993509 7.250013633 B2 $ 2,226.50 2,234.20 $ 0.00 $ 2,226.50 2,234.20 %7.249997402 7.249998837 B3 $ 2,600.51 2,609.50 $ 0.00 $ 2,600.51 2,609.50 %7.250010635 7.250002373 B4 $ 1,484.33 1,489.47 $ 0.00 $ 1,484.33 1,489.47 %7.249981022 7.250015160 B5 $ 1,115.48 1,119.34 $ 0.00 $ 1,115.48 1,119.34 %7.249996561 7.250012873 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 946,462.50 $ 0.00 $ 671,190.40 946,462.50 %7.250000021 6.750000000 S $ 25,571.75 54,995.32 $ 0.00 $ 25,571.75 54,995.32 %0.390862137 0.526258944 M $ 8,532.00 7,323.75 $ 0.00 $ 8,532.00 7,323.75 %7.250001917 6.750000000 B1 $ 2,594.66 4,882.50 $ 0.00 $ 2,594.66 4,882.50 %7.249993509 6.750000000 B2 $ 2,226.50 2,441.25 $ 0.00 $ 2,226.50 2,441.25 %7.249997402 6.750000000 B3 $ 2,600.51 3,909.38 $ 0.00 $ 2,600.51 3,909.38 %7.250010635 6.750008633 B4 $ 1,484.33 1,462.50 $ 0.00 $ 1,484.33 1,462.50 %7.249981022 6.750000000 B5 $ 1,115.48 1,958.21 $ 0.00 $ 1,115.48 1,958.21 %7.249996561 6.750016524 R $ 0.56 $ 0.00 $ 0.00 $ 0.00 0.56 %0.0000000006.720000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 770,902.84 $ 0.00 $ 671,190.40 770,902.84 %7.250000021 6.499999984 S $ 25,571.75 27,604.16 $ 0.00 $ 25,571.75 27,604.16 %0.390862137 0.318450022 M $ 8,532.00 6,517.06 $ 0.00 $ 8,532.00 6,517.06 %7.250001917 6.500002261 B1 $ 2,594.66 2,443.22 $ 0.00 $ 2,594.66 2,443.22 %7.249993509 6.499989480 B2 $ 2,226.50 2,443.22 $ 0.00 $ 2,226.50 2,443.22 %7.249997402 6.499989480 B3 $ 2,600.51 2,443.22 $ 0.00 $ 2,600.51 2,443.22 %7.250010635 6.499989480 B4 $ 1,484.33 1,226.99 $ 0.00 $ 1,484.33 1,226.99 %7.249981022 6.499981370 B5 $ 1,115.48 1,226.76 $ 0.00 $ 1,115.48 1,226.76 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.500003996

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 713,886.40 $ 0.00 $ 671,190.40 713,886.40 %7.250000021 7.499999948 S $ 25,571.75 26,488.11 $ 0.00 $ 25,571.75 26,488.11 %0.390862137 0.423801657 M $ 8,532.00 7,290.91 $ 0.00 $ 8,532.00 7,290.91 %7.250001917 7.500003343 B1 $ 2,594.66 2,685.80 $ 0.00 $ 2,594.66 2,685.80 %7.249993509 7.499997731 B2 $ 2,226.50 2,299.49 $ 0.00 $ 2,226.50 2,299.49 %7.249997402 7.500009785 B3 $ 2,600.51 2,299.49 $ 0.00 $ 2,600.51 2,299.49 %7.250010635 7.500009785 B4 $ 1,484.33 1,539.12 $ 0.00 $ 1,484.33 1,539.12 %7.249981022 7.499983859 B5 $ 1,115.48 1,152.54 $ 0.00 $ 1,115.48 1,152.54 %7.249996561 7.500003660 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 727,339.55 $ 0.00 $ 671,190.40 %7.250000021 727,339.55 % 7.250000016 S $ 25,571.75 58,433.03 $ 0.00 $ 25,571.75 %0.390862137 58,433.03 % 0.654316691 M $ 8,532.00 5,690.94 $ 0.00 $ 8,532.00 %7.250001917 5,690.94 % 7.250000690 B1 $ 2,594.66 3,037.57 $ 0.00 $ 2,594.66 %7.249993509 3,037.57 % 7.250002407 B2 $ 2,226.50 2,653.37 $ 0.00 $ 2,226.50 %7.249997402 2,653.37 % 7.249998560 B3 $ 2,600.51 1,518.78 $ 0.00 $ 2,600.51 %7.250010635 1,518.78 % 7.249978539 B4 $ 1,484.33 1,140.59 $ 0.00 $ 1,484.33 %7.249981022 1,140.59 % 7.250005390 B5 $ 1,115.48 1,144.17 $ 0.00 $ 1,115.48 %7.249996561 1,144.17 % 7.250012713 R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 513,235.70 $ 0.00 $ 671,190.40 513,235.70 %7.250000021 S 6.250000041 A2 $ 25,571.75 149,352.25 $ 0.00 $ 25,571.75 149,352.25 %0.390862137 M 6.250000109 A3 $ 8,532.00 252,839.66 $ 0.00 $ 8,532.00 252,839.66 %7.250001917 B1 6.250000015 A4 $ 2,594.66 111,043.79 $ 0.00 $ 2,594.66 111,043.79 %7.249993509 B2 6.250000006 M $ 2,226.50 8,540.28 $ 0.00 $ 2,226.50 8,540.28 %7.249997402 B3 6.250002249 B1 $ 2,600.51 2,846.76 $ 0.00 $ 2,600.51 2,846.76 %7.250010635 B4 6.250002287 B2 $ 1,484.33 2,846.76 $ 0.00 $ 1,484.33 2,846.76 %7.249981022 B5 6.250002287 B3 $ 1,115.48 5,124.17 $ 0.00 $ 1,115.48 5,124.17 %7.249996561 6.250004701 B4 $ 1,708.06 $ 0.00 $ 1,708.06 %6.250016771 B5 $ 1,709.38 $ 0.00 $ 1,709.38 %6.249991050 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 934,937.59 $ 0.00 $ 671,190.40 934,937.59 %7.250000021 6.999999998 S $ 25,571.75 41,708.24 $ 0.00 $ 25,571.75 41,708.24 %0.390862137 0.449127294 M $ 8,532.00 12,011.61 $ 0.00 $ 8,532.00 12,011.61 %7.250001917 7.000001607 B1 $ 2,594.66 3,654.00 $ 0.00 $ 2,594.66 3,654.00 %7.249993509 7.000003241 B2 $ 2,226.50 3,132.00 $ 0.00 $ 2,226.50 3,132.00 %7.249997402 7.000003334 B3 $ 2,600.51 3,654.00 $ 0.00 $ 2,600.51 3,654.00 %7.250010635 7.000003241 B4 $ 1,484.33 2,088.00 $ 0.00 $ 1,484.33 2,088.00 %7.249981022 7.000003269 B5 $ 1,115.48 1,575.75 $ 0.00 $ 1,115.48 1,575.75 %7.249996561 6.999993299 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO R $ 0.50 $ 0.00 $ 0.00 $ 0.00 %0.000000000 0.50 % 6.000000000 A $ 671,190.40 2,503,569.39 $ 0.00 $ 671,190.40 %7.250000021 S 2,503,569.39 % 6.000000012 M $ 25,571.75 48,245.00 $ 0.00 $ 25,571.75 %0.390862137 M 48,245.00 % 6.000000000 B1 $ 8,532.00 20,860.00 $ 0.00 $ 8,532.00 %7.250001917 B1 20,860.00 % 6.000000000 B2 $ 2,594.66 11,735.00 $ 0.00 $ 2,594.66 %7.249993509 B2 11,735.00 % 6.000000000 B3 $ 2,226.50 10,435.00 $ 0.00 $ 2,226.50 %7.249997402 B3 10,435.00 % 6.000000000 B4 $ 2,600.51 5,215.00 $ 0.00 $ 2,600.51 %7.250010635 B4 5,215.00 % 6.000000000 B5 $ 1,484.33 7,825.41 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000007,825.41 % 5.999997431

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 671,190.40 %7.250000021 S 8,173.57 % 6.749995917 B1 $ 25,571.75 5,449.04 $ 0.00 $ 25,571.75 %0.390862137 M 5,449.04 % 6.749998901 B2 $ 8,532.00 2,724.51 $ 0.00 $ 8,532.00 %7.250001917 B1 2,724.51 % 6.750007990 B3 $ 2,594.66 4,359.24 $ 0.00 $ 2,594.66 %7.249993509 B2 4,359.24 % 6.750002787 B4 $ 2,226.50 1,634.70 $ 0.00 $ 2,226.50 %7.249997402 B3 1,634.70 % 6.749983122 B5 $ 2,600.51 2,180.13 $ 0.00 $ 2,600.51 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000002,180.13 % 6.750008824

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 945,810.60 $ 0.00 $ 671,190.40 %7.250000021 945,810.60 % 7.000000010 S $ 25,571.75 42,224.02 $ 0.00 $ 25,571.75 %0.390862137 42,224.02 % 0.449631489 M $ 8,532.00 12,056.34 $ 0.00 $ 8,532.00 %7.250001917 12,056.34 % 6.999997334 B1 $ 2,594.66 3,667.61 $ 0.00 $ 2,594.66 %7.249993509 3,667.61 % 7.000004485 B2 $ 2,226.50 3,143.66 $ 0.00 $ 2,226.50 %7.249997402 3,143.66 % 6.999991854 B3 $ 2,600.51 3,667.61 $ 0.00 $ 2,600.51 %7.250010635 3,667.61 % 7.000004485 B4 $ 1,484.33 2,095.78 $ 0.00 $ 1,484.33 %7.249981022 2,095.78 % 7.000014056 B5 $ 1,115.48 1,581.62 $ 0.00 $ 1,115.48 %7.249996561 1,581.62 % 6.999998119 R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 541,088.48 $ 0.00 $ 671,190.40 541,088.48 %7.250000021 S 6.249999958 A2 $ 25,571.75 159,976.25 $ 0.00 $ 25,571.75 159,976.25 %0.390862137 M 6.250000000 A3 $ 8,532.00 267,677.61 $ 0.00 $ 8,532.00 267,677.61 %7.250001917 B1 6.250000021 A4 $ 2,594.66 113,434.62 $ 0.00 $ 2,594.66 113,434.62 %7.249993509 B2 6.249999756 M $ 2,226.50 8,724.15 $ 0.00 $ 2,226.50 8,724.15 %7.249997402 B3 6.249997239 B1 $ 2,600.51 2,908.05 $ 0.00 $ 2,600.51 2,908.05 %7.250010635 B4 6.249997202 B2 $ 1,484.33 2,908.05 $ 0.00 $ 1,484.33 2,908.05 %7.249981022 B5 6.249997202 B3 $ 1,115.48 5,234.49 $ 0.00 $ 1,115.48 5,234.49 %7.249996561 R 6.249997264 B4 $ 1,744.83 $ 0.00 $ 1,744.83 %6.249997202 B5 $ 1,746.19 $ 0.00 $ 0.00 1,746.19 %0.0000000006.250012863

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 1,210,817.91 $ 0.00 $ 671,190.40 1,210,817.91 %7.250000021 S 7.749999978 A2 $ 25,571.75 103,129.10 $ 0.00 $ 25,571.75 0.00 %0.390862137 M 7.749999818 A3 $ 8,532.00 161,458.33 $ 0.00 $ 8,532.00 161,458.33 %7.250001917 B1 7.749999840 S $ 2,594.66 112,809.12 $ 0.00 $ 2,594.66 112,809.12 %7.249993509 B2 0.622050541 M $ 2,226.50 32,271.27 $ 0.00 $ 2,226.50 32,271.27 %7.249997402 B3 7.749998893 B1 $ 2,600.51 13,719.97 $ 0.00 $ 2,600.51 13,719.97 %7.250010635 B4 7.750000991 B2 $ 1,484.33 7,263.13 $ 0.00 $ 1,484.33 7,263.13 %7.249981022 B5 7.749996606 B3 $ 1,115.48 5,644.09 $ 0.00 $ 1,115.48 5,644.09 %7.249996561 7.750004637 B4 $ 4,844.24 $ 0.00 $ 4,844.24 %7.750001766 B5 $ 4,842.67 $ 0.00 $ 4,842.67 %7.749999010 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 764,553.70 $ 0.00 $ 671,190.40 764,553.70 %7.250000021 6.500000034 S $ 25,571.75 27,375.66 $ 0.00 $ 25,571.75 27,375.66 %0.390862137 0.318527178 M $ 8,532.00 6,473.32 $ 0.00 $ 8,532.00 6,473.32 %7.250001917 6.500001368 B1 $ 2,594.66 2,426.83 $ 0.00 $ 2,594.66 2,426.83 %7.249993509 6.500009921 B2 $ 2,226.50 2,426.83 $ 0.00 $ 2,226.50 2,426.83 %7.249997402 6.500009921 B3 $ 2,600.51 2,426.83 $ 0.00 $ 2,600.51 2,426.83 %7.250010635 6.500009921 B4 $ 1,484.33 1,218.76 $ 0.00 $ 1,484.33 1,218.76 %7.249981022 6.500007689 B5 $ 1,115.48 1,218.53 $ 0.00 $ 1,115.48 1,218.53 %7.249996561 6.500021804 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 719,952.17 $ 0.00 $ 671,190.40 719,952.17 %7.250000021 7.499999949 S $ 25,571.75 26,809.01 $ 0.00 $ 25,571.75 26,809.01 %0.390862137 0.424909422 M $ 8,532.00 7,314.82 $ 0.00 $ 8,532.00 7,314.82 %7.250001917 7.500005127 B1 $ 2,594.66 2,694.61 $ 0.00 $ 2,594.66 2,694.61 %7.249993509 7.500005393 B2 $ 2,226.50 2,307.03 $ 0.00 $ 2,226.50 2,307.03 %7.249997402 7.500008331 B3 $ 2,600.51 2,307.03 $ 0.00 $ 2,600.51 2,307.03 %7.250010635 7.500008331 B4 $ 1,484.33 1,544.17 $ 0.00 $ 1,484.33 1,544.17 %7.249981022 7.499998179 B5 $ 1,115.48 1,156.32 $ 0.00 $ 1,115.48 1,156.32 %7.249996561 7.500007702 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 850,163.02 $ 0.00 $ 671,190.40 %7.250000021 S 850,163.02 % 6.250000005 M $ 25,571.75 6,947.72 $ 0.00 $ 25,571.75 %0.390862137 M 6,947.72 % 6.250002343 B1 $ 8,532.00 2,315.91 $ 0.00 $ 8,532.00 %7.250001917 B1 2,315.91 % 6.250011385 B2 $ 2,594.66 2,315.91 $ 0.00 $ 2,594.66 %7.249993509 B2 2,315.91 % 6.250011385 B3 $ 2,226.50 3,703.39 $ 0.00 $ 2,226.50 %7.249997402 B3 3,703.39 % 6.250006592 B4 $ 2,600.51 1,851.69 $ 0.00 $ 2,600.51 %7.250010635 B4 1,851.69 % 6.249989628 B5 $ 1,484.33 1,394.34 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,394.34 % 6.250005836

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 261,423.83 $ 0.00 $ 671,190.40 261,423.83 %7.250000021 S 6.749999992 A2 $ 25,571.75 410,564.35 $ 0.00 $ 25,571.75 410,564.35 %0.390862137 M 6.749999930 A3 $ 8,532.00 143,653.75 $ 0.00 $ 8,532.00 143,653.75 %7.250001917 B1 6.750000054 M $ 2,594.66 8,117.05 $ 0.00 $ 2,594.66 8,117.05 %7.249993509 B2 6.749999210 B1 $ 2,226.50 5,411.36 $ 0.00 $ 2,226.50 5,411.36 %7.249997402 B3 6.750002144 B2 $ 2,600.51 2,705.67 $ 0.00 $ 2,600.51 2,705.67 %7.250010635 B4 6.750010946 B3 $ 1,484.33 4,329.09 $ 0.00 $ 1,484.33 4,329.09 %7.249981022 B5 6.749996755 B4 $ 1,115.48 1,623.40 $ 0.00 $ 1,115.48 1,623.40 %7.249996561 R 6.750002677 B5 $ 2,165.05 $ 0.00 $ 0.00 $ 0.00 2,165.05 %0.0000000006.749998207

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 951,359.08 $ 0.00 $ 671,190.40 951,359.08 %7.250000021 6.999999982 S $ 25,571.75 42,523.16 $ 0.00 $ 25,571.75 42,523.16 %0.390862137 0.449927252 M $ 8,532.00 12,100.90 $ 0.00 $ 8,532.00 12,100.90 %7.250001917 7.000002666 B1 $ 2,594.66 3,681.16 $ 0.00 $ 2,594.66 3,681.16 %7.249993509 6.999999556 B2 $ 2,226.50 3,155.28 $ 0.00 $ 2,226.50 3,155.28 %7.249997402 6.999999519 B3 $ 2,600.51 3,681.16 $ 0.00 $ 2,600.51 3,681.16 %7.250010635 6.999999556 B4 $ 1,484.33 2,103.52 $ 0.00 $ 1,484.33 2,103.52 %7.249981022 6.999999584 B5 $ 1,115.48 1,587.46 $ 0.00 $ 1,115.48 1,587.46 %7.249996561 6.999978650 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,014,639.76 $ 0.00 $ 671,190.40 1,014,639.76 %7.250000021 7.000000029 S $ 25,571.75 45,552.87 $ 0.00 $ 25,571.75 45,552.87 %0.390862137 0.453815095 M $ 8,532.00 12,401.49 $ 0.00 $ 8,532.00 12,401.49 %7.250001917 6.999997347 B1 $ 2,594.66 3,772.60 $ 0.00 $ 2,594.66 3,772.60 %7.249993509 6.999992192 B2 $ 2,226.50 3,233.66 $ 0.00 $ 2,226.50 3,233.66 %7.249997402 6.999998413 B3 $ 2,600.51 3,772.60 $ 0.00 $ 2,600.51 3,772.60 %7.250010635 6.999992192 B4 $ 1,484.33 2,155.77 $ 0.00 $ 1,484.33 2,155.77 %7.249981022 6.999987526 B5 $ 1,115.48 1,626.90 $ 0.00 $ 1,115.48 1,626.90 %7.249996561 7.000003586 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 970,963.89 $ 0.00 $ 671,190.40 %7.250000021 S 970,963.89 % 5.999999972 A2 $ 25,571.75 5,028.52 $ 0.00 $ 25,571.75 %0.390862137 5,028.52 % 6.000003222 M $ 8,532.00 7,540.59 $ 0.00 $ 8,532.00 %7.250001917 7,540.59 % 5.999999602 B1 $ 2,594.66 2,511.87 $ 0.00 $ 2,594.66 %7.249993509 2,511.87 % 6.000002628 B2 $ 2,226.50 2,516.85 $ 0.00 $ 2,226.50 %7.249997402 2,516.85 % 5.999993444 B3 $ 2,600.51 4,021.98 $ 0.00 $ 2,600.51 %7.250010635 4,021.98 % 5.999999254 B4 $ 1,484.33 2,013.48 $ 0.00 $ 1,484.33 %7.249981022 2,013.48 % 5.999993444 B5 $ 1,115.48 1,509.30 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,509.30 % 5.999998012

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 505,771.36 $ 0.00 $ 671,190.40 505,771.36 %7.250000021 S 6.250000053 A2 $ 25,571.75 145,793.32 $ 0.00 $ 25,571.75 145,793.32 %0.390862137 M 6.249999857 A3 $ 8,532.00 249,756.29 $ 0.00 $ 8,532.00 249,756.29 %7.250001917 B1 6.249999997 A4 $ 2,594.66 110,221.74 $ 0.00 $ 2,594.66 110,221.74 %7.249993509 B2 6.249999873 M $ 2,226.50 8,477.05 $ 0.00 $ 2,226.50 8,477.05 %7.249997402 B3 6.249997043 B1 $ 2,600.51 2,825.68 $ 0.00 $ 2,600.51 2,825.68 %7.250010635 B4 6.249989632 B2 $ 1,484.33 2,825.68 $ 0.00 $ 1,484.33 2,825.68 %7.249981022 B5 6.249989632 B3 $ 1,115.48 5,086.23 $ 0.00 $ 1,115.48 5,086.23 %7.249996561 6.249997056 B4 $ 1,695.41 $ 0.00 $ 1,695.41 %6.249996928 B5 $ 1,696.73 $ 0.00 $ 1,696.73 %6.250007290 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 690,957.18 $ 0.00 $ 671,190.40 690,957.18 %7.250000021 7.250000049 S $ 25,571.75 54,574.97 $ 0.00 $ 25,571.75 54,574.97 %0.390862137 0.643678122 M $ 8,532.00 5,654.08 $ 0.00 $ 8,532.00 5,654.08 %7.250001917 7.249996701 B1 $ 2,594.66 3,017.90 $ 0.00 $ 2,594.66 3,017.90 %7.249993509 7.250008603 B2 $ 2,226.50 2,636.19 $ 0.00 $ 2,226.50 2,636.19 %7.249997402 7.250010577 B3 $ 2,600.51 1,508.95 $ 0.00 $ 2,600.51 1,508.95 %7.250010635 7.250008749 B4 $ 1,484.33 1,133.20 $ 0.00 $ 1,484.33 1,133.20 %7.249981022 7.249986005 B5 $ 1,115.48 1,136.76 $ 0.00 $ 1,115.48 1,136.76 %7.249996561 7.250013460 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 736,630.21 $ 0.00 $ 671,190.40 736,630.21 %7.250000021 7.250000016 S $ 25,571.75 29,281.45 $ 0.00 $ 25,571.75 29,281.45 %0.390862137 0.407683199 M $ 8,532.00 8,820.83 $ 0.00 $ 8,532.00 8,820.83 %7.250001917 7.249997260 B1 $ 2,594.66 2,682.50 $ 0.00 $ 2,594.66 2,682.50 %7.249993509 7.250000000 B2 $ 2,226.50 2,301.88 $ 0.00 $ 2,226.50 2,301.88 %7.249997402 7.250015748 B3 $ 2,600.51 2,688.54 $ 0.00 $ 2,600.51 2,688.54 %7.250010635 7.249995506 B4 $ 1,484.33 1,534.58 $ 0.00 $ 1,484.33 1,534.58 %7.249981022 7.249984252 B5 $ 1,115.48 1,153.24 $ 0.00 $ 1,115.48 1,153.24 %7.249996561 7.249980381 R $ 0.60 $ 0.00 $ 0.00 $ 0.00 0.60 %0.0000000007.200000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 743,299.15 $ 0.00 $ 671,190.40 %7.250000021 743,299.15 % 7.250000049 S $ 25,571.75 59,548.59 $ 0.00 $ 25,571.75 %0.390862137 59,548.59 % 0.651572125 M $ 8,532.00 5,727.50 $ 0.00 $ 8,532.00 %7.250001917 5,727.50 % 7.250000000 B1 $ 2,594.66 3,057.08 $ 0.00 $ 2,594.66 %7.249993509 3,057.08 % 7.249992095 B2 $ 2,226.50 2,670.42 $ 0.00 $ 2,226.50 %7.249997402 2,670.42 % 7.250009050 B3 $ 2,600.51 1,528.54 $ 0.00 $ 2,600.51 %7.250010635 1,528.54 % 7.249992095 B4 $ 1,484.33 1,147.92 $ 0.00 $ 1,484.33 %7.249981022 1,147.92 % 7.250021053 B5 $ 1,115.48 1,151.52 $ 0.00 $ 1,115.48 %7.249996561 1,151.52 % 7.250009274 R $ 0.60 $ 0.00 $ 0.00 $ 0.00 0.60 %0.00000000033.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 735,341.19 $ 0.00 $ 671,190.40 735,341.19 %7.250000021 7.249999996 S $ 25,571.75 59,138.98 $ 0.00 $ 25,571.75 59,138.98 %0.390862137 0.654512126 M $ 8,532.00 5,709.37 $ 0.00 $ 8,532.00 5,709.37 %7.250001917 7.250003164 B1 $ 2,594.66 3,047.41 $ 0.00 $ 2,594.66 3,047.41 %7.249993509 7.250011880 B2 $ 2,226.50 2,661.96 $ 0.00 $ 2,226.50 2,661.96 %7.249997402 7.249993185 B3 $ 2,600.51 1,523.70 $ 0.00 $ 2,600.51 1,523.70 %7.250010635 7.249987946 B4 $ 1,484.33 1,144.28 $ 0.00 $ 1,484.33 1,144.28 %7.249981022 7.249984266 B5 $ 1,115.48 1,147.87 $ 0.00 $ 1,115.48 1,147.87 %7.249996561 7.249981144 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 304,495.27 $ 0.00 $304,495.27 % 6.750000050 A2 $ 499,394.79 $ 0.00 $499,394.79 % 6.749999969 A3 $ 146,134.69 $ 0.00 $146,134.69 % 6.750000025 M $ 8,257.23 $ 0.00 $ 671,190.40 %7.250000021 S 8,257.23 % 6.749996137 B1 $ 25,571.75 5,504.81 $ 0.00 $ 25,571.75 %0.390862137 M 5,504.81 % 6.749995164 B2 $ 8,532.00 2,752.39 $ 0.00 $ 8,532.00 %7.250001917 B1 2,752.39 % 6.749992106 B3 $ 2,594.66 4,403.86 $ 0.00 $ 2,594.66 %7.249993509 B2 4,403.86 % 6.750005039 B4 $ 2,226.50 1,651.44 $ 0.00 $ 2,226.50 %7.249997402 B3 1,651.44 % 6.750016630 B5 $ 2,600.51 2,202.44 $ 0.00 $ 2,600.51 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000002,202.44 % 6.749995154

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 872,254.07 $ 0.00 $ 671,190.40 %7.250000021 S 872,254.07 % 6.249999971 M $ 25,571.75 6,970.51 $ 0.00 $ 25,571.75 %0.390862137 M 6,970.51 % 6.249998786 B1 $ 8,532.00 2,323.50 $ 0.00 $ 8,532.00 %7.250001917 B1 2,323.50 % 6.249989773 B2 $ 2,594.66 2,323.50 $ 0.00 $ 2,594.66 %7.249993509 B2 2,323.50 % 6.249989773 B3 $ 2,226.50 3,715.54 $ 0.00 $ 2,226.50 %7.249997402 B3 3,715.54 % 6.250006571 B4 $ 2,600.51 1,857.77 $ 0.00 $ 2,600.51 %7.250010635 B4 1,857.77 % 6.250006483 B5 $ 1,484.33 1,398.91 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,398.91 % 6.249985573

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 1,037,621.67 $ 0.00 $1,037,621.67 % 7.000000022 S $ 46,340.09 $ 0.00 $ 671,190.40 %7.250000021 S 46,340.09 % 0.451696385 M $ 25,571.75 12,483.33 $ 0.00 $ 25,571.75 %0.390862137 M 12,483.33 % 6.999998131 B1 $ 8,532.00 3,797.50 $ 0.00 $ 8,532.00 %7.250001917 B1 3,797.50 % 7.000000000 B2 $ 2,594.66 3,255.00 $ 0.00 $ 2,594.66 %7.249993509 B2 3,255.00 % 7.000000000 B3 $ 2,226.50 3,797.50 $ 0.00 $ 2,226.50 %7.249997402 B3 3,797.50 % 7.000000000 B4 $ 2,600.51 2,170.00 $ 0.00 $ 2,600.51 %7.250010635 B4 2,170.00 % 7.000000000 B5 $ 1,484.33 1,637.64 $ 0.00 $ 1,484.33 %7.249981022 B5 1,637.64 % 7.000020339 R $ 1,115.48 0.58 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000000.58 % 6.960000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 730,139.67 $ 0.00 $ 671,190.40 730,139.67 %7.250000021 7.499999985 S $ 25,571.75 27,102.25 $ 0.00 $ 25,571.75 27,102.25 %0.390862137 0.424049078 M $ 8,532.00 7,385.60 $ 0.00 $ 8,532.00 7,385.60 %7.250001917 7.499998540 B1 $ 2,594.66 2,720.68 $ 0.00 $ 2,594.66 2,720.68 %7.249993509 7.499988629 B2 $ 2,226.50 2,329.35 $ 0.00 $ 2,226.50 2,329.35 %7.249997402 7.499990743 B3 $ 2,600.51 2,329.35 $ 0.00 $ 2,600.51 2,329.35 %7.250010635 7.499990743 B4 $ 1,484.33 1,559.11 $ 0.00 $ 1,484.33 1,559.11 %7.249981022 7.499983164 B5 $ 1,115.48 1,167.51 $ 0.00 $ 1,115.48 1,167.51 %7.249996561 7.500008431 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 722,819.31 $ 0.00 $ 671,190.40 722,819.31 %7.250000021 7.250000014 S $ 25,571.75 28,971.92 $ 0.00 $ 25,571.75 28,971.92 %0.390862137 0.408779145 M $ 8,532.00 8,736.29 $ 0.00 $ 8,532.00 8,736.29 %7.250001917 7.250001407 B1 $ 2,594.66 2,656.79 $ 0.00 $ 2,594.66 2,656.79 %7.249993509 7.250002666 B2 $ 2,226.50 2,279.81 $ 0.00 $ 2,226.50 2,279.81 %7.249997402 7.249992931 B3 $ 2,600.51 2,662.77 $ 0.00 $ 2,600.51 2,662.77 %7.250010635 7.249992348 B4 $ 1,484.33 1,519.87 $ 0.00 $ 1,484.33 1,519.87 %7.249981022 7.249976934 B5 $ 1,115.48 1,142.19 $ 0.00 $ 1,115.48 1,142.19 %7.249996561 7.250002222 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.52 $ 0.00 $ 0.52 %6.240000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 916,546.79 $ 0.00 $ 671,190.40 916,546.79 %7.250000021 S 6.250000024 M $ 25,571.75 7,015.63 $ 0.00 $ 25,571.75 7,015.63 %0.390862137 M 6.250004454 B1 $ 8,532.00 2,338.54 $ 0.00 $ 8,532.00 2,338.54 %7.250001917 B1 6.249995546 B2 $ 2,594.66 2,338.54 $ 0.00 $ 2,594.66 2,338.54 %7.249993509 B2 6.249995546 B3 $ 2,226.50 3,739.58 $ 0.00 $ 2,226.50 3,739.58 %7.249997402 B3 6.249994429 B4 $ 2,600.51 1,869.79 $ 0.00 $ 2,600.51 1,869.79 %7.250010635 B4 6.249994429 B5 $ 1,484.33 1,407.97 $ 0.00 $ 1,484.33 1,407.97 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.250012947

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 1,277,135.42 $ 0.00 $ 671,190.40 1,277,135.42 %7.250000021 S 7.750000020 A2 $ 25,571.75 $ 0.00 $ 25,571.75 %0.390862137 M $ 8,532.00 $ 0.00 $ 8,532.00 %7.250001917 B1 $ 2,594.66 $ 0.00 $ 2,594.66 %7.249993509 B2 $ 2,226.50 $ 0.00 $ 2,226.50 %7.249997402 B3 $ 2,600.51 $ 0.00 $ 2,600.51 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 101,809.81 $ 0.00 $ 0.00 %0.0000000007.749999810 A3 $ 161,458.33 $ 0.00 $ 161,458.33 %7.749999840 S $ 120,080.78 $ 0.00 $ 120,080.78 %0.633798806 M $ 32,311.04 $ 0.00 $ 32,311.04 %7.749999600 B1 $ 13,736.88 $ 0.00 $ 13,736.88 %7.750002821 B2 $ 7,272.08 $ 0.00 $ 7,272.08 %7.749996448 B3 $ 5,651.04 $ 0.00 $ 5,651.04 %7.749997714 B4 $ 4,850.21 $ 0.00 $ 4,850.21 %7.750002663 B5 $ 4,848.64 $ 0.00 $ 4,848.64 %7.750003007 R $ 0.65 $ 0.00 $ 0.65 %7.800000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO 3PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A SUP3 $ 671,190.40 31,354.15 $ 0.00 $ 671,190.40 31,354.15 %7.250000021 S 0.395740686 3A $ 25,571.75 545,226.94 $ 0.00 $ 25,571.75 545,226.94 %0.390862137 6.500000023 3M $ 8,532.00 6,124.60 $ 0.00 $ 8,532.00 6,124.60 %7.250001917 B1 6.499999624 3B1 $ 2,594.66 3,059.65 $ 0.00 $ 2,594.66 3,059.65 %7.249993509 B2 6.499992768 3B2 $ 2,226.50 1,529.83 $ 0.00 $ 2,226.50 1,529.83 %7.249997402 B3 6.500013897 3B3 $ 2,600.51 1,228.10 $ 0.00 $ 2,600.51 1,228.10 %7.250010635 B4 6.500020179 3B4 $ 1,484.33 915.78 $ 0.00 $ 1,484.33 915.78 %7.249981022 B5 6.500009878 3B5 $ 1,115.48 924.09 $ 0.00 $ 1,115.48 924.09 %7.249996561 R 6.500015270 3R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,019,466.75 $ 0.00 $ 671,190.40 1,019,466.75 %7.250000021 6.500000024 S $ 25,571.75 29,932.86 $ 0.00 $ 25,571.75 29,932.86 %0.390862137 0.257694344 M $ 8,532.00 8,687.49 $ 0.00 $ 8,532.00 8,687.49 %7.250001917 6.499999910 B1 $ 2,594.66 3,185.24 $ 0.00 $ 2,594.66 3,185.24 %7.249993509 6.500009149 B2 $ 2,226.50 3,185.24 $ 0.00 $ 2,226.50 3,185.24 %7.249997402 6.500009149 B3 $ 2,600.51 3,185.24 $ 0.00 $ 2,600.51 3,185.24 %7.250010635 6.500009149 B4 $ 1,484.33 1,592.62 $ 0.00 $ 1,484.33 1,592.62 %7.249981022 6.500009149 B5 $ 1,115.48 1,612.06 $ 0.00 $ 1,115.48 1,612.06 %7.249996561 6.499997530 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.54 $ 0.00 $ 0.54 %6.480000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,059,337.50 $ 0.00 $ 671,190.40 1,059,337.50 %7.250000021 6.500000000 S $ 25,571.75 31,354.93 $ 0.00 $ 25,571.75 31,354.93 %0.390862137 0.259479714 M $ 8,532.00 8,834.58 $ 0.00 $ 8,532.00 8,834.58 %7.250001917 6.499997548 B1 $ 2,594.66 3,239.17 $ 0.00 $ 2,594.66 3,239.17 %7.249993509 6.500006689 B2 $ 2,226.50 3,239.17 $ 0.00 $ 2,226.50 3,239.17 %7.249997402 6.500006689 B3 $ 2,600.51 3,239.17 $ 0.00 $ 2,600.51 3,239.17 %7.250010635 6.500006689 B4 $ 1,484.33 1,619.58 $ 0.00 $ 1,484.33 1,619.58 %7.249981022 6.499986622 B5 $ 1,115.48 1,639.36 $ 0.00 $ 1,115.48 1,639.36 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.500018189

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 719,736.93 $ 0.00 $ 671,190.40 719,736.93 %7.250000021 7.250000035 S $ 25,571.75 28,874.90 $ 0.00 $ 25,571.75 28,874.90 %0.390862137 0.408806295 M $ 8,532.00 8,707.54 $ 0.00 $ 8,532.00 8,707.54 %7.250001917 7.249999849 B1 $ 2,594.66 2,648.05 $ 0.00 $ 2,594.66 2,648.05 %7.249993509 7.250009611 B2 $ 2,226.50 2,272.31 $ 0.00 $ 2,226.50 2,272.31 %7.249997402 7.249999475 B3 $ 2,600.51 2,654.01 $ 0.00 $ 2,600.51 2,654.01 %7.250010635 7.249998577 B4 $ 1,484.33 1,514.87 $ 0.00 $ 1,484.33 1,514.87 %7.249981022 7.249983618 B5 $ 1,115.48 1,138.43 $ 0.00 $ 1,115.48 1,138.43 %7.249996561 7.249993194 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,023,971.58 $ 0.00 $ 671,190.40 1,023,971.58 %7.250000021 6.500000006 S $ 25,571.75 30,072.29 $ 0.00 $ 25,571.75 30,072.29 %0.390862137 0.257694963 M $ 8,532.00 8,717.45 $ 0.00 $ 8,532.00 8,717.45 %7.250001917 6.499996626 B1 $ 2,594.66 3,196.22 $ 0.00 $ 2,594.66 3,196.22 %7.249993509 6.499996306 B2 $ 2,226.50 3,196.22 $ 0.00 $ 2,226.50 3,196.22 %7.249997402 6.499996306 B3 $ 2,600.51 3,196.22 $ 0.00 $ 2,600.51 3,196.22 %7.250010635 6.499996306 B4 $ 1,484.33 1,598.11 $ 0.00 $ 1,484.33 1,598.11 %7.249981022 6.499996306 B5 $ 1,115.48 1,617.62 $ 0.00 $ 1,115.48 1,617.62 %7.249996561 6.499996484 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,029,954.32 $ 0.00 $1,029,954.32 %6.499999981 S $ 30,336.06 $ 0.00 $ 671,190.40 30,336.06 %7.250000021 S 0.258284217 M $ 25,571.75 8,747.13 $ 0.00 $ 25,571.75 8,747.13 %0.390862137 M 6.500001204 B1 $ 8,532.00 3,207.10 $ 0.00 $ 8,532.00 3,207.10 %7.250001917 B1 6.499996707 B2 $ 2,594.66 3,207.10 $ 0.00 $ 2,594.66 3,207.10 %7.249993509 B2 6.499996707 B3 $ 2,226.50 3,207.10 $ 0.00 $ 2,226.50 3,207.10 %7.249997402 B3 6.499996707 B4 $ 2,600.51 1,603.55 $ 0.00 $ 2,600.51 1,603.55 %7.250010635 B4 6.499996707 B5 $ 1,484.33 1,623.13 $ 0.00 $ 1,484.33 1,623.13 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.500011263

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 662,318.60 $ 0.00 $ 671,190.40 662,318.60 %7.250000021 7.250000037 S $ 25,571.75 52,268.09 $ 0.00 $ 25,571.75 52,268.09 %0.390862137 0.643735944 M $ 8,532.00 5,635.81 $ 0.00 $ 8,532.00 5,635.81 %7.250001917 7.249997701 B1 $ 2,594.66 3,008.14 $ 0.00 $ 2,594.66 3,008.14 %7.249993509 7.249989727 B2 $ 2,226.50 2,627.67 $ 0.00 $ 2,226.50 2,627.67 %7.249997402 7.250006829 B3 $ 2,600.51 1,504.07 $ 0.00 $ 2,600.51 1,504.07 %7.250010635 7.249989727 B4 $ 1,484.33 1,129.54 $ 0.00 $ 1,484.33 1,129.54 %7.249981022 7.249997860 B5 $ 1,115.48 1,133.08 $ 0.00 $ 1,115.48 1,133.08 %7.249996561 7.249970847 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 681,251.45 $ 0.00 $ 671,190.40 681,251.45 %7.250000021 7.500000030 S $ 25,571.75 24,638.99 $ 0.00 $ 25,571.75 24,638.99 %0.390862137 0.419511918 M $ 8,532.00 7,242.89 $ 0.00 $ 8,532.00 7,242.89 %7.250001917 7.499996376 B1 $ 2,594.66 2,668.11 $ 0.00 $ 2,594.66 2,668.11 %7.249993509 7.499989283 B2 $ 2,226.50 2,284.34 $ 0.00 $ 2,226.50 2,284.34 %7.249997402 7.499986662 B3 $ 2,600.51 2,284.34 $ 0.00 $ 2,600.51 2,284.34 %7.250010635 7.499986662 B4 $ 1,484.33 1,528.99 $ 0.00 $ 1,484.33 1,528.99 %7.249981022 7.500011650 B5 $ 1,115.48 1,144.95 $ 0.00 $ 1,115.48 1,144.95 %7.249996561 7.500002866 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 702,347.01 $ 0.00 $ 671,190.40 702,347.01 %7.250000021 7.500000023 S $ 25,571.75 25,911.87 $ 0.00 $ 25,571.75 25,911.87 %0.390862137 0.421908366 M $ 8,532.00 7,266.86 $ 0.00 $ 8,532.00 7,266.86 %7.250001917 7.499998968 B1 $ 2,594.66 2,676.94 $ 0.00 $ 2,594.66 2,676.94 %7.249993509 7.499991770 B2 $ 2,226.50 2,291.90 $ 0.00 $ 2,226.50 2,291.90 %7.249997402 7.499989569 B3 $ 2,600.51 2,291.90 $ 0.00 $ 2,600.51 2,291.90 %7.250010635 7.499989569 B4 $ 1,484.33 1,534.05 $ 0.00 $ 1,484.33 1,534.05 %7.249981022 7.500013750 B5 $ 1,115.48 1,148.74 $ 0.00 $ 1,115.48 1,148.74 %7.249996561 7.500011018 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 726,312.18 $ 0.00 $ 671,190.40 726,312.18 %7.250000021 7.500000002 S $ 25,571.75 26,993.09 $ 0.00 $ 25,571.75 26,993.09 %0.390862137 0.424785764 M $ 8,532.00 7,362.22 $ 0.00 $ 8,532.00 7,362.22 %7.250001917 7.500002801 B1 $ 2,594.66 2,712.07 $ 0.00 $ 2,594.66 2,712.07 %7.249993509 7.500000173 B2 $ 2,226.50 2,321.98 $ 0.00 $ 2,226.50 2,321.98 %7.249997402 7.500007469 B3 $ 2,600.51 2,321.98 $ 0.00 $ 2,600.51 2,321.98 %7.250010635 7.500007469 B4 $ 1,484.33 1,554.18 $ 0.00 $ 1,484.33 1,554.18 %7.249981022 7.500014176 B5 $ 1,115.48 1,163.81 $ 0.00 $ 1,115.48 1,163.81 %7.249996561 7.499986306 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 624,991.21 $ 0.00 $ 671,190.40 624,991.21 %7.250000021 S 7.749999978 A2 $ 25,571.75 82,098.33 $ 0.00 $ 25,571.75 82,098.33 %0.390862137 M 7.749999685 A3 $ 8,532.00 81,822.22 $ 0.00 $ 8,532.00 81,822.22 %7.250001917 B1 7.749999528 S $ 2,594.66 49,079.22 $ 0.00 $ 2,594.66 49,079.22 %7.249993509 B2 0.577485220 M $ 2,226.50 37,943.83 $ 0.00 $ 2,226.50 37,943.83 %7.249997402 B3 7.749999205 B1 $ 2,600.51 13,549.07 $ 0.00 $ 2,600.51 13,549.07 %7.250010635 B4 7.749999727 B2 $ 1,484.33 12,190.95 $ 0.00 $ 1,484.33 12,190.95 %7.249981022 B5 7.750003111 B3 $ 1,115.48 5,419.63 $ 0.00 $ 1,115.48 5,419.63 %7.249996561 7.750002642 B4 $ 3,160.38 $ 0.00 $ 3,160.38 %7.750007306 B5 $ 4,523.58 $ 0.00 $ 4,523.58 %7.750002880 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A $ 671,190.40 886,139.80 $ 0.00 $ 671,190.40 %7.250000021 S 886,139.80 % 6.250000019 M $ 25,571.75 6,993.35 $ 0.00 $ 25,571.75 %0.390862137 M 6,993.35 % 6.250003398 B1 $ 8,532.00 2,331.12 $ 0.00 $ 8,532.00 %7.250001917 B1 2,331.12 % 6.250012288 B2 $ 2,594.66 2,331.12 $ 0.00 $ 2,594.66 %7.249993509 B2 2,331.12 % 6.250012288 B3 $ 2,226.50 3,727.71 $ 0.00 $ 2,226.50 %7.249997402 B3 3,727.71 % 6.250003493 B4 $ 2,600.51 1,863.85 $ 0.00 $ 2,600.51 %7.250010635 B4 1,863.85 % 6.249986727 B5 $ 1,484.33 1,403.50 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000001,403.50 % 6.250018091

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 1,020,574.73 $ 0.00 $1,020,574.73 %6.999999971 S $ 45,948.59 $ 0.00 $ 671,190.40 45,948.59 %7.250000021 S 0.454757731 M $ 25,571.75 12,442.82 $ 0.00 $ 25,571.75 12,442.82 %0.390862137 M 7.000000942 B1 $ 8,532.00 3,785.18 $ 0.00 $ 8,532.00 3,785.18 %7.250001917 B1 7.000009062 B2 $ 2,594.66 3,244.44 $ 0.00 $ 2,594.66 3,244.44 %7.249993509 B2 7.000009116 B3 $ 2,226.50 3,785.18 $ 0.00 $ 2,226.50 3,785.18 %7.249997402 B3 7.000009062 B4 $ 2,600.51 2,162.96 $ 0.00 $ 2,600.51 2,162.96 %7.250010635 B4 7.000009116 B5 $ 1,484.33 1,632.32 $ 0.00 $ 1,484.33 1,632.32 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 %0.0000000006.999998892

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 691,692.75 $ 0.00 $ 671,190.40 691,692.75 %7.250000021 7.250000028 S $ 25,571.75 26,737.55 $ 0.00 $ 25,571.75 26,737.55 %0.390862137 0.395763964 M $ 8,532.00 8,591.16 $ 0.00 $ 8,532.00 8,591.16 %7.250001917 7.249998641 B1 $ 2,594.66 2,612.65 $ 0.00 $ 2,594.66 2,612.65 %7.249993509 7.249987102 B2 $ 2,226.50 2,241.94 $ 0.00 $ 2,226.50 2,241.94 %7.249997402 7.249999690 B3 $ 2,600.51 2,618.54 $ 0.00 $ 2,600.51 2,618.54 %7.250010635 7.250002798 B4 $ 1,484.33 1,494.63 $ 0.00 $ 1,484.33 1,494.63 %7.249981022 7.250015664 B5 $ 1,115.48 1,123.22 $ 0.00 $ 1,115.48 1,123.22 %7.249996561 7.250028306 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A A1 $ 671,190.40 299,134.16 $ 0.00 $ 671,190.40 %7.250000021 S 299,134.16 % 6.750000051 A2 $ 25,571.75 488,523.05 $ 0.00 $ 25,571.75 %0.390862137 M 488,523.05 % 6.749999989 A3 $ 8,532.00 145,640.89 $ 0.00 $ 8,532.00 %7.250001917 B1 145,640.89 % 6.750000171 M $ 2,594.66 8,229.33 $ 0.00 $ 2,594.66 %7.249993509 B2 8,229.33 % 6.749997739 B1 $ 2,226.50 5,486.21 $ 0.00 $ 2,226.50 %7.249997402 B3 5,486.21 % 6.749996693 B2 $ 2,600.51 2,743.09 $ 0.00 $ 2,600.51 %7.250010635 B4 2,743.09 % 6.749993556 B3 $ 1,484.33 4,388.98 $ 0.00 $ 1,484.33 %7.249981022 B5 4,388.98 % 6.750006671 B4 $ 1,115.48 1,645.86 $ 0.00 $ 1,115.48 %7.249996561 R 1,645.86 % 6.750018071 B5 $ 2,195.00 $ 0.00 $ 0.00 $ 0.00 %0.0000000002,195.00 % 6.750002114

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A A1 $ 671,190.40 515,312.00 $ 0.00 $ 671,190.40 515,312.00 %7.250000021 S 6.249999980 A2 $ 25,571.75 151,004.38 $ 0.00 $ 25,571.75 151,004.38 %0.390862137 M 6.250000207 A3 $ 8,532.00 252,856.35 $ 0.00 $ 8,532.00 252,856.35 %7.250001917 B1 6.250000062 A4 $ 2,594.66 111,451.28 $ 0.00 $ 2,594.66 111,451.28 %7.249993509 B2 6.250000050 M $ 2,226.50 8,571.62 $ 0.00 $ 2,226.50 8,571.62 %7.249997402 B3 6.250002506 B1 $ 2,600.51 2,857.21 $ 0.00 $ 2,600.51 2,857.21 %7.250010635 B4 6.250009798 B2 $ 1,484.33 2,857.21 $ 0.00 $ 1,484.33 2,857.21 %7.249981022 B5 6.250009798 B3 $ 1,115.48 5,142.97 $ 0.00 $ 1,115.48 5,142.97 %7.249996561 R 6.250000063 B4 $ 1,714.32 $ 0.00 $ 1,714.32 %6.249987847 B5 $ 1,715.66 $ 0.00 $ 0.00 1,715.66 %0.0000000006.250017456

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO 3PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A SUP3 $ 671,190.40 32,034.52 $ 0.00 $ 671,190.40 %7.250000021 S 32,034.52 % 0.396695648 3A $ 25,571.75 555,230.33 $ 0.00 $ 25,571.75 %0.390862137 555,230.33 % 6.499999955 3M $ 8,532.00 6,145.38 $ 0.00 $ 8,532.00 %7.250001917 B1 6,145.38 % 6.500004024 3B1 $ 2,594.66 3,070.03 $ 0.00 $ 2,594.66 %7.249993509 B2 3,070.03 % 6.499994945 3B2 $ 2,226.50 1,535.02 $ 0.00 $ 2,226.50 %7.249997402 B3 1,535.02 % 6.500016232 3B3 $ 2,600.51 1,232.26 $ 0.00 $ 2,600.51 %7.250010635 B4 1,232.26 % 6.499988681 3B4 $ 1,484.33 918.89 $ 0.00 $ 1,484.33 %7.249981022 B5 918.89 % 6.500034514 3B5 $ 1,115.48 927.22 $ 0.00 $ 1,115.48 %7.249996561 R 927.22 % 6.499982416 3R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000