Distribution Date 301% PSA 434% PSA October 2006 .................................................................................... $183,767,085.63 $146,963,948.93 November 2006 ................................................................................ 180,519,179.36 143,139,066.60 December 2006 ................................................................................ 177,327,256.07 139,412,613.73 January 2007...................................................................................... 174,190,365.73 135,782,078.32 February 2007 .................................................................................. 171,107,574.31 132,245,012.09 March 2007........................................................................................ 168,077,963.46 128,799,028.87 April 2007.......................................................................................... 165,100,630.23 125,441,803.01 May 2007............................................................................................ 162,174,686.90 122,171,067.85 June 2007 .......................................................................................... 159,299,260.62 118,984,614.28 July 2007............................................................................................ 156,473,493.24 115,880,289.22 August 2007 ...................................................................................... 153,696,541.03 112,855,994.26 September 2007................................................................................ 150,967,574.46 109,909,684.24 October 2007 .................................................................................... 148,285,777.91 107,039,365.93 November 2007 ................................................................................ 145,650,349.52 104,243,096.72 December 2007 ................................................................................ 143,060,500.89 101,518,983.30 January 2008...................................................................................... 140,515,456.88 98,865,180.48 February 2008 .................................................................................. 138,014,455.42 96,279,889.92 March 2008........................................................................................ 135,556,747.24 93,761,358.96 April 2008.......................................................................................... 133,141,595.66 91,307,879.48 May 2008............................................................................................ 130,768,276.44 88,917,786.78 June 2008 .......................................................................................... 128,436,077.50 86,589,458.43 July 2008............................................................................................ 126,144,298.75 84,321,313.28 August 2008 ...................................................................................... 123,892,251.90 82,111,810.34 September 2008................................................................................ 121,679,260.23 79,959,447.81 October 2008 .................................................................................... 119,504,658.45 77,862,762.10 November 2008 ................................................................................ 117,367,792.42 75,820,326.81 December 2008 ................................................................................ 115,268,019.08 73,830,751.85 January 2009...................................................................................... 113,204,706.15 71,892,682.46 February 2009 .................................................................................. 111,177,232.04 70,004,798.37 March 2009........................................................................................ 109,184,985.62 68,165,812.91 April 2009.......................................................................................... 107,227,366.05 66,374,472.14 May 2009............................................................................................ 105,303,782.63 64,629,554.06 June 2009 .......................................................................................... 103,413,654.62 62,929,867.75 July 2009............................................................................................ 101,556,411.07 61,274,252.63 August 2009 ...................................................................................... 99,731,490.64 59,661,577.67 September 2009................................................................................ 97,938,341.47 58,090,740.65 October 2009 .................................................................................... 96,176,421.02 56,560,667.42 November 2009 ................................................................................ 94,445,195.88 55,070,311.19 December 2009 ................................................................................ 92,744,141.65 53,618,651.87 January 2010...................................................................................... 91,072,742.78 52,204,695.33 February 2010 .................................................................................. 89,430,492.41 50,827,472.80 March 2010........................................................................................ 87,816,892.24 49,486,040.21 April 2010.......................................................................................... 86,231,452.39 48,179,477.53 May 2010............................................................................................ 84,673,691.24 46,906,888.23 S-III-2