Distribution Date
301% PSA
434% PSA
June 2010 ..........................................................................................
$ 83,143,135.31
$ 45,667,398.61
July 2010............................................................................................
81,639,319.10
44,460,157.29
August 2010 ......................................................................................
80,161,785.00
43,284,334.58
September 2010................................................................................
78,710,083.11
42,139,121.98
October 2010 ....................................................................................
77,283,771.12
41,023,731.61
November 2010 ................................................................................
75,882,414.23
39,937,395.72
December 2010 ................................................................................
74,505,584.95
38,879,366.13
January 2011......................................................................................
73,152,863.04
37,848,913.79
February 2011 ..................................................................................
71,823,835.35
36,845,328.25
March 2011........................................................................................
70,518,095.73
35,867,917.23
April 2011..........................................................................................
69,235,244.88
34,916,006.10
May 2011............................................................................................
67,974,890.28
33,988,937.49
June 2011 ..........................................................................................
66,736,646.01
33,086,070.82
July 2011............................................................................................
65,520,132.72
32,206,781.89
August 2011 ......................................................................................
64,324,977.44
31,350,462.46
September 2011................................................................................
63,150,813.55
30,516,519.81
October 2011 ....................................................................................
61,997,280.61
29,704,376.43
November 2011 ................................................................................
60,864,024.28
28,913,469.53
December 2011 ................................................................................
59,750,696.24
28,143,250.75
January 2012......................................................................................
58,656,954.04
27,393,185.74
February 2012 ..................................................................................
57,582,461.06
26,662,753.83
March 2012........................................................................................
56,526,886.36
25,951,447.69
April 2012..........................................................................................
55,489,904.62
25,258,772.96
May 2012............................................................................................
54,471,196.01
24,584,247.94
June 2012 ..........................................................................................
53,470,446.16
23,927,403.27
July 2012............................................................................................
52,487,345.99
23,287,781.62
August 2012 ......................................................................................
51,521,591.67
22,664,937.36
September 2012................................................................................
50,572,884.54
22,058,436.29
October 2012 ....................................................................................
49,640,930.98
21,467,855.34
November 2012 ................................................................................
48,725,442.37
20,892,782.27
December 2012 ................................................................................
47,826,134.98
20,332,815.41
January 2013......................................................................................
46,942,729.87
19,787,563.41
February 2013 ..................................................................................
46,074,952.88
19,256,644.95
March 2013........................................................................................
45,222,534.46
18,739,688.47
April 2013..........................................................................................
44,385,209.67
18,236,331.98
May 2013............................................................................................
43,562,718.04
17,746,222.74
June 2013 ..........................................................................................
42,754,803.55
17,269,017.10
July 2013............................................................................................
41,961,214.49
16,804,380.21
August 2013 ......................................................................................
41,181,703.48
16,351,985.82
September 2013................................................................................
40,416,027.29
15,911,516.08
October 2013 ....................................................................................
39,663,946.85
15,482,661.28
November 2013 ................................................................................
38,925,227.17
15,065,119.68
December 2013 ................................................................................
38,199,637.21
14,658,597.30
January 2014......................................................................................
37,486,949.90
14,262,807.69
S-III-3