Distribution Date
Group 1
Jump Balances
162% PSA
Group 2
Jump Balances
201% PSA
June 2010 .............................................................................................. $ 90,897,730.64
$48,144,544.52
July 2010 ................................................................................................
89,945,315.70
47,543,457.73
August 2010 ..........................................................................................
89,001,770.65
46,949,294.87
September 2010....................................................................................
88,067,016.80
46,361,979.10
October 2010 ........................................................................................
87,140,976.13
45,781,434.44
November 2010 ....................................................................................
86,223,571.30
45,207,585.70
December 2010 ....................................................................................
85,314,725.66
44,640,358.55
January 2011..........................................................................................
84,414,363.21
44,079,679.44
February 2011 ......................................................................................
83,522,408.60
43,525,475.64
March 2011............................................................................................
82,638,787.15
42,977,675.19
April 2011 ..............................................................................................
81,763,424.83
42,436,206.95
May 2011................................................................................................
80,896,248.24
41,901,000.51
June 2011 ..............................................................................................
80,037,184.61
41,371,986.27
July 2011 ................................................................................................
79,186,161.84
40,849,095.36
August 2011 ..........................................................................................
78,343,108.41
40,332,259.67
September 2011....................................................................................
77,507,953.45
39,821,411.84
October 2011 ........................................................................................
76,680,626.70
39,316,485.22
November 2011 ....................................................................................
75,861,058.51
38,817,413.93
December 2011 ....................................................................................
75,049,179.82
38,324,132.76
January 2012..........................................................................................
74,244,922.19
37,836,577.25
February 2012 ......................................................................................
73,448,217.77
37,354,683.62
March 2012............................................................................................
72,658,999.29
36,878,388.79
April 2012 ..............................................................................................
71,877,200.08
36,407,630.37
May 2012................................................................................................
71,102,754.04
35,942,346.66
June 2012 ..............................................................................................
70,335,595.63
35,482,476.62
July 2012 ................................................................................................
69,575,659.92
35,027,959.88
August 2012 ..........................................................................................
68,822,882.50
34,578,736.74
September 2012....................................................................................
68,077,199.55
34,134,748.13
October 2012 ........................................................................................
67,338,547.79
33,695,935.64
November 2012 ....................................................................................
66,606,864.50
33,262,241.51
December 2012 ....................................................................................
65,882,087.49
32,833,608.58
January 2013..........................................................................................
65,164,155.14
32,409,980.33
February 2013 ......................................................................................
64,453,006.33
31,991,300.87
March 2013............................................................................................
63,748,580.49
31,577,514.90
April 2013 ..............................................................................................
63,050,817.59
31,168,567.73
May 2013................................................................................................
62,359,658.11
30,764,405.28
June 2013 ..............................................................................................
61,675,043.03
30,364,974.04
July 2013 ................................................................................................
60,996,913.87
29,970,221.11
August 2013 ..........................................................................................
60,325,212.64
29,580,094.15
September 2013....................................................................................
59,659,881.89
29,194,541.39
October 2013 ........................................................................................
59,000,864.62
28,813,511.64
November 2013 ....................................................................................
58,348,104.36
28,436,954.27
December 2013 ....................................................................................
57,701,545.12
28,064,819.18
January 2014..........................................................................................
57,061,131.41
27,697,056.85
February 2014 ......................................................................................
56,426,808.20
27,333,618.28
March 2014............................................................................................
55,798,520.97
26,974,455.02
April 2014 ..............................................................................................
55,176,215.65
26,619,519.14
May 2014................................................................................................
54,559,838.64
26,268,763.23
June 2014 ..............................................................................................
53,949,336.83
25,922,140.42
July 2014 ................................................................................................
53,344,657.56
25,579,604.33
August 2014 ..........................................................................................
52,745,748.63
25,241,109.11
September 2014....................................................................................
52,152,558.28
24,906,609.39
S-III-2