Distribution Date Class DA Classes DO, FP and Z (in the aggregate) Classes EO, FB and ZA (in the aggregate) July 2011 ................................................................ $3,359,593.26 $40,445,269.50 $40,445,269.50 August 2011 .......................................................... 3,246,942.30 39,935,562.52 39,935,562.52 September 2011.................................................... 3,136,203.47 39,428,424.67 39,428,424.67 October 2011 ........................................................ 3,027,358.43 38,923,842.69 38,923,842.69 November 2011 .................................................... 2,920,388.99 38,421,803.42 38,421,803.42 December 2011 .................................................... 2,815,277.11 37,922,293.75 37,922,293.75 January 2012.......................................................... 2,712,004.92 37,425,300.63 37,425,300.63 February 2012  ...................................................... 2,610,554.66 36,930,811.10 36,930,811.10 March 2012............................................................ 2,510,908.75 36,438,812.26 36,438,812.26 April 2012 .............................................................. 2,413,049.76 35,949,291.25 35,949,291.25 May 2012................................................................ 2,316,960.37 35,462,235.32 35,462,235.32 June 2012 .............................................................. 2,222,623.48 34,977,631.74 34,977,631.74 July 2012 ................................................................ 2,130,022.03 34,495,467.89 34,495,467.89 August 2012 .......................................................... 2,039,139.20 34,015,731.18 34,015,731.18 September 2012.................................................... 1,949,958.26 33,538,409.10 33,538,409.10 October 2012 ........................................................ 1,862,462.64 33,063,489.20 33,063,489.20 November 2012 .................................................... 1,776,635.88 32,590,959.10 32,590,959.10 December 2012 .................................................... 1,692,461.70 32,120,806.48 32,120,806.48 January 2013.......................................................... 1,609,923.95 31,653,019.07 31,653,019.07 February 2013  ...................................................... 1,529,006.57 31,187,584.70 31,187,584.70 March 2013............................................................ 1,449,693.70 30,724,491.22 30,724,491.22 April 2013 .............................................................. 1,371,969.57 30,263,726.57 30,263,726.57 May 2013................................................................ 1,295,818.56 29,805,278.74 29,805,278.74 June 2013 .............................................................. 1,221,225.19 29,349,135.78 29,349,135.78 July 2013 ................................................................ 1,148,174.09 28,895,285.82 28,895,285.82 August 2013 .......................................................... 1,076,650.05 28,443,717.02 28,443,717.02 September 2013.................................................... 1,006,637.95 27,994,417.63 27,994,417.63 October 2013 ........................................................ 938,122.82 27,547,375.95 27,547,375.95 November 2013 .................................................... 871,089.83 27,102,580.33 27,102,580.33 December 2013 .................................................... 805,524.25 26,660,019.20 26,660,019.20 January 2014.......................................................... 741,411.51 26,219,681.02 26,219,681.02 February 2014  ...................................................... 678,737.11 25,781,554.35 25,781,554.35 March 2014............................................................ 617,486.73 25,345,627.77 25,345,627.77 April 2014 .............................................................. 557,646.14 24,911,889.94 24,911,889.94 May 2014................................................................ 499,201.23 24,480,329.57 24,480,329.57 June 2014 .............................................................. 442,138.03 24,050,935.44 24,050,935.44 July 2014 ................................................................ 386,442.67 23,623,696.37 23,623,696.37 August 2014 .......................................................... 332,101.40 23,198,601.26 23,198,601.26 September 2014.................................................... 279,100.62 22,775,639.03 22,775,639.03 October 2014 ........................................................ 227,426.78 22,354,798.71 22,354,798.71 November 2014 .................................................... 177,066.53 21,936,069.33 21,936,069.33 December 2014 .................................................... 130,233.59 21,519,440.02 21,519,440.02 January 2015.......................................................... 90,786.96 21,104,899.95 21,104,899.95 February 2015  ...................................................... 58,546.71 20,692,438.34 20,692,438.34 March 2015............................................................ 33,336.70 20,282,044.46 20,282,044.46 April 2015 .............................................................. 14,984.41 19,873,707.67 19,873,707.67 May 2015................................................................ 3,320.95 19,467,417.34 19,467,417.34 June 2015 .............................................................. 0.00 19,063,162.92 19,063,162.92 July 2015 ................................................................ 0.00 18,662,155.39 18,662,155.39 August 2015 .......................................................... 0.00 18,269,365.78 18,269,365.78 S-II-2