FBR Securitization 8K Other Events | SEC 21 Apr 05

EXHIBIT 99.19

First NLC Trust 2005-1

FBR Securitizations, Inc.

Investor Request

Disclaimer

COMPUTATIONAL MATERIALS

This Series Term Sheet contains tables and other statistical analyses (the “Computational Materials”). These Computational Materials have been prepared by Friedman, Billings, Ramsey & Co., Inc. in reliance upon information furnished by the issuer of the securities and its affiliates. These Computational Materials are furnished to you solely by Friedman, Billings, Ramsey & Co., Inc. and not by the issuer of the securities. They may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating said material.

Numerous assumptions were used in preparing the Computational Materials which may or may not be reflected therein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context nor as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. These Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.

Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment assumptions, and changes in such prepayment assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments on the underlying assets will occur at rates slower or faster than the rates shown in the attached Computational Materials. Furthermore, unless otherwise provided, the Computational Materials assume no losses on the underlying assets and no interest shortfall. If the Computational Materials were generated using a hypothetical group of mortgage loans, the specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the actual underlying assets and the hypothetical underlying assets used in preparing the Computational Materials. If these Computational Materials, including without limitation the collateral tables which follow, are based only on a statistical pool of mortgage loans expected to be included in the trust along with other mortgage loans on the closing date, the specific characteristics of these securities also may differ from those shown in the Computational Materials. Certain mortgage loans contained in this statistical pool may be deleted from the final pool of mortgage loans delivered to the trust on the closing date. This statistical pool may not necessarily represent a statistically relevant population, notwithstanding any contrary references herein. Although FBR believes the information with respect to the statistical pool will be representative of the final pool of mortgage loans, the collateral characteristics of the final pool may nonetheless vary from the collateral characteristics of the statistical pool. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. Neither Friedman, Billings, Ramsey & Co., Inc. nor any of its affiliates makes any representation or warranty as to the actual rate or timing of payments on any of the underlying assets or the payments or yield on the securities.

First NLC 2005-1 - Cumulative Loss Breaks


			Cumulative
Class	Moody’s	S&P	Loss Break⁽¹⁾⁽²⁾

M-9	Baa1	A+		12.67	%

Assumptions:

Forward LIBOR
No Lag
50% Severity
Run to maturity
Triggers Fail
Prepayments: 100% of Moody’s prepay curves (see below)
Prepayments include voluntary and involuntary prepayments

Notes:

(1) The “Cumulative Loss Break” is the cumulative loss according to the loss timing and prepayment curves below that produces the first dollar of principal impairment.

(2) As a percentage of the Cut-Off Date balance of the Mortgage Loans.

(3) Loss and Prepay curves based on Moody’s memo “US Subprime Mortgage Securitization Cashflow Analytics.”

(4) Loss curve based of Moody’s loss timing curves weighted by the original principal balances of the fixed and adjustable rate mortgage loans.

(MOODY'S BASE SUBPRIME PREPAY CURVE GRAPH)

(MOODY'S BASE SUBPRIME PREPAY LOSS CURVE GRAPH)

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein supersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.


			Preapay				Losses (% of Cumulative Losses)
	Fixed		2/28		3/27		FRM Loss		ARM Loss		Blended		(%) of Cumulative Loss

1		6.00000		5.50000		5.50000		0.0000		0.0000		0.0000		0.00000
2		7.33333		7.02778		7.02778		0.0000		0.0000		0.0000		0.00000
3		8.66667		8.55556		8.55556		0.0000		0.0000		0.0000		0.00000
4		10.00000		10.08333		10.08333		0.0000		0.0000		0.0000		0.00000
5		11.33333		11.61111		11.61111		0.0000		0.0000		0.0000		0.00000
6		12.66667		13.13889		13.13889		0.0000		0.0000		0.0000		0.00000
7		14.00000		14.66667		14.66667		0.5000		0.5000		0.5000		0.00000
8		15.33333		16.19444		16.19444		0.5000		0.5000		0.5000		0.50000
9		16.66667		17.72222		17.72222		0.5000		0.5000		0.5000		1.00000
10		18.00000		19.25000		19.25000		0.5000		0.5000		0.5000		1.50000
11		19.33333		20.77778		20.77778		0.5000		0.5000		0.5000		2.00000
12		20.66667		22.30556		22.30556		0.5000		0.5000		0.5000		2.50000
13		22.00000		23.83333		23.83333		1.0000		1.4167		1.3661		3.00000
14		23.33333		25.36111		25.36111		1.0000		1.4167		1.3661		4.36605
15		24.66667		26.88889		26.88889		1.0000		1.4167		1.3661		5.73211
16		26.00000		28.41667		28.41667		1.0000		1.4167		1.3661		7.09816
17		27.33333		29.94444		29.94444		1.0000		1.4167		1.3661		8.46422
18		28.66667		31.47222		31.47222		1.0000		1.4167		1.3661		9.83027
19		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		11.19633
20		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		12.56238
21		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		13.92844
22		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		15.29449
23		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		16.66055
24		30.00000		33.00000		33.00000		1.0000		1.4167		1.3661		18.02660
25		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		19.39266
26		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		21.42538
27		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		23.45810
28		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		25.49082
29		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		27.52354
30		30.00000		55.00000		33.00000		1.6667		2.0833		2.0327		29.55627
31		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		31.58899
32		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		33.62171
33		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		35.65443
34		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		37.68715
35		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		39.71987
36		30.00000		35.00000		33.00000		1.6667		2.0833		2.0327		41.75259
37		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		43.78532
38		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		45.86865
39		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		47.95198
40		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		50.03532
41		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		52.11865
42		30.00000		35.00000		55.00000		2.0833		2.0833		2.0833		54.20198
43		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		56.28532
44		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		58.36865
45		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		60.45198
46		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		62.53532
47		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		64.61865
48		30.00000		35.00000		35.00000		2.0833		2.0833		2.0833		66.70198
49		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		68.78532
50		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		70.45198
51		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		72.11865
52		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		73.78532
53		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		75.45198
54		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		77.11865
55		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		78.78532
56		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		80.45198
57		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		82.11865
58		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		83.78532
59		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		85.45198
60		30.00000		35.00000		35.00000		1.6667		1.6667		1.6667		87.11865
61		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		88.78532
62		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		89.66926
63		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		90.55321
64		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		91.43715
65		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		92.32110
66		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		93.20504
67		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		94.08899
68		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		94.97293
69		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		95.85688
70		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		96.74082
71		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		97.62477
72		30.00000		35.00000		35.00000		1.2500		0.8333		0.8839		98.50871
73		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.39266
74		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.44327
75		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.49388


			Preapay				Losses (% of Cumulative Losses)
	Fixed		2/28		3/27		FRM Loss		ARM Loss		Blended		(%) of Cumulative Loss

76		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.54449
77		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.59511
78		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.64572
79		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.69633
80		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.74694
81		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.79755
82		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.84816
83		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.89878
84		30.00000		35.00000		35.00000		0.4167		0.0000		0.0506		99.94939
85		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
86		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
87		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
88		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
89		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
90		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
91		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
92		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
93		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
94		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
95		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
96		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
97		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
98		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
99		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000
100		30.00000		35.00000		35.00000		0.0000		0.0000		0.0000		100.00000

Class M-9 Cashflow


																											Couponcap		Couponcap
											Princ			Gross		Accum Gross				��	Interest		Accum Interest		Couponcap		Accum		Shortfall		Caped Optimal				Effective
Period		Date	Principal		Interest		Cash Flow		Balance		Writedown			Writedown		Writedown		Accrued Interest			Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total				15,530,000.00		2,608,577.58		18,138,577.58				0			15,834.61				2,608,577.58			0				0				0		2,608,577.58
	0	11-May-05		0		0		0		15,530,000.00		0			0		0		0			0		0		0		0		0		0		0		0
	1	25-May-05		112,273.63		25,184.48		137,458.11		15,417,726.37		0			0		0		25,184.48			0		0		0		0		0		25,184.48		4.17		4.17
	2	25-Jun-05		132,756.74		58,406.76		191,163.50		15,284,969.63		0			0		0		58,406.76			0		0		0		0		0		58,406.76		4.3993		4.3993
	3	25-Jul-05		153,410.02		56,976.00		210,386.01		15,131,559.62		0			0		0		56,976.00			0		0		0		0		0		56,976.00		4.4731		4.4731
	4	25-Aug-05		173,801.95		59,858.31		233,660.26		14,957,757.66		0			0		0		59,858.31			0		0		0		0		0		59,858.31		4.5939		4.5939
	5	25-Sep-05		193,849.83		62,016.03		255,865.85		14,763,907.83		0			0		0		62,016.03			0		0		0		0		0		62,016.03		4.8148		4.8148
	6	25-Oct-05		213,470.91		61,209.93		274,680.84		14,550,436.92		0			0		0		61,209.93			0		0		0		0		0		61,209.93		4.9751		4.9751
	7	25-Nov-05		232,583.11		62,948.42		295,531.53		14,317,853.81		0			0		0		62,948.42			0		0		0		0		0		62,948.42		5.024		5.024
	8	25-Dec-05		251,105.52		61,221.95		312,327.47		14,066,748.30		0			0		0		61,221.95			0		0		0		0		0		61,221.95		5.1311		5.1311
	9	25-Jan-06		268,958.59		62,856.95		331,815.54		13,797,789.71		0			0		0		62,856.95			0		0		0		0		0		62,856.95		5.1892		5.1892
	10	25-Feb-06		286,065.08		61,795.32		347,860.39		13,511,724.63		0			0		0		61,795.32			0		0		0		0		0		61,795.32		5.201		5.201
	11	25-Mar-06		302,350.43		55,160.26		357,510.70		13,209,374.20		0			0		0		55,160.26			0		0		0		0		0		55,160.26		5.2488		5.2488
	12	25-Apr-06		311,954.98		61,171.07		373,126.06		12,897,419.22		0			0		0		61,171.07			0		0		0		0		0		61,171.07		5.3778		5.3778
	13	25-May-06		329,234.67		55,864.10		385,098.76		12,568,184.55		0			0		0		55,864.10			0		0		0		0		0		55,864.10		5.1977		5.1977
	14	25-Jun-06		340,094.09		56,763.47		396,857.56		12,228,090.46		0			0		0		56,763.47			0		0		0		0		0		56,763.47		5.2449		5.2449
	15	25-Jul-06		352,902.86		53,905.50		406,808.36		11,875,187.60		0			0		0		53,905.50			0		0		0		0		0		53,905.50		5.29		5.29
	16	25-Aug-06		361,591.28		54,571.30		416,162.58		11,513,596.32		0			0		0		54,571.30			0		0		0		0		0		54,571.30		5.3366		5.3366
	17	25-Sep-06		370,581.92		53,365.71		423,947.63		11,143,014.40		0			0		0		53,365.71			0		0		0		0		0		53,365.71		5.3826		5.3826
	18	25-Oct-06		373,259.35		50,409.14		423,668.49		10,769,755.05		0			0		0		50,409.14			0		0		0		0		0		50,409.14		5.4286		5.4286
	19	25-Nov-06		358,475.64		50,761.92		409,237.57		10,411,279.40		0			0		0		50,761.92			0		0		0		0		0		50,761.92		5.4736		5.4736
	20	25-Dec-06		346,777.56		47,853.71		394,631.27		10,064,501.84		0			0		0		47,853.71			0		0		0		0		0		47,853.71		5.5156		5.5156
	21	25-Jan-07		332,991.55		48,194.40		381,185.95		9,731,510.29		0			0		0		48,194.40			0		0		0		0		0		48,194.40		5.5609		5.5609
	22	25-Feb-07		320,789.65		46,966.89		367,756.54		9,410,720.64		0			0		0		46,966.89			0		0		0		0		0		46,966.89		5.6047		5.6047
	23	25-Mar-07		356,423.87		41,305.85		397,729.72		9,054,296.77		0			0		0		41,305.85			0		0		0		0		0		41,305.85		5.6433		5.6433
	24	25-Apr-07		397,329.56		44,306.62		441,636.18		8,656,967.21		0			0		0		44,306.62			0		0		0		0		0		44,306.62		5.6827		5.6827
	25	25-May-07		378,487.55		40,118.55		418,606.10		8,278,479.66		0			0		0		40,118.55			0		0		0		0		0		40,118.55		5.5611		5.5611
	26	25-Jun-07		356,370.93		39,846.53		396,217.46		7,922,108.73		0			0		0		39,846.53			0		0		0		0		0		39,846.53		5.5896		5.5896
	27	25-Jul-07		337,635.83		37,100.56		374,736.38		7,584,472.90		0			0		0		37,100.56			0		0		0		0		0		37,100.56		5.6198		5.6198
	28	25-Aug-07		317,871.25		36,886.85		354,758.11		7,266,601.65		0			0		0		36,886.85			0		0		0		0		0		36,886.85		5.6479		5.6479
	29	25-Sep-07		273,402.09		35,504.84		308,906.93		6,993,199.56		0			0		0		35,504.84			0		0		0		0		0		35,504.84		5.6741		5.6741
	30	25-Oct-07		220,750.86		33,232.85		253,983.71		6,772,448.70		0			0		0		33,232.85			0		0		0		0		0		33,232.85		5.7026		5.7026
	31	25-Nov-07		210,197.08		33,412.89		243,609.97		6,562,251.62		0			0		0		33,412.89			0		0		0		0		0		33,412.89		5.7294		5.7294
	32	25-Dec-07		202,477.79		31,473.11		233,950.90		6,359,773.82		0			0		0		31,473.11			0		0		0		0		0		31,473.11		5.7553		5.7553
	33	25-Jan-08		193,205.36		31,664.41		224,869.77		6,166,568.47		0			0		0		31,664.41			0		0		0		0		0		31,664.41		5.7819		5.7819
	34	25-Feb-08		185,097.84		30,842.13		215,939.97		5,981,470.63		0			0		0		30,842.13			0		0		0		0		0		30,842.13		5.8082		5.8082
	35	25-Mar-08		213,582.18		28,113.48		241,695.65		5,767,888.45		0			0		0		28,113.48			0		0		0		0		0		28,113.48		5.8346		5.8346
	36	25-Apr-08		274,628.17		29,079.58		303,707.75		5,493,260.28		0			0		0		29,079.58			0		0		0		0		0		29,079.58		5.8548		5.8548
	37	25-May-08		258,453.43		26,371.77		284,825.20		5,234,806.85		0			0		0		26,371.77			0		0		0		0		0		26,371.77		5.7609		5.7609
	38	25-Jun-08		241,096.00		26,048.94		267,144.93		4,993,710.86		0			0		0		26,048.94			0		0		0		0		0		26,048.94		5.7787		5.7787
	39	25-Jul-08		226,206.67		24,125.87		250,332.54		4,767,504.19		0			0		0		24,125.87			0		0		0		0		0		24,125.87		5.7975		5.7975
	40	25-Aug-08		210,778.67		23,874.26		234,652.93		4,556,725.52		0			0		0		23,874.26			0		0		0		0		0		23,874.26		5.8154		5.8154
	41	25-Sep-08		177,745.00		22,894.47		200,639.47		4,378,980.51		0			0		0		22,894.47			0		0		0		0		0		22,894.47		5.8347		5.8347
	42	25-Oct-08		125,797.83		21,357.02		147,154.84		4,253,182.69		0			0		0		21,357.02			0		0		0		0		0		21,357.02		5.8526		5.8526
	43	25-Nov-08		119,317.85		21,492.80		140,810.64		4,133,864.84		0			0		0		21,492.80			0		0		0		0		0		21,492.80		5.8684		5.8684
	44	25-Dec-08		117,148.40		20,277.98		137,426.39		4,016,716.44		0			0		0		20,277.98			0		0		0		0		0		20,277.98		5.8864		5.8864
	45	25-Jan-09		110,991.49		20,416.84		131,408.32		3,905,724.95		0			0		0		20,416.84			0		0		0		0		0		20,416.84		5.9028		5.9028
	46	25-Feb-09		105,647.98		19,907.49		125,555.47		3,800,076.97		0			0		0		19,907.49			0		0		0		0		0		19,907.49		5.9191		5.9191
	47	25-Mar-09		105,077.07		17,543.35		122,620.42		3,694,999.90		0			0		0		17,543.35			0		0		0		0		0		17,543.35		5.9356		5.9356
	48	25-Apr-09		104,713.59		18,932.06		123,645.65		3,590,286.31		0			0		0		18,932.06			0		0		0		0		0		18,932.06		5.9501		5.9501
	49	25-May-09		104,621.14		17,636.98		122,258.12		3,485,665.17		0			0		0		17,636.98			0		0		0		0		0		17,636.98		5.8949		5.8949
	50	25-Jun-09		99,227.80		17,736.73		116,964.53		3,386,437.38		0			0		0		17,736.73			0		0		0		0		0		17,736.73		5.9092		5.9092
	51	25-Jul-09		94,084.40		18,405.57		112,489.97		3,292,352.98		0			0		0		18,405.57			0		0		0		0		0		18,405.57		6.5221		6.5221
	52	25-Aug-09		89,063.56		18,522.16		107,585.72		3,203,289.41		0			0		0		18,522.16			0		0		0		0		0		18,522.16		6.5332		6.5332
	53	25-Sep-09		84,766.51		18,057.51		102,824.02		3,118,522.91		0			0		0		18,057.51			0		0		0		0		0		18,057.51		6.5464		6.5464
	54	25-Oct-09		81,133.82		17,044.55		98,178.36		3,037,389.09		0			0		0		17,044.55			0		0		0		0		0		17,044.55		6.5587		6.5587
	55	25-Nov-09		76,623.04		17,184.03		93,807.07		2,960,766.05		0			0		0		17,184.03			0		0		0		0		0		17,184.03		6.57		6.57
	56	25-Dec-09		73,161.25		16,239.80		89,401.05		2,887,604.80		0			0		0		16,239.80			0		0		0		0		0		16,239.80		6.582		6.582
	57	25-Jan-10		73,540.98		16,394.56		89,935.54		2,814,063.82		0	��		0		0		16,394.56			0		0		0		0		0		16,394.56		6.5933		6.5933
	58	25-Feb-10		69,664.53		16,007.56		85,672.09		2,744,399.28		0			0		0		16,007.56			0		0		0		0		0		16,007.56		6.6059		6.6059
	59	25-Mar-10		73,198.77		14,123.99		87,322.76		2,671,200.51		0			0		0		14,123.99			0		0		0		0		0		14,123.99		6.6169		6.6169
	60	25-Apr-10		80,849.35		15,240.44		96,089.79		2,590,351.17		0			0		0		15,240.44			0		0		0		0		0		15,240.44		6.6257		6.6257
	61	25-May-10		77,677.82		14,431.93		92,109.74		2,512,673.35		0			0		0		14,431.93			0		0		0		0		0		14,431.93		6.6857		6.6857
	62	25-Jun-10		76,416.97		14,491.54		90,908.51		2,436,256.38		0			0		0		14,491.54			0		0		0		0		0		14,491.54		6.6976		6.6976
	63	25-Jul-10		73,383.49		13,621.11		87,004.60		2,362,872.89		0			0		0		13,621.11			0		0		0		0		0		13,621.11		6.7092		6.7092
	64	25-Aug-10		69,712.70		13,672.55		83,385.25		2,293,160.19		0			0		0		13,672.55			0		0		0		0		0		13,672.55		6.7197		6.7197
	65	25-Sep-10		66,567.94		13,291.47		79,859.42		2,226,592.25		0			0		0		13,291.47			0		0		0		0		0		13,291.47		6.731		6.731
	66	25-Oct-10		65,365.09		12,509.74		77,874.83		2,161,227.16		0			0		0		12,509.74			0		0		0		0		0		12,509.74		6.742		6.742
	67	25-Nov-10		61,987.18		12,568.09		74,555.27		2,099,239.97		0			0		0		12,568.09			0		0		0		0		0		12,568.09		6.7532		6.7532
	68	25-Dec-10		59,393.44		11,832.72		71,226.16		2,039,846.53		0			0		0		11,832.72			0		0		0		0		0		11,832.72		6.764		6.764
	69	25-Jan-11		56,268.62		11,896.31		68,164.92		1,983,577.91		0			0		0		11,896.31			0		0		0		0		0		11,896.31		6.7726		6.7726
	70	25-Feb-11		53,559.31		11,586.43		65,145.73		1,930,018.60		0			0		0		11,586.43			0		0		0		0		0		11,586.43		6.7833		6.7833
	71	25-Mar-11		60,237.53		10,197.15		70,434.68		1,853,946.46		15,834.61			15,834.61		15,834.61		10,197.15			0		0		0		0		0		10,197.15		6.793		6.793
	72	25-Apr-11		71,253.87		10,857.16		82,111.03		1,798,527.21		-15,834.61			0		15,834.61		10,857.16			0		0		0		0		0		10,857.16		6.8008		6.8008
	73	25-May-11		66,603.83		10,202.89		76,806.72		1,731,923.38		0			0		15,834.61		10,202.89			0		0		0		0		0		10,202.89		6.8075		6.8075
	74	25-Jun-11		63,956.88		10,164.94		74,121.82		1,667,966.50		0			0		15,834.61		10,164.94			0		0		0		0		0		10,164.94		6.8158		6.8158
	75	25-Jul-11		61,923.65		9,485.59		71,409.24		1,606,042.84		0			0		15,834.61		9,485.59			0		0		0		0		0		9,485.59		6.8243		6.8243
	76	25-Aug-11		59,456.78		9,450.60		68,907.38		1,546,586.06		0			0		15,834.61		9,450.60			0		0		0		0		0		9,450.60		6.8335		6.8335
	77	25-Sep-11		57,343.52		9,111.79		66,455.31		1,489,242.54		0			0		15,834.61		9,111.79			0		0		0		0		0		9,111.79		6.8418		6.8418
	78	25-Oct-11		55,549.33		8,500.60		64,049.92		1,433,693.21		0			0		15,834.61		8,500.60			0		0		0		0		0		8,500.60		6.8496		6.8496
	79	25-Nov-11		53,331.40		8,466.30		61,797.71		1,380,361.81		0			0		15,834.61		8,466.30			0		0		0		0		0		8,466.30		6.8577		6.8577
	80	25-Dec-11		51,631.33		7,898.09		59,529.41		1,328,730.49		0			0		15,834.61		7,898.09			0		0		0		0		0		7,898.09		6.8661		6.8661
	81	25-Jan-12		49,567.89		7,863.52		57,431.41		1,279,162.60		0			0		15,834.61		7,863.52			0		0		0		0		0		7,863.52		6.8726		6.8726
	82	25-Feb-12		47,784.22		7,578.77		55,362.99		1,231,378.37		0			0		15,834.61		7,578.77			0		0		0		0		0		7,578.77		6.8804		6.8804
	83	25-Mar-12		46,837.13		6,832.21		53,669.34		1,184,541.24		0			0		15,834.61		6,832.21			0		0		0		0		0		6,832.21		6.8877		6.8877
	84	25-Apr-12		45,638.93		7,031.93		52,670.86		1,138,902.32		0			0		15,834.61		7,031.93			0		0		0		0		0		7,031.93		6.8939		6.8939
	85	25-May-12		44,219.00		6,554.48		50,773.48		1,094,683.31		0			0		15,834.61		6,554.48			0		0		0		0		0		6,554.48		6.9061		6.9061

Class M-9 Cash Flow


																										Couponcap		Couponcap
												Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Accum		Shortfall		Caped Optimal				Effective
	Period		Date	Principal		Interest		Cash Flow		Balance		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total		86	25-Jun-12		41,316.48		6,516.03		47,832.50		1,053,366.84		0		0		15,834.61		6,516.03		0		0		0		0		0		6,516.03		6.9125		6.9125
		87	25-Jul-12		36,955.84		6,074.68		43,030.52		1,016,411.00		0		0		15,834.61		6,074.68		0		0		0		0		0		6,074.68		6.9203		6.9203
		88	25-Aug-12		35,510.00		6,061.76		41,571.76		980,901.00		0		0		15,834.61		6,061.76		0		0		0		0		0		6,061.76		6.9258		6.9258
		89	25-Sep-12		34,272.29		5,855.22		40,127.50		946,628.71		0		0		15,834.61		5,855.22		0		0		0		0		0		5,855.22		6.932		6.932
		90	25-Oct-12		33,076.88		5,473.56		38,550.45		913,551.83		0		0		15,834.61		5,473.56		0		0		0		0		0		5,473.56		6.9386		6.9386
		91	25-Nov-12		31,924.67		5,462.48		37,387.14		881,627.16		0		0		15,834.61		5,462.48		0		0		0		0		0		5,462.48		6.9438		6.9438
		92	25-Dec-12		30,812.55		5,105.80		35,918.35		850,814.61		0		0		15,834.61		5,105.80		0		0		0		0		0		5,105.80		6.9496		6.9496
		93	25-Jan-13		30,148.89		5,095.70		35,244.59		820,665.72		0		0		15,834.61		5,095.70		0		0		0		0		0		5,095.70		6.9552		6.9552
		94	25-Feb-13		31,237.01		4,918.95		36,155.96		789,428.71		0		0		15,834.61		4,918.95		0		0		0		0		0		4,918.95		6.9606		6.9606
		95	25-Mar-13		30,531.88		4,277.49		34,809.37		758,896.83		0		0		15,834.61		4,277.49		0		0		0		0		0		4,277.49		6.9666		6.9666
		96	25-Apr-13		29,115.46		4,554.73		33,670.18		729,781.37		0		0		15,834.61		4,554.73		0		0		0		0		0		4,554.73		6.9698		6.9698
		97	25-May-13		28,248.82		4,204.76		32,453.58		701,532.55		0		0		15,834.61		4,204.76		0		0		0		0		0		4,204.76		6.914		6.914
		98	25-Jun-13		27,144.39		4,178.72		31,323.11		674,388.16		0		0		15,834.61		4,178.72		0		0		0		0		0		4,178.72		6.9173		6.9173
		99	25-Jul-13		26,061.46		3,890.04		29,951.50		648,326.70		0		0		15,834.61		3,890.04		0		0		0		0		0		3,890.04		6.9219		6.9219
		100	25-Aug-13		22,676.92		3,866.04		26,542.96		625,649.78		0		0		15,834.61		3,866.04		0		0		0		0		0		3,866.04		6.9249		6.9249
		101	25-Sep-13		21,885.71		3,732.86		25,618.57		603,764.07		0		0		15,834.61		3,732.86		0		0		0		0		0		3,732.86		6.9287		6.9287
		102	25-Oct-13		21,126.43		3,487.79		24,614.23		582,637.64		0		0		15,834.61		3,487.79		0		0		0		0		0		3,487.79		6.9321		6.9321
		103	25-Nov-13		20,385.55		3,479.40		23,864.95		562,252.09		0		0		15,834.61		3,479.40		0		0		0		0		0		3,479.40		6.935		6.935
		104	25-Dec-13		19,675.17		3,251.36		22,926.54		542,576.91		0		0		15,834.61		3,251.36		0		0		0		0		0		3,251.36		6.9393		6.9393
		105	25-Jan-14		18,989.51		3,243.25		22,232.75		523,587.41		0		0		15,834.61		3,243.25		0		0		0		0		0		3,243.25		6.9416		6.9416
		106	25-Feb-14		18,327.69		3,130.91		21,458.60		505,259.71		0		0		15,834.61		3,130.91		0		0		0		0		0		3,130.91		6.9442		6.9442
		107	25-Mar-14		17,853.69		2,730.19		20,583.87		487,406.03		0		0		15,834.61		2,730.19		0		0		0		0		0		2,730.19		6.9474		6.9474
		108	25-Apr-14		17,060.26		2,916.32		19,976.57		470,345.77		0		0		15,834.61		2,916.32		0		0		0		0		0		2,916.32		6.9484		6.9484
		109	25-May-14		16,465.74		2,829.09		19,294.83		453,880.04		0		0		15,834.61		2,829.09		0		0		0		0		0		2,829.09		7.2179		7.2179
		110	25-Jun-14		15,891.92		2,822.73		18,714.65		437,988.12		0		0		15,834.61		2,822.73		0		0		0		0		0		2,822.73		7.2222		7.2222
		111	25-Jul-14		15,338.05		2,637.86		17,975.91		422,650.07		0		0		15,834.61		2,637.86		0		0		0		0		0		2,637.86		7.2272		7.2272
		112	25-Aug-14		14,803.46		2,631.82		17,435.28		407,846.61		0		0		15,834.61		2,631.82		0		0		0		0		0		2,631.82		7.2313		7.2313
		113	25-Sep-14		14,286.39		2,541.61		16,828.00		393,560.22		0		0		15,834.61		2,541.61		0		0		0		0		0		2,541.61		7.2369		7.2369
		114	25-Oct-14		13,787.28		2,374.61		16,161.89		379,772.94		0		0		15,834.61		2,374.61		0		0		0		0		0		2,374.61		7.2404		7.2404
		115	25-Nov-14		13,306.69		2,368.85		15,675.54		366,466.26		0		0		15,834.61		2,368.85		0		0		0		0		0		2,368.85		7.2436		7.2436
		116	25-Dec-14		12,842.81		2,213.55		15,056.36		353,623.44		0		0		15,834.61		2,213.55		0		0		0		0		0		2,213.55		7.2483		7.2483
		117	25-Jan-15		12,395.07		2,208.03		14,603.10		341,228.37		0		0		15,834.61		2,208.03		0		0		0		0		0		2,208.03		7.2511		7.2511
		118	25-Feb-15		11,962.90		2,131.72		14,094.62		329,265.47		0		0		15,834.61		2,131.72		0		0		0		0		0		2,131.72		7.2548		7.2548
		119	25-Mar-15		11,546.86		1,858.77		13,405.62		317,718.61		0		0		15,834.61		1,858.77		0		0		0		0		0		1,858.77		7.2581		7.2581
		120	25-Apr-15		11,146.67		1,986.24		13,132.91		306,571.95		0		0		15,834.61		1,986.24		0		0		0		0		0		1,986.24		7.2599		7.2599
		121	25-May-15		10,757.82		1,828.91		12,586.73		295,814.13		0		0		15,834.61		1,828.91		0		0		0		0		0		1,828.91		7.1588		7.1588
		122	25-Jun-15		10,382.49		1,823.55		12,206.04		285,431.64		0		0		15,834.61		1,823.55		0		0		0		0		0		1,823.55		7.1588		7.1588
		123	25-Jul-15		10,020.22		1,702.79		11,723.01		275,411.43		0		0		15,834.61		1,702.79		0		0		0		0		0		1,702.79		7.1588		7.1588
		124	25-Aug-15		9,670.55		1,697.78		11,368.33		265,740.88		0		0		15,834.61		1,697.78		0		0		0		0		0		1,697.78		7.1588		7.1588
		125	25-Sep-15		9,333.53		1,638.17		10,971.70		256,407.35		0		0		15,834.61		1,638.17		0		0		0		0		0		1,638.17		7.1588		7.1588
		126	25-Oct-15		9,008.11		1,529.64		10,537.75		247,399.24		0		0		15,834.61		1,529.64		0		0		0		0		0		1,529.64		7.1588		7.1588
		127	25-Nov-15		8,693.63		1,525.10		10,218.73		238,705.60		0		0		15,834.61		1,525.10		0		0		0		0		0		1,525.10		7.1588		7.1588
		128	25-Dec-15		8,390.10		1,424.04		9,814.14		230,315.50		0		0		15,834.61		1,424.04		0		0		0		0		0		1,424.04		7.1588		7.1588
		129	25-Jan-16		8,097.13		1,419.79		9,516.92		222,218.37		0		0		15,834.61		1,419.79		0		0		0		0		0		1,419.79		7.1588		7.1588
		130	25-Feb-16		7,814.36		1,369.87		9,184.23		214,404.00		0		0		15,834.61		1,369.87		0		0		0		0		0		1,369.87		7.1588		7.1588
		131	25-Mar-16		7,541.44		1,236.43		8,777.86		206,862.57		0		0		15,834.61		1,236.43		0		0		0		0		0		1,236.43		7.1588		7.1588
		132	25-Apr-16		7,278.01		1,275.21		8,553.22		199,584.56		0		0		15,834.61		1,275.21		0		0		0		0		0		1,275.21		7.1588		7.1588
		133	25-May-16		7,023.75		1,190.65		8,214.41		192,560.81		0		0		15,834.61		1,190.65		0		0		0		0		0		1,190.65		7.1588		7.1588
		134	25-Jun-16		6,778.34		1,187.05		7,965.39		185,782.46		0		0		15,834.61		1,187.05		0		0		0		0		0		1,187.05		7.1588		7.1588
		135	25-Jul-16		6,541.48		1,108.32		7,649.80		179,240.98		0		0		15,834.61		1,108.32		0		0		0		0		0		1,108.32		7.1588		7.1588
		136	25-Aug-16		6,312.87		1,104.94		7,417.80		172,928.11		0		0		15,834.61		1,104.94		0		0		0		0		0		1,104.94		7.1588		7.1588
		137	25-Sep-16		6,092.21		1,066.02		7,158.23		166,835.91		0		0		15,834.61		1,066.02		0		0		0		0		0		1,066.02		7.1588		7.1588
		138	25-Oct-16		5,879.24		995.29		6,874.52		160,956.67		0		0		15,834.61		995.29		0		0		0		0		0		995.29		7.1588		7.1588
		139	25-Nov-16		5,673.68		992.22		6,665.90		155,282.99		0		0		15,834.61		992.22		0		0		0		0		0		992.22		7.1588		7.1588
		140	25-Dec-16		5,475.28		926.37		6,401.65		149,807.71		0		0		15,834.61		926.37		0		0		0		0		0		926.37		7.1588		7.1588
		141	25-Jan-17		5,283.79		923.49		6,207.28		144,523.92		0		0		15,834.61		923.49		0		0		0		0		0		923.49		7.1588		7.1588
		142	25-Feb-17		5,098.97		890.92		5,989.89		139,424.95		0		0		15,834.61		890.92		0		0		0		0		0		890.92		7.1588		7.1588
		143	25-Mar-17		4,920.59		776.31		5,696.90		134,504.37		0		0		15,834.61		776.31		0		0		0		0		0		776.31		7.1588		7.1588
		144	25-Apr-17		4,748.42		829.16		5,577.57		129,755.95		0		0		15,834.61		829.16		0		0		0		0		0		829.16		7.1588		7.1588
		145	25-May-17		4,582.24		774.08		5,356.32		125,173.71		0		0		15,834.61		774.08		0		0		0		0		0		774.08		7.1588		7.1588
		146	25-Jun-17		4,421.86		771.64		5,193.50		120,751.85		0		0		15,834.61		771.64		0		0		0		0		0		771.64		7.1588		7.1588
		147	25-Jul-17		4,267.06		720.37		4,987.43		116,484.78		0		0		15,834.61		720.37		0		0		0		0		0		720.37		7.1588		7.1588
		148	25-Aug-17		4,117.66		718.07		4,835.73		112,367.12		0		0		15,834.61		718.07		0		0		0		0		0		718.07		7.1588		7.1588
		149	25-Sep-17		3,973.47		692.69		4,666.15		108,393.66		0		0		15,834.61		692.69		0		0		0		0		0		692.69		7.1588		7.1588
		150	25-Oct-17		3,834.29		646.64		4,480.93		104,559.36		0		0		15,834.61		646.64		0		0		0		0		0		646.64		7.1588		7.1588
		151	25-Nov-17		3,699.97		644.56		4,344.53		100,859.39		0		0		15,834.61		644.56		0		0		0		0		0		644.56		7.1588		7.1588
		152	25-Dec-17		3,570.33		601.69		4,172.03		97,289.06		0		0		15,834.61		601.69		0		0		0		0		0		601.69		7.1588		7.1588
		153	25-Jan-18		3,445.21		599.74		4,044.95		93,843.85		0		0		15,834.61		599.74		0		0		0		0		0		599.74		7.1588		7.1588
		154	25-Feb-18		3,324.45		578.5		3,902.95		90,519.40		0		0		15,834.61		578.5		0		0		0		0		0		578.5		7.1588		7.1588
		155	25-Mar-18		3,207.90		504.01		3,711.91		87,311.50		0		0		15,834.61		504.01		0		0		0		0		0		504.01		7.1588		7.1588
		156	25-Apr-18		3,095.42		538.23		3,633.65		84,216.08		0		0		15,834.61		538.23		0		0		0		0		0		538.23		7.1588		7.1588
		157	25-May-18		2,986.85		502.41		3,489.26		81,229.23		0		0		15,834.61		502.41		0		0		0		0		0		502.41		7.1588		7.1588
		158	25-Jun-18		2,882.07		500.74		3,382.81		78,347.16		0		0		15,834.61		500.74		0		0		0		0		0		500.74		7.1588		7.1588
		159	25-Jul-18		2,780.95		467.39		3,248.34		75,566.21		0		0		15,834.61		467.39		0		0		0		0		0		467.39		7.1588		7.1588
		160	25-Aug-18		2,683.35		465.83		3,149.18		72,882.85		0		0		15,834.61		465.83		0		0		0		0		0		465.83		7.1588		7.1588
		161	25-Sep-18		2,589.16		449.29		3,038.45		70,293.69		0		0		15,834.61		449.29		0		0		0		0		0		449.29		7.1588		7.1588
		162	25-Oct-18		2,498.25		419.35		2,917.60		67,795.44		0		0		15,834.61		419.35		0		0		0		0		0		419.35		7.1588		7.1588
		163	25-Nov-18		2,410.52		417.93		2,828.44		65,384.92		0		0		15,834.61		417.93		0		0		0		0		0		417.93		7.1588		7.1588
		164	25-Dec-18		2,325.84		390.06		2,715.91		63,059.08		0		0		15,834.61		390.06		0		0		0		0		0		390.06		7.1588		7.1588
		165	25-Jan-19		2,244.13		388.73		2,632.86		60,814.95		0		0		15,834.61		388.73		0		0		0		0		0		388.73		7.1588		7.1588
		166	25-Feb-19		2,165.26		374.9		2,540.15		58,649.69		0		0		15,834.61		374.9		0		0		0		0		0		374.9		7.1588		7.1588
		167	25-Mar-19		2,089.15		326.56		2,415.70		56,560.55		0		0		15,834.61		326.56		0		0		0		0		0		326.56		7.1588		7.1588
		168	25-Apr-19		2,015.69		348.67		2,364.36		54,544.86		0		0		15,834.61		348.67		0		0		0		0		0		348.67		7.1588		7.1588
		169	25-May-19		1,944.80		325.4		2,270.19		52,600.06		0		0		15,834.61		325.4		0		0		0		0		0		325.4		7.1588		7.1588
		170	25-Jun-19		1,876.38		324.25		2,200.64		50,723.68		0		0		15,834.61		324.25		0		0		0		0		0		324.25		7.1588		7.1588
		171	25-Jul-19		1,810.35		302.6		2,112.95		48,913.32		0		0		15,834.61		302.6		0		0		0		0		0		302.6		7.1588		7.1588
		172	25-Aug-19		1,746.63		301.53		2,048.16		47,166.69		0		0		15,834.61		301.53		0		0		0		0		0		301.53		7.1588		7.1588
		173	25-Sep-19		1,685.14		290.76		1,975.90		45,481.55		0		0		15,834.61		290.76		0		0		0		0		0		290.76		7.1588		7.1588
		174	25-Oct-19		1,625.79		271.33		1,897.12		43,855.76		0		0		15,834.61		271.33		0		0		0		0		0		271.33		7.1588		7.1588
		175	25-Nov-19		1,568.52		270.35		1,838.87		42,287.24		0		0		15,834.61		270.35		0		0		0		0		0		270.35		7.1588		7.1588
		176	25-Dec-19		1,513.25		252.27		1,765.52		40,773.99		0		0		15,834.61		252.27		0		0		0		0		0		252.27		7.1588		7.1588

Class M-9 cash flow


																									Couponcap		Couponcap
Period											Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Accum		Shortfall		Caped Optimal				Effective
Total		Date	Principal		Interest		Cash Flow		Balance		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	177	25-Jan-20		1,459.91		251.35		1,711.26		39,314.09		0		0		15,834.61		251.35		0		0		0		0		0		251.35		7.1588		7.1588
	178	25-Feb-20		1,450.27		242.35		1,692.63		37,863.81		0		0		15,834.61		242.35		0		0		0		0		0		242.35		7.1588		7.1588
	179	25-Mar-20		2,487.65		218.35		2,706.01		35,376.16		0		0		15,834.61		218.35		0		0		0		0		0		218.35		7.1588		7.1588
	180	25-Apr-20		1,279.94		218.08		1,498.02		34,096.21		0		0		15,834.61		218.08		0		0		0		0		0		218.08		7.1588		7.1588
	181	25-May-20		1,224.52		203.41		1,427.93		32,871.69		0		0		15,834.61		203.41		0		0		0		0		0		203.41		7.1588		7.1588
	182	25-Jun-20		1,181.20		202.64		1,383.83		31,690.50		0		0		15,834.61		202.64		0		0		0		0		0		202.64		7.1588		7.1588
	183	25-Jul-20		1,139.39		189.05		1,328.45		30,551.10		0		0		15,834.61		189.05		0		0		0		0		0		189.05		7.1588		7.1588
	184	25-Aug-20		1,099.05		188.33		1,287.39		29,452.05		0		0		15,834.61		188.33		0		0		0		0		0		188.33		7.1588		7.1588
	185	25-Sep-20		1,060.13		181.56		1,241.69		28,391.92		0		0		15,834.61		181.56		0		0		0		0		0		181.56		7.1588		7.1588
	186	25-Oct-20		1,022.58		169.38		1,191.95		27,369.34		0		0		15,834.61		169.38		0		0		0		0		0		169.38		7.1588		7.1588
	187	25-Nov-20		986.34		168.72		1,155.06		26,383.00		0		0		15,834.61		168.72		0		0		0		0		0		168.72		7.1588		7.1588
	188	25-Dec-20		951.38		157.39		1,108.77		25,431.62		0		0		15,834.61		157.39		0		0		0		0		0		157.39		7.1588		7.1588
	189	25-Jan-21		917.64		156.77		1,074.41		24,513.98		0		0		15,834.61		156.77		0		0		0		0		0		156.77		7.1588		7.1588
	190	25-Feb-21		885.09		151.12		1,036.21		23,628.89		0		0		15,834.61		151.12		0		0		0		0		0		151.12		7.1588		7.1588
	191	25-Mar-21		853.68		131.56		985.24		22,775.21		0		0		15,834.61		131.56		0		0		0		0		0		131.56		7.1588		7.1588
	192	25-Apr-21		823.38		140.4		963.77		21,951.84		0		0		15,834.61		140.4		0		0		0		0		0		140.4		7.1588		7.1588
	193	25-May-21		794.14		130.96		925.09		21,157.70		0		0		15,834.61		130.96		0		0		0		0		0		130.96		7.1588		7.1588
	194	25-Jun-21		765.93		130.43		896.35		20,391.78		0		0		15,834.61		130.43		0		0		0		0		0		130.43		7.1588		7.1588
	195	25-Jul-21		738.71		121.65		860.36		19,653.07		0		0		15,834.61		121.65		0		0		0		0		0		121.65		7.1588		7.1588
	196	25-Aug-21		712.44		121.15		833.6		18,940.63		0		0		15,834.61		121.15		0		0		0		0		0		121.15		7.1588		7.1588
	197	25-Sep-21		687.11		116.76		803.87		18,253.52		0		0		15,834.61		116.76		0		0		0		0		0		116.76		7.1588		7.1588
	198	25-Oct-21		662.66		108.89		771.55		17,590.86		0		0		15,834.61		108.89		0		0		0		0		0		108.89		7.1588		7.1588
	199	25-Nov-21		639.07		108.44		747.51		16,951.79		0		0		15,834.61		108.44		0		0		0		0		0		108.44		7.1588		7.1588
	200	25-Dec-21		616.32		101.13		717.44		16,335.47		0		0		15,834.61		101.13		0		0		0		0		0		101.13		7.1588		7.1588
	201	25-Jan-22		594.36		100.7		695.06		15,741.11		0		0		15,834.61		100.7		0		0		0		0		0		100.7		7.1588		7.1588
	202	25-Feb-22		573.18		97.04		670.22		15,167.93		0		0		15,834.61		97.04		0		0		0		0		0		97.04		7.1588		7.1588
	203	25-Mar-22		552.74		84.45		637.2		14,615.19		0		0		15,834.61		84.45		0		0		0		0		0		84.45		7.1588		7.1588
	204	25-Apr-22		533.03		90.1		623.12		14,082.16		0		0		15,834.61		90.1		0		0		0		0		0		90.1		7.1588		7.1588
	205	25-May-22		514.01		84.01		598.02		13,568.16		0		0		15,834.61		84.01		0		0		0		0		0		84.01		7.1588		7.1588
	206	25-Jun-22		495.65		83.64		579.3		13,072.50		0		0		15,834.61		83.64		0		0		0		0		0		83.64		7.1588		7.1588
	207	25-Jul-22		477.95		77.99		555.94		12,594.55		0		0		15,834.61		77.99		0		0		0		0		0		77.99		7.1588		7.1588
	208	25-Aug-22		460.87		77.64		538.51		12,133.68		0		0		15,834.61		77.64		0		0		0		0		0		77.64		7.1588		7.1588
	209	25-Sep-22		444.39		74.8		519.19		11,689.28		0		0		15,834.61		74.8		0		0		0		0		0		74.8		7.1588		7.1588
	210	25-Oct-22		428.5		69.73		498.23		11,260.79		0		0		15,834.61		69.73		0		0		0		0		0		69.73		7.1588		7.1588
	211	25-Nov-22		413.16		69.42		482.58		10,847.62		0		0		15,834.61		69.42		0		0		0		0		0		69.42		7.1588		7.1588
	212	25-Dec-22		398.37		64.71		463.08		10,449.25		0		0		15,834.61		64.71		0		0		0		0		0		64.71		7.1588		7.1588
	213	25-Jan-23		384.1		64.41		448.51		10,065.15		0		0		15,834.61		64.41		0		0		0		0		0		64.41		7.1588		7.1588
	214	25-Feb-23		370.33		62.05		432.38		9,694.82		0		0		15,834.61		62.05		0		0		0		0		0		62.05		7.1588		7.1588
	215	25-Mar-23		357.05		53.98		411.03		9,337.76		0		0		15,834.61		53.98		0		0		0		0		0		53.98		7.1588		7.1588
	216	25-Apr-23		344.24		57.56		401.8		8,993.52		0		0		15,834.61		57.56		0		0		0		0		0		57.56		7.1588		7.1588
	217	25-May-23		331.88		53.65		385.54		8,661.64		0		0		15,834.61		53.65		0		0		0		0		0		53.65		7.1588		7.1588
	218	25-Jun-23		319.96		53.39		373.36		8,341.68		0		0		15,834.61		53.39		0		0		0		0		0		53.39		7.1588		7.1588
	219	25-Jul-23		308.46		49.76		358.23		8,033.21		0		0		15,834.61		49.76		0		0		0		0		0		49.76		7.1588		7.1588
	220	25-Aug-23		297.37		49.52		346.89		7,735.84		0		0		15,834.61		49.52		0		0		0		0		0		49.52		7.1588		7.1588
	221	25-Sep-23		286.67		47.69		334.36		7,449.17		0		0		15,834.61		47.69		0		0		0		0		0		47.69		7.1588		7.1588
	222	25-Oct-23		276.35		44.44		320.79		7,172.82		0		0		15,834.61		44.44		0		0		0		0		0		44.44		7.1588		7.1588
	223	25-Nov-23		266.4		44.22		310.61		6,906.42		0		0		15,834.61		44.22		0		0		0		0		0		44.22		7.1588		7.1588
	224	25-Dec-23		256.79		41.2		297.99		6,649.63		0		0		15,834.61		41.2		0		0		0		0		0		41.2		7.1588		7.1588
	225	25-Jan-24		247.53		40.99		288.52		6,402.10		0		0		15,834.61		40.99		0		0		0		0		0		40.99		7.1588		7.1588
	226	25-Feb-24		238.6		39.47		278.06		6,163.51		0		0		15,834.61		39.47		0		0		0		0		0		39.47		7.1588		7.1588
	227	25-Mar-24		229.98		35.54		265.52		5,933.53		0		0		15,834.61		35.54		0		0		0		0		0		35.54		7.1588		7.1588
	228	25-Apr-24		221.67		36.58		258.25		5,711.86		0		0		15,834.61		36.58		0		0		0		0		0		36.58		7.1588		7.1588
	229	25-May-24		213.65		34.08		247.73		5,498.21		0		0		15,834.61		34.08		0		0		0		0		0		34.08		7.1588		7.1588
	230	25-Jun-24		205.92		33.89		239.81		5,292.29		0		0		15,834.61		33.89		0		0		0		0		0		33.89		7.1588		7.1588
	231	25-Jul-24		198.46		31.57		230.04		5,093.82		0		0		15,834.61		31.57		0		0		0		0		0		31.57		7.1588		7.1588
	232	25-Aug-24		191.27		31.4		222.67		4,902.55		0		0		15,834.61		31.4		0		0		0		0		0		31.4		7.1588		7.1588
	233	25-Sep-24		184.34		30.22		214.56		4,718.21		0		0		15,834.61		30.22		0		0		0		0		0		30.22		7.1588		7.1588
	234	25-Oct-24		177.65		28.15		205.79		4,540.57		0		0		15,834.61		28.15		0		0		0		0		0		28.15		7.1588		7.1588
	235	25-Nov-24		171.19		27.99		199.18		4,369.37		0		0		15,834.61		27.99		0		0		0		0		0		27.99		7.1588		7.1588
	236	25-Dec-24		164.97		26.07		191.04		4,204.40		0		0		15,834.61		26.07		0		0		0		0		0		26.07		7.1588		7.1588
	237	25-Jan-25		158.97		25.92		184.89		4,045.43		0		0		15,834.61		25.92		0		0		0		0		0		25.92		7.1588		7.1588
	238	25-Feb-25		153.19		24.94		178.12		3,892.25		0		0		15,834.61		24.94		0		0		0		0		0		24.94		7.1588		7.1588
	239	25-Mar-25		147.43		21.67		169.1		3,744.82		0		0		15,834.61		21.67		0		0		0		0		0		21.67		7.1588		7.1588
	240	25-Apr-25		141.84		23.09		164.93		3,602.98		0		0		15,834.61		23.09		0		0		0		0		0		23.09		7.1588		7.1588
	241	25-May-25		136.67		21.49		158.17		3,466.30		0		0		15,834.61		21.49		0		0		0		0		0		21.49		7.1588		7.1588
	242	25-Jun-25		131.69		21.37		153.06		3,334.62		0		0		15,834.61		21.37		0		0		0		0		0		21.37		7.1588		7.1588
	243	25-Jul-25		126.88		19.89		146.77		3,207.74		0		0		15,834.61		19.89		0		0		0		0		0		19.89		7.1588		7.1588
	244	25-Aug-25		122.24		19.77		142.02		3,085.49		0		0		15,834.61		19.77		0		0		0		0		0		19.77		7.1588		7.1588
	245	25-Sep-25		117.77		19.02		136.79		2,967.72		0		0		15,834.61		19.02		0		0		0		0		0		19.02		7.1588		7.1588
	246	25-Oct-25		113.46		17.7		131.17		2,854.25		0		0		15,834.61		17.7		0		0		0		0		0		17.7		7.1588		7.1588
	247	25-Nov-25		109.31		17.6		126.9		2,744.95		0		0		15,834.61		17.6		0		0		0		0		0		17.6		7.1588		7.1588
	248	25-Dec-25		105.3		16.38		121.68		2,639.65		0		0		15,834.61		16.38		0		0		0		0		0		16.38		7.1588		7.1588
	249	25-Jan-26		101.44		16.27		117.71		2,538.21		0		0		15,834.61		16.27		0		0		0		0		0		16.27		7.1588		7.1588
	250	25-Feb-26		97.71		15.65		113.36		2,440.50		0		0		15,834.61		15.65		0		0		0		0		0		15.65		7.1588		7.1588
	251	25-Mar-26		94.12		13.59		107.71		2,346.38		0		0		15,834.61		13.59		0		0		0		0		0		13.59		7.1588		7.1588
	252	25-Apr-26		90.65		14.46		105.12		2,255.73		0		0		15,834.61		14.46		0		0		0		0		0		14.46		7.1588		7.1588
	253	25-May-26		87.32		13.46		100.77		2,168.41		0		0		15,834.61		13.46		0		0		0		0		0		13.46		7.1588		7.1588
	254	25-Jun-26		84.1		13.37		97.46		2,084.31		0		0		15,834.61		13.37		0		0		0		0		0		13.37		7.1588		7.1588
	255	25-Jul-26		80.99		12.43		93.43		2,003.32		0		0		15,834.61		12.43		0		0		0		0		0		12.43		7.1588		7.1588
	256	25-Aug-26		78		12.35		90.35		1,925.32		0		0		15,834.61		12.35		0		0		0		0		0		12.35		7.1588		7.1588
	257	25-Sep-26		75.12		11.87		86.98		1,850.21		0		0		15,834.61		11.87		0		0		0		0		0		11.87		7.1588		7.1588
	258	25-Oct-26		72.33		11.04		83.37		1,777.87		0		0		15,834.61		11.04		0		0		0		0		0		11.04		7.1588		7.1588
	259	25-Nov-26		69.65		10.96		80.61		1,708.22		0		0		15,834.61		10.96		0		0		0		0		0		10.96		7.1588		7.1588
	260	25-Dec-26		67.07		10.19		77.26		1,641.15		0		0		15,834.61		10.19		0		0		0		0		0		10.19		7.1588		7.1588
	261	25-Jan-27		64.58		10.12		74.69		1,576.57		0		0		15,834.61		10.12		0		0		0		0		0		10.12		7.1588		7.1588
	262	25-Feb-27		62.18		9.72		71.89		1,514.40		0		0		15,834.61		9.72		0		0		0		0		0		9.72		7.1588		7.1588
	263	25-Mar-27		59.86		8.43		68.29		1,454.54		0		0		15,834.61		8.43		0		0		0		0		0		8.43		7.1588		7.1588
	264	25-Apr-27		57.63		8.97		66.6		1,396.91		0		0		15,834.61		8.97		0		0		0		0		0		8.97		7.1588		7.1588
	265	25-May-27		55.48		8.33		63.81		1,341.43		0		0		15,834.61		8.33		0		0		0		0		0		8.33		7.1588		7.1588
	266	25-Jun-27		53.41		8.27		61.68		1,288.02		0		0		15,834.61		8.27		0		0		0		0		0		8.27		7.1588		7.1588
	267	25-Jul-27		51.41		7.68		59.09		1,236.61		0		0		15,834.61		7.68		0		0		0		0		0		7.68		7.1588		7.1588

Class M-9 Cashflow


																										Couponcap		Couponcap
											Princ		Gross		Accum Gross					Interest		Accum Interest		Couponcap		Accum		Shortfall		Caped Optimal				Effective
Period Total		Date	Principal		Interest		Cash Flow		Balance		Writedown		Writedown		Writedown		Accrued Interest			Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	268	25-Aug-27		49.48		7.62		57.11		1,187.13		0		0		15,834.61		7.62			0		0		0		0		0		7.62		7.1588		7.1588
	269	25-Sep-27		47.63		7.32		54.94		1,139.50		0		0		15,834.61		7.32			0		0		0		0		0		7.32		7.1588		7.1588
	270	25-Oct-27		45.84		6.8		52.64		1,093.66		0		0		15,834.61		6.8			0		0		0		0		0		6.8		7.1588		7.1588
	271	25-Nov-27		44.11		6.74		50.86		1,049.55		0		0		15,834.61		6.74			0		0		0		0		0		6.74		7.1588		7.1588
	272	25-Dec-27		42.45		6.26		48.71		1,007.10		0		0		15,834.61		6.26			0		0		0		0		0		6.26		7.1588		7.1588
	273	25-Jan-28		40.85		6.21		47.06		966.25		0		0		15,834.61		6.21			0		0		0		0		0		6.21		7.1588		7.1588
	274	25-Feb-28		39.31		5.96		45.27		926.94		0		0		15,834.61		5.96			0		0		0		0		0		5.96		7.1588		7.1588
	275	25-Mar-28		37.82		5.35		43.17		889.11		0		0		15,834.61		5.35			0		0		0		0		0		5.35		7.1588		7.1588
	276	25-Apr-28		36.39		5.48		41.87		852.72		0		0		15,834.61		5.48			0		0		0		0		0		5.48		7.1588		7.1588
	277	25-May-28		35.01		5.09		40.1		817.71		0		0		15,834.61		5.09			0		0		0		0		0		5.09		7.1588		7.1588
	278	25-Jun-28		33.68		5.04		38.72		784.03		0		0		15,834.61		5.04			0		0		0		0		0		5.04		7.1588		7.1588
	279	25-Jul-28		32.4		4.68		37.08		751.64		0		0		15,834.61		4.68			0		0		0		0		0		4.68		7.1588		7.1588
	280	25-Aug-28		31.16		4.63		35.8		720.47		0		0		15,834.61		4.63			0		0		0		0		0		4.63		7.1588		7.1588
	281	25-Sep-28		29.97		4.44		34.42		690.5		0		0		15,834.61		4.44			0		0		0		0		0		4.44		7.1588		7.1588
	282	25-Oct-28		28.83		4.12		32.95		661.67		0		0		15,834.61		4.12			0		0		0		0		0		4.12		7.1588		7.1588
	283	25-Nov-28		27.72		4.08		31.8		633.94		0		0		15,834.61		4.08			0		0		0		0		0		4.08		7.1588		7.1588
	284	25-Dec-28		26.66		3.78		30.44		607.28		0		0		15,834.61		3.78			0		0		0		0		0		3.78		7.1588		7.1588
	285	25-Jan-29		25.64		3.74		29.38		581.65		0		0		15,834.61		3.74			0		0		0		0		0		3.74		7.1588		7.1588
	286	25-Feb-29		24.65		3.59		28.24		557		0		0		15,834.61		3.59			0		0		0		0		0		3.59		7.1588		7.1588
	287	25-Mar-29		23.7		3.1		26.8		533.3		0		0		15,834.61		3.1			0		0		0		0		0		3.1		7.1588		7.1588
	288	25-Apr-29		22.78		3.29		26.07		510.51		0		0		15,834.61		3.29			0		0		0		0		0		3.29		7.1588		7.1588
	289	25-May-29		21.9		3.05		24.95		488.61		0		0		15,834.61		3.05			0		0		0		0		0		3.05		7.1588		7.1588
	290	25-Jun-29		21.05		3.01		24.06		467.56		0		0		15,834.61		3.01			0		0		0		0		0		3.01		7.1588		7.1588
	291	25-Jul-29		20.23		2.79		23.02		447.33		0		0		15,834.61		2.79			0		0		0		0		0		2.79		7.1588		7.1588
	292	25-Aug-29		19.45		2.76		22.2		427.88		0		0		15,834.61		2.76			0		0		0		0		0		2.76		7.1588		7.1588
	293	25-Sep-29		18.69		2.64		21.32		409.19		0		0		15,834.61		2.64			0		0		0		0		0		2.64		7.1588		7.1588
	294	25-Oct-29		17.96		2.44		20.4		391.24		0		0		15,834.61		2.44			0		0		0		0		0		2.44		7.1588		7.1588
	295	25-Nov-29		17.25		2.41		19.66		373.98		0		0		15,834.61		2.41			0		0		0		0		0		2.41		7.1588		7.1588
	296	25-Dec-29		16.58		2.23		18.81		357.41		0		0		15,834.61		2.23			0		0		0		0		0		2.23		7.1588		7.1588
	297	25-Jan-30		15.92		2.2		18.13		341.49		0		0		15,834.61		2.2			0		0		0		0		0		2.2		7.1588		7.1588
	298	25-Feb-30		15.3		2.11		17.4		326.19		0		0		15,834.61		2.11			0		0		0		0		0		2.11		7.1588		7.1588
	299	25-Mar-30		14.69		1.82		16.51		311.5		0		0		15,834.61		1.82			0		0		0		0		0		1.82		7.1588		7.1588
	300	25-Apr-30		14.11		1.92		16.03		297.39		0		0		15,834.61		1.92			0		0		0		0		0		1.92		7.1588		7.1588
	301	25-May-30		13.55		1.77		15.32		283.84		0		0		15,834.61		1.77			0		0		0		0		0		1.77		7.1588		7.1588
	302	25-Jun-30		13.01		1.75		14.76		270.83		0		0		15,834.61		1.75			0		0		0		0		0		1.75		7.1588		7.1588
	303	25-Jul-30		12.49		1.62		14.1		258.35		0		0		15,834.61		1.62			0		0		0		0		0		1.62		7.1588		7.1588
	304	25-Aug-30		11.99		1.59		13.58		246.36		0		0		15,834.61		1.59			0		0		0		0		0		1.59		7.1588		7.1588
	305	25-Sep-30		11.51		1.52		13.03		234.85		0		0		15,834.61		1.52			0		0		0		0		0		1.52		7.1588		7.1588
	306	25-Oct-30		11.05		1.4		12.45		223.8		0		0		15,834.61		1.4			0		0		0		0		0		1.4		7.1588		7.1588
	307	25-Nov-30		10.6		1.38		11.98		213.2		0		0		15,834.61		1.38			0		0		0		0		0		1.38		7.1588		7.1588
	308	25-Dec-30		10.17		1.27		11.44		203.03		0		0		15,834.61		1.27			0		0		0		0		0		1.27		7.1588		7.1588
	309	25-Jan-31		9.76		1.25		11.01		193.27		0		0		15,834.61		1.25			0		0		0		0		0		1.25		7.1588		7.1588
	310	25-Feb-31		9.36		1.19		10.55		183.91		0		0		15,834.61		1.19			0		0		0		0		0		1.19		7.1588		7.1588
	311	25-Mar-31		8.98		1.02		10		174.93		0		0		15,834.61		1.02			0		0		0		0		0		1.02		7.1588		7.1588
	312	25-Apr-31		8.61		1.08		9.69		166.32		0		0		15,834.61		1.08			0		0		0		0		0		1.08		7.1588		7.1588
	313	25-May-31		8.26		0.99		9.25		158.07		0		0		15,834.61		0.99			0		0		0		0		0		0.99		7.1588		7.1588
	314	25-Jun-31		7.92		0.97		8.89		150.15		0		0		15,834.61		0.97			0		0		0		0		0		0.97		7.1588		7.1588
	315	25-Jul-31		7.59		0.9		8.49		142.56		0		0		15,834.61		0.9			0		0		0		0		0		0.9		7.1588		7.1588
	316	25-Aug-31		7.28		0.88		8.15		135.28		0		0		15,834.61		0.88			0		0		0		0		0		0.88		7.1588		7.1588
	317	25-Sep-31		6.97		0.83		7.81		128.31		0		0		15,834.61		0.83			0		0		0		0		0		0.83		7.1588		7.1588
	318	25-Oct-31		6.68		0.77		7.45		121.63		0		0		15,834.61		0.77			0		0		0		0		0		0.77		7.1588		7.1588
	319	25-Nov-31		6.4		0.75		7.15		115.23		0		0		15,834.61		0.75			0		0		0		0		0		0.75		7.1588		7.1588
	320	25-Dec-31		6.13		0.69		6.82		109.1		0		0		15,834.61		0.69			0		0		0		0		0		0.69		7.1588		7.1588
	321	25-Jan-32		5.87		0.67		6.55		103.23		0		0		15,834.61		0.67			0		0		0		0		0		0.67		7.1588		7.1588
	322	25-Feb-32		5.62		0.64		6.26		97.6		0		0		15,834.61		0.64			0		0		0		0		0		0.64		7.1588		7.1588
	323	25-Mar-32		5.38		0.56		5.95		92.22		0		0		15,834.61		0.56			0		0		0		0		0		0.56		7.1588		7.1588
	324	25-Apr-32		5.15		0.57		5.72		87.06		0		0		15,834.61		0.57			0		0		0		0		0		0.57		7.1588		7.1588
	325	25-May-32		4.93		0.52		5.45		82.13		0		0		15,834.61		0.52			0		0		0		0		0		0.52		7.1588		7.1588
	326	25-Jun-32		4.72		0.51		5.23		77.41		0		0		15,834.61		0.51			0		0		0		0		0		0.51		7.1588		7.1588
	327	25-Jul-32		4.52		0.46		4.98		72.89		0		0		15,834.61		0.46			0		0		0		0		0		0.46		7.1588		7.1588
	328	25-Aug-32		4.32		0.45		4.77		68.58		0		0		15,834.61		0.45			0		0		0		0		0		0.45		7.1588		7.1588
	329	25-Sep-32		4.13		0.42		4.55		64.45		0		0		15,834.61		0.42			0		0		0		0		0		0.42		7.1588		7.1588
	330	25-Oct-32		3.95		0.38		4.33		60.5		0		0		15,834.61		0.38	��		0		0		0		0		0		0.38		7.1588		7.1588
	331	25-Nov-32		3.77		0.37		4.15		56.72		0		0		15,834.61		0.37			0		0		0		0		0		0.37		7.1588		7.1588
	332	25-Dec-32		3.61		0.34		3.95		53.11		0		0		15,834.61		0.34			0		0		0		0		0		0.34		7.1588		7.1588
	333	25-Jan-33		3.45		0.33		3.77		49.67		0		0		15,834.61		0.33			0		0		0		0		0		0.33		7.1588		7.1588
	334	25-Feb-33		3.29		0.31		3.6		46.38		0		0		15,834.61		0.31			0		0		0		0		0		0.31		7.1588		7.1588
	335	25-Mar-33		3.14		0.26		3.4		43.23		0		0		15,834.61		0.26			0		0		0		0		0		0.26		7.1588		7.1588
	336	25-Apr-33		3		0.27		3.27		40.23		0		0		15,834.61		0.27			0		0		0		0		0		0.27		7.1588		7.1588
	337	25-May-33		2.86		0.24		3.1		37.37		0		0		15,834.61		0.24			0		0		0		0		0		0.24		7.1588		7.1588
	338	25-Jun-33		2.73		0.23		2.96		34.63		0		0		15,834.61		0.23			0		0		0		0		0		0.23		7.1588		7.1588
	339	25-Jul-33		2.61		0.21		2.81		32.03		0		0		15,834.61		0.21			0		0		0		0		0		0.21		7.1588		7.1588
	340	25-Aug-33		2.49		0.2		2.68		29.54		0		0		15,834.61		0.2			0		0		0		0		0		0.2		7.1588		7.1588
	341	25-Sep-33		2.37		0.18		2.55		27.17		0		0		15,834.61		0.18			0		0		0		0		0		0.18		7.1588		7.1588
	342	25-Oct-33		2.26		0.16		2.42		24.92		0		0		15,834.61		0.16			0		0		0		0		0		0.16		7.1588		7.1588
	343	25-Nov-33		2.15		0.15		2.3		22.77		0		0		15,834.61		0.15			0		0		0		0		0		0.15		7.1588		7.1588
	344	25-Dec-33		2.05		0.14		2.18		20.72		0		0		15,834.61		0.14			0		0		0		0		0		0.14		7.1588		7.1588
	345	25-Jan-34		1.95		0.13		2.08		18.77		0		0		15,834.61		0.13			0		0		0		0		0		0.13		7.1588		7.1588
	346	25-Feb-34		1.85		0.12		1.97		16.91		0		0		15,834.61		0.12			0		0		0		0		0		0.12		7.1588		7.1588
	347	25-Mar-34		1.76		0.09		1.86		15.15		0		0		15,834.61		0.09			0		0		0		0		0		0.09		7.1588		7.1588
	348	25-Apr-34		1.68		0.09		1.77		13.47		0		0		15,834.61		0.09			0		0		0		0		0		0.09		7.1588		7.1588
	349	25-May-34		1.59		0.08		1.67		11.88		0		0		15,834.61		0.08			0		0		0		0		0		0.08		7.1588		7.1588
	350	25-Jun-34		1.51		0.07		1.59		10.37		0		0		15,834.61		0.07			0		0		0		0		0		0.07		7.1588		7.1588
	351	25-Jul-34		1.44		0.06		1.5		8.93		0		0		15,834.61		0.06			0		0		0		0		0		0.06		7.1588		7.1588
	352	25-Aug-34		1.36		0.06		1.42		7.57		0		0		15,834.61		0.06			0		0		0		0		0		0.06		7.1588		7.1588
	353	25-Sep-34		1.29		0.05		1.34		6.27		0		0		15,834.61		0.05			0		0		0		0		0		0.05		7.1588		7.1588
	354	25-Oct-34		1.23		0.04		1.26		5.05		0		0		15,834.61		0.04			0		0		0		0		0		0.04		7.1588		7.1588
	355	25-Nov-34		1.16		0.03		1.19		3.89		0		0		15,834.61		0.03			0		0		0		0		0		0.03		7.1588		7.1588
	356	25-Dec-34		1.1		0.02		1.12		2.79		0		0		15,834.61		0.02			0		0		0		0		0		0.02		7.1588		7.1588
	357	25-Jan-35		1.04		0.02		1.06		1.75		0		0		15,834.61		0.02			0		0		0		0		0		0.02		7.1588		7.1588
	358	25-Feb-35		0.98		0.01		0.99		0.76		0		0		15,834.61		0.01			0		0		0		0		0		0.01		7.1588		7.1588

Class M-9 Cashflow


																									Couponcap		Couponcap
											Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Accum		Shortfall		Caped Optimal				Effective
Period Total		Date	Principal		Interest		Cash Flow		Balance		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	359	25-Mar-35		0.76		0		0.76		0.01		0		0		15,834.61		0		0		0		0		0		0		0		7.1588		7.1588
	360	25-Apr-35		0.01		0		0.01		0		0		0		15,834.61		0		0		0		0		0		0		0		0		0

Collateral CF Cashflow


																	Negam /										Reinvestment		Intra-period				Master
	Period		Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ			Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Trustee Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
Total					645,848,742.32		169,977,219.51		815,825,961.83				14,331,442.26		537,774,439.35			0		187,485,721.42		187,485,721.42		93,742,860.71		93,742,860.71		0		0		10,928,167.52		0		0		0		180,905,387.03		826,754,129.35
		0	25-Apr-05		0		0		0		739,591,603.03		0		0			0		0		0		0		0		0		0		0		0		0		0		0		0		0
		1	25-May-05		5,170,419.55		4,166,657.72		9,337,077.26		734,421,183.48		361,835.39		4,808,584.15			0		0		0		0		0		0		0		315,867.25		0		0		0		4,482,524.96		9,652,944.51		6.7605
		2	25-Jun-05		6,132,797.07		4,137,599.50		10,270,396.57		728,288,386.41		361,890.41		5,770,906.66			0		0		0		0		0		0		0		313,659.05		0		0		0		4,451,258.55		10,584,055.62		6.7606
		3	25-Jul-05		7,086,541.75		4,103,136.77		11,189,678.52		721,201,495.63		361,457.03		6,724,735.69			0		698.05		698.05		349.03		349.03		0		0		311,039.83		0		0		0		4,414,176.60		11,500,718.35		6.7607
		4	25-Aug-05		8,028,376.85		4,063,316.00		12,091,692.84		713,172,584.01		360,528.99		7,667,313.07			0		1,069.56		1,069.56		534.78		534.78		0		0		308,013.14		0		0		0		4,371,329.13		12,399,705.98		6.7609
		5	25-Sep-05		8,810,958.79		4,018,204.86		12,829,163.65		704,217,545.80		359,101.84		8,307,777.54			0		288,158.83		288,158.83		144,079.41		144,079.41		0		0		304,584.12		0		0		0		4,322,788.98		13,133,747.78		6.7611
		6	25-Oct-05		9,394,922.74		3,967,892.44		13,362,815.17		694,356,096.94		357,173.04		8,571,223.57			0		933,052.26		933,052.26		466,526.13		466,526.13		0		0		300,759.58		0		0		0		4,268,652.02		13,663,574.75		6.7614
		7	25-Nov-05		10,275,635.05		3,912,489.21		14,188,124.27		683,611,745.70		354,742.01		9,452,176.86			0		937,432.36		937,432.36		468,716.18		468,716.18		0		0		296,547.92		0		0		0		4,209,037.13		14,484,672.18		6.7616
		8	25-Dec-05		11,131,291.57		3,852,126.90		14,983,418.47		672,011,737.95		351,810.24		10,310,765.15			0		937,432.36		937,432.36		468,716.18		468,716.18		0		0		291,959.18		0		0		0		4,144,086.08		15,275,377.65		6.762
		9	25-Jan-06		11,955,422.91		3,786,958.14		15,742,381.05		659,586,994.28		348,381.26		11,137,720.89			0		938,641.52		938,641.52		469,320.76		469,320.76		0		0		287,005.01		0		0		0		4,073,963.15		16,029,386.07		6.7623
		10	25-Feb-06		12,745,348.32		3,717,156.16		16,462,504.47		646,372,003.45		344,460.71		11,931,245.08			0		939,285.05		939,285.05		469,642.52		469,642.52		0		0		281,698.61		0		0		0		3,998,854.77		16,744,203.09		6.7627
		11	25-Mar-06		13,249,014.45		3,642,914.15		16,891,928.60		632,404,698.45		340,056.39		12,190,667.52			0		1,436,581.08		1,436,581.08		718,290.54		718,290.54		0		0		276,054.71		0		0		0		3,918,968.86		17,167,983.31		6.7631
		12	25-Apr-06		13,401,560.80		3,564,444.61		16,966,005.40		617,726,304.92		335,178.21		11,789,549.85			0		2,553,665.48		2,553,665.48		1,276,832.74		1,276,832.74		0		0		270,089.51		0		0		0		3,834,534.12		17,236,094.91		6.7636
		13	25-May-06		14,064,521.83		3,481,978.47		17,546,500.30		602,381,156.75		329,838.23		12,454,057.25			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		263,820.61		0		0		0		3,745,799.08		17,810,320.90		6.7641
		14	25-Jun-06		14,684,025.67		3,395,764.07		18,079,789.74		586,416,504.74		324,050.62		13,079,348.71			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		257,266.95		0		0		0		3,653,031.02		18,337,056.69		6.7647
		15	25-Jul-06		15,253,586.09		3,306,066.10		18,559,652.19		569,882,292.30		317,831.61		13,655,128.14			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		250,448.72		0		0		0		3,556,514.82		18,810,100.91		6.7653
		16	25-Aug-06		15,770,030.95		3,213,164.33		18,983,195.29		552,831,635.00		311,199.47		14,178,205.14			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		243,387.23		0		0		0		3,456,551.56		19,226,582.52		6.766
		17	25-Sep-06		16,231,668.49		3,117,355.98		19,349,024.47		535,319,340.17		304,175.16		14,646,866.99			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		236,105.18		0		0		0		3,353,461.16		19,585,129.65		6.7667
		18	25-Oct-06		16,336,996.20		3,018,948.00		19,355,944.20		517,701,717.63		296,781.93		14,759,587.93			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		228,625.97		0		0		0		3,247,573.97		19,584,570.17		6.7674
		19	25-Nov-06		15,762,775.74		2,919,766.01		18,682,541.75		500,658,315.54		289,051.57		14,193,097.82			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		221,101.78		0		0		0		3,140,867.79		18,903,643.53		6.7678
		20	25-Dec-06		15,202,956.71		2,823,809.76		18,026,766.47		484,174,732.49		281,520.35		13,640,810.01			0		2,561,252.69		2,561,252.69		1,280,626.34		1,280,626.34		0		0		213,822.82		0		0		0		3,037,632.58		18,240,589.29		6.7682
		21	25-Jan-07		14,667,743.43		2,731,540.43		17,399,283.86		468,225,897.40		274,076.48		13,112,575.29			0		2,562,183.33		2,562,183.33		1,281,091.66		1,281,091.66		0		0		206,782.96		0		0		0		2,938,323.39		17,606,066.81		6.77
		22	25-Feb-07		14,143,130.09		2,641,709.55		16,784,839.64		452,801,428.00		266,932.88		12,594,857.90			0		2,562,678.62		2,562,678.62		1,281,339.31		1,281,339.31		0		0		199,971.48		0		0		0		2,841,681.03		16,984,811.11		6.7703
		23	25-Mar-07		15,499,994.76		2,717,707.87		18,217,702.63		435,828,720.22		259,528.97		13,767,752.77			0		2,945,426.04		2,945,426.04		1,472,713.02		1,472,713.02		0		0		193,383.94		0		0		0		2,911,091.82		18,411,086.58		7.2024
		24	25-Apr-07		17,384,581.05		2,849,694.86		20,234,275.91		416,541,540.20		218,483.70		15,263,498.37			0		3,805,197.95		3,805,197.95		1,902,598.98		1,902,598.98		0		0		186,135.18		0		0		0		3,035,830.04		20,420,411.09		7.8463
		25	25-May-07		16,464,192.36		2,720,150.61		19,184,342.97		398,171,829.09		211,106.52		14,347,567.08			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		177,897.95		0		0		0		2,898,048.56		19,362,240.92		7.8364
		26	25-Jun-07		15,557,592.10		2,594,056.77		18,151,648.88		380,708,718.23		204,339.13		13,447,734.22			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		170,052.55		0		0		0		2,764,109.33		18,321,701.43		7.8179
		27	25-Jul-07		14,696,171.54		2,474,605.29		17,170,776.83		364,107,027.94		197,804.57		12,592,848.22			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		162,594.35		0		0		0		2,637,199.63		17,333,371.18		7.8
		28	25-Aug-07		13,885,903.54		2,361,211.81		16,247,115.35		348,315,605.65		191,531.86		11,788,852.93			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		155,504.04		0		0		0		2,516,715.85		16,402,619.39		7.7819
		29	25-Sep-07		11,846,934.78		2,289,154.90		14,136,089.68		334,563,152.12		185,416.00		9,756,000.02			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		148,759.79		0		0		0		2,437,914.69		14,284,849.47		7.8865
		30	25-Oct-07		9,369,183.91		2,239,801.32		11,608,985.23		323,288,449.46		174,999.10		7,288,666.05			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		142,886.35		0		0		0		2,382,687.66		11,751,871.57		8.0336
		31	25-Nov-07		8,965,185.21		2,164,488.75		11,129,673.95		312,417,745.50		170,433.46		6,889,233.00			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		138,071.11		0		0		0		2,302,559.86		11,267,745.06		8.0343
		32	25-Dec-07		8,599,931.75		2,091,262.97		10,691,194.72		301,912,295.00		166,052.92		6,528,360.08			0		3,811,037.50		3,811,037.50		1,905,518.75		1,905,518.75		0		0		133,428.41		0		0		0		2,224,691.38		10,824,623.13		8.0326
		33	25-Jan-08		8,249,307.21		2,020,743.15		10,270,050.36		291,757,433.72		161,753.28		6,181,999.85			0		3,811,108.15		3,811,108.15		1,905,554.07		1,905,554.07		0		0		128,941.71		0		0		0		2,149,684.86		10,398,992.07		8.0318
		34	25-Feb-08		7,907,933.93		1,952,356.41		9,860,290.34		281,943,926.92		157,595.91		5,844,765.16			0		3,811,145.74		3,811,145.74		1,905,572.87		1,905,572.87		0		0		124,604.74		0		0		0		2,076,961.14		9,984,895.08		8.0301
		35	25-Mar-08		9,049,413.41		2,013,387.66		11,062,801.06		270,974,413.92		153,250.82		6,976,063.00			0		3,840,199.18		3,840,199.18		1,920,099.59		1,920,099.59		0		0		120,413.55		0		0		0		2,133,801.21		11,183,214.62		8.5693
		36	25-Apr-08		11,727,283.84		2,197,055.55		13,924,339.39		257,294,398.88		110,986.74		9,663,565.91			0		3,905,462.39		3,905,462.39		1,952,731.20		1,952,731.20		0		0		115,728.66		0		0		0		2,312,784.20		14,040,068.04		9.7296
		37	25-May-08		10,974,136.53		2,086,186.84		13,060,323.38		244,367,309.52		106,648.91		8,914,534.79			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		109,886.15		0		0		0		2,196,072.99		13,170,209.53		9.7298
		38	25-Jun-08		10,263,858.00		1,981,200.78		12,245,058.78		232,150,498.69		102,514.28		8,208,390.89			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		104,365.21		0		0		0		2,085,565.98		12,349,423.98		9.729
		39	25-Jul-08		9,593,737.25		1,882,028.27		11,475,765.52		220,603,808.61		98,562.55		7,542,221.87			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		99,147.61		0		0		0		1,981,175.88		11,574,913.13		9.7283
		40	25-Aug-08		8,964,376.65		1,788,250.61		10,752,627.26		209,686,479.13		94,794.96		6,916,628.86			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		94,216.21		0		0		0		1,882,466.82		10,846,843.47		9.7274
		41	25-Sep-08		7,451,849.83		1,727,653.72		9,179,503.55		200,281,676.47		91,148.43		5,407,748.57			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		89,553.60		0		0		0		1,817,207.32		9,269,057.15		9.8871
		42	25-Oct-08		4,997,996.52		1,708,650.55		6,706,647.07		193,330,727.12		81,282.39		2,963,761.30			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		85,536.97		0		0		0		1,794,187.52		6,792,184.04		10.2375
		43	25-Nov-08		4,755,682.90		1,649,107.62		6,404,790.53		186,622,091.39		79,268.28		2,723,461.80			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		82,568.33		0		0		0		1,731,675.96		6,487,358.86		10.236
		44	25-Dec-08		4,522,829.79		1,591,575.88		6,114,405.67		180,146,308.76		77,307.96		2,492,569.01			0		3,905,905.66		3,905,905.66		1,952,952.83		1,952,952.83		0		0		79,703.18		0		0		0		1,671,279.06		6,194,108.86		10.234
		45	25-Jan-09		4,298,355.10		1,536,073.86		5,834,428.96		173,895,291.64		75,393.97		2,270,299.11			0		3,905,324.04		3,905,324.04		1,952,662.02		1,952,662.02		0		0		76,937.49		0		0		0		1,613,011.35		5,911,366.45		10.2322
		46	25-Feb-09		4,081,555.33		1,482,484.72		5,564,040.05		167,861,229.06		73,529.98		2,055,518.10			0		3,905,014.50		3,905,014.50		1,952,507.25		1,952,507.25		0		0		74,267.78		0		0		0		1,556,752.50		5,638,307.83		10.2302
		47	25-Mar-09		3,991,720.13		1,443,046.21		5,434,766.34		162,036,603.06		71,692.73		2,087,121.55			0		3,665,811.72		3,665,811.72		1,832,905.86		1,832,905.86		0		0		71,690.73		0		0		0		1,514,736.94		5,506,457.08		10.316
		48	25-Apr-09		4,056,691.68		1,408,765.34		5,465,457.02		156,415,668.12		68,314.90		2,424,133.52			0		3,128,486.52		3,128,486.52		1,564,243.26		1,564,243.26		0		0		69,203.13		0		0		0		1,477,968.47		5,534,660.16		10.4329
		49	25-May-09		3,863,496.53		1,359,637.95		5,223,134.48		150,989,753.08		66,634.33		2,234,443.70			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		66,802.52		0		0		0		1,426,440.47		5,289,937.00		10.431
		50	25-Jun-09		3,675,250.13		1,312,199.72		4,987,449.84		145,752,084.44		64,996.31		2,047,835.31			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		64,485.21		0		0		0		1,376,684.92		5,051,935.05		10.4288
		51	25-Jul-09		3,493,540.22		1,266,419.79		4,759,960.00		140,696,125.71		63,398.31		1,867,723.40			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		62,248.29		0		0		0		1,328,668.07		4,822,208.29		10.4266
		52	25-Aug-09		3,318,140.43		1,222,232.91		4,540,373.34		135,815,566.77		61,840.25		1,693,881.67			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		60,088.97		0		0		0		1,282,321.88		4,600,462.31		10.4244
		53	25-Sep-09		3,148,827.59		1,181,601.93		4,330,429.52		131,104,320.68		60,317.23		1,526,091.85			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		58,004.56		0		0		0		1,239,606.50		4,388,434.09		10.4401
		54	25-Oct-09		2,984,976.30		1,144,521.98		4,129,498.28		126,556,925.87		58,399.42		1,364,158.37			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		55,992.47		0		0		0		1,200,514.45		4,185,490.75		10.4758
		55	25-Nov-09		2,827,245.52		1,104,608.70		3,931,854.22		122,167,261.84		56,965.51		1,207,861.50			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		54,050.35		0		0		0		1,158,659.06		3,985,904.57		10.4738
		56	25-Dec-09		2,674,992.14		1,066,065.05		3,741,057.19		117,929,851.19		55,568.76		1,057,004.87			0		3,124,837.02		3,124,837.02		1,562,418.51		1,562,418.51		0		0		52,175.60		0		0		0		1,118,240.66		3,793,232.80		10.4715
		57	25-Jan-10		2,528,569.83		1,028,870.31		3,557,440.14		113,839,409.29		54,205.83		912,491.92			0		3,123,744.15		3,123,744.15		1,561,872.08		1,561,872.08		0		0		50,365.87		0		0		0		1,079,236.19		3,607,806.02		10.4693
		58	25-Feb-10		2,386,994.02		992,968.17		3,379,962.20		109,890,834.00		52,877.09		772,535.67			0		3,123,162.52		3,123,162.52		1,561,581.26		1,561,581.26		0		0		48,618.91		0		0		0		1,041,587.09		3,428,581.11		10.467
		59	25-Mar-10		2,493,304.80		960,201.78		3,453,506.57		106,060,681.43		70,777.71		1,085,679.31			0		2,673,695.56		2,673,695.56		1,336,847.78		1,336,847.78		0		0		46,932.54		0		0		0		1,007,134.32		3,500,439.12		10.4853
		60	25-Apr-10		2,867,261.67		929,884.40		3,797,146.07		102,361,394.56		71,562.58		1,963,673.89			0		1,664,050.40		1,664,050.40		832,025.20		832,025.20		0		0		45,296.75		0		0		0		975,181.15		3,842,442.82		10.521
		61	25-May-10		2,741,890.95		897,266.66		3,639,157.61		98,790,907.15		69,813.15		1,843,481.34	��		0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		43,716.85		0		0		0		940,983.51		3,682,874.46		10.5188
		62	25-Jun-10		2,617,536.01		865,773.70		3,483,309.71		95,344,774.68		68,066.96		1,720,872.59			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		42,191.95		0		0		0		907,965.65		3,525,501.66		10.5164
		63	25-Jul-10		2,497,510.65		835,387.31		3,332,897.95		92,018,667.57		66,364.19		1,602,550.00			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		40,720.16		0		0		0		876,107.47		3,373,618.12		10.5141
		64	25-Aug-10		2,381,664.91		806,061.89		3,187,726.80		88,808,406.20		64,704.65		1,488,363.80			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		39,299.64		0		0		0		845,361.53		3,227,026.44		10.5117
		65	25-Sep-10		2,269,672.11		779,167.17		3,048,839.28		85,710,137.63		62,899.55		1,378,176.10			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		37,928.59		0		0		0		817,095.76		3,086,767.87		10.5283
		66	25-Oct-10		2,161,480.80		754,231.89		2,915,712.69		82,720,060.37		61,033.55		1,271,850.79			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		36,605.37		0		0		0		790,837.26		2,952,318.06		10.5598
		67	25-Nov-10		2,057,347.94		727,762.10		2,785,110.04		79,834,115.97		59,509.20		1,169,242.28			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		35,328.36		0		0		0		763,090.46		2,820,438.40		10.5575
		68	25-Dec-10		1,956,841.57		702,208.05		2,659,049.63		77,048,677.93		58,024.41		1,070,220.70			0		1,657,192.92		1,657,192.92		828,596.46		828,596.46		0		0		34,095.82		0		0		0		736,303.87		2,693,145.45		10.555
		69	25-Jan-11		1,860,415.39		677,551.90		2,537,967.29		74,360,247.77		56,576.48		975,824.14			0		1,656,029.55		1,656,029.55		828,014.78		828,014.78		0		0		32,906.21		0		0		0		710,458.10		2,570,873.49		10.5526
		70	25-Feb-11		1,767,094.46		653,756.91		2,420,851.37		71,765,448.10		55,165.19		884,224.08			0		1,655,410.39		1,655,410.39		827,705.20		827,705.20		0		0		31,758.02		0		0		0		685,514.93		2,452,609.39		10.5501
		71	25-Mar-11		1,915,794.88		632,008.73		2,547,803.61		69,261,179.52		53,623.46		1,273,697.71			0		1,176,947.42		1,176,947.42		588,473.71		588,473.71		0		0		30,649.83		0		0		0		662,658.56		2,578,453.44		10.5679
		72	25-Apr-11		2,365,692.31		612,112.86		2,977,805.17		66,844,403.19		51,999.37		2,262,608.92			0		102,168.03		102,168.03		51,084.01		51,084.01		0		0		29,580.30		0		0		0		641,693.15		3,007,385.46		10.6053
		73	25-May-11		2,285,180.25		590,624.24		2,875,804.49		64,511,788.87		50,703.80		2,187,042.37			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		28,548.13		0		0		0		619,172.37		2,904,352.62		10.603
		74	25-Jun-11		2,203,948.99		569,876.02		2,773,825.02		62,260,405.80		49,442.12		2,107,072.79			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		27,551.91		0		0		0		597,427.93		2,801,376.93		10.6004
		75	25-Jul-11		2,125,544.65		549,857.08		2,675,401.73		60,087,427.07		48,211.67		2,029,898.90			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		26,590.38		0		0		0		576,447.47		2,701,992.11		10.5979
		76	25-Aug-11		2,049,869.41		530,537.35		2,580,406.76		57,990,123.59		47,012.27		1,955,423.06			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		25,662.34		0		0		0		556,199.69		2,606,069.10		10.5953
		77	25-Sep-11		1,976,717.93		512,708.53		2,489,426.46		55,965,971.58		45,728.82		1,883,555.04			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		24,766.62		0		0		0		537,475.14		2,514,193.08		10.6096
		78	25-Oct-11		1,906,058.36		496,043.07		2,402,101.43		54,012,479.14		44,418.54		1,814,205.74			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		23,902.13		0		0		0		519,945.21		2,426,003.57		10.636
		79	25-Nov-11		1,838,029.83		478,615.91		2,316,645.74		52,127,015.24		43,314.83		1,747,280.92			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		23,067.83		0		0		0		501,683.74		2,339,713.57		10.6335
		80	25-Dec-11		1,772,369.35		461,793.44		2,234,162.80		50,307,211.81		42,239.40		1,682,695.88			0		94,868.15		94,868.15		47,434.08		47,434.08		0		0		22,262.58		0		0		0		484,056.02		2,256,425.38		10.6308
		81	25-Jan-12		1,709,028.97		445,561.43		2,154,590.40		48,550,784.08		41,190.66		1,620,439.55			0		94,797.51		94,797.51		47,398.76		47,398.76		0		0		21,485.37		0		0		0		467,046.80		2,176,075.77		10.6282
		82	25-Feb-12		1,647,877.54		429,897.46		2,077,775.00		46,855,526.58		40,168.19		1,560,329.39			0		94,759.92		94,759.92		47,379.96		47,379.96		0		0		20,735.23		0		0		0		450,632.69		2,098,510.23		10.6255
		83	25-Mar-12		1,603,335.67		414,976.34		2,018,312.01		45,219,337.67		39,143.27		1,531,339.17			0		65,706.48		65,706.48		32,853.24		32,853.24		0		0		20,011.21		0		0		0		434,987.55		2,038,323.23		10.6278
		84	25-Apr-12		1,578,953.89		400,604.02		1,979,557.91		43,640,162.15		38,142.91		1,540,589.34			0		443.27		443.27		221.63		221.63		0		0		19,312.43		0		0		0		419,916.45		1,998,870.34		10.631
		85	25-May-12		1,524,174.90		386,516.66		1,910,691.57		42,115,987.24		37,196.69		1,486,978.22			0		0		0		0		0		0		0		18,637.99		0		0		0		405,154.65		1,929,329.55		10.6283
		86	25-Jun-12		1,471,088.19		372,922.53		1,844,010.72		40,644,899.06		36,274.11		1,434,814.07			0		0		0		0		0		0		0		17,987.04		0		0		0		390,909.57		1,861,997.75		10.6256
		87	25-Jul-12		1,419,848.64		359,805.28		1,779,653.92		39,225,050.41		35,374.47		1,384,474.17			0		0		0		0		0		0		0		17,358.76		0		0		0		377,164.04		1,797,012.68		10.6229
		88	25-Aug-12		1,370,392.08		347,147.61		1,717,539.69		37,854,658.33		34,497.29		1,335,894.79			0		0		0		0		0		0		0		16,752.37		0		0		0		363,899.98		1,734,292.06		10.6202
		89	25-Sep-12		1,322,626.56		335,141.70		1,657,768.26		36,532,031.77		33,611.01		1,289,015.55			0		0		0		0		0		0		0		16,167.09		0		0		0		351,308.79		1,673,935.35		10.6241
		90	25-Oct-12		1,276,493.81		323,802.99		1,600,296.80		35,255,537.96		32,715.68		1,243,778.13			0		0		0		0		0		0		0		15,602.22		0		0		0		339,405.21		1,615,899.02		10.6362
		91	25-Nov-12		1,232,027.88		312,410.51		1,544,438.40		34,023,510.07		31,904.93		1,200,122.95			0		0		0		0		0		0		0		15,057.05		0		0		0		327,467.57		1,559,495.45		10.6336
		92	25-Dec-12		1,189,109.44		301,414.95		1,490,524.39		32,834,400.63		31,114.70		1,157,994.74			0		0		0		0		0		0		0		14,530.87		0		0		0		315,945.82		1,505,055.26		10.6308

Collateral CF Cashflow


Period																Negam /										Reinvestment		Intra-period				Master
Total		Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Trustee Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
	93	25-Jan-13		1,147,684.18		290,805.83		1,438,490.01		31,686,716.45		30,343.99		1,117,340.18		0		0		0		0		0		0		0		14,023.03		0		0		0		304,828.86		1,452,513.03		10.6281
	94	25-Feb-13		1,107,700.39		280,567.95		1,388,268.34		30,579,016.07		29,592.59		1,078,107.80		0		0		0		0		0		0		0		13,532.87		0		0		0		294,100.82		1,401,801.21		10.6253
	95	25-Mar-13		1,069,035.07		271,181.93		1,340,217.00		29,509,981.00		28,784.50		1,040,250.58		0		0		0		0		0		0		0		13,059.79		0		0		0		284,241.72		1,353,276.79		10.6419
	96	25-Apr-13		1,031,650.09		262,660.94		1,294,311.03		28,478,330.91		27,927.22		1,003,722.87		0		0		0		0		0		0		0		12,603.22		0		0		0		275,264.16		1,306,914.25		10.6809
	97	25-May-13		995,709.47		253,416.68		1,249,126.16		27,482,621.43		27,236.48		968,472.99		0		0		0		0		0		0		0		12,162.62		0		0		0		265,579.31		1,261,288.78		10.6783
	98	25-Jun-13		961,019.98		244,490.83		1,205,510.82		26,521,601.45		26,563.68		934,456.30		0		0		0		0		0		0		0		11,737.37		0		0		0		256,228.20		1,217,248.19		10.6754
	99	25-Jul-13		927,537.16		235,879.06		1,163,416.22		25,594,064.29		25,907.43		901,629.72		0		0		0		0		0		0		0		11,326.93		0		0		0		247,206.00		1,174,743.15		10.6726
	100	25-Aug-13		895,219.32		227,568.48		1,122,787.79		24,698,844.97		25,267.61		869,951.71		0		0		0		0		0		0		0		10,930.80		0		0		0		238,499.27		1,133,718.59		10.6697
	101	25-Sep-13		863,984.48		219,822.14		1,083,806.62		23,834,860.50		24,600.84		839,383.64		0		0		0		0		0		0		0		10,548.47		0		0		0		230,370.61		1,094,355.09		10.6801
	102	25-Oct-13		833,823.91		212,467.71		1,046,291.62		23,001,036.59		23,936.69		809,887.22		0		0		0		0		0		0		0		10,179.47		0		0		0		222,647.18		1,056,471.09		10.697
	103	25-Nov-13		804,769.15		204,980.12		1,009,749.26		22,196,267.44		23,346.20		781,422.95		0		0		0		0		0		0		0		9,823.36		0		0		0		214,803.47		1,019,572.62		10.6941
	104	25-Dec-13		776,725.29		197,754.02		974,479.31		21,419,542.15		22,770.51		753,954.78		0		0		0		0		0		0		0		9,479.66		0		0		0		207,233.67		983,958.96		10.6912
	105	25-Jan-14		749,656.89		190,782.28		940,439.17		20,669,885.26		22,208.97		727,447.92		0		0		0		0		0		0		0		9,147.93		0		0		0		199,930.21		949,587.10		10.6883
	106	25-Feb-14		723,530.25		184,054.49		907,584.74		19,946,355.01		21,661.44		701,868.81		0		0		0		0		0		0		0		8,827.76		0		0		0		192,882.25		916,412.51		10.6854
	107	25-Mar-14		698,230.16		178,093.86		876,324.02		19,248,124.85		21,042.11		677,188.05		0		0		0		0		0		0		0		8,518.76		0		0		0		186,612.62		884,842.77		10.7144
	108	25-Apr-14		673,725.61		172,992.84		846,718.44		18,574,399.24		20,348.25		653,377.36		0		0		0		0		0		0		0		8,220.55		0		0		0		181,213.39		854,939.00		10.785
	109	25-May-14		650,247.46		166,897.22		817,144.68		17,924,151.78		19,847.47		630,399.99		0		0		0		0		0		0		0		7,932.82		0		0		0		174,830.04		825,077.50		10.7824
	110	25-Jun-14		627,586.87		161,008.59		788,595.46		17,296,564.91		19,360.06		608,226.81		0		0		0		0		0		0		0		7,655.11		0		0		0		168,663.70		796,250.57		10.7793
	111	25-Jul-14		605,714.24		155,327.77		761,042.01		16,690,850.67		18,884.49		586,829.75		0		0		0		0		0		0		0		7,387.07		0		0		0		162,714.84		768,429.08		10.7763
	112	25-Aug-14		584,602.52		149,845.36		734,447.88		16,106,248.15		18,420.82		566,181.70		0		0		0		0		0		0		0		7,128.38		0		0		0		156,973.74		741,576.26		10.7732
	113	25-Sep-14		564,183.08		144,820.32		709,003.40		15,542,065.07		17,925.05		546,258.04		0		0		0		0		0		0		0		6,878.71		0		0		0		151,699.03		715,882.11		10.7899
	114	25-Oct-14		544,472.59		140,010.26		684,482.85		14,997,592.47		17,439.08		527,033.51		0		0		0		0		0		0		0		6,637.76		0		0		0		146,648.02		691,120.61		10.8102
	115	25-Nov-14		525,493.58		135,066.72		660,560.30		14,472,098.89		17,011.54		508,482.04		0		0		0		0		0		0		0		6,405.22		0		0		0		141,471.94		666,965.52		10.8071
	116	25-Dec-14		507,174.73		130,296.11		637,470.85		13,964,924.16		16,594.63		490,580.10		0		0		0		0		0		0		0		6,180.79		0		0		0		136,476.91		643,651.64		10.8039
	117	25-Jan-15		489,493.04		125,692.84		615,185.88		13,475,431.12		16,188.02		473,305.02		0		0		0		0		0		0		0		5,964.19		0		0		0		131,657.02		621,150.07		10.8007
	118	25-Feb-15		472,426.29		121,251.54		593,677.83		13,003,004.83		15,791.38		456,634.91		0		0		0		0		0		0		0		5,755.13		0		0		0		127,006.67		599,432.96		10.7976
	119	25-Mar-15		455,996.35		116,703.10		572,699.45		12,547,008.48		15,449.29		440,547.06		0		0		0		0		0		0		0		5,553.37		0		0		0		122,256.47		578,252.82		10.7701
	120	25-Apr-15		440,192.36		111,931.01		552,123.37		12,106,816.12		15,173.23		425,019.14		0		0		0		0		0		0		0		5,358.62		0		0		0		117,289.62		557,481.99		10.7051
	121	25-May-15		424,836.44		107,969.03		532,805.48		11,681,979.68		14,801.13		410,035.31		0		0		0		0		0		0		0		5,170.62		0		0		0		113,139.65		537,976.10		10.7016
	122	25-Jun-15		410,014.20		104,150.22		514,164.42		11,271,965.48		14,437.60		395,576.60		0		0		0		0		0		0		0		4,989.18		0		0		0		109,139.40		519,153.60		10.6986
	123	25-Jul-15		395,707.77		100,465.13		496,172.90		10,876,257.70		14,083.14		381,624.63		0		0		0		0		0		0		0		4,814.07		0		0		0		105,279.20		500,986.97		10.6954
	124	25-Aug-15		381,899.05		96,910.14		478,809.19		10,494,358.65		13,737.33		368,161.73		0		0		0		0		0		0		0		4,645.07		0		0		0		101,555.21		483,454.26		10.6923
	125	25-Sep-15		368,590.11		93,367.45		461,957.56		10,125,768.54		13,420.03		355,170.08		0		0		0		0		0		0		0		4,481.97		0		0		0		97,849.42		466,439.53		10.6763
	126	25-Oct-15		355,738.79		89,972.00		445,710.79		9,770,029.75		13,105.36		342,633.43		0		0		0		0		0		0		0		4,324.55		0		0		0		94,296.55		450,035.34		10.6625
	127	25-Nov-15		343,319.82		86,785.96		430,105.78		9,426,709.93		12,783.41		330,536.41		0		0		0		0		0		0		0		4,172.62		0		0		0		90,958.57		434,278.39		10.6595
	128	25-Dec-15		331,333.07		83,711.99		415,045.06		9,095,376.86		12,469.40		318,863.67		0		0		0		0		0		0		0		4,025.99		0		0		0		87,737.99		419,071.05		10.6564
	129	25-Jan-16		319,763.51		80,746.18		400,509.69		8,775,613.35		12,163.13		307,600.37		0		0		0		0		0		0		0		3,884.48		0		0		0		84,630.67		404,394.17		10.6533
	130	25-Feb-16		308,596.63		77,884.74		386,481.37		8,467,016.72		11,864.42		296,732.21		0		0		0		0		0		0		0		3,747.92		0		0		0		81,632.65		390,229.29		10.6502
	131	25-Mar-16		297,818.45		75,123.99		372,942.44		8,169,198.27		11,573.08		286,245.36		0		0		0		0		0		0		0		3,616.12		0		0		0		78,740.11		376,558.56		10.6471
	132	25-Apr-16		287,415.44		72,460.41		359,875.85		7,881,782.83		11,288.93		276,126.51		0		0		0		0		0		0		0		3,488.93		0		0		0		75,949.34		363,364.78		10.6439
	133	25-May-16		277,374.56		69,890.60		347,265.17		7,604,408.27		11,011.78		266,362.78		0		0		0		0		0		0		0		3,366.18		0		0		0		73,256.78		350,631.35		10.6408
	134	25-Jun-16		267,683.23		67,411.27		335,094.50		7,336,725.04		10,741.47		256,941.77		0		0		0		0		0		0		0		3,247.72		0		0		0		70,658.99		338,342.22		10.6377
	135	25-Jul-16		258,329.30		65,019.24		323,348.54		7,078,395.74		10,477.82		247,851.48		0		0		0		0		0		0		0		3,133.39		0		0		0		68,152.63		326,481.93		10.6346
	136	25-Aug-16		249,301.02		62,711.45		312,012.48		6,829,094.72		10,220.67		239,080.35		0		0		0		0		0		0		0		3,023.06		0		0		0		65,734.52		315,035.54		10.6315
	137	25-Sep-16		240,587.09		60,484.96		301,072.05		6,588,507.63		9,969.86		230,617.23		0		0		0		0		0		0		0		2,916.59		0		0		0		63,401.55		303,988.64		10.6283
	138	25-Oct-16		232,176.57		58,336.89		290,513.47		6,356,331.06		9,725.23		222,451.34		0		0		0		0		0		0		0		2,813.84		0		0		0		61,150.74		293,327.31		10.6252
	139	25-Nov-16		224,058.92		56,264.52		280,323.44		6,132,272.14		9,486.63		214,572.29		0		0		0		0		0		0		0		2,714.68		0		0		0		58,979.20		283,038.12		10.6221
	140	25-Dec-16		216,223.95		54,265.17		270,489.12		5,916,048.18		9,253.91		206,970.04		0		0		0		0		0		0		0		2,618.99		0		0		0		56,884.16		273,108.11		10.6189
	141	25-Jan-17		208,661.84		52,336.29		260,998.13		5,707,386.34		9,026.93		199,634.92		0		0		0		0		0		0		0		2,526.65		0		0		0		54,862.94		263,524.78		10.6158
	142	25-Feb-17		201,363.10		50,475.41		251,838.51		5,506,023.24		8,805.53		192,557.57		0		0		0		0		0		0		0		2,437.53		0		0		0		52,912.94		254,276.04		10.6126
	143	25-Mar-17		194,318.58		48,680.14		242,998.71		5,311,704.66		8,589.60		185,728.98		0		0		0		0		0		0		0		2,351.53		0		0		0		51,031.67		245,350.24		10.6095
	144	25-Apr-17		187,519.43		46,948.17		234,467.60		5,124,185.24		8,378.98		179,140.45		0		0		0		0		0		0		0		2,268.54		0		0		0		49,216.71		236,736.14		10.6064
	145	25-May-17		180,957.12		45,277.29		226,234.41		4,943,228.11		8,173.54		172,783.58		0		0		0		0		0		0		0		2,188.45		0		0		0		47,465.75		228,422.87		10.6032
	146	25-Jun-17		174,623.43		43,665.35		218,288.78		4,768,604.68		7,973.17		166,650.26		0		0		0		0		0		0		0		2,111.17		0		0		0		45,776.52		220,399.95		10.6
	147	25-Jul-17		168,510.40		42,110.29		210,620.69		4,600,094.29		7,777.73		160,732.67		0		0		0		0		0		0		0		2,036.59		0		0		0		44,146.88		212,657.28		10.5969
	148	25-Aug-17		162,610.36		40,610.10		203,220.46		4,437,483.93		7,587.11		155,023.25		0		0		0		0		0		0		0		1,964.62		0		0		0		42,574.72		205,185.08		10.5937
	149	25-Sep-17		156,915.90		39,162.86		196,078.76		4,280,568.03		7,401.17		149,514.73		0		0		0		0		0		0		0		1,895.18		0		0		0		41,058.03		197,973.94		10.5906
	150	25-Oct-17		151,419.88		37,766.71		189,186.59		4,129,148.15		7,219.82		144,200.07		0		0		0		0		0		0		0		1,828.16		0		0		0		39,594.87		191,014.75		10.5874
	151	25-Nov-17		146,115.40		36,419.86		182,535.26		3,983,032.75		7,042.92		139,072.48		0		0		0		0		0		0		0		1,763.49		0		0		0		38,183.35		184,298.75		10.5842
	152	25-Dec-17		140,995.80		35,120.57		176,116.36		3,842,036.95		6,870.39		134,125.41		0		0		0		0		0		0		0		1,701.09		0		0		0		36,821.66		177,817.45		10.5811
	153	25-Jan-18		136,054.64		33,867.18		169,921.81		3,705,982.31		6,702.09		129,352.55		0		0		0		0		0		0		0		1,640.87		0		0		0		35,508.05		171,562.68		10.5779
	154	25-Feb-18		131,285.73		32,658.06		163,943.79		3,574,696.59		6,537.94		124,747.79		0		0		0		0		0		0		0		1,582.76		0		0		0		34,240.83		165,526.55		10.5747
	155	25-Mar-18		126,683.07		31,491.68		158,174.75		3,448,013.52		6,377.83		120,305.24		0		0		0		0		0		0		0		1,526.69		0		0		0		33,018.37		159,701.44		10.5715
	156	25-Apr-18		122,240.88		30,366.52		152,607.40		3,325,772.64		6,221.65		116,019.23		0		0		0		0		0		0		0		1,472.59		0		0		0		31,839.11		154,079.99		10.5684
	157	25-May-18		117,953.59		29,281.14		147,234.73		3,207,819.05		6,069.32		111,884.26		0		0		0		0		0		0		0		1,420.38		0		0		0		30,701.52		148,655.11		10.5652
	158	25-Jun-18		113,815.80		28,234.14		142,049.94		3,094,003.26		5,920.74		107,895.06		0		0		0		0		0		0		0		1,370.01		0		0		0		29,604.15		143,419.94		10.562
	159	25-Jul-18		109,822.31		27,224.17		137,046.48		2,984,180.94		5,775.80		104,046.51		0		0		0		0		0		0		0		1,321.40		0		0		0		28,545.57		138,367.88		10.5588
	160	25-Aug-18		105,968.12		26,249.93		132,218.05		2,878,212.82		5,634.44		100,333.68		0		0		0		0		0		0		0		1,274.49		0		0		0		27,524.42		133,492.54		10.5556
	161	25-Sep-18		102,248.37		25,310.16		127,558.52		2,775,964.46		5,496.54		96,751.82		0		0		0		0		0		0		0		1,229.24		0		0		0		26,539.39		128,787.76		10.5524
	162	25-Oct-18		98,658.38		24,403.65		123,062.03		2,677,306.08		5,362.04		93,296.34		0		0		0		0		0		0		0		1,185.57		0		0		0		25,589.22		124,247.60		10.5493
	163	25-Nov-18		95,193.65		23,529.23		118,722.88		2,582,112.43		5,230.85		89,962.80		0		0		0		0		0		0		0		1,143.43		0		0		0		24,672.67		119,866.31		10.5461
	164	25-Dec-18		91,849.81		22,685.78		114,535.59		2,490,262.62		5,102.88		86,746.93		0		0		0		0		0		0		0		1,102.78		0		0		0		23,788.56		115,638.37		10.5429
	165	25-Jan-19		88,622.67		21,872.20		110,494.86		2,401,639.96		4,978.05		83,644.62		0		0		0		0		0		0		0		1,063.55		0		0		0		22,935.75		111,558.41		10.5397
	166	25-Feb-19		85,508.15		21,087.44		106,595.59		2,316,131.80		4,856.29		80,651.86		0		0		0		0		0		0		0		1,025.70		0		0		0		22,113.14		107,621.29		10.5365
	167	25-Mar-19		82,502.35		20,330.49		102,832.84		2,233,629.45		4,737.53		77,764.83		0		0		0		0		0		0		0		989.18		0		0		0		21,319.67		103,822.03		10.5333
	168	25-Apr-19		79,601.49		19,600.37		99,201.86		2,154,027.96		4,621.68		74,979.81		0		0		0		0		0		0		0		953.95		0		0		0		20,554.32		100,155.80		10.5301
	169	25-May-19		76,801.90		18,896.14		95,698.04		2,077,226.06		4,508.68		72,293.23		0		0		0		0		0		0		0		919.95		0		0		0		19,816.09		96,617.99		10.527
	170	25-Jun-19		74,100.07		18,216.88		92,316.95		2,003,125.99		4,398.45		69,701.62		0		0		0		0		0		0		0		887.15		0		0		0		19,104.03		93,204.10		10.5238
	171	25-Jul-19		71,492.60		17,561.72		89,054.32		1,931,633.39		4,290.93		67,201.67		0		0		0		0		0		0		0		855.5		0		0		0		18,417.22		89,909.82		10.5206
	172	25-Aug-19		68,976.20		16,929.81		85,906.01		1,862,657.19		4,186.05		64,790.15		0		0		0		0		0		0		0		824.97		0		0		0		17,754.78		86,730.97		10.5174
	173	25-Sep-19		66,547.70		16,320.32		82,868.02		1,796,109.49		4,083.75		62,463.96		0		0		0		0		0		0		0		795.51		0		0		0		17,115.83		83,663.53		10.5142
	174	25-Oct-19		64,204.05		15,732.48		79,936.53		1,731,905.43		3,983.95		60,220.10		0		0		0		0		0		0		0		767.09		0		0		0		16,499.56		80,703.62		10.511
	175	25-Nov-19		61,942.29		15,165.51		77,107.80		1,669,963.14		3,886.61		58,055.68		0		0		0		0		0		0		0		739.67		0		0		0		15,905.18		77,847.47		10.5079
	176	25-Dec-19		59,759.57		14,618.68		74,378.25		1,610,203.57		3,791.66		55,967.91		0		0		0		0		0		0		0		713.21		0		0		0		15,331.89		75,091.47		10.5047
	177	25-Jan-20		57,653.15		14,091.28		71,744.43		1,552,550.42		3,699.04		53,954.11		0		0		0		0		0		0		0		687.69		0		0		0		14,778.98		72,432.12		10.5015
	178	25-Feb-20		57,272.72		13,582.64		70,855.35		1,495,277.71		5,260.58		52,012.14		0		0		0		0		0		0		0		663.07		0		0		0		14,245.70		71,518.42		10.4983
	179	25-Mar-20		98,239.76		13,078.52		111,318.28		1,397,037.95		48,148.84		50,090.92		0		0		0		0		0		0		0		638.61		0		0		0		13,717.13		111,956.89		10.4959
	180	25-Apr-20		50,546.20		12,229.06		62,775.26		1,346,491.75		3,561.27		46,984.93		0		0		0		0		0		0		0		596.65		0		0		0		12,825.71		63,371.91		10.5043
	181	25-May-20		48,357.48		11,782.39		60,139.87		1,298,134.26		3,079.95		45,277.54		0		0		0		0		0		0		0		575.06		0		0		0		12,357.45		60,714.94		10.5005
	182	25-Jun-20		46,646.57		11,355.34		58,001.91		1,251,487.69		3,004.11		43,642.46		0		0		0		0		0		0		0		554.41		0		0		0		11,909.75		58,556.32		10.4969
	183	25-Jul-20		44,995.68		10,943.54		55,939.22		1,206,492.02		2,930.14		42,065.54		0		0		0		0		0		0		0		534.49		0		0		0		11,478.03		56,473.71		10.4933
	184	25-Aug-20		43,402.72		10,546.45		53,949.16		1,163,089.30		2,858.00		40,544.72		0		0		0		0		0		0		0		515.27		0		0		0		11,061.72		54,464.44		10.4897
	185	25-Sep-20		41,865.66		10,163.54		52,029.20		1,121,223.64		2,787.65		39,078.02		0		0		0		0		0		0		0		496.74		0		0		0		10,660.27		52,525.94		10.4861
	186	25-Oct-20		40,382.56		9,794.31		50,176.88		1,080,841.07		2,719.03		37,663.53		0		0		0		0		0		0		0		478.86		0		0		0		10,273.17		50,655.73		10.4825
	187	25-Nov-20		38,951.53		9,438.29		48,389.82		1,041,889.54		2,652.11		36,299.42		0		0		0		0		0		0		0		461.61		0		0		0		9,899.90		48,851.43		10.4788
	188	25-Dec-20		37,570.75		9,094.99		46,665.74		1,004,318.80		2,586.84		34,983.90		0		0		0		0		0		0		0		444.97		0		0		0		9,539.97		47,110.71		10.4752
	189	25-Jan-21		36,238.46		8,763.98		45,002.44		968,080.34		2,523.19		33,715.27		0		0		0		0		0		0		0		428.93		0		0		0		9,192.91		45,431.37		10.4716
	190	25-Feb-21		34,952.97		8,444.82		43,397.78		933,127.38		2,461.10		32,491.86		0		0		0		0		0		0		0		413.45		0		0		0		8,858.27		43,811.23		10.4679

Collateral CF Cashflow


Period																Negam /										Reinvestment		Intra-period				Master
Total		Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Trustee Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
	191	25-Mar-21		33,712.64		8,137.08		41,849.71		899,414.74		2,400.56		31,312.08		0		0		0		0		0		0		0		398.52		0		0		0		8,535.60		42,248.24		10.4643
	192	25-Apr-21		32,515.90		7,840.36		40,356.25		866,898.84		2,341.50		30,174.39		0		0		0		0		0		0		0		384.13		0		0		0		8,224.48		40,740.38		10.4606
	193	25-May-21		31,361.21		7,554.27		38,915.48		835,537.63		2,283.91		29,077.31		0		0		0		0		0		0		0		370.24		0		0		0		7,924.51		39,285.72		10.457
	194	25-Jun-21		30,247.13		7,278.43		37,525.56		805,290.50		2,227.74		28,019.39		0		0		0		0		0		0		0		356.84		0		0		0		7,635.28		37,882.40		10.4533
	195	25-Jul-21		29,172.21		7,012.49		36,184.70		776,118.29		2,172.95		26,999.26		0		0		0		0		0		0		0		343.93		0		0		0		7,356.42		36,528.62		10.4496
	196	25-Aug-21		28,135.09		6,756.08		34,891.18		747,983.20		2,119.52		26,015.57		0		0		0		0		0		0		0		331.47		0		0		0		7,087.55		35,222.65		10.446
	197	25-Sep-21		27,134.46		6,508.88		33,643.34		720,848.74		2,067.41		25,067.05		0		0		0		0		0		0		0		319.45		0		0		0		6,828.33		33,962.79		10.4423
	198	25-Oct-21		26,169.03		6,270.55		32,439.58		694,679.71		2,016.58		24,152.45		0		0		0		0		0		0		0		307.86		0		0		0		6,578.41		32,747.44		10.4386
	199	25-Nov-21		25,237.58		6,040.78		31,278.35		669,442.13		1,967.01		23,270.57		0		0		0		0		0		0		0		296.69		0		0		0		6,337.46		31,575.04		10.4349
	200	25-Dec-21		24,338.91		5,819.26		30,158.17		645,103.23		1,918.66		22,420.25		0		0		0		0		0		0		0		285.91		0		0		0		6,105.17		30,444.08		10.4312
	201	25-Jan-22		23,471.87		5,605.71		29,077.58		621,631.35		1,871.50		21,600.37		0		0		0		0		0		0		0		275.51		0		0		0		5,881.22		29,353.10		10.4276
	202	25-Feb-22		22,635.38		5,399.83		28,035.21		598,995.98		1,825.51		20,809.87		0		0		0		0		0		0		0		265.49		0		0		0		5,665.32		28,300.70		10.4239
	203	25-Mar-22		21,828.34		5,201.37		27,029.70		577,167.64		1,780.65		20,047.69		0		0		0		0		0		0		0		255.82		0		0		0		5,457.19		27,285.53		10.4202
	204	25-Apr-22		21,049.73		5,010.04		26,059.78		556,117.90		1,736.90		19,312.83		0		0		0		0		0		0		0		246.5		0		0		0		5,256.54		26,306.27		10.4165
	205	25-May-22		20,298.57		4,825.61		25,124.17		535,819.34		1,694.23		18,604.34		0		0		0		0		0		0		0		237.51		0		0		0		5,063.11		25,361.68		10.4128
	206	25-Jun-22		19,573.88		4,647.81		24,221.69		516,245.46		1,652.61		17,921.27		0		0		0		0		0		0		0		228.84		0		0		0		4,876.65		24,450.53		10.4091
	207	25-Jul-22		18,874.74		4,476.43		23,351.17		497,370.72		1,612.02		17,262.72		0		0		0		0		0		0		0		220.48		0		0		0		4,696.91		23,571.65		10.4054
	208	25-Aug-22		18,200.25		4,311.23		22,511.48		479,170.47		1,572.43		16,627.83		0		0		0		0		0		0		0		212.42		0		0		0		4,523.64		22,723.90		10.4016
	209	25-Sep-22		17,549.56		4,151.98		21,701.54		461,620.91		1,533.81		16,015.75		0		0		0		0		0		0		0		204.65		0		0		0		4,356.63		21,906.19		10.3979
	210	25-Oct-22		16,921.83		3,998.49		20,920.31		444,699.08		1,496.15		15,425.68		0		0		0		0		0		0		0		197.15		0		0		0		4,195.64		21,117.46		10.3942
	211	25-Nov-22		16,316.25		3,850.53		20,166.78		428,382.83		1,459.42		14,856.83		0		0		0		0		0		0		0		189.92		0		0		0		4,040.46		20,356.71		10.3905
	212	25-Dec-22		15,732.05		3,707.93		19,439.97		412,650.78		1,423.59		14,308.46		0		0		0		0		0		0		0		182.96		0		0		0		3,890.88		19,622.93		10.3868
	213	25-Jan-23		15,168.48		3,570.47		18,738.95		397,482.30		1,388.64		13,779.84		0		0		0		0		0		0		0		176.24		0		0		0		3,746.71		18,915.19		10.383
	214	25-Feb-23		14,624.81		3,437.99		18,062.81		382,857.49		1,354.56		13,270.26		0		0		0		0		0		0		0		169.76		0		0		0		3,607.75		18,232.57		10.3793
	215	25-Mar-23		14,100.36		3,310.31		17,410.67		368,757.13		1,321.31		12,779.05		0		0		0		0		0		0		0		163.51		0		0		0		3,473.82		17,574.18		10.3756
	216	25-Apr-23		13,594.44		3,187.24		16,781.68		355,162.69		1,288.89		12,305.55		0		0		0		0		0		0		0		157.49		0		0		0		3,344.73		16,939.17		10.3718
	217	25-May-23		13,106.41		3,068.64		16,175.05		342,056.28		1,257.26		11,849.15		0		0		0		0		0		0		0		151.68		0		0		0		3,220.32		16,326.73		10.3681
	218	25-Jun-23		12,635.63		2,954.33		15,589.97		329,420.64		1,226.42		11,409.22		0		0		0		0		0		0		0		146.09		0		0		0		3,100.42		15,736.05		10.3644
	219	25-Jul-23		12,181.51		2,844.17		15,025.69		317,239.13		1,196.33		10,985.19		0		0		0		0		0		0		0		140.69		0		0		0		2,984.86		15,166.38		10.3606
	220	25-Aug-23		11,743.46		2,738.01		14,481.47		305,495.67		1,166.98		10,576.48		0		0		0		0		0		0		0		135.49		0		0		0		2,873.50		14,616.96		10.3569
	221	25-Sep-23		11,320.92		2,635.70		13,956.62		294,174.75		1,138.36		10,182.56		0		0		0		0		0		0		0		130.47		0		0		0		2,766.17		14,087.09		10.3532
	222	25-Oct-23		10,913.34		2,537.11		13,450.45		283,261.41		1,110.44		9,802.89		0		0		0		0		0		0		0		125.64		0		0		0		2,662.75		13,576.09		10.3494
	223	25-Nov-23		10,520.19		2,442.11		12,962.30		272,741.22		1,083.21		9,436.98		0		0		0		0		0		0		0		120.98		0		0		0		2,563.08		13,083.27		10.3457
	224	25-Dec-23		10,140.98		2,350.56		12,491.53		262,600.24		1,056.65		9,084.32		0		0		0		0		0		0		0		116.48		0		0		0		2,467.04		12,608.01		10.3419
	225	25-Jan-24		9,775.20		2,262.34		12,037.54		252,825.04		1,030.75		8,744.45		0		0		0		0		0		0		0		112.15		0		0		0		2,374.49		12,149.69		10.3382
	226	25-Feb-24		9,422.40		2,177.33		11,599.73		243,402.65		1,005.48		8,416.92		0		0		0		0		0		0		0		107.98		0		0		0		2,285.31		11,707.71		10.3344
	227	25-Mar-24		9,082.10		2,095.43		11,177.53		234,320.54		980.83		8,101.27		0		0		0		0		0		0		0		103.95		0		0		0		2,199.38		11,281.48		10.3307
	228	25-Apr-24		8,753.89		2,016.51		10,770.40		225,566.66		956.79		7,797.10		0		0		0		0		0		0		0		100.07		0		0		0		2,116.58		10,870.47		10.3269
	229	25-May-24		8,437.32		1,940.47		10,377.79		217,129.34		933.34		7,503.98		0		0		0		0		0		0		0		96.34		0		0		0		2,036.81		10,474.13		10.3232
	230	25-Jun-24		8,131.99		1,867.21		9,999.20		208,997.34		910.47		7,221.52		0		0		0		0		0		0		0		92.73		0		0		0		1,959.94		10,091.93		10.3194
	231	25-Jul-24		7,837.51		1,796.62		9,634.14		201,159.83		888.16		6,949.35		0		0		0		0		0		0		0		89.26		0		0		0		1,885.88		9,723.40		10.3157
	232	25-Aug-24		7,553.50		1,728.62		9,282.12		193,606.33		866.4		6,687.09		0		0		0		0		0		0		0		85.91		0		0		0		1,814.53		9,368.03		10.3119
	233	25-Sep-24		7,279.58		1,663.11		8,942.68		186,326.75		845.18		6,434.40		0		0		0		0		0		0		0		82.69		0		0		0		1,745.79		9,025.37		10.3082
	234	25-Oct-24		7,015.40		1,599.99		8,615.39		179,311.35		824.48		6,190.92		0		0		0		0		0		0		0		79.58		0		0		0		1,679.57		8,694.97		10.3044
	235	25-Nov-24		6,760.62		1,539.19		8,299.81		172,550.73		804.29		5,956.34		0		0		0		0		0		0		0		76.58		0		0		0		1,615.77		8,376.39		10.3007
	236	25-Dec-24		6,514.91		1,480.62		7,995.53		166,035.82		784.59		5,730.32		0		0		0		0		0		0		0		73.69		0		0		0		1,554.31		8,069.22		10.2969
	237	25-Jan-25		6,277.95		1,424.20		7,702.15		159,757.87		765.38		5,512.57		0		0		0		0		0		0		0		70.91		0		0		0		1,495.11		7,773.06		10.2932
	238	25-Feb-25		6,049.43		1,369.85		7,419.28		153,708.44		746.64		5,302.79		0		0		0		0		0		0		0		68.23		0		0		0		1,438.08		7,487.51		10.2894
	239	25-Mar-25		5,822.06		1,317.50		7,139.55		147,886.38		721.15		5,100.91		0		0		0		0		0		0		0		65.65		0		0		0		1,383.14		7,205.20		10.2857
	240	25-Apr-25		5,601.47		1,267.12		6,868.59		142,284.91		694.8		4,906.67		0		0		0		0		0		0		0		63.16		0		0		0		1,330.28		6,931.75		10.2819
	241	25-May-25		5,397.32		1,218.65		6,615.97		136,887.59		677.77		4,719.55		0		0		0		0		0		0		0		60.77		0		0		0		1,279.42		6,676.74		10.2778
	242	25-Jun-25		5,200.45		1,171.97		6,372.42		131,687.14		661.15		4,539.30		0		0		0		0		0		0		0		58.46		0		0		0		1,230.43		6,430.88		10.2738
	243	25-Jul-25		5,010.61		1,127.00		6,137.61		126,676.53		644.94		4,365.66		0		0		0		0		0		0		0		56.24		0		0		0		1,183.24		6,193.85		10.2698
	244	25-Aug-25		4,827.54		1,083.69		5,911.23		121,848.99		629.13		4,198.41		0		0		0		0		0		0		0		54.1		0		0		0		1,137.79		5,965.34		10.2658
	245	25-Sep-25		4,651.02		1,041.98		5,693.00		117,197.97		613.71		4,037.30		0		0		0		0		0		0		0		52.04		0		0		0		1,094.02		5,745.04		10.2617
	246	25-Oct-25		4,480.80		1,001.82		5,482.62		112,717.18		598.67		3,882.12		0		0		0		0		0		0		0		50.05		0		0		0		1,051.87		5,532.67		10.2577
	247	25-Nov-25		4,316.67		963.14		5,279.80		108,400.51		584.01		3,732.66		0		0		0		0		0		0		0		48.14		0		0		0		1,011.28		5,327.94		10.2537
	248	25-Dec-25		4,158.41		925.89		5,084.29		104,242.10		569.7		3,588.71		0		0		0		0		0		0		0		46.3		0		0		0		972.18		5,130.59		10.2496
	249	25-Jan-26		4,005.81		890.02		4,895.83		100,236.29		555.74		3,450.07		0		0		0		0		0		0		0		44.52		0		0		0		934.54		4,940.35		10.2456
	250	25-Feb-26		3,858.68		855.48		4,714.16		96,377.61		542.13		3,316.55		0		0		0		0		0		0		0		42.81		0		0		0		898.29		4,756.97		10.2415
	251	25-Mar-26		3,716.82		822.22		4,539.04		92,660.79		528.85		3,187.97		0		0		0		0		0		0		0		41.16		0		0		0		863.38		4,580.20		10.2375
	252	25-Apr-26		3,580.04		790.2		4,370.24		89,080.74		515.9		3,064.15		0		0		0		0		0		0		0		39.57		0		0		0		829.77		4,409.81		10.2334
	253	25-May-26		3,448.18		759.36		4,207.54		85,632.57		503.26		2,944.91		0		0		0		0		0		0		0		38.04		0		0		0		797.41		4,245.58		10.2293
	254	25-Jun-26		3,321.04		729.68		4,050.72		82,311.53		490.94		2,830.10		0		0		0		0		0		0		0		36.57		0		0		0		766.25		4,087.29		10.2253
	255	25-Jul-26		3,198.46		701.1		3,899.57		79,113.07		478.92		2,719.54		0		0		0		0		0		0		0		35.15		0		0		0		736.26		3,934.72		10.2212
	256	25-Aug-26		3,080.29		673.59		3,753.88		76,032.77		467.2		2,613.10		0		0		0		0		0		0		0		33.79		0		0		0		707.38		3,787.67		10.2171
	257	25-Sep-26		2,966.37		647.1		3,613.48		73,066.40		455.76		2,510.61		0		0		0		0		0		0		0		32.47		0		0		0		679.58		3,645.95		10.213
	258	25-Oct-26		2,856.55		621.61		3,478.16		70,209.86		444.6		2,411.94		0		0		0		0		0		0		0		31.21		0		0		0		652.82		3,509.36		10.209
	259	25-Nov-26		2,750.67		597.07		3,347.74		67,459.18		433.72		2,316.95		0		0		0		0		0		0		0		29.99		0		0		0		627.05		3,377.73		10.2049
	260	25-Dec-26		2,648.61		573.45		3,222.06		64,810.57		423.11		2,225.50		0		0		0		0		0		0		0		28.81		0		0		0		602.26		3,250.87		10.2008
	261	25-Jan-27		2,550.23		550.71		3,100.94		62,260.34		412.76		2,137.47		0		0		0		0		0		0		0		27.68		0		0		0		578.39		3,128.62		10.1967
	262	25-Feb-27		2,455.39		528.83		2,984.22		59,804.95		402.66		2,052.73		0		0		0		0		0		0		0		26.59		0		0		0		555.42		3,010.81		10.1926
	263	25-Mar-27		2,363.98		507.77		2,871.74		57,440.98		392.81		1,971.17		0		0		0		0		0		0		0		25.54		0		0		0		533.31		2,897.29		10.1885
	264	25-Apr-27		2,275.86		487.5		2,763.36		55,165.12		383.2		1,892.66		0		0		0		0		0		0		0		24.53		0		0		0		512.03		2,787.89		10.1844
	265	25-May-27		2,190.93		468		2,658.92		52,974.19		373.83		1,817.10		0		0		0		0		0		0		0		23.56		0		0		0		491.56		2,682.48		10.1803
	266	25-Jun-27		2,109.06		449.23		2,558.29		50,865.13		364.69		1,744.37		0		0		0		0		0		0		0		22.62		0		0		0		471.85		2,580.92		10.1762
	267	25-Jul-27		2,030.16		431.17		2,461.33		48,834.97		355.77		1,674.39		0		0		0		0		0		0		0		21.72		0		0		0		452.89		2,483.05		10.1721
	268	25-Aug-27		1,954.11		413.79		2,367.90		46,880.86		347.07		1,607.04		0		0		0		0		0		0		0		20.86		0		0		0		434.65		2,388.76		10.168
	269	25-Sep-27		1,880.82		397.07		2,277.89		45,000.04		338.59		1,542.23		0		0		0		0		0		0		0		20.02		0		0		0		417.1		2,297.92		10.1638
	270	25-Oct-27		1,810.18		380.99		2,191.17		43,189.86		330.31		1,479.87		0		0		0		0		0		0		0		19.22		0		0		0		400.21		2,210.39		10.1597
	271	25-Nov-27		1,742.11		365.52		2,107.62		41,447.75		322.24		1,419.87		0		0		0		0		0		0		0		18.45		0		0		0		383.96		2,126.07		10.1556
	272	25-Dec-27		1,676.50		350.63		2,027.13		39,771.25		314.36		1,362.14		0		0		0		0		0		0		0		17.7		0		0		0		368.33		2,044.83		10.1515
	273	25-Jan-28		1,613.28		336.31		1,949.59		38,157.97		306.68		1,306.60		0		0		0		0		0		0		0		16.99		0		0		0		353.3		1,966.58		10.1473
	274	25-Feb-28		1,552.36		322.54		1,874.90		36,605.61		299.19		1,253.17		0		0		0		0		0		0		0		16.3		0		0		0		338.83		1,891.19		10.1432
	275	25-Mar-28		1,493.65		309.29		1,802.94		35,111.96		291.88		1,201.78		0		0		0		0		0		0		0		15.63		0		0		0		324.92		1,818.58		10.1391
	276	25-Apr-28		1,437.08		296.55		1,733.63		33,674.87		284.75		1,152.34		0		0		0		0		0		0		0		15		0		0		0		311.54		1,748.63		10.1349
	277	25-May-28		1,382.57		284.29		1,666.87		32,292.30		277.79		1,104.78		0		0		0		0		0		0		0		14.38		0		0		0		298.68		1,681.25		10.1308
	278	25-Jun-28		1,330.05		272.51		1,602.57		30,962.24		271.01		1,059.05		0		0		0		0		0		0		0		13.79		0		0		0		286.3		1,616.36		10.1267
	279	25-Jul-28		1,279.45		261.18		1,540.63		29,682.79		264.39		1,015.06		0		0		0		0		0		0		0		13.22		0		0		0		274.4		1,553.85		10.1225
	280	25-Aug-28		1,230.69		250.28		1,480.98		28,452.10		257.93		972.76		0		0		0		0		0		0		0		12.68		0		0		0		262.96		1,493.66		10.1184
	281	25-Sep-28		1,183.72		239.81		1,423.53		27,268.38		251.63		932.09		0		0		0		0		0		0		0		12.15		0		0		0		251.96		1,435.68		10.1142
	282	25-Oct-28		1,138.47		229.74		1,368.20		26,129.91		245.49		892.98		0		0		0		0		0		0		0		11.65		0		0		0		241.38		1,379.85		10.1101
	283	25-Nov-28		1,094.87		220.06		1,314.92		25,035.05		239.5		855.37		0		0		0		0		0		0		0		11.16		0		0		0		231.22		1,326.08		10.1059
	284	25-Dec-28		1,052.87		210.75		1,263.62		23,982.18		233.65		819.22		0		0		0		0		0		0		0		10.69		0		0		0		221.44		1,274.31		10.1018
	285	25-Jan-29		1,012.41		201.8		1,214.21		22,969.77		227.95		784.46		0		0		0		0		0		0		0		10.24		0		0		0		212.04		1,224.45		10.0976
	286	25-Feb-29		973.44		193.2		1,166.64		21,996.33		222.39		751.05		0		0		0		0		0		0		0		9.81		0		0		0		203.01		1,176.45		10.0934
	287	25-Mar-29		935.9		184.94		1,120.83		21,060.44		216.96		718.93		0		0		0		0		0		0		0		9.39		0		0		0		194.33		1,130.23		10.0893
	288	25-Apr-29		899.74		177		1,076.73		20,160.70		211.67		688.07		0		0		0		0		0		0		0		8.99		0		0		0		185.99		1,085.73		10.0851

Collateral CF Cashflow


Period																Negam /										Reinvestment		Intra-period				Master
Period		Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Trustee Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
	289	25-May-29		864.91		169.37		1,034.27		19,295.79		206.5		658.4		0		0		0		0		0		0		0		8.61		0		0		0		177.98		1,042.88		10.0809
	290	25-Jun-29		831.36		162.03		993.4		18,464.43		201.47		629.9		0		0		0		0		0		0		0		8.24		0		0		0		170.27		1,001.64		10.0768
	291	25-Jul-29		799.06		154.99		954.04		17,665.37		196.55		602.5		0		0		0		0		0		0		0		7.89		0		0		0		162.87		961.93		10.0726
	292	25-Aug-29		767.94		148.22		916.16		16,897.43		191.76		576.18		0		0		0		0		0		0		0		7.54		0		0		0		155.76		923.71		10.0684
	293	25-Sep-29		737.98		141.72		879.7		16,159.45		187.08		550.9		0		0		0		0		0		0		0		7.22		0		0		0		148.93		886.91		10.0642
	294	25-Oct-29		709.13		135.47		844.6		15,450.33		182.52		526.6		0		0		0		0		0		0		0		6.9		0		0		0		142.37		851.5		10.06
	295	25-Nov-29		681.34		129.47		810.81		14,768.99		178.07		503.27		0		0		0		0		0		0		0		6.6		0		0		0		136.07		817.41		10.0559
	296	25-Dec-29		654.59		123.71		778.3		14,114.40		173.73		480.86		0		0		0		0		0		0		0		6.31		0		0		0		130.02		784.61		10.0517
	297	25-Jan-30		628.83		118.18		747.01		13,485.57		169.5		459.33		0		0		0		0		0		0		0		6.03		0		0		0		124.21		753.03		10.0475
	298	25-Feb-30		604.02		112.87		716.89		12,881.55		165.37		438.66		0		0		0		0		0		0		0		5.76		0		0		0		118.63		722.65		10.0433
	299	25-Mar-30		580.14		107.77		687.91		12,301.40		161.34		418.81		0		0		0		0		0		0		0		5.5		0		0		0		113.27		693.41		10.0391
	300	25-Apr-30		557.16		102.87		660.02		11,744.25		157.4		399.75		0		0		0		0		0		0		0		5.25		0		0		0		108.12		665.28		10.0349
	301	25-May-30		535.02		98.17		633.19		11,209.22		153.57		381.45		0		0		0		0		0		0		0		5.02		0		0		0		103.18		638.21		10.0307
	302	25-Jun-30		513.72		93.66		607.38		10,695.51		149.83		363.89		0		0		0		0		0		0		0		4.79		0		0		0		98.45		612.16		10.0265
	303	25-Jul-30		493.21		89.33		582.54		10,202.30		146.18		347.03		0		0		0		0		0		0		0		4.57		0		0		0		93.9		587.11		10.0223
	304	25-Aug-30		473.47		85.17		558.64		9,728.82		142.62		330.85		0		0		0		0		0		0		0		4.36		0		0		0		89.53		563		10.0181
	305	25-Sep-30		454.47		81.19		535.66		9,274.35		139.15		315.33		0		0		0		0		0		0		0		4.16		0		0		0		85.34		539.81		10.0139
	306	25-Oct-30		436.18		77.36		513.55		8,838.17		135.76		300.43		0		0		0		0		0		0		0		3.96		0		0		0		81.32		517.51		10.0097
	307	25-Nov-30		418.59		73.69		492.28		8,419.58		132.45		286.13		0		0		0		0		0		0		0		3.77		0		0		0		77.47		496.05		10.0054
	308	25-Dec-30		401.65		70.17		471.82		8,017.93		129.23		272.42		0		0		0		0		0		0		0		3.6		0		0		0		73.77		475.42		10.0012
	309	25-Jan-31		385.35		66.8		452.15		7,632.58		126.08		259.27		0		0		0		0		0		0		0		3.42		0		0		0		70.22		455.57		9.997
	310	25-Feb-31		369.67		63.56		433.23		7,262.91		123.01		246.66		0		0		0		0		0		0		0		3.26		0		0		0		66.82		436.49		9.9928
	311	25-Mar-31		354.58		60.45		415.04		6,908.33		120.02		234.56		0		0		0		0		0		0		0		3.1		0		0		0		63.56		418.14		9.9885
	312	25-Apr-31		340.06		57.48		397.54		6,568.27		117.1		222.96		0		0		0		0		0		0		0		2.95		0		0		0		60.43		400.49		9.9843
	313	25-May-31		326.1		54.63		380.72		6,242.17		114.25		211.85		0		0		0		0		0		0		0		2.81		0		0		0		57.43		383.53		9.9801
	314	25-Jun-31		312.66		51.89		364.55		5,929.51		111.47		201.19		0		0		0		0		0		0		0		2.67		0		0		0		54.56		367.22		9.9758
	315	25-Jul-31		299.73		49.27		349.01		5,629.78		108.76		190.98		0		0		0		0		0		0		0		2.53		0		0		0		51.8		351.54		9.9716
	316	25-Aug-31		287.3		46.76		334.06		5,342.48		106.11		181.19		0		0		0		0		0		0		0		2.4		0		0		0		49.17		336.47		9.9673
	317	25-Sep-31		275.34		44.36		319.7		5,067.14		103.53		171.81		0		0		0		0		0		0		0		2.28		0		0		0		46.64		321.98		9.9631
	318	25-Oct-31		263.84		42.05		305.89		4,803.29		101.01		162.83		0		0		0		0		0		0		0		2.16		0		0		0		44.22		308.06		9.9588
	319	25-Nov-31		252.78		39.85		292.63		4,550.51		98.56		154.22		0		0		0		0		0		0		0		2.05		0		0		0		41.9		294.68		9.9545
	320	25-Dec-31		242.14		37.73		279.88		4,308.37		96.16		145.98		0		0		0		0		0		0		0		1.94		0		0		0		39.68		281.82		9.9503
	321	25-Jan-32		231.92		35.71		267.62		4,076.46		93.82		138.09		0		0		0		0		0		0		0		1.84		0		0		0		37.55		269.46		9.946
	322	25-Feb-32		222.08		33.77		255.85		3,854.37		91.54		130.54		0		0		0		0		0		0		0		1.74		0		0		0		35.51		257.59		9.9417
	323	25-Mar-32		212.63		31.92		244.55		3,641.75		89.32		123.31		0		0		0		0		0		0		0		1.65		0		0		0		33.56		246.19		9.9374
	324	25-Apr-32		203.54		30.14		233.68		3,438.21		87.15		116.39		0		0		0		0		0		0		0		1.56		0		0		0		31.7		235.24		9.9331
	325	25-May-32		194.8		28.45		223.25		3,243.41		85.03		109.77		0		0		0		0		0		0		0		1.47		0		0		0		29.92		224.72		9.9288
	326	25-Jun-32		186.4		26.82		213.22		3,057.01		82.96		103.44		0		0		0		0		0		0		0		1.39		0		0		0		28.21		214.61		9.9244
	327	25-Jul-32		178.33		25.27		203.6		2,878.68		80.95		97.38		0		0		0		0		0		0		0		1.31		0		0		0		26.58		204.9		9.9201
	328	25-Aug-32		170.57		23.79		194.36		2,708.11		78.98		91.59		0		0		0		0		0		0		0		1.23		0		0		0		25.02		195.59		9.9158
	329	25-Sep-32		163.11		22.37		185.48		2,545.00		77.06		86.05		0		0		0		0		0		0		0		1.16		0		0		0		23.52		186.64		9.9114
	330	25-Oct-32		155.95		21.01		176.96		2,389.05		75.19		80.76		0		0		0		0		0		0		0		1.09		0		0		0		22.1		178.05		9.907
	331	25-Nov-32		149.07		19.71		168.78		2,239.98		73.37		75.7		0		0		0		0		0		0		0		1.02		0		0		0		20.74		169.8		9.9026
	332	25-Dec-32		142.45		18.48		160.93		2,097.53		71.58		70.87		0		0		0		0		0		0		0		0.96		0		0		0		19.43		161.89		9.8982
	333	25-Jan-33		136.1		17.29		153.4		1,961.43		69.85		66.26		0		0		0		0		0		0		0		0.9		0		0		0		18.19		154.29		9.8938
	334	25-Feb-33		130		16.16		146.16		1,831.43		68.15		61.85		0		0		0		0		0		0		0		0.84		0		0		0		17		147		9.8893
	335	25-Mar-33		124.14		15.09		139.22		1,707.29		66.5		57.64		0		0		0		0		0		0		0		0.78		0		0		0		15.87		140.01		9.8848
	336	25-Apr-33		118.51		14.06		132.57		1,588.78		64.88		53.63		0		0		0		0		0		0		0		0.73		0		0		0		14.79		133.3		9.8803
	337	25-May-33		113.11		13.08		126.18		1,475.67		63.31		49.8		0		0		0		0		0		0		0		0.68		0		0		0		13.75		126.86		9.8758
	338	25-Jun-33		107.92		12.14		120.05		1,367.76		61.77		46.14		0		0		0		0		0		0		0		0.63		0		0		0		12.77		120.68		9.8712
	339	25-Jul-33		102.93		11.25		114.18		1,264.83		60.27		42.66		0		0		0		0		0		0		0		0.58		0		0		0		11.83		114.76		9.8666
	340	25-Aug-33		98.15		10.39		108.54		1,166.68		58.81		39.34		0		0		0		0		0		0		0		0.54		0		0		0		10.93		109.08		9.8619
	341	25-Sep-33		93.56		9.58		103.14		1,073.12		57.38		36.17		0		0		0		0		0		0		0		0.5		0		0		0		10.08		103.64		9.8572
	342	25-Oct-33		89.15		8.81		97.96		983.96		55.99		33.16		0		0		0		0		0		0		0		0.46		0		0		0		9.27		98.42		9.8524
	343	25-Nov-33		84.92		8.07		93		899.04		54.63		30.29		0		0		0		0		0		0		0		0.42		0		0		0		8.49		93.42		9.8475
	344	25-Dec-33		80.87		7.37		88.24		818.17		53.31		27.56		0		0		0		0		0		0		0		0.38		0		0		0		7.76		88.62		9.8425
	345	25-Jan-34		76.97		6.71		83.68		741.2		52.02		24.96		0		0		0		0		0		0		0		0.35		0		0		0		7.06		84.03		9.8374
	346	25-Feb-34		73.24		6.07		79.31		667.96		50.76		22.48		0		0		0		0		0		0		0		0.32		0		0		0		6.39		79.63		9.8322
	347	25-Mar-34		69.66		5.47		75.13		598.3		49.53		20.13		0		0		0		0		0		0		0		0.29		0		0		0		5.76		75.41		9.8268
	348	25-Apr-34		66.22		4.9		71.12		532.08		48.33		17.9		0		0		0		0		0		0		0		0.26		0		0		0		5.15		71.38		9.8211
	349	25-May-34		62.93		4.35		67.28		469.15		47.15		15.78		0		0		0		0		0		0		0		0.23		0		0		0		4.58		67.51		9.8152
	350	25-Jun-34		59.77		3.83		63.61		409.38		46.01		13.76		0		0		0		0		0		0		0		0.2		0		0		0		4.04		63.81		9.8089
	351	25-Jul-34		56.74		3.34		60.09		352.63		44.9		11.85		0		0		0		0		0		0		0		0.17		0		0		0		3.52		60.26		9.8021
	352	25-Aug-34		53.84		2.88		56.72		298.79		43.81		10.03		0		0		0		0		0		0		0		0.15		0		0		0		3.03		56.87		9.7946
	353	25-Sep-34		51.06		2.44		53.5		247.73		42.75		8.31		0		0		0		0		0		0		0		0.13		0		0		0		2.56		53.63		9.7861
	354	25-Oct-34		48.4		2.02		50.41		199.33		41.71		6.68		0		0		0		0		0		0		0		0.11		0		0		0		2.12		50.52		9.7762
	355	25-Nov-34		45.84		1.62		47.46		153.49		40.7		5.14		0		0		0		0		0		0		0		0.09		0		0		0		1.71		47.55		9.7637
	356	25-Dec-34		43.4		1.25		44.64		110.09		39.72		3.68		0		0		0		0		0		0		0		0.07		0		0		0		1.31		44.71		9.7469
	357	25-Jan-35		41.04		0.89		41.93		69.05		38.74		2.3		0		0		0		0		0		0		0		0.05		0		0		0		0.94		41.98		9.7211
	358	25-Feb-35		38.8		0.56		39.35		30.26		37.8		1		0		0		0		0		0		0		0		0.03		0		0		0		0.59		39.38		9.6717
	359	25-Mar-35		29.95		0.24		30.19		0.31		29.94		0.01		0		0		0		0		0		0		0		0.01		0		0		0		0.25		30.2		9.5121
	360	25-Apr-35		0.31		0		0.31		0		0.31		0		0		0		0		0		0		0		0		0		0		0		0		0		0.31		8.1351

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein s upersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.

FBR Securitization Inactive 8-KOther Events