FBR Securitization 8-K Other Events

First NLC Trust 2005-1

Disclaimer

COMPUTATIONAL MATERIALS

This presentation contains tables and other statistical analyses (the“Computational Materials”). These Computational Materials have been prepared by Friedman, Billings, Ramsey & Co., Inc. (“FBR”) in reliance upon information furnished by the issuer of the securities and its affiliates. These Computational Materials are furnished to you solely by FBR 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. In addition, no assurance can be given 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 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. A 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. Certain mortgage loans contained in a statistical pool

The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. Neither FBR 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.

FNLC 2005-1 Marketing Materials — CashflowsAV

																														Couponcap
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total			301,379,999.94		40,765,372.87		342,145,372.81				0		301,379,999.94		0.06		0.06				40,765,439.37		0				66.5				0		40,765,372.87
0	11-May-05		0		0		0		301,380,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		11,678,237.82		376,222.70		12,054,460.52		289,701,762.18		0		11,678,237.82		0		0		0		376,222.70		0		0		0		0		0		376,222.70		3.21		3.21
2	25-Jun-05		11,224,093.70		1,356,917.18		12,581,010.89		278,477,668.47		0		11,224,093.70		0		0		0		1,356,917.18		0		0		0		0		0		1,356,917.18		5.4393		5.4393
3	25-Jul-05		10,800,274.83		1,279,396.03		12,079,670.86		267,677,393.64		0		10,800,274.83		0		0		0		1,279,396.03		0		0		0		0		0		1,279,396.03		5.5131		5.5131
4	25-Aug-05		10,398,501.92		1,298,613.83		11,697,115.74		257,278,891.72		0		10,398,501.92		0		0		0		1,298,613.83		0		0		0		0		0		1,298,613.83		5.6339		5.6339
5	25-Sep-05		10,017,316.79		1,297,105.84		11,314,422.62		247,261,574.94		0		10,017,316.79		0		0		0		1,297,105.84		0		0		0		0		0		1,297,105.84		5.8548		5.8548
6	25-Oct-05		9,655,301.39		1,239,419.25		10,894,720.63		237,606,273.55		0		9,655,301.39		0		0		0		1,239,419.25		0		0		0		0		0		1,239,419.25		6.0151		6.0151
7	25-Nov-05		9,311,079.38		1,240,727.16		10,551,806.54		228,295,194.17		0		9,311,079.38		0		0		0		1,240,727.16		0		0		0		0		0		1,240,727.16		6.064		6.064
8	25-Dec-05		8,983,057.63		1,174,027.06		10,157,084.69		219,312,136.54		0		8,983,057.63		0		0		0		1,174,027.06		0		0		0		0		0		1,174,027.06		6.1711		6.1711
9	25-Jan-06		8,668,094.77		1,176,397.61		9,844,492.38		210,644,041.77		0		8,668,094.77		0		0		0		1,176,397.61		0		0		0		0		0		1,176,397.61		6.2292		6.2292
10	25-Feb-06		8,290,617.33		1,132,042.04		9,422,659.37		202,353,424.44		0		8,290,617.33		0		0		0		1,132,042.04		0		0		0		0		0		1,132,042.04		6.241		6.241
11	25-Mar-06		7,928,768.71		989,769.06		8,918,537.77		194,424,655.73		0		7,928,768.71		0		0		0		989,769.06		0		0		0		0		0		989,769.06		6.2888		6.2888
12	25-Apr-06		7,582,989.95		1,074,475.98		8,657,465.93		186,841,665.77		0		7,582,989.95		0		0		0		1,074,475.98		0		0		0		0		0		1,074,475.98		6.4178		6.4178
13	25-May-06		7,762,284.51		971,218.55		8,733,503.06		179,079,381.26		0		7,762,284.51		0		0		0		971,218.55		0		0		0		0		0		971,218.55		6.2377		6.2377
14	25-Jun-06		7,394,347.20		969,177.11		8,363,524.31		171,685,034.06		0		7,394,347.20		0		0		0		969,177.11		0		0		0		0		0		969,177.11		6.2849		6.2849
15	25-Jul-06		7,091,678.73		905,638.55		7,997,317.29		164,593,355.33		0		7,091,678.73		0		0		0		905,638.55		0		0		0		0		0		905,638.55		6.33		6.33
16	25-Aug-06		6,755,334.09		903,775.71		7,659,109.80		157,838,021.24		0		6,755,334.09		0		0		0		903,775.71		0		0		0		0		0		903,775.71		6.3766		6.3766
17	25-Sep-06		6,456,901.27		872,934.58		7,329,835.84		151,381,119.97		0		6,456,901.27		0		0		0		872,934.58		0		0		0		0		0		872,934.58		6.4226		6.4226
18	25-Oct-06		6,193,392.99		816,019.93		7,009,412.91		145,187,726.99		0		6,193,392.99		0		0		0		816,019.93		0		0		0		0		0		816,019.93		6.4686		6.4686
19	25-Nov-06		5,900,074.93		814,348.28		6,714,423.21		139,287,652.06		0		5,900,074.93		0		0		0		814,348.28		0		0		0		0		0		814,348.28		6.5136		6.5136
20	25-Dec-06		5,659,474.12		760,928.44		6,420,402.56		133,628,177.94		0		5,659,474.12		0		0		0		760,928.44		0		0		0		0		0		760,928.44		6.5556		6.5556
21	25-Jan-07		5,392,927.04		759,557.04		6,152,484.08		128,235,250.90		0		5,392,927.04		0		0		0		759,557.04		0		0		0		0		0		759,557.04		6.6009		6.6009
22	25-Feb-07		5,156,089.72		733,739.66		5,889,829.39		123,079,161.18		0		5,156,089.72		0		0		0		733,739.66		0		0		0		0		0		733,739.66		6.6447		6.6447
23	25-Mar-07		5,017,667.92		639,780.52		5,657,448.45		118,061,493.25		0		5,017,667.92		0		0		0		639,780.52		0		0		0		0		0		639,780.52		6.6833		6.6833
24	25-Apr-07		4,782,756.27		683,457.00		5,466,213.27		113,278,736.98		0		4,782,756.27		0		0		0		683,457.00		0		0		0		0		0		683,457.00		6.7227		6.7227
25	25-May-07		4,606,201.00		623,136.89		5,229,337.89		108,672,535.99		0		4,606,201.00		0		0		0		623,136.89		0		0		0		0		0		623,136.89		6.6011		6.6011
26	25-Jun-07		4,386,754.89		620,392.19		5,007,147.08		104,285,781.09		0		4,386,754.89		0		0		0		620,392.19		0		0		0		0		0		620,392.19		6.6296		6.6296
27	25-Jul-07		4,212,741.42		578,768.70		4,791,510.13		100,073,039.67		0		4,212,741.42		0		0		0		578,768.70		0		0		0		0		0		578,768.70		6.6598		6.6598
28	25-Aug-07		4,012,241.49		576,323.14		4,588,564.63		96,060,798.17		0		4,012,241.49		0		0		0		576,323.14		0		0		0		0		0		576,323.14		6.6879		6.6879
29	25-Sep-07		3,847,096.27		555,383.78		4,402,480.04		92,213,701.91		0		3,847,096.27		0		0		0		555,383.78		0		0		0		0		0		555,383.78		6.7141		6.7141
30	25-Oct-07		3,708,194.30		518,133.42		4,226,327.73		88,505,507.60		0		3,708,194.30		0		0		0		518,133.42		0		0		0		0		0		518,133.42		6.7426		6.7426
31	25-Nov-07		3,531,360.70		515,916.80		4,047,277.50		84,974,146.90		0		3,531,360.70		0		0		0		515,916.80		0		0		0		0		0		515,916.80		6.7694		6.7694
32	25-Dec-07		3,393,112.15		481,187.35		3,874,299.50		81,581,034.75		0		3,393,112.15		0		0		0		481,187.35		0		0		0		0		0		481,187.35		6.7953		6.7953
33	25-Jan-08		3,231,522.51		479,240.76		3,710,763.27		78,349,512.24		0		3,231,522.51		0		0		0		479,240.76		0		0		0		0		0		479,240.76		6.8219		6.8219
34	25-Feb-08		3,091,368.06		462,031.86		3,553,399.93		75,258,144.18		0		3,091,368.06		0		0		0		462,031.86		0		0		0		0		0		462,031.86		6.8482		6.8482
35	25-Mar-08		3,017,519.80		416,769.99		3,434,289.79		72,240,624.37		0		3,017,519.80		0		0		0		416,769.99		0		0		0		0		0		416,769.99		6.8746		6.8746
36	25-Apr-08		2,914,472.78		428,906.23		3,343,379.02		69,326,151.59		0		2,914,472.78		0		0		0		428,906.23		0		0		0		0		0		428,906.23		6.8948		6.8948
37	25-May-08		2,808,669.65		392,900.19		3,201,569.83		66,517,481.94		0		2,808,669.65		0		0		0		392,900.19		0		0		0		0		0		392,900.19		6.8009		6.8009
38	25-Jun-08		2,676,050.27		390,567.93		3,066,618.19		63,841,431.67		0		2,676,050.27		0		0		0		390,567.93		0		0		0		0		0		390,567.93		6.8187		6.8187
39	25-Jul-08		2,573,358.59		363,763.16		2,937,121.75		61,268,073.09		0		2,573,358.59		0		0		0		363,763.16		0		0		0		0		0		363,763.16		6.8375		6.8375
40	25-Aug-08		2,451,939.33		361,681.43		2,813,620.76		58,816,133.76		0		2,451,939.33		0		0		0		361,681.43		0		0		0		0		0		361,681.43		6.8554		6.8554
41	25-Sep-08		2,343,461.76		360,339.82		2,703,801.58		56,472,672.00		0		2,343,461.76		0		0		0		360,339.82		0		0		0		0		0		360,339.82		7.1147		7.1147
42	25-Oct-08		2,272,888.95		335,664.15		2,608,553.10		54,199,783.05		0		2,272,888.95		0		0		0		335,664.15		0		0		0		0		0		335,664.15		7.1326		7.1326
43	25-Nov-08		2,165,626.05		333,630.38		2,499,256.42		52,034,157.01		0		2,165,626.05		0		0		0		333,630.38		0		0		0		0		0		333,630.38		7.1484		7.1484
44	25-Dec-08		2,083,686.28		310,747.99		2,394,434.27		49,950,470.72		0		2,083,686.28		0		0		0		310,747.99		0		0		0		0		0		310,747.99		7.1664		7.1664
45	25-Jan-09		1,985,341.50		308,953.10		2,294,294.59		47,965,129.23		0		1,985,341.50		0		0		0		308,953.10		0		0		0		0		0		308,953.10		7.1828		7.1828
46	25-Feb-09		1,901,037.76		297,346.63		2,198,384.39		46,064,091.47		0		1,901,037.76		0		0		0		297,346.63		0		0		0		0		0		297,346.63		7.1991		7.1991
47	25-Mar-09		1,854,640.87		258,517.82		2,113,158.70		44,209,450.59		0		1,854,640.87		0		0		0		258,517.82		0		0		0		0		0		258,517.82		7.2156		7.2156
48	25-Apr-09		1,760,553.52		275,244.48		2,035,798.00		42,448,897.07		0		1,760,553.52		0		0		0		275,244.48		0		0		0		0		0		275,244.48		7.2301		7.2301
49	25-May-09		1,697,008.58		253,805.49		1,950,814.08		40,751,888.48		0		1,697,008.58		0		0		0		253,805.49		0		0		0		0		0		253,805.49		7.1749		7.1749
50	25-Jun-09		1,617,448.79		252,282.72		1,869,731.51		39,134,439.69		0		1,617,448.79		0		0		0		252,282.72		0		0		0		0		0		252,282.72		7.1892		7.1892
51	25-Jul-09		1,557,138.50		234,875.12		1,792,013.62		37,577,301.19		0		1,557,138.50		0		0		0		234,875.12		0		0		0		0		0		234,875.12		7.2021		7.2021
52	25-Aug-09		1,484,329.35		233,406.40		1,717,735.75		36,092,971.84		0		1,484,329.35		0		0		0		233,406.40		0		0		0		0		0		233,406.40		7.2132		7.2132
53	25-Sep-09		1,425,861.64		224,596.94		1,650,458.58		34,667,110.20		0		1,425,861.64		0		0		0		224,596.94		0		0		0		0		0		224,596.94		7.2264		7.2264
54	25-Oct-09		1,380,148.41		209,120.68		1,589,269.08		33,286,961.79		0		1,380,148.41		0		0		0		209,120.68		0		0		0		0		0		209,120.68		7.2387		7.2387
55	25-Nov-09		1,315,863.23		207,812.35		1,523,675.58		31,971,098.56		0		1,315,863.23		0		0		0		207,812.35		0		0		0		0		0		207,812.35		7.25		7.25
56	25-Dec-09		1,267,295.36		193,478.43		1,460,773.79		30,703,803.20		0		1,267,295.36		0		0		0		193,478.43		0		0		0		0		0		193,478.43		7.262		7.262
57	25-Jan-10		1,208,359.36		192,301.59		1,400,660.94		29,495,443.85		0		1,208,359.36		0		0		0		192,301.59		0		0		0		0		0		192,301.59		7.2733		7.2733
58	25-Feb-10		1,158,006.92		185,053.51		1,343,060.43		28,337,436.93		0		1,158,006.92		0		0		0		185,053.51		0		0		0		0		0		185,053.51		7.2859		7.2859
59	25-Mar-10		1,132,051.13		160,825.34		1,292,876.47		27,205,385.80		0		1,132,051.13		0		0		0		160,825.34		0		0		0		0		0		160,825.34		7.2969		7.2969
60	25-Apr-10		1,071,476.55		171,149.61		1,242,626.16		26,133,909.25		0		1,071,476.55		0		0		0		171,149.61		0		0		0		0		0		171,149.61		7.3057		7.3057
61	25-May-10		1,031,217.61		160,412.11		1,191,629.72		25,102,691.65		0		1,031,217.61		0		0		0		160,412.11		0		0		0		0		0		160,412.11		7.3657		7.3657
62	25-Jun-10		983,343.88		159,475.73		1,142,819.61		24,119,347.76		0		983,343.88		0		0		0		159,475.73		0		0		0		0		0		159,475.73		7.3776		7.3776
63	25-Jul-10		947,477.24		148,518.90		1,095,996.14		23,171,870.53		0		947,477.24		0		0		0		148,518.90		0		0		0		0		0		148,518.90		7.3892		7.3892
64	25-Aug-10		903,596.43		147,650.32		1,051,246.75		22,268,274.10		0		903,596.43		0		0		0		147,650.32		0		0		0		0		0		147,650.32		7.3997		7.3997
65	25-Sep-10		866,488.84		142,109.32		1,008,598.16		21,401,785.26		0		866,488.84		0		0		0		142,109.32		0		0		0		0		0		142,109.32		7.411		7.411
66	25-Oct-10		835,510.22		132,370.04		967,880.27		20,566,275.03		0		835,510.22		0		0		0		132,370.04		0		0		0		0		0		132,370.04		7.422		7.422
67	25-Nov-10		796,919.80		131,640.84		928,560.64		19,769,355.24		0		796,919.80		0		0		0		131,640.84		0		0		0		0		0		131,640.84		7.4332		7.4332
68	25-Dec-10		768,188.57		122,635.90		890,824.47		19,001,166.66		0		768,188.57		0		0		0		122,635.90		0		0		0		0		0		122,635.90		7.444		7.444
69	25-Jan-11		732,815.14		121,940.30		854,755.44		18,268,351.53		0		732,815.14		0		0		0		121,940.30		0		0		0		0		0		121,940.30		7.4526		7.4526
70	25-Feb-11		702,767.57		117,405.77		820,173.34		17,565,583.96		0		702,767.57		0		0		0		117,405.77		0		0		0		0		0		117,405.77		7.4633		7.4633
71	25-Mar-11		685,052.56		102,097.03		787,149.59		16,880,531.40		0		685,052.56		0		0		0		102,097.03		0		0		0		0		0		102,097.03		7.473		7.473
72	25-Apr-11		647,130.55		108,741.01		755,871.56		16,233,400.85		0		647,130.55		0		0		0		108,741.01		0		0		0		0		0		108,741.01		7.4808		7.4808
73	25-May-11		624,134.04		101,289.66		725,423.70		15,609,266.81		0		624,134.04		0		0		0		101,289.66		0		0		0		0		0		101,289.66		7.4875		7.4875
74	25-Jun-11		595,563.79		100,753.39		696,317.18		15,013,703.02		0		595,563.79		0		0		0		100,753.39		0		0		0		0		0		100,753.39		7.4958		7.4958
75	25-Jul-11		574,480.20		93,889.44		668,369.64		14,439,222.83		0		574,480.20		0		0		0		93,889.44		0		0		0		0		0		93,889.44		7.5043		7.5043
76	25-Aug-11		548,231.04		93,421.17		641,652.21		13,890,991.79		0		548,231.04		0		0		0		93,421.17		0		0		0		0		0		93,421.17		7.5135		7.5135
77	25-Sep-11		526,172.73		89,973.42		616,146.15		13,364,819.06		0		526,172.73		0		0		0		89,973.42		0		0		0		0		0		89,973.42		7.5218		7.5218
78	25-Oct-11		507,893.12		83,859.78		591,752.91		12,856,925.94		0		507,893.12		0		0		0		83,859.78		0		0		0		0		0		83,859.78		7.5296		7.5296
79	25-Nov-11		484,780.87		83,451.70		568,232.57		12,372,145.07		0		484,780.87		0		0		0		83,451.70		0		0		0		0		0		83,451.70		7.5377		7.5377
80	25-Dec-11		467,837.07		77,801.20		545,638.27		11,904,308.01		0		467,837.07		0		0		0		77,801.20		0		0		0		0		0		77,801.20		7.5461		7.5461
81	25-Jan-12		446,612.30		77,421.19		524,033.49		11,457,695.71		0		446,612.30		0		0		0		77,421.19		0		0		0		0		0		77,421.19		7.5526		7.5526
82	25-Feb-12		428,708.05		74,593.55		503,301.59		11,028,987.66		0		428,708.05		0		0		0		74,593.55		0		0		0		0		0		74,593.55		7.5604		7.5604
83	25-Mar-12		416,174.36		67,234.95		483,409.31		10,612,813.30		0		416,174.36		0		0		0		67,234.95		0		0		0		0		0		67,234.95		7.5677		7.5677
84	25-Apr-12		395,218.91		69,216.44		464,435.36		10,217,594.38		0		395,218.91		0		0		0		69,216.44		0		0		0		0		0		69,216.44		7.5739		7.5739
85	25-May-12		381,558.16		64,593.08		446,151.23		9,836,036.23		0		381,558.16		0		0		0		64,593.08		0		0		0		0		0		64,593.08		7.5861		7.5861
86	25-Jun-12		364,354.36		64,307.87		428,662.23		9,471,681.86		0		364,354.36		0		0		0		64,307.87		0		0		0		0		0		64,307.87		7.5925		7.5925
87	25-Jul-12		351,863.02		59,989.69		411,852.71		9,119,818.84		0		351,863.02		0		0		0		59,989.69		0		0		0		0		0		59,989.69		7.6003		7.6003
88	25-Aug-12		336,044.91		59,729.70		395,774.61		8,783,773.92		0		336,044.91		0		0		0		59,729.70		0		0		0		0		0		59,729.70		7.6058		7.6058
89	25-Sep-12		322,789.78		57,575.69		380,365.46		8,460,984.15		0		322,789.78		0		0		0		57,575.69		0		0		0		0		0		57,575.69		7.612		7.612
90	25-Oct-12		311,883.51		53,717.38		365,600.88		8,149,100.64		0		311,883.51		0		0		0		53,717.38		0		0		0		0		0		53,717.38		7.6186		7.6186
91	25-Nov-12		297,920.44		53,498.35		351,418.78		7,851,180.20		0		297,920.44		0		0		0		53,498.35		0		0		0		0		0		53,498.35		7.6238		7.6238
92	25-Dec-12		287,863.02		49,917.80		337,780.82		7,563,317.18		0		287,863.02		0		0		0		49,917.80		0		0		0		0		0		49,917.80		7.6296		7.6296
93	25-Jan-13		275,007.32		49,726.96		324,734.28		7,288,309.87		0		275,007.32		0		0		0		49,726.96		0		0		0		0		0		49,726.96		7.6352		7.6352
94	25-Feb-13		264,249.68		47,952.75		312,202.43		7,024,060.18		0		264,249.68		0		0		0		47,952.75		0		0		0		0		0		47,952.75		7.6406		7.6406
95	25-Mar-13		258,419.88		41,774.58		300,194.46		6,765,640.30		0		258,419.88		0		0		0		41,774.58		0		0		0		0		0		41,774.58		7.6466		7.6466
96	25-Apr-13		244,263.25		44,567.49		288,830.74		6,521,377.05		0		244,263.25		0		0		0		44,567.49		0		0		0		0		0		44,567.49		7.6498		7.6498
97	25-May-13		236,453.40		41,269.45		277,722.85		6,284,923.65		0		236,453.40		0		0		0		41,269.45		0		0		0		0		0		41,269.45		7.594		7.594
98	25-Jun-13		225,995.45		41,116.72		267,112.17		6,058,928.20		0		225,995.45		0		0		0		41,116.72		0		0		0		0		0		41,116.72		7.5973		7.5973
99	25-Jul-13		218,520.94		38,382.81		256,903.75		5,840,407.26		0		218,520.94		0		0		0		38,382.81		0		0		0		0		0		38,382.81		7.6019		7.6019
100	25-Aug-13		208,885.79		38,246.86		247,132.65		5,631,521.47		0		208,885.79		0		0		0		38,246.86		0		0		0		0		0		38,246.86		7.6049		7.6049
101	25-Sep-13		200,868.78		36,897.37		237,766.15		5,430,652.69		0		200,868.78		0		0		0		36,897.37		0		0		0		0		0		36,897.37		7.6087		7.6087
102	25-Oct-13		194,320.41		34,448.89		228,769.30		5,236,332.28		0		194,320.41		0		0		0		34,448.89		0		0		0		0		0		34,448.89		7.6121		7.6121
103	25-Nov-13		185,791.39		34,336.52		220,127.91		5,050,540.89		0		185,791.39		0		0		0		34,336.52		0		0		0		0		0		34,336.52		7.615		7.615
104	25-Dec-13		179,742.01		32,067.99		211,810.00		4,870,798.88		0		179,742.01		0		0		0		32,067.99		0		0		0		0		0		32,067.99		7.6193		7.6193
105	25-Jan-14		171,878.83		31,967.27		203,846.10		4,698,920.05		0		171,878.83		0		0		0		31,967.27		0		0		0		0		0		31,967.27		7.6216		7.6216
106	25-Feb-14		165,339.44		30,849.74		196,189.19		4,533,580.60		0		165,339.44		0		0		0		30,849.74		0		0		0		0		0		30,849.74		7.6242		7.6242
107	25-Mar-14		161,919.22		26,895.11		188,814.34		4,371,661.38		0		161,919.22		0		0		0		26,895.11		0		0		0		0		0		26,895.11		7.6274		7.6274
108	25-Apr-14		153,131.17		28,717.01		181,848.18		4,218,530.21		0		153,131.17		0		0		0		28,717.01		0		0		0		0		0		28,717.01		7.6284		7.6284
109	25-May-14		147,349.33		27,764.61		175,113.93		4,071,180.88		0		147,349.33		0		0		0		27,764.61		0		0		0		0		0		27,764.61		7.8979		7.8979
110	25-Jun-14		140,906.35		27,703.05		168,609.40		3,930,274.53		0		140,906.35		0		0		0		27,703.05		0		0		0		0		0		27,703.05		7.9022		7.9022
111	25-Jul-14		136,442.40		25,897.89		162,340.29		3,793,832.14		0		136,442.40		0		0		0		25,897.89		0		0		0		0		0		25,897.89		7.9072		7.9072
112	25-Aug-14		130,493.56		25,845.51		156,339.07		3,663,338.58		0		130,493.56		0		0		0		25,845.51		0		0		0		0		0		25,845.51		7.9113		7.9113
113	25-Sep-14		125,592.41		24,974.19		150,566.60		3,537,746.17		0		125,592.41		0		0		0		24,974.19		0		0		0		0		0		24,974.19		7.9169		7.9169
114	25-Oct-14		121,673.09		23,350.30		145,023.40		3,416,073.08		0		121,673.09		0		0		0		23,350.30		0		0		0		0		0		23,350.30		7.9204		7.9204
115	25-Nov-14		116,392.77		23,308.21		139,700.98		3,299,680.31		0		116,392.77		0		0		0		23,308.21		0		0		0		0		0		23,308.21		7.9236		7.9236
116	25-Dec-14		112,767.72		21,800.71		134,568.44		3,186,912.59		0		112,767.72		0		0		0		21,800.71		0		0		0		0		0		21,800.71		7.9283		7.9283
117	25-Jan-15		107,888.43		21,765.21		129,653.64		3,079,024.15		0		107,888.43		0		0		0		21,765.21		0		0		0		0		0		21,765.21		7.9311		7.9311
118	25-Feb-15		103,883.42		21,038.19		124,921.60		2,975,140.74		0		103,883.42		0		0		0		21,038.19		0		0		0		0		0		21,038.19		7.9348		7.9348
119	25-Mar-15		101,977.32		18,368.75		120,346.07		2,873,163.42		0		101,977.32		0		0		0		18,368.75		0		0		0		0		0		18,368.75		7.9381		7.9381
120	25-Apr-15		96,323.70		19,644.21		115,967.91		2,776,839.71		0		96,323.70		0		0		0		19,644.21		0		0		0		0		0		19,644.21		7.9399		7.9399
121	25-May-15		93,604.24		18,139.24		111,743.49		2,683,235.47		0		93,604.24		0		0		0		18,139.24		0		0		0		0		0		18,139.24		7.8388		7.8388
122	25-Jun-15		89,599.18		18,112.05		107,711.23		2,593,636.29		0		89,599.18		0		0		0		18,112.05		0		0		0		0		0		18,112.05		7.8388		7.8388
123	25-Jul-15		86,878.05		16,942.50		103,820.54		2,506,758.24		0		86,878.05		0		0		0		16,942.50		0		0		0		0		0		16,942.50		7.8388		7.8388
124	25-Aug-15		83,171.92		16,920.81		100,092.74		2,423,586.31		0		83,171.92		0		0		0		16,920.81		0		0		0		0		0		16,920.81		7.8388		7.8388
125	25-Sep-15		80,144.48		16,359.40		96,503.88		2,343,441.83		0		80,144.48		0		0		0		16,359.40		0		0		0		0		0		16,359.40		7.8388		7.8388
126	25-Oct-15		77,727.76		15,308.14		93,035.91		2,265,714.07		0		77,727.76		0		0		0		15,308.14		0		0		0		0		0		15,308.14		7.8388		7.8388
127	25-Nov-15		74,436.36		15,293.75		89,730.11		2,191,277.71		0		74,436.36		0		0		0		15,293.75		0		0		0		0		0		15,293.75		7.8388		7.8388
128	25-Dec-15		72,204.31		14,314.16		86,518.47		2,119,073.39		0		72,204.31		0		0		0		14,314.16		0		0		0		0		0		14,314.16		7.8388		7.8388
129	25-Jan-16		69,161.70		14,303.91		83,465.62		2,049,911.69		0		69,161.70		0		0		0		14,303.91		0		0		0		0		0		14,303.91		7.8388		7.8388
130	25-Feb-16		66,673.38		13,837.06		80,510.44		1,983,238.31		0		66,673.38		0		0		0		13,837.06		0		0		0		0		0		13,837.06		7.8388		7.8388
131	25-Mar-16		65,112.50		12,523.33		77,635.84		1,918,125.81		0		65,112.50		0		0		0		12,523.33		0		0		0		0		0		12,523.33		7.8388		7.8388
132	25-Apr-16		61,982.65		12,947.50		74,930.15		1,856,143.15		0		61,982.65		0		0		0		12,947.50		0		0		0		0		0		12,947.50		7.8388		7.8388
133	25-May-16		60,142.22		12,124.95		72,267.17		1,796,000.93		0		60,142.22		0		0		0		12,124.95		0		0		0		0		0		12,124.95		7.8388		7.8388
134	25-Jun-16		57,638.81		12,123.15		69,761.95		1,738,362.12		0		57,638.81		0		0		0		12,123.15		0		0		0		0		0		12,123.15		7.8388		7.8388
135	25-Jul-16		55,934.04		11,355.56		67,289.60		1,682,428.08		0		55,934.04		0		0		0		11,355.56		0		0		0		0		0		11,355.56		7.8388		7.8388
136	25-Aug-16		53,616.88		11,356.52		64,973.40		1,628,811.20		0		53,616.88		0		0		0		11,356.52		0		0		0		0		0		11,356.52		7.8388		7.8388
137	25-Sep-16		51,717.65		10,994.60		62,712.25		1,577,093.55		0		51,717.65		0		0		0		10,994.60		0		0		0		0		0		10,994.60		7.8388		7.8388
138	25-Oct-16		50,203.43		10,302.10		60,505.53		1,526,890.12		0		50,203.43		0		0		0		10,302.10		0		0		0		0		0		10,302.10		7.8388		7.8388
139	25-Nov-16		48,131.89		10,306.63		58,438.52		1,478,758.23		0		48,131.89		0		0		0		10,306.63		0		0		0		0		0		10,306.63		7.8388		7.8388
140	25-Dec-16		46,732.11		9,659.74		56,391.86		1,432,026.12		0		46,732.11		0		0		0		9,659.74		0		0		0		0		0		9,659.74		7.8388		7.8388
141	25-Jan-17		44,808.71		9,666.29		54,474.99		1,387,217.41		0		44,808.71		0		0		0		9,666.29		0		0		0		0		0		9,666.29		7.8388		7.8388
142	25-Feb-17		43,238.27		9,363.83		52,602.09		1,343,979.14		0		43,238.27		0		0		0		9,363.83		0		0		0		0		0		9,363.83		7.8388		7.8388
143	25-Mar-17		42,554.26		8,194.03		50,748.29		1,301,424.89		0		42,554.26		0		0		0		8,194.03		0		0		0		0		0		8,194.03		7.8388		7.8388
144	25-Apr-17		40,274.90		8,784.72		49,059.62		1,261,149.99		0		40,274.90		0		0		0		8,784.72		0		0		0		0		0		8,784.72		7.8388		7.8388

																														Couponcap
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
145	25-May-17		39,122.79		8,238.25		47,361.04		1,222,027.20		0		39,122.79		0		0		0		8,238.25		0		0		0		0		0		8,238.25		7.8388		7.8388
146	25-Jun-17		37,524.48		8,248.78		45,773.25		1,184,502.72		0		37,524.48		0		0		0		8,248.78		0		0		0		0		0		8,248.78		7.8388		7.8388
147	25-Jul-17		36,456.14		7,737.57		44,193.71		1,148,046.58		0		36,456.14		0		0		0		7,737.57		0		0		0		0		0		7,737.57		7.8388		7.8388
148	25-Aug-17		34,973.21		7,749.40		42,722.61		1,113,073.37		0		34,973.21		0		0		0		7,749.40		0		0		0		0		0		7,749.40		7.8388		7.8388
149	25-Sep-17		33,767.14		7,513.33		41,280.47		1,079,306.23		0		33,767.14		0		0		0		7,513.33		0		0		0		0		0		7,513.33		7.8388		7.8388
150	25-Oct-17		32,809.71		7,050.39		39,860.10		1,046,496.52		0		32,809.71		0		0		0		7,050.39		0		0		0		0		0		7,050.39		7.8388		7.8388
151	25-Nov-17		31,486.78		7,063.93		38,550.71		1,015,009.75		0		31,486.78		0		0		0		7,063.93		0		0		0		0		0		7,063.93		7.8388		7.8388
152	25-Dec-17		30,594.40		6,630.38		37,224.79		984,415.34		0		30,594.40		0		0		0		6,630.38		0		0		0		0		0		6,630.38		7.8388		7.8388
153	25-Jan-18		29,372.23		6,644.88		36,017.11		955,043.11		0		29,372.23		0		0		0		6,644.88		0		0		0		0		0		6,644.88		7.8388		7.8388
154	25-Feb-18		28,391.34		6,446.62		34,837.95		926,651.77		0		28,391.34		0		0		0		6,446.62		0		0		0		0		0		6,446.62		7.8388		7.8388
155	25-Mar-18		27,921.23		5,649.65		33,570.89		898,730.54		0		27,921.23		0		0		0		5,649.65		0		0		0		0		0		5,649.65		7.8388		7.8388
156	25-Apr-18		26,533.04		6,066.50		32,599.54		872,197.50		0		26,533.04		0		0		0		6,066.50		0		0		0		0		0		6,066.50		7.8388		7.8388
157	25-May-18		25,723.68		5,697.48		31,421.16		846,473.83		0		25,723.68		0		0		0		5,697.48		0		0		0		0		0		5,697.48		7.8388		7.8388
158	25-Jun-18		24,804.10		5,713.76		30,517.87		821,669.72		0		24,804.10		0		0		0		5,713.76		0		0		0		0		0		5,713.76		7.8388		7.8388
159	25-Jul-18		24,020.67		5,367.42		29,388.09		797,649.06		0		24,020.67		0		0		0		5,367.42		0		0		0		0		0		5,367.42		7.8388		7.8388
160	25-Aug-18		23,194.91		5,384.19		28,579.11		774,454.14		0		23,194.91		0		0		0		5,384.19		0		0		0		0		0		5,384.19		7.8388		7.8388
161	25-Sep-18		22,432.43		5,227.63		27,660.06		752,021.71		0		22,432.43		0		0		0		5,227.63		0		0		0		0		0		5,227.63		7.8388		7.8388
162	25-Oct-18		21,696.64		4,912.46		26,609.09		730,325.07		0		21,696.64		0		0		0		4,912.46		0		0		0		0		0		4,912.46		7.8388		7.8388
163	25-Nov-18		21,391.39		4,929.75		26,321.14		708,933.69		0		21,391.39		0		0		0		4,929.75		0		0		0		0		0		4,929.75		7.8388		7.8388
164	25-Dec-18		21,104.14		4,630.99		25,735.13		687,829.55		0		21,104.14		0		0		0		4,630.99		0		0		0		0		0		4,630.99		7.8388		7.8388
165	25-Jan-19		20,416.71		4,642.90		25,059.62		667,412.84		0		20,416.71		0		0		0		4,642.90		0		0		0		0		0		4,642.90		7.8388		7.8388
166	25-Feb-19		19,753.09		4,505.09		24,258.18		647,659.75		0		19,753.09		0		0		0		4,505.09		0		0		0		0		0		4,505.09		7.8388		7.8388
167	25-Mar-19		19,112.39		3,948.68		23,061.07		628,547.36		0		19,112.39		0		0		0		3,948.68		0		0		0		0		0		3,948.68		7.8388		7.8388
168	25-Apr-19		18,493.91		4,242.74		22,736.66		610,053.44		0		18,493.91		0		0		0		4,242.74		0		0		0		0		0		4,242.74		7.8388		7.8388
169	25-May-19		17,900.70		3,985.07		21,885.77		592,152.74		0		17,900.70		0		0		0		3,985.07		0		0		0		0		0		3,985.07		7.8388		7.8388
170	25-Jun-19		17,327.73		3,997.08		21,324.81		574,825.01		0		17,327.73		0		0		0		3,997.08		0		0		0		0		0		3,997.08		7.8388		7.8388
171	25-Jul-19		16,774.23		3,754.95		20,529.17		558,050.78		0		16,774.23		0		0		0		3,754.95		0		0		0		0		0		3,754.95		7.8388		7.8388
172	25-Aug-19		16,239.47		3,766.89		20,006.35		541,811.31		0		16,239.47		0		0		0		3,766.89		0		0		0		0		0		3,766.89		7.8388		7.8388
173	25-Sep-19		15,722.77		3,657.27		19,380.04		526,088.54		0		15,722.77		0		0		0		3,657.27		0		0		0		0		0		3,657.27		7.8388		7.8388
174	25-Oct-19		15,223.48		3,436.59		18,660.07		510,865.06		0		15,223.48		0		0		0		3,436.59		0		0		0		0		0		3,436.59		7.8388		7.8388
175	25-Nov-19		14,740.97		3,448.38		18,189.35		496,124.09		0		14,740.97		0		0		0		3,448.38		0		0		0		0		0		3,448.38		7.8388		7.8388
176	25-Dec-19		14,274.62		3,240.85		17,515.47		481,849.47		0		14,274.62		0		0		0		3,240.85		0		0		0		0		0		3,240.85		7.8388		7.8388
177	25-Jan-20		13,823.85		3,252.52		17,076.37		468,025.62		0		13,823.85		0		0		0		3,252.52		0		0		0		0		0		3,252.52		7.8388		7.8388
178	25-Feb-20		14,885.57		3,159.21		18,044.78		453,140.05		0		14,885.57		0		0		0		3,159.21		0		0		0		0		0		3,159.21		7.8388		7.8388
179	25-Mar-20		53,339.41		2,861.39		56,200.81		399,800.64		0		53,339.41		0		0		0		2,861.39		0		0		0		0		0		2,861.39		7.8388		7.8388
180	25-Apr-20		11,707.13		2,698.69		14,405.82		388,093.51		0		11,707.13		0		0		0		2,698.69		0		0		0		0		0		2,698.69		7.8388		7.8388
181	25-May-20		11,181.05		2,535.16		13,716.21		376,912.46		0		11,181.05		0		0		0		2,535.16		0		0		0		0		0		2,535.16		7.8388		7.8388
182	25-Jun-20		10,845.15		2,544.19		13,389.34		366,067.31		0		10,845.15		0		0		0		2,544.19		0		0		0		0		0		2,544.19		7.8388		7.8388
183	25-Jul-20		10,513.20		2,391.27		12,904.48		355,554.10		0		10,513.20		0		0		0		2,391.27		0		0		0		0		0		2,391.27		7.8388		7.8388
184	25-Aug-20		10,193.64		2,400.02		12,593.65		345,360.47		0		10,193.64		0		0		0		2,400.02		0		0		0		0		0		2,400.02		7.8388		7.8388
185	25-Sep-20		9,885.00		2,331.21		12,216.21		335,475.47		0		9,885.00		0		0		0		2,331.21		0		0		0		0		0		2,331.21		7.8388		7.8388
186	25-Oct-20		9,587.19		2,191.44		11,778.63		325,888.28		0		9,587.19		0		0		0		2,191.44		0		0		0		0		0		2,191.44		7.8388		7.8388
187	25-Nov-20		9,299.97		2,199.77		11,499.74		316,588.31		0		9,299.97		0		0		0		2,199.77		0		0		0		0		0		2,199.77		7.8388		7.8388
188	25-Dec-20		9,022.31		2,068.06		11,090.37		307,566.00		0		9,022.31		0		0		0		2,068.06		0		0		0		0		0		2,068.06		7.8388		7.8388
189	25-Jan-21		8,754.26		2,076.09		10,830.35		298,811.74		0		8,754.26		0		0		0		2,076.09		0		0		0		0		0		2,076.09		7.8388		7.8388
190	25-Feb-21		8,494.99		2,017.00		10,512.00		290,316.74		0		8,494.99		0		0		0		2,017.00		0		0		0		0		0		2,017.00		7.8388		7.8388
191	25-Mar-21		8,244.36		1,770.02		10,014.37		282,072.39		0		8,244.36		0		0		0		1,770.02		0		0		0		0		0		1,770.02		7.8388		7.8388
192	25-Apr-21		8,002.41		1,904.01		9,906.42		274,069.98		0		8,002.41		0		0		0		1,904.01		0		0		0		0		0		1,904.01		7.8388		7.8388
193	25-May-21		7,767.92		1,790.32		9,558.23		266,302.06		0		7,767.92		0		0		0		1,790.32		0		0		0		0		0		1,790.32		7.8388		7.8388
194	25-Jun-21		7,541.16		1,797.56		9,338.72		258,760.91		0		7,541.16		0		0		0		1,797.56		0		0		0		0		0		1,797.56		7.8388		7.8388
195	25-Jul-21		7,321.59		1,690.31		9,011.91		251,439.31		0		7,321.59		0		0		0		1,690.31		0		0		0		0		0		1,690.31		7.8388		7.8388
196	25-Aug-21		7,109.15		1,697.23		8,806.39		244,330.16		0		7,109.15		0		0		0		1,697.23		0		0		0		0		0		1,697.23		7.8388		7.8388
197	25-Sep-21		6,903.38		1,649.25		8,552.63		237,426.78		0		6,903.38		0		0		0		1,649.25		0		0		0		0		0		1,649.25		7.8388		7.8388
198	25-Oct-21		6,704.12		1,550.95		8,255.07		230,722.66		0		6,704.12		0		0		0		1,550.95		0		0		0		0		0		1,550.95		7.8388		7.8388
199	25-Nov-21		6,511.19		1,557.40		8,068.59		224,211.47		0		6,511.19		0		0		0		1,557.40		0		0		0		0		0		1,557.40		7.8388		7.8388
200	25-Dec-21		6,324.23		1,464.62		7,788.86		217,887.23		0		6,324.23		0		0		0		1,464.62		0		0		0		0		0		1,464.62		7.8388		7.8388
201	25-Jan-22		6,143.14		1,470.76		7,613.89		211,744.09		0		6,143.14		0		0		0		1,470.76		0		0		0		0		0		1,470.76		7.8388		7.8388
202	25-Feb-22		5,967.60		1,429.29		7,396.89		205,776.49		0		5,967.60		0		0		0		1,429.29		0		0		0		0		0		1,429.29		7.8388		7.8388
203	25-Mar-22		5,797.47		1,254.59		7,052.06		199,979.02		0		5,797.47		0		0		0		1,254.59		0		0		0		0		0		1,254.59		7.8388		7.8388
204	25-Apr-22		5,626.09		1,349.87		6,975.96		194,352.93		0		5,626.09		0		0		0		1,349.87		0		0		0		0		0		1,349.87		7.8388		7.8388
205	25-May-22		5,476.33		1,269.58		6,745.91		188,876.60		0		5,476.33		0		0		0		1,269.58		0		0		0		0		0		1,269.58		7.8388		7.8388
206	25-Jun-22		5,317.85		1,274.93		6,592.78		183,558.75		0		5,317.85		0		0		0		1,274.93		0		0		0		0		0		1,274.93		7.8388		7.8388
207	25-Jul-22		5,182.66		1,199.07		6,381.73		178,376.09		0		5,182.66		0		0		0		1,199.07		0		0		0		0		0		1,199.07		7.8388		7.8388
208	25-Aug-22		5,021.29		1,204.05		6,225.34		173,354.80		0		5,021.29		0		0		0		1,204.05		0		0		0		0		0		1,204.05		7.8388		7.8388
209	25-Sep-22		4,879.86		1,170.16		6,050.02		168,474.94		0		4,879.86		0		0		0		1,170.16		0		0		0		0		0		1,170.16		7.8388		7.8388
210	25-Oct-22		4,742.67		1,100.53		5,843.20		163,732.27		0		4,742.67		0		0		0		1,100.53		0		0		0		0		0		1,100.53		7.8388		7.8388
211	25-Nov-22		4,609.58		1,105.21		5,714.78		159,122.69		0		4,609.58		0		0		0		1,105.21		0		0		0		0		0		1,105.21		7.8388		7.8388
212	25-Dec-22		4,480.42		1,039.44		5,519.86		154,642.27		0		4,480.42		0		0		0		1,039.44		0		0		0		0		0		1,039.44		7.8388		7.8388
213	25-Jan-23		4,355.10		1,043.85		5,398.94		150,287.17		0		4,355.10		0		0		0		1,043.85		0		0		0		0		0		1,043.85		7.8388		7.8388
214	25-Feb-23		4,233.45		1,014.45		5,247.90		146,053.72		0		4,233.45		0		0		0		1,014.45		0		0		0		0		0		1,014.45		7.8388		7.8388
215	25-Mar-23		4,115.39		890.47		5,005.85		141,938.33		0		4,115.39		0		0		0		890.47		0		0		0		0		0		890.47		7.8388		7.8388
216	25-Apr-23		4,000.81		958.09		4,958.90		137,937.53		0		4,000.81		0		0		0		958.09		0		0		0		0		0		958.09		7.8388		7.8388
217	25-May-23		3,888.00		901.05		4,789.06		134,049.52		0		3,888.00		0		0		0		901.05		0		0		0		0		0		901.05		7.8388		7.8388
218	25-Jun-23		3,783.97		904.84		4,688.82		130,265.55		0		3,783.97		0		0		0		904.84		0		0		0		0		0		904.84		7.8388		7.8388
219	25-Jul-23		3,689.24		850.94		4,540.18		126,576.31		0		3,689.24		0		0		0		850.94		0		0		0		0		0		850.94		7.8388		7.8388
220	25-Aug-23		3,574.42		854.4		4,428.82		123,001.89		0		3,574.42		0		0		0		854.4		0		0		0		0		0		854.4		7.8388		7.8388
221	25-Sep-23		3,475.55		830.27		4,305.83		119,526.34		0		3,475.55		0		0		0		830.27		0		0		0		0		0		830.27		7.8388		7.8388
222	25-Oct-23		3,379.52		780.79		4,160.31		116,146.81		0		3,379.52		0		0		0		780.79		0		0		0		0		0		780.79		7.8388		7.8388
223	25-Nov-23		3,286.25		784		4,070.25		112,860.56		0		3,286.25		0		0		0		784		0		0		0		0		0		784		7.8388		7.8388
224	25-Dec-23		3,195.67		737.24		3,932.92		109,664.89		0		3,195.67		0		0		0		737.24		0		0		0		0		0		737.24		7.8388		7.8388
225	25-Jan-24		3,107.69		740.25		3,847.94		106,557.20		0		3,107.69		0		0		0		740.25		0		0		0		0		0		740.25		7.8388		7.8388
226	25-Feb-24		3,024.14		719.27		3,743.41		103,533.06		0		3,024.14		0		0		0		719.27		0		0		0		0		0		719.27		7.8388		7.8388
227	25-Mar-24		2,968.32		653.77		3,622.09		100,564.73		0		2,968.32		0		0		0		653.77		0		0		0		0		0		653.77		7.8388		7.8388
228	25-Apr-24		2,857.51		678.82		3,536.33		97,707.22		0		2,857.51		0		0		0		678.82		0		0		0		0		0		678.82		7.8388		7.8388
229	25-May-24		2,779.11		638.26		3,417.36		94,928.11		0		2,779.11		0		0		0		638.26		0		0		0		0		0		638.26		7.8388		7.8388
230	25-Jun-24		2,702.91		640.77		3,343.68		92,225.21		0		2,702.91		0		0		0		640.77		0		0		0		0		0		640.77		7.8388		7.8388
231	25-Jul-24		2,628.84		602.45		3,231.29		89,596.37		0		2,628.84		0		0		0		602.45		0		0		0		0		0		602.45		7.8388		7.8388
232	25-Aug-24		2,556.85		604.78		3,161.63		87,039.52		0		2,556.85		0		0		0		604.78		0		0		0		0		0		604.78		7.8388		7.8388
233	25-Sep-24		2,486.87		587.52		3,074.39		84,552.65		0		2,486.87		0		0		0		587.52		0		0		0		0		0		587.52		7.8388		7.8388
234	25-Oct-24		2,418.84		552.33		2,971.16		82,133.81		0		2,418.84		0		0		0		552.33		0		0		0		0		0		552.33		7.8388		7.8388
235	25-Nov-24		2,352.70		554.41		2,907.11		79,781.12		0		2,352.70		0		0		0		554.41		0		0		0		0		0		554.41		7.8388		7.8388
236	25-Dec-24		2,288.39		521.16		2,809.55		77,492.72		0		2,288.39		0		0		0		521.16		0		0		0		0		0		521.16		7.8388		7.8388
237	25-Jan-25		2,225.87		523.08		2,748.95		75,266.85		0		2,225.87		0		0		0		523.08		0		0		0		0		0		523.08		7.8388		7.8388
238	25-Feb-25		2,165.07		508.06		2,673.13		73,101.78		0		2,165.07		0		0		0		508.06		0		0		0		0		0		508.06		7.8388		7.8388
239	25-Mar-25		2,136.36		445.69		2,582.05		70,965.42		0		2,136.36		0		0		0		445.69		0		0		0		0		0		445.69		7.8388		7.8388
240	25-Apr-25		2,026.18		479.02		2,505.20		68,939.24		0		2,026.18		0		0		0		479.02		0		0		0		0		0		479.02		7.8388		7.8388
241	25-May-25		1,971.11		450.33		2,421.45		66,968.13		0		1,971.11		0		0		0		450.33		0		0		0		0		0		450.33		7.8388		7.8388
242	25-Jun-25		1,917.56		452.04		2,369.60		65,050.56		0		1,917.56		0		0		0		452.04		0		0		0		0		0		452.04		7.8388		7.8388
243	25-Jul-25		1,865.48		424.93		2,290.42		63,185.08		0		1,865.48		0		0		0		424.93		0		0		0		0		0		424.93		7.8388		7.8388
244	25-Aug-25		1,814.84		426.5		2,241.34		61,370.24		0		1,814.84		0		0		0		426.5		0		0		0		0		0		426.5		7.8388		7.8388
245	25-Sep-25		1,765.58		414.25		2,179.83		59,604.67		0		1,765.58		0		0		0		414.25		0		0		0		0		0		414.25		7.8388		7.8388
246	25-Oct-25		1,717.66		389.36		2,107.02		57,887.01		0		1,717.66		0		0		0		389.36		0		0		0		0		0		389.36		7.8388		7.8388
247	25-Nov-25		1,671.06		390.74		2,061.80		56,215.95		0		1,671.06		0		0		0		390.74		0		0		0		0		0		390.74		7.8388		7.8388
248	25-Dec-25		1,627.21		367.22		1,994.43		54,588.74		0		1,627.21		0		0		0		367.22		0		0		0		0		0		367.22		7.8388		7.8388
249	25-Jan-26		1,581.58		368.48		1,950.06		53,007.16		0		1,581.58		0		0		0		368.48		0		0		0		0		0		368.48		7.8388		7.8388
250	25-Feb-26		1,538.68		357.8		1,896.48		51,468.49		0		1,538.68		0		0		0		357.8		0		0		0		0		0		357.8		7.8388		7.8388
251	25-Mar-26		1,505.91		313.8		1,819.71		49,962.57		0		1,505.91		0		0		0		313.8		0		0		0		0		0		313.8		7.8388		7.8388
252	25-Apr-26		1,456.08		337.12		1,793.19		48,506.50		0		1,456.08		0		0		0		337.25		0		0		0.13		0.13		0		337.12		7.8388		7.8357
253	25-May-26		1,416.58		316.86		1,733.44		47,089.92		0		1,416.58		0		0		0		316.86		0		0		0		0.14		0		316.86		7.8388		7.8388
254	25-Jun-26		1,378.15		317.35		1,695.50		45,711.77		0		1,378.15		0		0		0	��	317.86		0		0		0.51		0.65		0		317.35		7.8388		7.8261
255	25-Jul-26		1,340.76		298.6		1,639.36		44,371.02		0		1,340.76		0		0		0		298.6		0		0		0		0.65		0		298.6		7.8388		7.8388
256	25-Aug-26		1,304.37		298.67		1,603.05		43,066.64		0		1,304.37		0		0		0		299.51		0		0		0.83		1.49		0		298.67		7.8388		7.817
257	25-Sep-26		1,268.97		289.73		1,558.70		41,797.67		0		1,268.97		0		0		0		290.7		0		0		0.97		2.48		0		289.73		7.8388		7.8125
258	25-Oct-26		1,234.52		273.04		1,507.56		40,563.15		0		1,234.52		0		0		0		273.04		0		0		0		2.49		0		273.04		7.8388		7.8388
259	25-Nov-26		1,201.00		272.58		1,473.58		39,362.15		0		1,201.00		0		0		0		273.8		0		0		1.22		3.73		0		272.58		7.8388		7.8038
260	25-Dec-26		1,168.38		257.13		1,425.50		38,193.77		0		1,168.38		0		0		0		257.13		0		0		0		3.76		0		257.13		7.8388		7.8388
261	25-Jan-27		1,137.21		256.39		1,393.60		37,056.56		0		1,137.21		0		0		0		257.81		0		0		1.43		5.21		0		256.39		7.8388		7.7955
262	25-Feb-27		1,105.71		248.62		1,354.34		35,950.84		0		1,105.71		0		0		0		250.13		0		0		1.51		6.75		0		248.62		7.8388		7.7914
263	25-Mar-27		1,083.33		219.19		1,302.52		34,867.52		0		1,083.33		0		0		0		219.19		0		0		0		6.79		0		219.19		7.8388		7.8388
264	25-Apr-27		1,046.15		233.7		1,279.85		33,821.37		0		1,046.15		0		0		0		235.36		0		0		1.66		8.5		0		233.7		7.8388		7.7835
265	25-May-27		1,017.67		220.93		1,238.60		32,803.70		0		1,017.67		0		0		0		220.93		0		0		0		8.56		0		220.93		7.8388		7.8388
266	25-Jun-27		989.96		219.65		1,209.61		31,813.74		0		989.96		0		0		0		221.43		0		0		1.78		10.39		0		219.65		7.8388		7.7759
267	25-Jul-27		962.98		207.82		1,170.80		30,850.76		0		962.98		0		0		0		207.82		0		0		0		10.46		0		207.82		7.8388		7.8388
268	25-Aug-27		936.72		206.38		1,143.10		29,914.04		0		936.72		0		0		0		208.25		0		0		1.87		12.4		0		206.38		7.8388		7.7685
269	25-Sep-27		911.16		200.02		1,111.18		29,002.87		0		911.16		0		0		0		201.92		0		0		1.9		14.38		0		200.02		7.8388		7.765
270	25-Oct-27		886.29		189.46		1,075.74		28,116.59		0		886.29		0		0		0		189.46		0		0		0		14.48		0		189.46		7.8388		7.8388
271	25-Nov-27		862.07		187.83		1,049.91		27,254.52		0		862.07		0		0		0		189.79		0		0		1.96		16.53		0		187.83		7.8388		7.758
272	25-Dec-27		840.96		178.04		1,019.00		26,413.55		0		840.96		0		0		0		178.04		0		0		0		16.64		0		178.04		7.8388		7.8388
273	25-Jan-28		815.48		176.3		991.78		25,598.08		0		815.48		0		0		0		178.29		0		0		1.99		18.74		0		176.3		7.8388		7.7514
274	25-Feb-28		793.15		170.79		963.94		24,804.93		0		793.15		0		0		0		172.79		0		0		2		20.86		0		170.79		7.8388		7.7481
275	25-Mar-28		771.4		156.63		928.04		24,033.53		0		771.4		0		0		0		156.63		0		0		0		20.99		0		156.63		7.8388		7.8388
276	25-Apr-28		750.24		160.22		910.46		23,283.28		0		750.24		0		0		0		162.23		0		0		2.01		23.14		0		160.22		7.8388		7.7418
277	25-May-28		729.64		152.09		881.73		22,553.65		0		729.64		0		0		0		152.09		0		0		0		23.29		0		152.09		7.8388		7.8388
278	25-Jun-28		709.58		150.24		859.82		21,844.07		0		709.58		0		0		0		152.24		0		0		2		25.45		0		150.24		7.8388		7.7357
279	25-Jul-28		690.06		142.69		832.75		21,154.01		0		690.06		0		0		0		142.69		0		0		0		25.61		0		142.69		7.8388		7.8388
280	25-Aug-28		671.05		140.81		811.86		20,482.96		0		671.05		0		0		0		142.79		0		0		1.98		27.77		0		140.81		7.8388		7.7299
281	25-Sep-28		652.54		136.29		788.83		19,830.42		0		652.54		0		0		0		138.26		0		0		1.97		29.92		0		136.29		7.8388		7.7271
282	25-Oct-28		634.53		129.54		764.07		19,195.89		0		634.53		0		0		0		129.54		0		0		0		30.12		0		129.54		7.8388		7.8388
283	25-Nov-28		616.99		127.64		744.63		18,578.90		0		616.99		0		0		0		129.57		0		0		1.94		32.26		0		127.64		7.8388		7.7216
284	25-Dec-28		599.92		121.36		721.28		17,978.98		0		599.92		0		0		0		121.36		0		0		0		32.47		0		121.36		7.8388		7.8388
285	25-Jan-29		583.3		119.46		702.76		17,395.68		0		583.3		0		0		0		121.36		0		0		1.9		34.58		0		119.46		7.8388		7.7163
286	25-Feb-29		567.11		115.55		682.66		16,828.57		0		567.11		0		0		0		117.42		0		0		1.87		36.68		0		115.55		7.8388		7.7137
287	25-Mar-29		551.36		102.6		653.96		16,277.21		0		551.36		0		0		0		102.6		0		0		0		36.91		0		102.6		7.8388		7.8388
288	25-Apr-29		536.02		108.05		644.07		15,741.19		0		536.02		0		0		0		109.87		0		0		1.82		38.97		0		108.05		7.8388		7.7087
289	25-May-29		521.09		102.83		623.92		15,220.10		0		521.09		0		0		0		102.83		0		0		0		39.23		0		102.83		7.8388		7.8388
290	25-Jun-29		506.55		100.97		607.52		14,713.55		0		506.55		0		0		0		102.74		0		0		1.77		41.26		0		100.97		7.8388		7.7039
291	25-Jul-29		492.4		96.11		588.51		14,221.15		0		492.4		0		0		0		96.11		0		0		0		41.53		0		96.11		7.8388		7.8388
292	25-Aug-29		478.62		94.29		572.91		13,742.53		0		478.62		0		0		0		95.99		0		0		1.71		43.51		0		94.29		7.8388		7.6993
293	25-Sep-29		465.21		91.09		556.29		13,277.33		0		465.21		0		0		0		92.76		0		0		1.68		45.48		0		91.09		7.8388		7.697
294	25-Oct-29		452.15		86.73		538.88		12,825.18		0		452.15		0		0		0		86.73		0		0		0		45.77		0		86.73		7.8388		7.8388
295	25-Nov-29		439.49		84.96		524.45		12,385.69		0		439.49		0		0		0		86.57		0		0		1.61		47.69		0		84.96		7.8388		7.6927
296	25-Dec-29		427.05		80.91		507.96		11,958.64		0		427.05		0		0		0		80.91		0		0		0		48		0		80.91		7.8388		7.8388
297	25-Jan-30		415		79.17		494.18		11,543.64		0		415		0		0		0		80.72		0		0		1.55		49.87		0		79.17		7.8388		7.6885
298	25-Feb-30		403.27		76.41		479.68		11,140.36		0		403.27		0		0		0		77.92		0		0		1.51		51.71		0		76.41		7.8388		7.6865

																														Couponcap
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
299	25-Mar-30		391.85		67.92		459.77		10,748.51		0		391.85		0		0		0		67.92		0		0		0		52.03		0		67.92		7.8388		7.8388
300	25-Apr-30		380.74		71.11		451.84		10,367.77		0		380.74		0		0		0		72.55		0		0		1.45		53.82		0		71.11		7.8388		7.6825
301	25-May-30		369.91		67.73		437.64		9,997.86		0		369.91		0		0		0		67.73		0		0		0		54.17		0		67.73		7.8388		7.8388
302	25-Jun-30		359.38		66.11		425.49		9,638.48		0		359.38		0		0		0		67.49		0		0		1.38		55.9		0		66.11		7.8388		7.6788
303	25-Jul-30		349.12		62.96		412.08		9,289.36		0		349.12		0		0		0		62.96		0		0		0		56.27		0		62.96		7.8388		7.8388
304	25-Aug-30		339.14		61.39		400.53		8,950.23		0		339.14		0		0		0		62.7		0		0		1.31		57.95		0		61.39		7.8388		7.6751
305	25-Sep-30		329.42		59.14		388.56		8,620.81		0		329.42		0		0		0		60.41		0		0		1.28		59.61		0		59.14		7.8388		7.6734
306	25-Oct-30		319.96		56.31		376.27		8,300.85		0		319.96		0		0		0		56.31		0		0		0		60		0		56.31		7.8388		7.8388
307	25-Nov-30		310.75		54.82		365.57		7,990.10		0		310.75		0		0		0		56.03		0		0		1.21		61.6		0		54.82		7.8388		7.6699
308	25-Dec-30		301.78		52.19		353.98		7,688.32		0		301.78		0		0		0		52.19		0		0		0		62		0		52.19		7.8388		7.8388
309	25-Jan-31		293.06		50.76		343.81		7,395.26		0		293.06		0		0		0		51.9		0		0		1.14		63.55		0		50.76		7.8388		7.6667
310	25-Feb-31		284.56		48.81		333.38		7,110.70		0		284.56		0		0		0		49.92		0		0		1.11		65.08		0		48.81		7.8388		7.6651
311	25-Mar-31		276.3		43.35		319.65		6,834.40		0		276.3		0		0		0		43.35		0		0		0		65.48		0		43.35		7.8388		7.8388
312	25-Apr-31		268.25		45.09		313.34		6,566.15		0		268.25		0		0		0		46.13		0		0		1.04		66.95		0		45.09		7.8388		7.662
313	25-May-31		260.42		42.89		303.31		6,305.74		0		260.42		0		0		0		42.89		0		0		0		67.39		0		42.89		7.8388		7.8388
314	25-Jun-31		252.8		41.59		294.38		6,052.94		0		252.8		0		0		0		42.56		0		0		0.98		68.81		0		41.59		7.8388		7.659
315	25-Jul-31		245.38		39.54		284.92		5,807.56		0		245.38		0		0		0		39.54		0		0		0		69.26		0		39.54		7.8388		7.8388
316	25-Aug-31		238.16		38.29		276.45		5,569.40		0		238.16		0		0		0		39.2		0		0		0.91		70.63		0		38.29		7.8388		7.6562
317	25-Sep-31		231.13		36.71		267.84		5,338.27		0		231.13		0		0		0		37.59		0		0		0.88		71.97		0		36.71		7.8388		7.6548
318	25-Oct-31		224.29		34.87		259.17		5,113.98		0		224.29		0		0		0		34.87		0		0		0		72.44		0		34.87		7.8388		7.8388
319	25-Nov-31		217.64		33.7		251.34		4,896.34		0		217.64		0		0		0		34.52		0		0		0.82		73.74		0		33.7		7.8388		7.6521
320	25-Dec-31		211.35		31.98		243.33		4,684.99		0		211.35		0		0		0		31.98		0		0		0		74.23		0		31.98		7.8388		7.8388
321	25-Jan-32		204.86		30.86		235.72		4,480.13		0		204.86		0		0		0		31.62		0		0		0.76		75.48		0		30.86		7.8388		7.6495
322	25-Feb-32		198.73		29.51		228.23		4,281.41		0		198.73		0		0		0		30.24		0		0		0.73		76.71		0		29.51		7.8388		7.6483
323	25-Mar-32		192.76		27.04		219.8		4,088.64		0		192.76		0		0		0		27.04		0		0		0		77.19		0		27.04		7.8388		7.8388
324	25-Apr-32		186.96		26.92		213.88		3,901.68		0		186.96		0		0		0		27.6		0		0		0.68		78.38		0		26.92		7.8388		7.6459
325	25-May-32		181.31		25.49		206.8		3,720.37		0		181.31		0		0		0		25.49		0		0		0		78.89		0		25.49		7.8388		7.8388
326	25-Jun-32		175.82		24.49		200.31		3,544.55		0		175.82		0		0		0		25.11		0		0		0.63		80.04		0		24.49		7.8388		7.6435
327	25-Jul-32		170.48		23.15		193.63		3,374.07		0		170.48		0		0		0		23.15		0		0		0		80.56		0		23.15		7.8388		7.8388
328	25-Aug-32		165.28		22.2		187.48		3,208.79		0		165.28		0		0		0		22.78		0		0		0.57		81.67		0		22.2		7.8388		7.6413
329	25-Sep-32		160.23		21.11		181.34		3,048.57		0		160.23		0		0		0		21.66		0		0		0.55		82.75		0		21.11		7.8388		7.6402
330	25-Oct-32		155.31		19.91		175.22		2,893.26		0		155.31		0		0		0		19.91		0		0		0		83.29		0		19.91		7.8388		7.8388
331	25-Nov-32		150.53		19.03		169.56		2,742.73		0		150.53		0		0		0		19.53		0		0		0.5		84.34		0		19.03		7.8388		7.6381
332	25-Dec-32		145.96		17.92		163.88		2,596.77		0		145.96		0		0		0		17.92		0		0		0		84.89		0		17.92		7.8388		7.8388
333	25-Jan-33		141.35		17.08		158.42		2,455.42		0		141.35		0		0		0		17.53		0		0		0.45		85.9		0		17.08		7.8388		7.6361
334	25-Feb-33		136.95		16.14		153.1		2,318.47		0		136.95		0		0		0		16.57		0		0		0.43		86.9		0		16.14		7.8388		7.6351
335	25-Mar-33		132.68		14.14		146.81		2,185.79		0		132.68		0		0		0		14.14		0		0		0		87.43		0		14.14		7.8388		7.8388
336	25-Apr-33		128.52		14.37		142.89		2,057.27		0		128.52		0		0		0		14.75		0		0		0.39		88.39		0		14.37		7.8388		7.6332
337	25-May-33		124.48		13.44		137.92		1,932.79		0		124.48		0		0		0		13.44		0		0		0		88.97		0		13.44		7.8388		7.8388
338	25-Jun-33		120.56		12.7		133.26		1,812.23		0		120.56		0		0		0		13.05		0		0		0.35		89.9		0		12.7		7.8388		7.6314
339	25-Jul-33		116.74		11.84		128.58		1,695.49		0		116.74		0		0		0		11.84		0		0		0		90.48		0		11.84		7.8388		7.8388
340	25-Aug-33		113.04		11.14		124.18		1,582.45		0		113.04		0		0		0		11.44		0		0		0.31		91.38		0		11.14		7.8388		7.6296
341	25-Sep-33		109.44		10.4		119.83		1,473.01		0		109.44		0		0		0		10.68		0		0		0.29		92.27		0		10.4		7.8388		7.6287
342	25-Oct-33		105.98		9.62		115.6		1,367.03		0		105.98		0		0		0		9.62		0		0		0		92.87		0		9.62		7.8388		7.8388
343	25-Nov-33		102.55		8.98		111.52		1,264.49		0		102.55		0		0		0		9.23		0		0		0.25		93.73		0		8.98		7.8388		7.627
344	25-Dec-33		99.3		8.26		107.56		1,165.19		0		99.3		0		0		0		8.26		0		0		0		94.34		0		8.26		7.8388		7.8388
345	25-Jan-34		96.24		7.65		103.89		1,068.95		0		96.24		0		0		0		7.87		0		0		0.21		95.18		0		7.65		7.8388		7.6253
346	25-Feb-34		93.26		7.02		100.28		975.69		0		93.26		0		0		0		7.22		0		0		0.2		96		0		7.02		7.8388		7.6245
347	25-Mar-34		90.36		5.95		96.31		885.32		0		90.36		0		0		0		5.95		0		0		0		96.59		0		5.95		7.8388		7.8388
348	25-Apr-34		87.54		5.81		93.35		797.78		0		87.54		0		0		0		5.98		0		0		0.16		97.38		0		5.81		7.8388		7.6228
349	25-May-34		84.85		5.21		90.06		712.93		0		84.85		0		0		0		5.21		0		0		0		98.02		0		5.21		7.8388		7.8388
350	25-Jun-34		82.21		4.68		86.88		630.73		0		82.21		0		0		0		4.81		0		0		0.13		98.8		0		4.68		7.8388		7.621
351	25-Jul-34		79.62		4.12		83.74		551.11		0		79.62		0		0		0		4.12		0		0		0		99.44		0		4.12		7.8388		7.8388
352	25-Aug-34		77.09		3.62		80.71		474.02		0		77.09		0		0		0		3.72		0		0		0.1		100.2		0		3.62		7.8388		7.6191
353	25-Sep-34		74.61		3.11		77.72		399.4		0		74.61		0		0		0		3.2		0		0		0.09		100.95		0		3.11		7.8388		7.618
354	25-Oct-34		72.19		2.61		74.8		327.21		0		72.19		0		0		0		2.61		0		0		0		101.61		0		2.61		7.8388		7.8388
355	25-Nov-34		69.83		2.15		71.98		257.38		0		69.83		0		0		0		2.21		0		0		0.06		102.34		0		2.15		7.8388		7.6152
356	25-Dec-34		67.53		1.68		69.21		189.86		0		67.53		0		0		0		1.68		0		0		0		103		0		1.68		7.8388		7.8388
357	25-Jan-35		65.29		1.24		66.53		124.57		0		65.29		0		0		0		1.28		0		0		0.04		103.72		0		1.24		7.8388		7.6105
358	25-Feb-35		63.14		0.82		63.95		61.43		0		63.14		0		0		0		0.84		0		0		0.03		104.42		0		0.82		7.8388		7.6056
359	25-Mar-35		60.3		0.37		60.68		1.13		0		60.3		0		0		0		0.37		0		0		0		105.06		0		0.37		7.8388		7.8388
360	25-Apr-35		1.06		0.01		1.07		0		0		1.06		0.06		0.06		0.06		0.01		0		0		0		105.77		0		0.01		7.8388		7.8388

FNLC 2005-1 Marketing Materials - CashflowsM1

										Sched				Princ		Gross		Accum Gross		Accrued		Interest		Accum Interest		Couponcap		Couponcap		Couponcap Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Accum Shortfall		Payback		Interest		Coupon		Coupon
Total			40,679,999.85		5,603,581.97		46,283,581.82				0		40,679,999.85		0.15		0.15				5,603,600.76		0				18.79				0		5,603,581.97
0	11-May-05		0		0		0		40,680,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		1,576,317.99		52,838.80		1,629,156.79		39,103,682.01		0		1,576,317.99		0		0		0		52,838.80		0		0		0		0		0		52,838.80		3.34		3.34
2	25-Jun-05		1,515,018.02		187,532.90		1,702,550.92		37,588,663.99		0		1,515,018.02		0		0		0		187,532.90		0		0		0		0		0		187,532.90		5.5693		5.5693
3	25-Jul-05		1,457,811.34		176,763.82		1,634,575.16		36,130,852.66		0		1,457,811.34		0		0		0		176,763.82		0		0		0		0		0		176,763.82		5.6431		5.6431
4	25-Aug-05		1,403,580.39		179,330.37		1,582,910.76		34,727,272.27		0		1,403,580.39		0		0		0		179,330.37		0		0		0		0		0		179,330.37		5.7639		5.7639
5	25-Sep-05		1,352,128.37		178,969.70		1,531,098.06		33,375,143.90		0		1,352,128.37		0		0		0		178,969.70		0		0		0		0		0		178,969.70		5.9848		5.9848
6	25-Oct-05		1,303,263.85		170,911.33		1,474,175.18		32,071,880.05		0		1,303,263.85		0		0		0		170,911.33		0		0		0		0		0		170,911.33		6.1451		6.1451
7	25-Nov-05		1,256,801.08		171,062.50		1,427,863.58		30,815,078.97		0		1,256,801.08		0		0		0		171,062.50		0		0		0		0		0		171,062.50		6.194		6.194
8	25-Dec-05		1,212,525.00		161,807.41		1,374,332.41		29,602,553.97		0		1,212,525.00		0		0		0		161,807.41		0		0		0		0		0		161,807.41		6.3011		6.3011
9	25-Jan-06		1,170,011.60		162,102.93		1,332,114.52		28,432,542.37		0		1,170,011.60		0		0		0		162,102.93		0		0		0		0		0		162,102.93		6.3592		6.3592
10	25-Feb-06		1,119,060.03		155,984.88		1,275,044.91		27,313,482.33		0		1,119,060.03		0		0		0		155,984.88		0		0		0		0		0		155,984.88		6.371		6.371
11	25-Mar-06		1,070,218.03		136,359.83		1,206,577.86		26,243,264.30		0		1,070,218.03		0		0		0		136,359.83		0		0		0		0		0		136,359.83		6.4188		6.4188
12	25-Apr-06		1,023,545.13		147,969.58		1,171,514.71		25,219,719.17		0		1,023,545.13		0		0		0		147,969.58		0		0		0		0		0		147,969.58		6.5478		6.5478
13	25-May-06		1,047,746.15		133,826.34		1,181,572.49		24,171,973.02		0		1,047,746.15		0		0		0		133,826.34		0		0		0		0		0		133,826.34		6.3677		6.3677
14	25-Jun-06		998,082.30		133,524.57		1,131,606.87		23,173,890.72		0		998,082.30		0		0		0		133,524.57		0		0		0		0		0		133,524.57		6.4149		6.4149
15	25-Jul-06		957,228.39		124,752.78		1,081,981.16		22,216,662.34		0		957,228.39		0		0		0		124,752.78		0		0		0		0		0		124,752.78		6.46		6.46
16	25-Aug-06		911,828.89		124,477.86		1,036,306.75		21,304,833.45		0		911,828.89		0		0		0		124,477.86		0		0		0		0		0		124,477.86		6.5066		6.5066
17	25-Sep-06		871,546.70		120,212.88		991,759.57		20,433,286.75		0		871,546.70		0		0		0		120,212.88		0		0		0		0		0		120,212.88		6.5526		6.5526
18	25-Oct-06		835,978.59		112,359.24		948,337.83		19,597,308.16		0		835,978.59		0		0		0		112,359.24		0		0		0		0		0		112,359.24		6.5986		6.5986
19	25-Nov-06		796,386.78		112,113.80		908,500.59		18,800,921.38		0		796,386.78		0		0		0		112,113.80		0		0		0		0		0		112,113.80		6.6436		6.6436
20	25-Dec-06		763,910.70		104,746.20		868,656.90		18,037,010.68		0		763,910.70		0		0		0		104,746.20		0		0		0		0		0		104,746.20		6.6856		6.6856
21	25-Jan-07		727,932.42		104,543.47		832,475.88		17,309,078.26		0		727,932.42		0		0		0		104,543.47		0		0		0		0		0		104,543.47		6.7309		6.7309
22	25-Feb-07		695,964.33		100,977.17		796,941.50		16,613,113.93		0		695,964.33		0		0		0		100,977.17		0		0		0		0		0		100,977.17		6.7747		6.7747
23	25-Mar-07		677,280.28		88,036.77		765,317.05		15,935,833.65		0		677,280.28		0		0		0		88,036.77		0		0		0		0		0		88,036.77		6.8133		6.8133
24	25-Apr-07		645,572.12		94,036.34		739,608.45		15,290,261.53		0		645,572.12		0		0		0		94,036.34		0		0		0		0		0		94,036.34		6.8527		6.8527
25	25-May-07		621,740.85		85,766.90		707,507.75		14,668,520.68		0		621,740.85		0		0		0		85,766.90		0		0		0		0		0		85,766.90		6.7311		6.7311
26	25-Jun-07		592,120.21		85,382.04		677,502.25		14,076,400.47		0		592,120.21		0		0		0		85,382.04		0		0		0		0		0		85,382.04		6.7596		6.7596
27	25-Jul-07		568,632.03		79,646.62		648,278.65		13,507,768.44		0		568,632.03		0		0		0		79,646.62		0		0		0		0		0		79,646.62		6.7898		6.7898
28	25-Aug-07		541,568.73		79,303.70		620,872.43		12,966,199.71		0		541,568.73		0		0		0		79,303.70		0		0		0		0		0		79,303.70		6.8179		6.8179
29	25-Sep-07		519,277.58		76,416.69		595,694.27		12,446,922.14		0		519,277.58		0		0		0		76,416.69		0		0		0		0		0		76,416.69		6.8441		6.8441
30	25-Oct-07		500,528.72		71,285.60		571,814.31		11,946,393.42		0		500,528.72		0		0		0		71,285.60		0		0		0		0		0		71,285.60		6.8726		6.8726
31	25-Nov-07		476,659.88		70,975.32		547,635.19		11,469,733.55		0		476,659.88		0		0		0		70,975.32		0		0		0		0		0		70,975.32		6.8994		6.8994
32	25-Dec-07		457,999.21		66,192.79		524,192.00		11,011,734.33		0		457,999.21		0		0		0		66,192.79		0		0		0		0		0		66,192.79		6.9253		6.9253
33	25-Jan-08		436,187.99		65,920.19		502,108.18		10,575,546.35		0		436,187.99		0		0		0		65,920.19		0		0		0		0		0		65,920.19		6.9519		6.9519
34	25-Feb-08		417,270.07		63,548.52		480,818.58		10,158,276.28		0		417,270.07		0		0		0		63,548.52		0		0		0		0		0		63,548.52		6.9782		6.9782
35	25-Mar-08		407,302.10		57,319.03		464,621.13		9,750,974.18		0		407,302.10		0		0		0		57,319.03		0		0		0		0		0		57,319.03		7.0046		7.0046
36	25-Apr-08		393,392.90		58,984.94		452,377.85		9,357,581.28		0		393,392.90		0		0		0		58,984.94		0		0		0		0		0		58,984.94		7.0248		7.0248
37	25-May-08		379,111.69		54,047.05		433,158.74		8,978,469.59		0		379,111.69		0		0		0		54,047.05		0		0		0		0		0		54,047.05		6.9309		6.9309
38	25-Jun-08		361,210.85		53,723.60		414,934.44		8,617,258.74		0		361,210.85		0		0		0		53,723.60		0		0		0		0		0		53,723.60		6.9487		6.9487
39	25-Jul-08		347,349.62		50,033.96		397,383.57		8,269,909.13		0		347,349.62		0		0		0		50,033.96		0		0		0		0		0		50,033.96		6.9675		6.9675
40	25-Aug-08		330,960.55		49,745.20		380,705.76		7,938,948.57		0		330,960.55		0		0		0		49,745.20		0		0		0		0		0		49,745.20		6.9854		6.9854
41	25-Sep-08		316,318.35		49,151.07		365,469.42		7,622,630.22		0		316,318.35		0		0		0		49,151.07		0		0		0		0		0		49,151.07		7.1897		7.1897
42	25-Oct-08		306,792.50		45,784.06		352,576.55		7,315,837.73		0		306,792.50		0		0		0		45,784.06		0		0		0		0		0		45,784.06		7.2076		7.2076
43	25-Nov-08		292,314.25		45,505.61		337,819.85		7,023,523.48		0		292,314.25		0		0		0		45,505.61		0		0		0		0		0		45,505.61		7.2234		7.2234
44	25-Dec-08		281,254.09		42,383.45		323,637.54		6,742,269.39		0		281,254.09		0		0		0		42,383.45		0		0		0		0		0		42,383.45		7.2414		7.2414
45	25-Jan-09		267,979.60		42,137.65		310,117.25		6,474,289.79		0		267,979.60		0		0		0		42,137.65		0		0		0		0		0		42,137.65		7.2578		7.2578
46	25-Feb-09		256,600.36		40,553.71		297,154.07		6,217,689.43		0		256,600.36		0		0		0		40,553.71		0		0		0		0		0		40,553.71		7.2741		7.2741
47	25-Mar-09		250,337.75		35,257.20		285,594.95		5,967,351.68		0		250,337.75		0		0		0		35,257.20		0		0		0		0		0		35,257.20		7.2906		7.2906
48	25-Apr-09		237,637.92		37,537.64		275,175.57		5,729,713.76		0		237,637.92		0		0		0		37,537.64		0		0		0		0		0		37,537.64		7.3051		7.3051
49	25-May-09		229,060.68		34,616.54		263,677.23		5,500,653.07		0		229,060.68		0		0		0		34,616.54		0		0		0		0		0		34,616.54		7.2499		7.2499
50	25-Jun-09		218,321.78		34,408.14		252,729.92		5,282,331.30		0		218,321.78		0		0		0		34,408.14		0		0		0		0		0		34,408.14		7.2642		7.2642
51	25-Jul-09		210,181.15		32,033.38		242,214.52		5,072,150.15		0		210,181.15		0		0		0		32,033.38		0		0		0		0		0		32,033.38		7.2771		7.2771
52	25-Aug-09		200,353.43		31,832.56		232,185.99		4,871,796.72		0		200,353.43		0		0		0		31,832.56		0		0		0		0		0		31,832.56		7.2882		7.2882
53	25-Sep-09		192,461.52		30,630.53		223,092.04		4,679,335.20		0		192,461.52		0		0		0		30,630.53		0		0		0		0		0		30,630.53		7.3014		7.3014
54	25-Oct-09		186,291.18		28,519.38		214,810.56		4,493,044.02		0		186,291.18		0		0		0		28,519.38		0		0		0		0		0		28,519.38		7.3137		7.3137
55	25-Nov-09		177,614.03		28,340.50		205,954.53		4,315,429.99		0		177,614.03		0		0		0		28,340.50		0		0		0		0		0		28,340.50		7.325		7.325
56	25-Dec-09		171,058.38		26,385.26		197,443.64		4,144,371.60		0		171,058.38		0		0		0		26,385.26		0		0		0		0		0		26,385.26		7.337		7.337
57	25-Jan-10		163,103.25		26,224.35		189,327.61		3,981,268.35		0		163,103.25		0		0		0		26,224.35		0		0		0		0		0		26,224.35		7.3483		7.3483
58	25-Feb-10		156,306.73		25,235.48		181,542.21		3,824,961.62		0		156,306.73		0		0		0		25,235.48		0		0		0		0		0		25,235.48		7.3609		7.3609
59	25-Mar-10		152,803.24		21,931.18		174,734.42		3,672,158.39		0		152,803.24		0		0		0		21,931.18		0		0		0		0		0		21,931.18		7.3719		7.3719
60	25-Apr-10		144,626.94		23,338.78		167,965.72		3,527,531.45		0		144,626.94		0		0		0		23,338.78		0		0		0		0		0		23,338.78		7.3807		7.3807
61	25-May-10		139,192.82		21,872.75		161,065.57		3,388,338.63		0		139,192.82		0		0		0		21,872.75		0		0		0		0		0		21,872.75		7.4407		7.4407
62	25-Jun-10		132,730.87		21,744.72		154,475.59		3,255,607.76		0		132,730.87		0		0		0		21,744.72		0		0		0		0		0		21,744.72		7.4526		7.4526
63	25-Jul-10		127,889.62		20,250.42		148,140.04		3,127,718.14		0		127,889.62		0		0		0		20,250.42		0		0		0		0		0		20,250.42		7.4642		7.4642
64	25-Aug-10		121,966.63		20,131.71		142,098.33		3,005,751.51		0		121,966.63		0		0		0		20,131.71		0		0		0		0		0		20,131.71		7.4747		7.4747
65	25-Sep-10		116,957.88		19,375.91		136,333.79		2,888,793.63		0		116,957.88		0		0		0		19,375.91		0		0		0		0		0		19,375.91		7.486		7.486
66	25-Oct-10		112,776.41		18,047.74		130,824.15		2,776,017.22		0		112,776.41		0		0		0		18,047.74		0		0		0		0		0		18,047.74		7.497		7.497
67	25-Nov-10		107,567.51		17,948.05		125,515.56		2,668,449.70		0		107,567.51		0		0		0		17,948.05		0		0		0		0		0		17,948.05		7.5082		7.5082
68	25-Dec-10		103,689.40		16,720.06		120,409.46		2,564,760.30		0		103,689.40		0		0		0		16,720.06		0		0		0		0		0		16,720.06		7.519		7.519
69	25-Jan-11		98,914.72		16,625.03		115,539.76		2,465,845.58		0		98,914.72		0		0		0		16,625.03		0		0		0		0		0		16,625.03		7.5276		7.5276
70	25-Feb-11		94,858.93		16,006.58		110,865.51		2,370,986.65		0		94,858.93		0		0		0		16,006.58		0		0		0		0		0		16,006.58		7.5383		7.5383
71	25-Mar-11		92,467.78		13,919.27		106,387.05		2,278,518.87		0		92,467.78		0		0		0		13,919.27		0		0		0		0		0		13,919.27		7.548		7.548
72	25-Apr-11		87,349.10		14,824.92		102,174.01		2,191,169.77		0		87,349.10		0		0		0		14,824.92		0		0		0		0		0		14,824.92		7.5558		7.5558
73	25-May-11		84,245.05		13,808.93		98,053.98		2,106,924.73		0		84,245.05		0		0		0		13,808.93		0		0		0		0		0		13,808.93		7.5625		7.5625
74	25-Jun-11		80,388.66		13,735.67		94,124.34		2,026,536.06		0		80,388.66		0		0		0		13,735.67		0		0		0		0		0		13,735.67		7.5708		7.5708
75	25-Jul-11		77,542.82		12,799.77		90,342.59		1,948,993.25		0		77,542.82		0		0		0		12,799.77		0		0		0		0		0		12,799.77		7.5793		7.5793
76	25-Aug-11		73,999.73		12,735.78		86,735.51		1,874,993.52		0		73,999.73		0		0		0		12,735.78		0		0		0		0		0		12,735.78		7.5885		7.5885
77	25-Sep-11		71,022.32		12,265.62		83,287.94		1,803,971.20		0		71,022.32		0		0		0		12,265.62		0		0		0		0		0		12,265.62		7.5968		7.5968
78	25-Oct-11		68,554.95		11,432.07		79,987.02		1,735,416.24		0		68,554.95		0		0		0		11,432.07		0		0		0		0		0		11,432.07		7.6046		7.6046
79	25-Nov-11		65,435.28		11,376.31		76,811.60		1,669,980.96		0		65,435.28		0		0		0		11,376.31		0		0		0		0		0		11,376.31		7.6127		7.6127
80	25-Dec-11		63,148.22		10,605.91		73,754.13		1,606,832.74		0		63,148.22		0		0		0		10,605.91		0		0		0		0		0		10,605.91		7.6211		7.6211
81	25-Jan-12		60,283.32		10,554.02		70,837.34		1,546,549.41		0		60,283.32		0		0		0		10,554.02		0		0		0		0		0		10,554.02		7.6276		7.6276
82	25-Feb-12		57,866.62		10,168.45		68,035.08		1,488,682.79		0		57,866.62		0		0		0		10,168.45		0		0		0		0		0		10,168.45		7.6354		7.6354
83	25-Mar-12		56,174.84		9,165.25		65,340.09		1,432,507.95		0		56,174.84		0		0		0		9,165.25		0		0		0		0		0		9,165.25		7.6427		7.6427
84	25-Apr-12		53,346.29		9,435.29		62,781.58		1,379,161.65		0		53,346.29		0		0		0		9,435.29		0		0		0		0		0		9,435.29		7.6489		7.6489
85	25-May-12		51,502.38		8,804.91		60,307.29		1,327,659.28		0		51,502.38		0		0		0		8,804.91		0		0		0		0		0		8,804.91		7.6611		7.6611
86	25-Jun-12		49,180.22		8,765.96		57,946.19		1,278,479.06		0		49,180.22		0		0		0		8,765.96		0		0		0		0		0		8,765.96		7.6675		7.6675
87	25-Jul-12		47,494.15		8,177.26		55,671.41		1,230,984.90		0		47,494.15		0		0		0		8,177.26		0		0		0		0		0		8,177.26		7.6753		7.6753
88	25-Aug-12		45,359.04		8,141.76		53,500.80		1,185,625.87		0		45,359.04		0		0		0		8,141.76		0		0		0		0		0		8,141.76		7.6808		7.6808
89	25-Sep-12		43,569.87		7,848.09		51,417.96		1,142,055.99		0		43,569.87		0		0		0		7,848.09		0		0		0		0		0		7,848.09		7.687		7.687
90	25-Oct-12		42,097.75		7,322.10		49,419.86		1,099,958.24		0		42,097.75		0		0		0		7,322.10		0		0		0		0		0		7,322.10		7.6936		7.6936
91	25-Nov-12		40,213.03		7,292.20		47,505.23		1,059,745.21		0		40,213.03		0		0		0		7,292.20		0		0		0		0		0		7,292.20		7.6988		7.6988
92	25-Dec-12		38,855.49		6,804.09		45,659.58		1,020,889.72		0		38,855.49		0		0		0		6,804.09		0		0		0		0		0		6,804.09		7.7046		7.7046
93	25-Jan-13		37,120.24		6,778.03		43,898.27		983,769.48		0		37,120.24		0		0		0		6,778.03		0		0		0		0		0		6,778.03		7.7102		7.7102
94	25-Feb-13		35,668.18		6,536.15		42,204.34		948,101.29		0		35,668.18		0		0		0		6,536.15		0		0		0		0		0		6,536.15		7.7156		7.7156
95	25-Mar-13		34,881.28		5,694.00		40,575.28		913,220.01		0		34,881.28		0		0		0		5,694.00		0		0		0		0		0		5,694.00		7.7216		7.7216
96	25-Apr-13		32,970.43		6,074.66		39,045.09		880,249.58		0		32,970.43		0		0		0		6,074.66		0		0		0		0		0		6,074.66		7.7248		7.7248
97	25-May-13		31,916.27		5,625.53		37,541.80		848,333.31		0		31,916.27		0		0		0		5,625.53		0		0		0		0		0		5,625.53		7.669		7.669
98	25-Jun-13		30,504.66		5,604.69		36,109.35		817,828.65		0		30,504.66		0		0		0		5,604.69		0		0		0		0		0		5,604.69		7.6723		7.6723
99	25-Jul-13		29,495.76		5,231.99		34,727.75		788,332.89		0		29,495.76		0		0		0		5,231.99		0		0		0		0		0		5,231.99		7.6769		7.6769
100	25-Aug-13		28,195.22		5,213.44		33,408.66		760,137.68		0		28,195.22		0		0		0		5,213.44		0		0		0		0		0		5,213.44		7.6799		7.6799
101	25-Sep-13		27,113.09		5,029.47		32,142.55		733,024.59		0		27,113.09		0		0		0		5,029.47		0		0		0		0		0		5,029.47		7.6837		7.6837
102	25-Oct-13		26,229.19		4,695.69		30,924.89		706,795.40		0		26,229.19		0		0		0		4,695.69		0		0		0		0		0		4,695.69		7.6871		7.6871
103	25-Nov-13		25,077.95		4,680.36		29,758.31		681,717.44		0		25,077.95		0		0		0		4,680.36		0		0		0		0		0		4,680.36		7.69		7.69
104	25-Dec-13		24,261.41		4,371.12		28,632.53		657,456.03		0		24,261.41		0		0		0		4,371.12		0		0		0		0		0		4,371.12		7.6943		7.6943
105	25-Jan-14		23,200.05		4,357.37		27,557.42		634,255.98		0		23,200.05		0		0		0		4,357.37		0		0		0		0		0		4,357.37		7.6966		7.6966
106	25-Feb-14		22,317.37		4,205.03		26,522.40		611,938.61		0		22,317.37		0		0		0		4,205.03		0		0		0		0		0		4,205.03		7.6992		7.6992
107	25-Mar-14		21,855.71		3,665.97		25,521.69		590,082.90		0		21,855.71		0		0		0		3,665.97		0		0		0		0		0		3,665.97		7.7024		7.7024
108	25-Apr-14		20,669.51		3,914.31		24,583.81		569,413.39		0		20,669.51		0		0		0		3,914.31		0		0		0		0		0		3,914.31		7.7034		7.7034
109	25-May-14		19,889.08		3,783.23		23,672.31		549,524.32		0		19,889.08		0		0		0		3,783.23		0		0		0		0		0		3,783.23		7.9729		7.9729
110	25-Jun-14		19,019.41		3,774.82		22,794.23		530,504.90		0		19,019.41		0		0		0		3,774.82		0		0		0		0		0		3,774.82		7.9772		7.9772
111	25-Jul-14		18,416.87		3,528.83		21,945.70		512,088.03		0		18,416.87		0		0		0		3,528.83		0		0		0		0		0		3,528.83		7.9822		7.9822
112	25-Aug-14		17,613.90		3,521.68		21,135.58		494,474.13		0		17,613.90		0		0		0		3,521.68		0		0		0		0		0		3,521.68		7.9863		7.9863
113	25-Sep-14		16,952.35		3,402.93		20,355.28		477,521.78		0		16,952.35		0		0		0		3,402.93		0		0		0		0		0		3,402.93		7.9919		7.9919
114	25-Oct-14		16,423.32		3,181.65		19,604.97		461,098.46		0		16,423.32		0		0		0		3,181.65		0		0		0		0		0		3,181.65		7.9954		7.9954

FNLC 2005-1 Marketing Materials - CashflowsM1

										Sched				Princ		Gross		Accum Gross		Accrued		Interest		Accum Interest			Couponcap		Couponcap		Couponcap Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall			Shortfall		Accum Shortfall		Payback		Interest		Coupon		Coupon
115	25-Nov-14		15,710.59		3,175.90		18,886.49		445,387.87		0		15,710.59		0		0		0		3,175.90		0		0			0		0		0		3,175.90		7.9986		7.9986
116	25-Dec-14		15,221.29		2,970.48		18,191.76		430,166.58		0		15,221.29		0		0		0		2,970.48		0		0			0		0		0		2,970.48		8.0033		8.0033
117	25-Jan-15		14,562.68		2,965.63		17,528.31		415,603.90		0		14,562.68		0		0		0		2,965.63		0		0			0		0		0		2,965.63		8.0061		8.0061
118	25-Feb-15		14,022.09		2,866.56		16,888.65		401,581.81		0		14,022.09		0		0		0		2,866.56		0		0			0		0		0		2,866.56		8.0098		8.0098
119	25-Mar-15		13,764.81		2,502.82		16,267.63		387,817.00		0		13,764.81		0		0		0		2,502.82		0		0			0		0		0		2,502.82		8.0131		8.0131
120	25-Apr-15		13,001.69		2,676.60		15,678.29		374,815.31		0		13,001.69		0		0		0		2,676.60		0		0			0		0		0		2,676.60		8.0149		8.0149
121	25-May-15		12,634.62		2,471.84		15,106.46		362,180.70		0		12,634.62		0		0		0		2,471.84		0		0			0		0		0		2,471.84		7.9138		7.9138
122	25-Jun-15		12,094.02		2,468.14		14,562.16		350,086.68		0		12,094.02		0		0		0		2,468.14		0		0			0		0		0		2,468.14		7.9138		7.9138
123	25-Jul-15		11,726.72		2,308.76		14,035.48		338,359.96		0		11,726.72		0		0		0		2,308.76		0		0			0		0		0		2,308.76		7.9138		7.9138
124	25-Aug-15		11,226.47		2,305.81		13,532.28		327,133.49		0		11,226.47		0		0		0		2,305.81		0		0			0		0		0		2,305.81		7.9138		7.9138
125	25-Sep-15		10,817.83		2,229.30		13,047.13		316,315.66		0		10,817.83		0		0		0		2,229.30		0		0			0		0		0		2,229.30		7.9138		7.9138
126	25-Oct-15		10,491.62		2,086.05		12,577.67		305,824.04		0		10,491.62		0		0		0		2,086.05		0		0			0		0		0		2,086.05		7.9138		7.9138
127	25-Nov-15		10,047.35		2,084.09		12,131.44		295,776.68		0		10,047.35		0		0		0		2,084.09		0		0			0		0		0		2,084.09		7.9138		7.9138
128	25-Dec-15		9,746.07		1,950.60		11,696.67		286,030.61		0		9,746.07		0		0		0		1,950.60		0		0			0		0		0		1,950.60		7.9138		7.9138
129	25-Jan-16		9,335.38		1,949.20		11,284.59		276,695.23		0		9,335.38		0		0		0		1,949.20		0		0			0		0		0		1,949.20		7.9138		7.9138
130	25-Feb-16		8,999.51		1,885.58		10,885.10		267,695.71		0		8,999.51		0		0		0		1,885.58		0		0			0		0		0		1,885.58		7.9138		7.9138
131	25-Mar-16		8,788.83		1,706.56		10,495.39		258,906.89		0		8,788.83		0		0		0		1,706.56		0		0			0		0		0		1,706.56		7.9138		7.9138
132	25-Apr-16		8,366.36		1,764.36		10,130.73		250,540.53		0		8,366.36		0		0		0		1,764.36		0		0			0		0		0		1,764.36		7.9138		7.9138
133	25-May-16		8,117.94		1,652.27		9,770.22		242,422.58		0		8,117.94		0		0		0		1,652.27		0		0			0		0		0		1,652.27		7.9138		7.9138
134	25-Jun-16		7,780.03		1,652.03		9,432.06		234,642.55		0		7,780.03		0		0		0		1,652.03		0		0			0		0		0		1,652.03		7.9138		7.9138
135	25-Jul-16		7,549.93		1,547.43		9,097.36		227,092.62		0		7,549.93		0		0		0		1,547.43		0		0			0		0		0		1,547.43		7.9138		7.9138
136	25-Aug-16		7,237.16		1,547.56		8,784.72		219,855.46		0		7,237.16		0		0		0		1,547.56		0		0			0		0		0		1,547.56		7.9138		7.9138
137	25-Sep-16		6,980.80		1,498.24		8,479.04		212,874.66		0		6,980.80		0		0		0		1,498.24		0		0			0		0		0		1,498.24		7.9138		7.9138
138	25-Oct-16		6,776.41		1,403.87		8,180.29		206,098.25		0		6,776.41		0		0		0		1,403.87		0		0			0		0		0		1,403.87		7.9138		7.9138
139	25-Nov-16		6,496.80		1,404.49		7,901.29		199,601.45		0		6,496.80		0		0		0		1,404.49		0		0			0		0		0		1,404.49		7.9138		7.9138
140	25-Dec-16		6,307.86		1,316.34		7,624.20		193,293.59		0		6,307.86		0		0		0		1,316.34		0		0			0		0		0		1,316.34		7.9138		7.9138
141	25-Jan-17		6,048.24		1,317.23		7,365.47		187,245.35		0		6,048.24		0		0		0		1,317.23		0		0			0		0		0		1,317.23		7.9138		7.9138
142	25-Feb-17		5,836.26		1,276.01		7,112.28		181,409.09		0		5,836.26		0		0		0		1,276.01		0		0			0		0		0		1,276.01		7.9138		7.9138
143	25-Mar-17		5,743.93		1,116.61		6,860.54		175,665.15		0		5,743.93		0		0		0		1,116.61		0		0			0		0		0		1,116.61		7.9138		7.9138
144	25-Apr-17		5,436.27		1,197.10		6,633.37		170,228.89		0		5,436.27		0		0		0		1,197.10		0		0			0		0		0		1,197.10		7.9138		7.9138
145	25-May-17		5,280.76		1,122.63		6,403.39		164,948.13		0		5,280.76		0		0		0		1,122.63		0		0			0		0		0		1,122.63		7.9138		7.9138
146	25-Jun-17		5,065.02		1,124.07		6,189.09		159,883.11		0		5,065.02		0		0		0		1,124.07		0		0			0		0		0		1,124.07		7.9138		7.9138
147	25-Jul-17		4,920.82		1,054.40		5,975.22		154,962.29		0		4,920.82		0		0		0		1,054.40		0		0			0		0		0		1,054.40		7.9138		7.9138
148	25-Aug-17		4,720.65		1,056.02		5,776.67		150,241.64		0		4,720.65		0		0		0		1,056.02		0		0			0		0		0		1,056.02		7.9138		7.9138
149	25-Sep-17		4,557.86		1,023.85		5,581.70		145,683.78		0		4,557.86		0		0		0		1,023.85		0		0			0		0		0		1,023.85		7.9138		7.9138
150	25-Oct-17		4,428.62		960.76		5,389.38		141,255.15		0		4,428.62		0		0		0		960.76		0		0			0		0		0		960.76		7.9138		7.9138
151	25-Nov-17		4,250.06		962.61		5,212.66		137,005.10		0		4,250.06		0		0		0		962.61		0		0			0		0		0		962.61		7.9138		7.9138
152	25-Dec-17		4,129.60		903.53		5,033.13		132,875.49		0		4,129.60		0		0		0		903.53		0		0			0		0		0		903.53		7.9138		7.9138
153	25-Jan-18		3,964.64		905.5		4,870.14		128,910.86		0		3,964.64		0		0		0		905.5		0		0			0		0		0		905.5		7.9138		7.9138
154	25-Feb-18		3,832.24		878.48		4,710.72		125,078.62		0		3,832.24		0		0		0		878.48		0		0			0		0		0		878.48		7.9138		7.9138
155	25-Mar-18		3,768.78		769.88		4,538.66		121,309.84		0		3,768.78		0		0		0		769.88		0		0			0		0		0		769.88		7.9138		7.9138
156	25-Apr-18		3,581.41		826.69		4,408.09		117,728.43		0		3,581.41		0		0		0		826.69		0		0			0		0		0		826.69		7.9138		7.9138
157	25-May-18		3,472.16		776.4		4,248.56		114,256.27		0		3,472.16		0		0		0		776.4		0		0			0		0		0		776.4		7.9138		7.9138
158	25-Jun-18		3,348.04		778.62		4,126.65		110,908.24		0		3,348.04		0		0		0		778.62		0		0			0		0		0		778.62		7.9138		7.9138
159	25-Jul-18		3,242.29		731.42		3,973.71		107,665.95		0		3,242.29		0		0		0		731.42		0		0			0		0		0		731.42		7.9138		7.9138
160	25-Aug-18		3,130.83		733.71		3,864.54		104,535.12		0		3,130.83		0		0		0		733.71		0		0			0		0		0		733.71		7.9138		7.9138
161	25-Sep-18		3,027.91		712.37		3,740.28		101,507.21		0		3,027.91		0		0		0		712.37		0		0			0		0		0		712.37		7.9138		7.9138
162	25-Oct-18		2,928.59		669.42		3,598.02		98,578.62		0		2,928.59		0		0		0		669.42		0		0			0		0		0		669.42		7.9138		7.9138
163	25-Nov-18		2,887.39		671.78		3,559.17		95,691.23		0		2,887.39		0		0		0		671.78		0		0			0		0		0		671.78		7.9138		7.9138
164	25-Dec-18		2,848.62		631.07		3,479.69		92,842.61		0		2,848.62		0		0		0		631.07		0		0			0		0		0		631.07		7.9138		7.9138
165	25-Jan-19		2,755.83		632.69		3,388.52		90,086.78		0		2,755.83		0		0		0		632.69		0		0			0		0		0		632.69		7.9138		7.9138
166	25-Feb-19		2,666.25		613.91		3,280.17		87,420.53		0		2,666.25		0		0		0		613.91		0		0			0		0		0		613.91		7.9138		7.9138
167	25-Mar-19		2,579.77		538.09		3,117.86		84,840.75		0		2,579.77		0		0		0		538.09		0		0			0		0		0		538.09		7.9138		7.9138
168	25-Apr-19		2,496.29		578.16		3,074.45		82,344.46		0		2,496.29		0		0		0		578.16		0		0			0		0		0		578.16		7.9138		7.9138
169	25-May-19		2,416.22		543.05		2,959.27		79,928.24		0		2,416.22		0		0		0		543.05		0		0			0		0		0		543.05		7.9138		7.9138
170	25-Jun-19		2,338.88		544.68		2,883.57		77,589.36		0		2,338.88		0		0		0		544.68		0		0			0		0		0		544.68		7.9138		7.9138
171	25-Jul-19		2,264.17		511.69		2,775.86		75,325.19		0		2,264.17		0		0		0		511.69		0		0			0		0		0		511.69		7.9138		7.9138
172	25-Aug-19		2,191.99		513.32		2,705.30		73,133.20		0		2,191.99		0		0		0		513.32		0		0			0		0		0		513.32		7.9138		7.9138
173	25-Sep-19		2,122.25		498.38		2,620.62		71,010.96		0		2,122.25		0		0		0		498.38		0		0			0		0		0		498.38		7.9138		7.9138
174	25-Oct-19		2,054.85		468.31		2,523.16		68,956.10		0		2,054.85		0		0		0		468.31		0		0			0		0		0		468.31		7.9138		7.9138
175	25-Nov-19		1,989.72		469.91		2,459.63		66,966.38		0		1,989.72		0		0		0		469.91		0		0			0		0		0		469.91		7.9138		7.9138
176	25-Dec-19		1,926.78		441.63		2,368.41		65,039.61		0		1,926.78		0		0		0		441.63		0		0			0		0		0		441.63		7.9138		7.9138
177	25-Jan-20		1,865.93		443.22		2,309.15		63,173.68		0		1,865.93		0		0		0		443.22		0		0			0		0		0		443.22		7.9138		7.9138
178	25-Feb-20		2,009.24		430.51		2,439.75		61,164.43		0		2,009.24		0		0		0		430.51		0		0			0		0		0		430.51		7.9138		7.9138
179	25-Mar-20		7,199.71		389.92		7,589.63		53,964.73		0		7,199.71		0		0		0		389.92		0		0	��		0		0		0		389.92		7.9138		7.9138
180	25-Apr-20		1,580.22		367.75		1,947.97		52,384.51		0		1,580.22		0		0		0		367.75		0		0			0		0		0		367.75		7.9138		7.9138
181	25-May-20		1,509.21		345.47		1,854.68		50,875.30		0		1,509.21		0		0		0		345.47		0		0			0		0		0		345.47		7.9138		7.9138
182	25-Jun-20		1,463.87		346.7		1,810.57		49,411.43		0		1,463.87		0		0		0		346.7		0		0			0		0		0		346.7		7.9138		7.9138
183	25-Jul-20		1,419.06		325.86		1,744.92		47,992.37		0		1,419.06		0		0		0		325.86		0		0			0		0		0		325.86		7.9138		7.9138
184	25-Aug-20		1,375.93		327.05		1,702.98		46,616.44		0		1,375.93		0		0		0		327.05		0		0			0		0		0		327.05		7.9138		7.9138
185	25-Sep-20		1,334.27		317.68		1,651.94		45,282.18		0		1,334.27		0		0		0		317.68		0		0			0		0		0		317.68		7.9138		7.9138
186	25-Oct-20		1,294.07		298.63		1,592.70		43,988.11		0		1,294.07		0		0		0		298.63		0		0			0		0		0		298.63		7.9138		7.9138
187	25-Nov-20		1,255.30		299.76		1,555.07		42,732.80		0		1,255.30		0		0		0		299.76		0		0			0		0		0		299.76		7.9138		7.9138
188	25-Dec-20		1,217.82		281.82		1,499.64		41,514.98		0		1,217.82		0		0		0		281.82		0		0			0		0		0		281.82		7.9138		7.9138
189	25-Jan-21		1,181.64		282.91		1,464.55		40,333.34		0		1,181.64		0		0		0		282.91		0		0			0		0		0		282.91		7.9138		7.9138
190	25-Feb-21		1,146.65		274.86		1,421.50		39,186.69		0		1,146.65		0		0		0		274.86		0		0			0		0		0		274.86		7.9138		7.9138
191	25-Mar-21		1,112.82		241.2		1,354.02		38,073.88		0		1,112.82		0		0		0		241.2		0		0			0		0		0		241.2		7.9138		7.9138
192	25-Apr-21		1,080.16		259.46		1,339.62		36,993.72		0		1,080.16		0		0		0		259.46		0		0			0		0		0		259.46		7.9138		7.9138
193	25-May-21		1,048.51		243.97		1,292.47		35,945.21		0		1,048.51		0		0		0		243.97		0		0			0		0		0		243.97		7.9138		7.9138
194	25-Jun-21		1,017.90		244.95		1,262.85		34,927.31		0		1,017.90		0		0		0		244.95		0		0			0		0		0		244.95		7.9138		7.9138
195	25-Jul-21		988.26		230.34		1,218.60		33,939.05		0		988.26		0		0		0		230.34		0		0			0		0		0		230.34		7.9138		7.9138
196	25-Aug-21		959.59		231.28		1,190.87		32,979.46		0		959.59		0		0		0		231.28		0		0			0		0		0		231.28		7.9138		7.9138
197	25-Sep-21		931.81		224.74		1,156.56		32,047.65		0		931.81		0		0		0		224.74		0		0			0		0		0		224.74		7.9138		7.9138
198	25-Oct-21		904.92		211.35		1,116.27		31,142.74		0		904.92		0		0		0		211.35		0		0			0		0		0		211.35		7.9138		7.9138
199	25-Nov-21		878.87		212.23		1,091.10		30,263.86		0		878.87		0		0		0		212.23		0		0			0		0		0		212.23		7.9138		7.9138
200	25-Dec-21		853.64		199.59		1,053.22		29,410.22		0		853.64		0		0		0		199.59		0		0			0		0		0		199.59		7.9138		7.9138
201	25-Jan-22		829.2		200.42		1,029.62		28,581.03		0		829.2		0		0		0		200.42		0		0			0		0		0		200.42		7.9138		7.9138
202	25-Feb-22		805.5		194.77		1,000.27		27,775.53		0		805.5		0		0		0		194.77		0		0			0		0		0		194.77		7.9138		7.9138
203	25-Mar-22		782.54		170.96		953.5		26,992.99		0		782.54		0		0		0		170.96		0		0			0		0		0		170.96		7.9138		7.9138
204	25-Apr-22		759.4		183.95		943.35		26,233.58		0		759.4		0		0		0		183.95		0		0			0		0		0		183.95		7.9138		7.9138
205	25-May-22		739.19		173.01		912.2		25,494.39		0		739.19		0		0		0		173.01		0		0			0		0		0		173.01		7.9138		7.9138
206	25-Jun-22		717.8		173.74		891.53		24,776.59		0		717.8		0		0		0		173.74		0		0			0		0		0		173.74		7.9138		7.9138
207	25-Jul-22		699.55		163.4		862.95		24,077.04		0		699.55		0		0		0		163.4		0		0			0		0		0		163.4		7.9138		7.9138
208	25-Aug-22		677.77		164.08		841.85		23,399.27		0		677.77		0		0		0		164.08		0		0			0		0		0		164.08		7.9138		7.9138
209	25-Sep-22		658.68		159.46		818.14		22,740.59		0		658.68		0		0		0		159.46		0		0			0		0		0		159.46		7.9138		7.9138
210	25-Oct-22		640.16		149.97		790.13		22,100.43		0		640.16		0		0		0		149.97		0		0			0		0		0		149.97		7.9138		7.9138
211	25-Nov-22		622.2		150.61		772.8		21,478.24		0		622.2		0		0		0		150.61		0		0			0		0		0		150.61		7.9138		7.9138
212	25-Dec-22		604.76		141.65		746.41		20,873.47		0		604.76		0		0		0		141.65		0		0			0		0		0		141.65		7.9138		7.9138
213	25-Jan-23		587.85		142.25		730.09		20,285.63		0		587.85		0		0		0		142.25		0		0			0		0		0		142.25		7.9138		7.9138
214	25-Feb-23		571.43		138.24		709.67		19,714.20		0		571.43		0		0		0		138.24		0		0			0		0		0		138.24		7.9138		7.9138
215	25-Mar-23		555.49		121.34		676.84		19,158.71		0		555.49		0		0		0		121.34		0		0			0		0		0		121.34		7.9138		7.9138
216	25-Apr-23		540.03		130.56		670.59		18,618.68		0		540.03		0		0		0		130.56		0		0			0		0		0		130.56		7.9138		7.9138
217	25-May-23		524.8		122.79		647.59		18,093.88		0		524.8		0		0		0		122.79		0		0			0		0		0		122.79		7.9138		7.9138
218	25-Jun-23		510.76		123.3		634.06		17,583.13		0		510.76		0		0		0		123.3		0		0			0		0		0		123.3		7.9138		7.9138
219	25-Jul-23		497.97		115.96		613.93		17,085.16		0		497.97		0		0		0		115.96		0		0			0		0		0		115.96		7.9138		7.9138
220	25-Aug-23		482.47		116.43		598.9		16,602.68		0		482.47		0		0		0		116.43		0		0			0		0		0		116.43		7.9138		7.9138
221	25-Sep-23		469.13		113.14		582.27		16,133.56		0		469.13		0		0		0		113.14		0		0			0		0		0		113.14		7.9138		7.9138
222	25-Oct-23		456.17		106.4		562.56		15,677.39		0		456.17		0		0		0		106.4		0		0			0		0		0		106.4		7.9138		7.9138
223	25-Nov-23		443.58		106.84		550.41		15,233.82		0		443.58		0		0		0		106.84		0		0			0		0		0		106.84		7.9138		7.9138
224	25-Dec-23		431.35		100.46		531.81		14,802.47		0		431.35		0		0		0		100.46		0		0			0		0		0		100.46		7.9138		7.9138
225	25-Jan-24		419.47		100.87		520.35		14,382.99		0		419.47		0		0		0		100.87		0		0			0		0		0		100.87		7.9138		7.9138
226	25-Feb-24		408.2		98.02		506.21		13,974.80		0		408.2		0		0		0		98.02		0		0			0		0		0		98.02		7.9138		7.9138
227	25-Mar-24		400.66		89.09		489.75		13,574.14		0		400.66		0		0		0		89.09		0		0			0		0		0		89.09		7.9138		7.9138
228	25-Apr-24		385.7		92.5		478.21		13,188.43		0		385.7		0		0		0		92.5		0		0			0		0		0		92.5		7.9138		7.9138
229	25-May-24		375.12		86.98		462.1		12,813.31		0		375.12		0		0		0		86.98		0		0			0		0		0		86.98		7.9138		7.9138
230	25-Jun-24		364.84		87.32		452.15		12,448.48		0		364.84		0		0		0		87.32		0		0			0		0		0		87.32		7.9138		7.9138
231	25-Jul-24		354.84		82.1		436.93		12,093.64		0		354.84		0		0		0		82.1		0		0			0		0		0		82.1		7.9138		7.9138
232	25-Aug-24		345.12		82.41		427.54		11,748.52		0		345.12		0		0		0		82.41		0		0			0		0		0		82.41		7.9138		7.9138
233	25-Sep-24		335.68		80.06		415.74		11,412.84		0		335.68		0		0		0		80.06		0		0			0		0		0		80.06		7.9138		7.9138
234	25-Oct-24		326.49		75.27		401.76		11,086.35		0		326.49		0		0		0		75.27		0		0			0		0		0		75.27		7.9138		7.9138
235	25-Nov-24		317.57		75.55		393.11		10,768.78		0		317.57		0		0		0		75.55		0		0			0		0		0		75.55		7.9138		7.9138
236	25-Dec-24		308.89		71.02		379.9		10,459.90		0		308.89		0		0		0		71.02		0		0			0		0		0		71.02		7.9138		7.9138
237	25-Jan-25		300.45		71.28		371.73		10,159.45		0		300.45		0		0		0		71.28		0		0			0		0		0		71.28		7.9138		7.9138

FNLC 2005-1 Marketing Materials - CashflowsM1

										Sched				Princ		Gross		Accum Gross		Accrued		Interest		Accum Interest		Couponcap		Couponcap		Couponcap Shortfall		Capped Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Accum Shortfall		Payback		Interest		Coupon		Coupon
238	25-Feb-25		292.24		69.22		361.46		9,867.21		0		292.24		0		0		0		69.23		0		0		0.01		0.01		0		69.22		7.9138		7.9125
239	25-Mar-25		288.36		60.73		349.1		9,578.85		0		288.36		0		0		0		60.73		0		0		0		0.01		0		60.73		7.9138		7.9138
240	25-Apr-25		273.49		65.17		338.66		9,305.36		0		273.49		0		0		0		65.28		0		0		0.11		0.12		0		65.17		7.9138		7.9006
241	25-May-25		266.06		61.37		327.43		9,039.30		0		266.06		0		0		0		61.37		0		0		0		0.12		0		61.37		7.9138		7.9138
242	25-Jun-25		258.83		61.41		320.24		8,780.47		0		258.83		0		0		0		61.6		0		0		0.19		0.32		0		61.41		7.9138		7.8888
243	25-Jul-25		251.8		57.91		309.71		8,528.66		0		251.8		0		0		0		57.91		0		0		0		0.32		0		57.91		7.9138		7.9138
244	25-Aug-25		244.96		57.85		302.82		8,283.70		0		244.96		0		0		0		58.12		0		0		0.27		0.59		0		57.85		7.9138		7.8774
245	25-Sep-25		238.32		56.15		294.47		8,045.38		0		238.32		0		0		0		56.45		0		0		0.3		0.89		0		56.15		7.9138		7.8718
246	25-Oct-25		231.85		53.06		284.91		7,813.54		0		231.85		0		0		0		53.06		0		0		0		0.9		0		53.06		7.9138		7.9138
247	25-Nov-25		225.56		52.89		278.45		7,587.98		0		225.56		0		0		0		53.25		0		0		0.36		1.26		0		52.89		7.9138		7.861
248	25-Dec-25		219.64		50.04		269.68		7,368.34		0		219.64		0		0		0		50.04		0		0		0		1.27		0		50.04		7.9138		7.9138
249	25-Jan-26		213.48		49.81		263.29		7,154.86		0		213.48		0		0		0		50.21		0		0		0.4		1.68		0		49.81		7.9138		7.8506
250	25-Feb-26		207.69		48.34		256.03		6,947.17		0		207.69		0		0		0		48.76		0		0		0.42		2.11		0		48.34		7.9138		7.8455
251	25-Mar-26		203.27		42.76		246.03		6,743.90		0		203.27		0		0		0		42.76		0		0		0		2.12		0		42.76		7.9138		7.9138
252	25-Apr-26		196.54		45.5		242.04		6,547.36		0		196.54		0		0		0		45.96		0		0		0.45		2.59		0		45.5		7.9138		7.8357
253	25-May-26		191.21		43.18		234.39		6,356.16		0		191.21		0		0		0		43.18		0		0		0		2.61		0		43.18		7.9138		7.9138
254	25-Jun-26		186.02		42.84		228.86		6,170.13		0		186.02		0		0		0		43.32		0		0		0.48		3.1		0		42.84		7.9138		7.8261
255	25-Jul-26		180.97		40.69		221.67		5,989.16		0		180.97		0		0		0		40.69		0		0		0		3.12		0		40.69		7.9138		7.9138
256	25-Aug-26		176.06		40.31		216.38		5,813.10		0		176.06		0		0		0		40.81		0		0		0.5		3.64		0		40.31		7.9138		7.817
257	25-Sep-26		171.28		39.11		210.39		5,641.81		0		171.28		0		0		0		39.61		0		0		0.51		4.18		0		39.11		7.9138		7.8125
258	25-Oct-26		166.63		37.21		203.84		5,475.18		0		166.63		0		0		0		37.21		0		0		0		4.2		0		37.21		7.9138		7.9138
259	25-Nov-26		162.11		36.79		198.9		5,313.07		0		162.11		0		0		0		37.31		0		0		0.52		4.75		0		36.79		7.9138		7.8038
260	25-Dec-26		157.71		35.04		192.75		5,155.36		0		157.71		0		0		0		35.04		0		0		0		4.78		0		35.04		7.9138		7.9138
261	25-Jan-27		153.5		34.61		188.11		5,001.86		0		153.5		0		0		0		35.13		0		0		0.53		5.34		0		34.61		7.9138		7.7955
262	25-Feb-27		149.25		33.56		182.81		4,852.61		0		149.25		0		0		0		34.09		0		0		0.53		5.9		0		33.56		7.9138		7.7914
263	25-Mar-27		146.23		29.87		176.1		4,706.39		0		146.23		0		0		0		29.87		0		0		0		5.94		0		29.87		7.9138		7.9138
264	25-Apr-27		141.21		31.54		172.75		4,565.18		0		141.21		0		0		0		32.07		0		0		0.53		6.51		0		31.54		7.9138		7.7835
265	25-May-27		137.36		30.11		167.47		4,427.81		0		137.36		0		0		0		30.11		0		0		0		6.55		0		30.11		7.9138		7.9138
266	25-Jun-27		133.62		29.65		163.27		4,294.19		0		133.62		0		0		0		30.17		0		0		0.53		7.12		0		29.65		7.9138		7.7759
267	25-Jul-27		129.98		28.32		158.3		4,164.21		0		129.98		0		0		0		28.32		0		0		0		7.17		0		28.32		7.9138		7.9138
268	25-Aug-27		126.44		27.86		154.29		4,037.77		0		126.44		0		0		0		28.38		0		0		0.52		7.73		0		27.86		7.9138		7.7685
269	25-Sep-27		122.99		27		149.99		3,914.78		0		122.99		0		0		0		27.52		0		0		0.52		8.3		0		27		7.9138		7.765
270	25-Oct-27		119.63		25.82		145.45		3,795.15		0		119.63		0		0		0		25.82		0		0		0		8.36		0		25.82		7.9138		7.9138
271	25-Nov-27		116.36		25.35		141.72		3,678.79		0		116.36		0		0		0		25.86		0		0		0.51		8.92		0		25.35		7.9138		7.758
272	25-Dec-27		113.51		24.26		137.77		3,565.28		0		113.51		0		0		0		24.26		0		0		0		8.98		0		24.26		7.9138		7.9138
273	25-Jan-28		110.07		23.8		133.87		3,455.21		0		110.07		0		0		0		24.3		0		0		0.5		9.54		0		23.8		7.9138		7.7514
274	25-Feb-28		107.06		23.05		130.11		3,348.15		0		107.06		0		0		0		23.55		0		0		0.49		10.1		0		23.05		7.9138		7.7481
275	25-Mar-28		104.12		21.34		125.47		3,244.02		0		104.12		0		0		0		21.34		0		0		0		10.16		0		21.34		7.9138		7.9138
276	25-Apr-28		101.27		21.63		122.89		3,142.76		0		101.27		0		0		0		22.11		0		0		0.48		10.71		0		21.63		7.9138		7.7418
277	25-May-28		98.49		20.73		119.21		3,044.27		0		98.49		0		0		0		20.73		0		0		0		10.78		0		20.73		7.9138		7.9138
278	25-Jun-28		95.78		20.28		116.06		2,948.49		0		95.78		0		0		0		20.75		0		0		0.47		11.32		0		20.28		7.9138		7.7357
279	25-Jul-28		93.14		19.44		112.59		2,855.35		0		93.14		0		0		0		19.44		0		0		0		11.39		0		19.44		7.9138		7.9138
280	25-Aug-28		90.58		19.01		109.58		2,764.77		0		90.58		0		0		0		19.46		0		0		0.45		11.92		0		19.01		7.9138		7.7299
281	25-Sep-28		88.08		18.4		106.48		2,676.69		0		88.08		0		0		0		18.84		0		0		0.44		12.45		0		18.4		7.9138		7.7271
282	25-Oct-28		85.65		17.65		103.3		2,591.04		0		85.65		0		0		0		17.65		0		0		0		12.53		0		17.65		7.9138		7.9138
283	25-Nov-28		83.28		17.23		100.51		2,507.76		0		83.28		0		0		0		17.66		0		0		0.43		13.04		0		17.23		7.9138		7.7216
284	25-Dec-28		80.98		16.54		97.51		2,426.79		0		80.98		0		0		0		16.54		0		0		0		13.13		0		16.54		7.9138		7.9138
285	25-Jan-29		78.73		16.12		94.86		2,348.05		0		78.73		0		0		0		16.54		0		0		0.41		13.63		0		16.12		7.9138		7.7163
286	25-Feb-29		76.55		15.6		92.14		2,271.51		0		76.55		0		0		0		16		0		0		0.4		14.12		0		15.6		7.9138		7.7137
287	25-Mar-29		74.42		13.98		88.4		2,197.08		0		74.42		0		0		0		13.98		0		0		0		14.21		0		13.98		7.9138		7.9138
288	25-Apr-29		72.35		14.58		86.94		2,124.73		0		72.35		0		0		0		14.97		0		0		0.39		14.69		0		14.58		7.9138		7.7087
289	25-May-29		70.34		14.01		84.35		2,054.40		0		70.34		0		0		0		14.01		0		0		0		14.79		0		14.01		7.9138		7.9138
290	25-Jun-29		68.37		13.63		82		1,986.02		0		68.37		0		0		0		14		0		0		0.37		15.26		0		13.63		7.9138		7.7039
291	25-Jul-29		66.46		13.1		79.56		1,919.56		0		66.46		0		0		0		13.1		0		0		0		15.36		0		13.1		7.9138		7.9138
292	25-Aug-29		64.6		12.73		77.33		1,854.95		0		64.6		0		0		0		13.08		0		0		0.35		15.81		0		12.73		7.9138		7.6993
293	25-Sep-29		62.79		12.29		75.09		1,792.16		0		62.79		0		0		0		12.64		0		0		0.35		16.26		0		12.29		7.9138		7.697
294	25-Oct-29		61.03		11.82		72.85		1,731.13		0		61.03		0		0		0		11.82		0		0		0		16.37		0		11.82		7.9138		7.9138
295	25-Nov-29		59.32		11.47		70.79		1,671.81		0		59.32		0		0		0		11.8		0		0		0.33		16.81		0		11.47		7.9138		7.6927
296	25-Dec-29		57.64		11.03		68.67		1,614.17		0		57.64		0		0		0		11.03		0		0		0		16.92		0		11.03		7.9138		7.9138
297	25-Jan-30		56.02		10.69		66.7		1,558.15		0		56.02		0		0		0		11		0		0		0.31		17.35		0		10.69		7.9138		7.6885
298	25-Feb-30		54.43		10.31		64.75		1,503.72		0		54.43		0		0		0		10.62		0		0		0.31		17.77		0		10.31		7.9138		7.6865
299	25-Mar-30		52.89		9.26		62.15		1,450.82		0		52.89		0		0		0		9.26		0		0		0		17.87		0		9.26		7.9138		7.9138
300	25-Apr-30		51.39		9.6		60.99		1,399.43		0		51.39		0		0		0		9.89		0		0		0.29		18.28		0		9.6		7.9138		7.6825
301	25-May-30		49.93		9.23		59.16		1,349.50		0		49.93		0		0		0		9.23		0		0		0		18.4		0		9.23		7.9138		7.9138
302	25-Jun-30		48.51		8.92		57.43		1,300.99		0		48.51		0		0		0		9.2		0		0		0.27		18.8		0		8.92		7.9138		7.6788
303	25-Jul-30		47.12		8.58		55.7		1,253.87		0		47.12		0		0		0		8.58		0		0		0		18.92		0		8.58		7.9138		7.9138
304	25-Aug-30		45.78		8.29		54.06		1,208.09		0		45.78		0		0		0		8.54		0		0		0.26		19.3		0		8.29		7.9138		7.6751
305	25-Sep-30		44.46		7.98		52.45		1,163.63		0		44.46		0		0		0		8.23		0		0		0.25		19.68		0		7.98		7.9138		7.6734
306	25-Oct-30		43.19		7.67		50.86		1,120.44		0		43.19		0		0		0		7.67		0		0		0		19.81		0		7.67		7.9138		7.9138
307	25-Nov-30		41.94		7.4		49.34		1,078.50		0		41.94		0		0		0		7.64		0		0		0.24		20.18		0		7.4		7.9138		7.6699
308	25-Dec-30		40.73		7.11		47.85		1,037.76		0		40.73		0		0		0		7.11		0		0		0		20.31		0		7.11		7.9138		7.9138
309	25-Jan-31		39.56		6.85		46.41		998.21		0		39.56		0		0		0		7.07		0		0		0.22		20.67		0		6.85		7.9138		7.6667
310	25-Feb-31		38.41		6.59		45		959.8		0		38.41		0		0		0		6.8		0		0		0.21		21.02		0		6.59		7.9138		7.6651
311	25-Mar-31		37.29		5.91		43.2		922.5		0		37.29		0		0		0		5.91		0		0		0		21.15		0		5.91		7.9138		7.9138
312	25-Apr-31		36.21		6.09		42.29		886.29		0		36.21		0		0		0		6.29		0		0		0.2		21.48		0		6.09		7.9138		7.662
313	25-May-31		35.15		5.84		41		851.14		0		35.15		0		0		0		5.84		0		0		0		21.63		0		5.84		7.9138		7.9138
314	25-Jun-31		34.12		5.61		39.74		817.02		0		34.12		0		0		0		5.8		0		0		0.19		21.96		0		5.61		7.9138		7.659
315	25-Jul-31		33.12		5.39		38.51		783.9		0		33.12		0		0		0		5.39		0		0		0		22.1		0		5.39		7.9138		7.9138
316	25-Aug-31		32.15		5.17		37.31		751.75		0		32.15		0		0		0		5.34		0		0		0.17		22.42		0		5.17		7.9138		7.6562
317	25-Sep-31		31.2		4.96		36.15		720.56		0		31.2		0		0		0		5.12		0		0		0.17		22.74		0		4.96		7.9138		7.6548
318	25-Oct-31		30.28		4.75		35.03		690.28		0		30.28		0		0		0		4.75		0		0		0		22.89		0		4.75		7.9138		7.9138
319	25-Nov-31		29.38		4.55		33.93		660.9		0		29.38		0		0		0		4.7		0		0		0.16		23.19		0		4.55		7.9138		7.6521
320	25-Dec-31		28.53		4.36		32.89		632.38		0		28.53		0		0		0		4.36		0		0		0		23.35		0		4.36		7.9138		7.9138
321	25-Jan-32		27.65		4.17		31.82		604.72		0		27.65		0		0		0		4.31		0		0		0.14		23.64		0		4.17		7.9138		7.6495
322	25-Feb-32		26.82		3.98		30.81		577.9		0		26.82		0		0		0		4.12		0		0		0.14		23.94		0		3.98		7.9138		7.6483
323	25-Mar-32		26.02		3.68		29.7		551.88		0		26.02		0		0		0		3.68		0		0		0		24.09		0		3.68		7.9138		7.9138
324	25-Apr-32		25.24		3.63		28.87		526.65		0		25.24		0		0		0		3.76		0		0		0.13		24.38		0		3.63		7.9138		7.6459
325	25-May-32		24.47		3.47		27.94		502.17		0		24.47		0		0		0		3.47		0		0		0.01		24.54		0		3.47		7.9138		7.8995
326	25-Jun-32		23.73		3.31		27.04		478.44		0		23.73		0		0		0		3.42		0		0		0.12		24.82		0		3.31		7.9138		7.6435
327	25-Jul-32		23.01		3.15		26.16		455.43		0		23.01		0		0		0		3.16		0		0		0.01		24.99		0		3.15		7.9138		7.8972
328	25-Aug-32		22.31		3		25.31		433.12		0		22.31		0		0		0		3.1		0		0		0.11		25.26		0		3		7.9138		7.6413
329	25-Sep-32		21.63		2.85		24.48		411.49		0		21.63		0		0		0		2.95		0		0		0.1		25.53		0		2.85		7.9138		7.6402
330	25-Oct-32		20.96		2.71		23.67		390.53		0		20.96		0		0		0		2.71		0		0		0.01		25.7		0		2.71		7.9138		7.8938
331	25-Nov-32		20.32		2.57		22.89		370.21		0		20.32		0		0		0		2.66		0		0		0.09		25.97		0		2.57		7.9138		7.6381
332	25-Dec-32		19.7		2.43		22.14		350.51		0		19.7		0		0		0		2.44		0		0		0.01		26.14		0		2.43		7.9138		7.8917
333	25-Jan-33		19.08		2.3		21.38		331.43		0		19.08		0		0		0		2.39		0		0		0.08		26.4		0		2.3		7.9138		7.6361
334	25-Feb-33		18.49		2.18		20.66		312.95		0		18.49		0		0		0		2.26		0		0		0.08		26.65		0		2.18		7.9138		7.6351
335	25-Mar-33		17.91		1.93		19.83		295.04		0		17.91		0		0		0		1.93		0		0		0		26.82		0		1.93		7.9138		7.9138
336	25-Apr-33		17.35		1.94		19.29		277.69		0		17.35		0		0		0		2.01		0		0		0.07		27.06		0		1.94		7.9138		7.6332
337	25-May-33		16.8		1.83		18.63		260.89		0		16.8		0		0		0		1.83		0		0		0.01		27.25		0		1.83		7.9138		7.8867
338	25-Jun-33		16.27		1.71		17.99		244.61		0		16.27		0		0		0		1.78		0		0		0.06		27.49		0		1.71		7.9138		7.6314
339	25-Jul-33		15.76		1.61		17.37		228.86		0		15.76		0		0		0		1.61		0		0		0.01		27.68		0		1.61		7.9138		7.8848
340	25-Aug-33		15.26		1.5		16.76		213.6		0		15.26		0		0		0		1.56		0		0		0.06		27.92		0		1.5		7.9138		7.6296
341	25-Sep-33		14.77		1.4		16.17		198.83		0		14.77		0		0		0		1.46		0		0		0.05		28.15		0		1.4		7.9138		7.6287
342	25-Oct-33		14.31		1.31		15.61		184.52		0		14.31		0		0		0		1.31		0		0		0.01		28.34		0		1.31		7.9138		7.8821
343	25-Nov-33		13.84		1.21		15.05		170.68		0		13.84		0		0		0		1.26		0		0		0.05		28.57		0		1.21		7.9138		7.627
344	25-Dec-33		13.4		1.13		14.53		157.28		0		13.4		0		0		0		1.13		0		0		0		28.76		0		1.13		7.9138		7.9138
345	25-Jan-34		12.99		1.03		14.02		144.29		0		12.99		0		0		0		1.07		0		0		0.04		28.99		0		1.03		7.9138		7.6253
346	25-Feb-34		12.59		0.95		13.54		131.7		0		12.59		0		0		0		0.98		0		0		0.04		29.22		0		0.95		7.9138		7.6245
347	25-Mar-34		12.2		0.81		13.01		119.5		0		12.2		0		0		0		0.81		0		0		0		29.4		0		0.81		7.9138		7.9138
348	25-Apr-34		11.82		0.78		12.6		107.68		0		11.82		0		0		0		0.81		0		0		0.03		29.62		0		0.78		7.9138		7.6228
349	25-May-34		11.45		0.71		12.16		96.23		0		11.45		0		0		0		0.71		0		0		0		29.81		0		0.71		7.9138		7.9138
350	25-Jun-34		11.1		0.63		11.73		85.14		0		11.1		0		0		0		0.66		0		0		0.02		30.03		0		0.63		7.9138		7.621
351	25-Jul-34		10.75		0.56		11.31		74.39		0		10.75		0		0		0		0.56		0		0		0		30.23		0		0.56		7.9138		7.9138
352	25-Aug-34		10.41		0.49		10.89		63.98		0		10.41		0		0		0		0.51		0		0		0.02		30.45		0		0.49		7.9138		7.6191
353	25-Sep-34		10.07		0.42		10.49		53.91		0		10.07		0		0		0		0.44		0		0		0.02		30.67		0		0.42		7.9138		7.618
354	25-Oct-34		9.74		0.36		10.1		44.17		0		9.74		0		0		0		0.36		0		0		0		30.87		0		0.36		7.9138		7.9138
355	25-Nov-34		9.43		0.29		9.72		34.74		0		9.43		0		0		0		0.3		0		0		0.01		31.08		0		0.29		7.9138		7.6152
356	25-Dec-34		9.11		0.23		9.34		25.63		0		9.11		0		0		0		0.23		0		0		0		31.29		0		0.23		7.9138		7.9138
357	25-Jan-35		8.81		0.17		8.98		16.81		0		8.81		0		0		0		0.17		0		0		0.01		31.5		0		0.17		7.9138		7.6105
358	25-Feb-35		8.52		0.11		8.64		8.29		0		8.52		0		0		0		0.11		0		0		0		31.71		0		0.11		7.9138		7.9138
359	25-Mar-35		8.14		0.05		8.19		0		0		8.14		0.15		0.15		0.15		0.05		0		0		0		31.91		0		0.05		7.9138		7.9138

FNLC 2005-1 Marketing Materials — CashflowsM2

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total			70,999,929.27		9,911,144.98		80,911,074.25				0		70,999,929.27		70.73		70.73				9,911,226.15		0				81.17				0		9,911,144.98
0	11-May-05		0		0		0		71,000,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		2,751,194.13		94,430.00		2,845,624.13		68,248,805.87		0		2,751,194.13		0		0		0		94,430.00		0		0		0		0		0		94,430.00		3.42		3.42
2	25-Jun-05		2,644,205.50		332,008.26		2,976,213.76		65,604,600.38		0		2,644,205.50		0		0		0		332,008.26		0		0		0		0		0		332,008.26		5.6493		5.6493
3	25-Jul-05		2,544,360.98		312,884.74		2,857,245.72		63,060,239.39		0		2,544,360.98		0		0		0		312,884.74		0		0		0		0		0		312,884.74		5.7231		5.7231
4	25-Aug-05		2,449,710.12		317,334.71		2,767,044.83		60,610,529.27		0		2,449,710.12		0		0		0		317,334.71		0		0		0		0		0		317,334.71		5.8439		5.8439
5	25-Sep-05		2,359,909.39		316,536.47		2,676,445.86		58,250,619.88		0		2,359,909.39		0		0		0		316,536.47		0		0		0		0		0		316,536.47		6.0648		6.0648
6	25-Oct-05		2,274,624.72		302,179.94		2,576,804.67		55,975,995.16		0		2,274,624.72		0		0		0		302,179.94		0		0		0		0		0		302,179.94		6.2251		6.2251
7	25-Nov-05		2,193,531.87		302,416.53		2,495,948.41		53,782,463.29		0		2,193,531.87		0		0		0		302,416.53		0		0		0		0		0		302,416.53		6.274		6.274
8	25-Dec-05		2,116,255.53		285,992.73		2,402,248.26		51,666,207.76		0		2,116,255.53		0		0		0		285,992.73		0		0		0		0		0		285,992.73		6.3811		6.3811
9	25-Jan-06		2,042,055.64		286,482.23		2,328,537.87		49,624,152.12		0		2,042,055.64		0		0		0		286,482.23		0		0		0		0		0		286,482.23		6.4392		6.4392
10	25-Feb-06		1,953,128.38		275,663.54		2,228,791.92		47,671,023.74		0		1,953,128.38		0		0		0		275,663.54		0		0		0		0		0		275,663.54		6.451		6.451
11	25-Mar-06		1,867,883.00		240,959.02		2,108,842.02		45,803,140.74		0		1,867,883.00		0		0		0		240,959.02		0		0		0		0		0		240,959.02		6.4988		6.4988
12	25-Apr-06		1,786,423.41		261,410.99		2,047,834.40		44,016,717.33		0		1,786,423.41		0		0		0		261,410.99		0		0		0		0		0		261,410.99		6.6278		6.6278
13	25-May-06		1,828,662.15		236,505.49		2,065,167.65		42,188,055.18		0		1,828,662.15		0		0		0		236,505.49		0		0		0		0		0		236,505.49		6.4477		6.4477
14	25-Jun-06		1,741,982.38		235,950.64		1,977,933.03		40,446,072.79		0		1,741,982.38		0		0		0		235,950.64		0		0		0		0		0		235,950.64		6.4949		6.4949
15	25-Jul-06		1,670,678.84		220,431.10		1,891,109.94		38,775,393.95		0		1,670,678.84		0		0		0		220,431.10		0		0		0		0		0		220,431.10		6.54		6.54
16	25-Aug-06		1,591,441.77		219,926.06		1,811,367.83		37,183,952.18		0		1,591,441.77		0		0		0		219,926.06		0		0		0		0		0		219,926.06		6.5866		6.5866
17	25-Sep-06		1,521,136.07		212,372.63		1,733,508.71		35,662,816.11		0		1,521,136.07		0		0		0		212,372.63		0		0		0		0		0		212,372.63		6.6326		6.6326
18	25-Oct-06		1,459,058.01		198,481.40		1,657,539.41		34,203,758.10		0		1,459,058.01		0		0		0		198,481.40		0		0		0		0		0		198,481.40		6.6786		6.6786
19	25-Nov-06		1,389,957.26		198,031.78		1,587,989.04		32,813,800.84		0		1,389,957.26		0		0		0		198,031.78		0		0		0		0		0		198,031.78		6.7236		6.7236
20	25-Dec-06		1,333,275.81		185,004.21		1,518,280.02		31,480,525.03		0		1,333,275.81		0		0		0		185,004.21		0		0		0		0		0		185,004.21		6.7656		6.7656
21	25-Jan-07		1,270,481.85		184,631.44		1,455,113.29		30,210,043.18		0		1,270,481.85		0		0		0		184,631.44		0		0		0		0		0		184,631.44		6.8109		6.8109
22	25-Feb-07		1,214,687.01		178,319.56		1,393,006.57		28,995,356.17		0		1,214,687.01		0		0		0		178,319.56		0		0		0		0		0		178,319.56		6.8547		6.8547
23	25-Mar-07		1,182,077.19		155,457.31		1,337,534.50		27,813,278.99		0		1,182,077.19		0		0		0		155,457.31		0		0		0		0		0		155,457.31		6.8933		6.8933
24	25-Apr-07		1,126,736.00		166,040.41		1,292,776.41		26,686,542.99		0		1,126,736.00		0		0		0		166,040.41		0		0		0		0		0		166,040.41		6.9327		6.9327
25	25-May-07		1,085,142.58		151,470.59		1,236,613.17		25,601,400.41		0		1,085,142.58		0		0		0		151,470.59		0		0		0		0		0		151,470.59		6.8111		6.8111
26	25-Jun-07		1,033,444.81		150,783.43		1,184,228.24		24,567,955.60		0		1,033,444.81		0		0		0		150,783.43		0		0		0		0		0		150,783.43		6.8396		6.8396
27	25-Jul-07		992,450.20		140,647.45		1,133,097.65		23,575,505.40		0		992,450.20		0		0		0		140,647.45		0		0		0		0		0		140,647.45		6.8698		6.8698
28	25-Aug-07		945,215.83		140,035.16		1,085,250.99		22,630,289.57		0		945,215.83		0		0		0		140,035.16		0		0		0		0		0		140,035.16		6.8979		6.8979
29	25-Sep-07		906,310.42		134,931.28		1,041,241.70		21,723,979.15		0		906,310.42		0		0		0		134,931.28		0		0		0		0		0		134,931.28		6.9241		6.9241
30	25-Oct-07		873,587.48		125,865.11		999,452.60		20,850,391.66		0		873,587.48		0		0		0		125,865.11		0		0		0		0		0		125,865.11		6.9526		6.9526
31	25-Nov-07		831,928.49		125,311.66		957,240.16		20,018,463.17		0		831,928.49		0		0		0		125,311.66		0		0		0		0		0		125,311.66		6.9794		6.9794
32	25-Dec-07		799,359.49		116,862.78		916,222.27		19,219,103.68		0		799,359.49		0		0		0		116,862.78		0		0		0		0		0		116,862.78		7.0053		7.0053
33	25-Jan-08		761,291.72		116,376.42		877,668.14		18,457,811.96		0		761,291.72		0		0		0		116,376.42		0		0		0		0		0		116,376.42		7.0319		7.0319
34	25-Feb-08		728,273.72		112,184.63		840,458.35		17,729,538.25		0		728,273.72		0		0		0		112,184.63		0		0		0		0		0		112,184.63		7.0582		7.0582
35	25-Mar-08		710,876.32		101,183.16		812,059.49		17,018,661.92		0		710,876.32		0		0		0		101,183.16		0		0		0		0		0		101,183.16		7.0846		7.0846
36	25-Apr-08		686,600.20		104,120.55		790,720.75		16,332,061.73		0		686,600.20		0		0		0		104,120.55		0		0		0		0		0		104,120.55		7.1048		7.1048
37	25-May-08		661,674.78		95,418.71		757,093.49		15,670,386.95		0		661,674.78		0		0		0		95,418.71		0		0		0		0		0		95,418.71		7.0109		7.0109
38	25-Jun-08		630,431.91		94,844.89		725,276.80		15,039,955.04		0		630,431.91		0		0		0		94,844.89		0		0		0		0		0		94,844.89		7.0287		7.0287
39	25-Jul-08		606,239.50		88,328.40		694,567.90		14,433,715.54		0		606,239.50		0		0		0		88,328.40		0		0		0		0		0		88,328.40		7.0475		7.0475
40	25-Aug-08		577,635.19		87,816.09		665,451.27		13,856,080.35		0		577,635.19		0		0		0		87,816.09		0		0		0		0		0		87,816.09		7.0654		7.0654
41	25-Sep-08		552,079.72		87,216.60		639,296.31		13,304,000.64		0		552,079.72		0		0		0		87,216.60		0		0		0		0		0		87,216.60		7.3097		7.3097
42	25-Oct-08		535,453.96		81,238.66		616,692.63		12,768,546.67		0		535,453.96		0		0		0		81,238.66		0		0		0		0		0		81,238.66		7.3276		7.3276
43	25-Nov-08		510,184.65		80,741.69		590,926.34		12,258,362.03		0		510,184.65		0		0		0		80,741.69		0		0		0		0		0		80,741.69		7.3434		7.3434
44	25-Dec-08		490,881.03		75,198.92		566,079.96		11,767,480.99		0		490,881.03		0		0		0		75,198.92		0		0		0		0		0		75,198.92		7.3614		7.3614
45	25-Jan-09		467,712.68		74,760.05		542,472.72		11,299,768.32		0		467,712.68		0		0		0		74,760.05		0		0		0		0		0		74,760.05		7.3778		7.3778
46	25-Feb-09		447,852.15		71,947.23		519,799.38		10,851,916.17		0		447,852.15		0		0		0		71,947.23		0		0		0		0		0		71,947.23		7.3941		7.3941
47	25-Mar-09		436,921.83		62,548.27		499,470.11		10,414,994.33		0		436,921.83		0		0		0		62,548.27		0		0		0		0		0		62,548.27		7.4106		7.4106
48	25-Apr-09		414,756.45		66,591.77		481,348.22		10,000,237.88		0		414,756.45		0		0		0		66,591.77		0		0		0		0		0		66,591.77		7.4251		7.4251
49	25-May-09		399,786.35		61,417.29		461,203.64		9,600,451.53		0		399,786.35		0		0		0		61,417.29		0		0		0		0		0		61,417.29		7.3699		7.3699
50	25-Jun-09		381,043.42		61,045.59		442,089.01		9,219,408.12		0		381,043.42		0		0		0		61,045.59		0		0		0		0		0		61,045.59		7.3842		7.3842
51	25-Jul-09		366,835.34		56,830.74		423,666.07		8,852,572.78		0		366,835.34		0		0		0		56,830.74		0		0		0		0		0		56,830.74		7.3971		7.3971
52	25-Aug-09		349,682.74		56,473.07		406,155.81		8,502,890.04		0		349,682.74		0		0		0		56,473.07		0		0		0		0		0		56,473.07		7.4082		7.4082
53	25-Sep-09		335,908.74		54,338.99		390,247.74		8,166,981.30		0		335,908.74		0		0		0		54,338.99		0		0		0		0		0		54,338.99		7.4214		7.4214
54	25-Oct-09		325,139.48		50,592.41		375,731.89		7,841,841.82		0		325,139.48		0		0		0		50,592.41		0		0		0		0		0		50,592.41		7.4337		7.4337
55	25-Nov-09		309,994.99		50,273.83		360,268.82		7,531,846.83		0		309,994.99		0		0		0		50,273.83		0		0		0		0		0		50,273.83		7.445		7.445

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
56	25-Dec-09		298,553.22		46,804.15		345,357.38		7,233,293.61		0		298,553.22		0		0		0		46,804.15		0		0		0		0		0		46,804.15		7.457		7.457
57	25-Jan-10		284,668.90		46,517.57		331,186.48		6,948,624.70		0		284,668.90		0		0		0		46,517.57		0		0		0		0		0		46,517.57		7.4683		7.4683
58	25-Feb-10		272,806.73		44,762.25		317,568.98		6,675,817.98		0		272,806.73		0		0		0		44,762.25		0		0		0		0		0		44,762.25		7.4809		7.4809
59	25-Mar-10		266,691.98		38,900.21		305,592.20		6,409,125.99		0		266,691.98		0		0		0		38,900.21		0		0		0		0		0		38,900.21		7.4919		7.4919
60	25-Apr-10		252,421.64		41,396.14		293,817.78		6,156,704.35		0		252,421.64		0		0		0		41,396.14		0		0		0		0		0		41,396.14		7.5007		7.5007
61	25-May-10		242,937.32		38,790.83		281,728.15		5,913,767.03		0		242,937.32		0		0		0		38,790.83		0		0		0		0		0		38,790.83		7.5607		7.5607
62	25-Jun-10		231,659.09		38,562.79		270,221.87		5,682,107.94		0		231,659.09		0		0		0		38,562.79		0		0		0		0		0		38,562.79		7.5726		7.5726
63	25-Jul-10		223,209.52		35,911.87		259,121.38		5,458,898.43		0		223,209.52		0		0		0		35,911.87		0		0		0		0		0		35,911.87		7.5842		7.5842
64	25-Aug-10		212,871.94		35,700.54		248,572.49		5,246,026.48		0		212,871.94		0		0		0		35,700.54		0		0		0		0		0		35,700.54		7.5947		7.5947
65	25-Sep-10		204,130.03		34,359.43		238,489.46		5,041,896.45		0		204,130.03		0		0		0		34,359.43		0		0		0		0		0		34,359.43		7.606		7.606
66	25-Oct-10		196,831.99		32,003.44		228,835.43		4,845,064.46		0		196,831.99		0		0		0		32,003.44		0		0		0		0		0		32,003.44		7.617		7.617
67	25-Nov-10		187,740.74		31,825.91		219,566.65		4,657,323.72		0		187,740.74		0		0		0		31,825.91		0		0		0		0		0		31,825.91		7.6282		7.6282
68	25-Dec-10		180,972.16		29,647.75		210,619.90		4,476,351.56		0		180,972.16		0		0		0		29,647.75		0		0		0		0		0		29,647.75		7.639		7.639
69	25-Jan-11		172,638.78		29,478.71		202,117.49		4,303,712.78		0		172,638.78		0		0		0		29,478.71		0		0		0		0		0		29,478.71		7.6476		7.6476
70	25-Feb-11		165,560.08		28,381.47		193,941.55		4,138,152.70		0		165,560.08		0		0		0		28,381.47		0		0		0		0		0		28,381.47		7.6583		7.6583
71	25-Mar-11		161,386.73		24,679.94		186,066.67		3,976,765.97		0		161,386.73		0		0		0		24,679.94		0		0		0		0		0		24,679.94		7.668		7.668
72	25-Apr-11		152,452.95		26,285.30		178,738.24		3,824,313.03		0		152,452.95		0		0		0		26,285.30		0		0		0		0		0		26,285.30		7.6758		7.6758
73	25-May-11		147,035.36		24,483.57		171,518.93		3,677,277.67		0		147,035.36		0		0		0		24,483.57		0		0		0		0		0		24,483.57		7.6825		7.6825
74	25-Jun-11		140,304.69		24,353.26		164,657.96		3,536,972.97		0		140,304.69		0		0		0		24,353.26		0		0		0		0		0		24,353.26		7.6908		7.6908
75	25-Jul-11		135,337.76		22,693.51		158,031.27		3,401,635.21		0		135,337.76		0		0		0		22,693.51		0		0		0		0		0		22,693.51		7.6993		7.6993
76	25-Aug-11		129,153.90		22,579.63		151,733.53		3,272,481.31		0		129,153.90		0		0		0		22,579.63		0		0		0	��	0		0		22,579.63		7.7085		7.7085
77	25-Sep-11		123,957.34		21,745.71		145,703.05		3,148,523.97		0		123,957.34		0		0		0		21,745.71		0		0		0		0		0		21,745.71		7.7168		7.7168
78	25-Oct-11		119,650.98		20,267.57		139,918.55		3,028,872.99		0		119,650.98		0		0		0		20,267.57		0		0		0		0		0		20,267.57		7.7246		7.7246
79	25-Nov-11		114,206.12		20,168.40		134,374.52		2,914,666.87		0		114,206.12		0		0		0		20,168.40		0		0		0		0		0		20,168.40		7.7327		7.7327
80	25-Dec-11		110,214.45		18,802.27		129,016.73		2,804,452.41		0		110,214.45		0		0		0		18,802.27		0		0		0		0		0		18,802.27		7.7411		7.7411
81	25-Jan-12		105,214.26		18,710.03		123,924.29		2,699,238.16		0		105,214.26		0		0		0		18,710.03		0		0		0		0		0		18,710.03		7.7476		7.7476
82	25-Feb-12		100,996.32		18,026.22		119,022.54		2,598,241.83		0		100,996.32		0		0		0		18,026.22		0		0		0		0		0		18,026.22		7.7554		7.7554
83	25-Mar-12		98,043.60		16,247.55		114,291.15		2,500,198.24		0		98,043.60		0		0		0		16,247.55		0		0		0		0		0		16,247.55		7.7627		7.7627
84	25-Apr-12		93,106.85		16,726.04		109,832.89		2,407,091.38		0		93,106.85		0		0		0		16,726.04		0		0		0		0		0		16,726.04		7.7689		7.7689
85	25-May-12		89,888.61		15,608.18		105,496.79		2,317,202.77		0		89,888.61		0		0		0		15,608.18		0		0		0		0		0		15,608.18		7.7811		7.7811
86	25-Jun-12		85,835.69		15,538.94		101,374.62		2,231,367.09		0		85,835.69		0		0		0		15,538.94		0		0		0		0		0		15,538.94		7.7875		7.7875
87	25-Jul-12		82,892.94		14,495.15		97,388.09		2,148,474.14		0		82,892.94		0		0		0		14,495.15		0		0		0		0		0		14,495.15		7.7953		7.7953
88	25-Aug-12		79,166.46		14,432.06		93,598.53		2,069,307.68		0		79,166.46		0		0		0		14,432.06		0		0		0		0		0		14,432.06		7.8008		7.8008
89	25-Sep-12		76,043.78		13,911.32		89,955.10		1,993,263.90		0		76,043.78		0		0		0		13,911.32		0		0		0		0		0		13,911.32		7.807		7.807
90	25-Oct-12		73,474.45		12,978.81		86,453.25		1,919,789.45		0		73,474.45		0		0		0		12,978.81		0		0		0		0		0		12,978.81		7.8136		7.8136
91	25-Nov-12		70,184.99		12,925.67		83,110.65		1,849,604.47		0		70,184.99		0		0		0		12,925.67		0		0		0		0		0		12,925.67		7.8188		7.8188
92	25-Dec-12		67,815.63		12,060.35		79,875.98		1,781,788.84		0		67,815.63		0		0		0		12,060.35		0		0		0		0		0		12,060.35		7.8246		7.8246
93	25-Jan-13		64,787.05		12,014.02		76,801.06		1,717,001.79		0		64,787.05		0		0		0		12,014.02		0		0		0		0		0		12,014.02		7.8302		7.8302
94	25-Feb-13		62,252.73		11,585.16		73,837.89		1,654,749.06		0		62,252.73		0		0		0		11,585.16		0		0		0		0		0		11,585.16		7.8356		7.8356
95	25-Mar-13		60,879.33		10,092.35		70,971.68		1,593,869.74		0		60,879.33		0		0		0		10,092.35		0		0		0		0		0		10,092.35		7.8416		7.8416
96	25-Apr-13		57,544.26		10,766.98		68,311.24		1,536,325.47		0		57,544.26		0		0		0		10,766.98		0		0		0		0		0		10,766.98		7.8448		7.8448
97	25-May-13		55,704.40		9,972.03		65,676.43		1,480,621.07		0		55,704.40		0		0		0		9,972.03		0		0		0		0		0		9,972.03		7.789		7.789
98	25-Jun-13		53,240.68		9,935.02		63,175.70		1,427,380.39		0		53,240.68		0		0		0		9,935.02		0		0		0		0		0		9,935.02		7.7923		7.7923
99	25-Jul-13		51,479.82		9,274.29		60,754.10		1,375,900.58		0		51,479.82		0		0		0		9,274.29		0		0		0		0		0		9,274.29		7.7969		7.7969
100	25-Aug-13		49,209.94		9,241.35		58,451.28		1,326,690.64		0		49,209.94		0		0		0		9,241.35		0		0		0		0		0		9,241.35		7.7999		7.7999
101	25-Sep-13		47,321.27		8,915.17		56,236.43		1,279,369.37		0		47,321.27		0		0		0		8,915.17		0		0		0		0		0		8,915.17		7.8037		7.8037
102	25-Oct-13		45,778.58		8,323.47		54,102.05		1,233,590.79		0		45,778.58		0		0		0		8,323.47		0		0		0		0		0		8,323.47		7.8071		7.8071
103	25-Nov-13		43,769.29		8,296.24		52,065.53		1,189,821.50		0		43,769.29		0		0		0		8,296.24		0		0		0		0		0		8,296.24		7.81		7.81
104	25-Dec-13		42,344.16		7,748.02		50,092.18		1,147,477.34		0		42,344.16		0		0		0		7,748.02		0		0		0		0		0		7,748.02		7.8143		7.8143
105	25-Jan-14		40,491.73		7,723.63		48,215.35		1,106,985.61		0		40,491.73		0		0		0		7,723.63		0		0		0		0		0		7,723.63		7.8166		7.8166
106	25-Feb-14		38,951.16		7,453.56		46,404.72		1,068,034.45		0		38,951.16		0		0		0		7,453.56		0		0		0		0		0		7,453.56		7.8192		7.8192
107	25-Mar-14		38,145.41		6,498.02		44,643.43		1,029,889.04		0		38,145.41		0		0		0		6,498.02		0		0		0		0		0		6,498.02		7.8224		7.8224
108	25-Apr-14		36,075.10		6,938.17		43,013.27		993,813.94		0		36,075.10		0		0		0		6,938.17		0		0		0		0		0		6,938.17		7.8234		7.8234
109	25-May-14		34,712.99		6,702.36		41,415.36		959,100.94		0		34,712.99		0		0		0		6,702.36		0		0		0		0		0		6,702.36		8.0929		8.0929
110	25-Jun-14		33,195.14		6,687.42		39,882.55		925,905.81		0		33,195.14		0		0		0		6,687.42		0		0		0		0		0		6,687.42		8.0972		8.0972
111	25-Jul-14		32,143.51		6,251.56		38,395.07		893,762.30		0		32,143.51		0		0		0		6,251.56		0		0		0		0		0		6,251.56		8.1022		8.1022
112	25-Aug-14		30,742.06		6,238.84		36,980.90		863,020.24		0		30,742.06		0		0		0		6,238.84		0		0		0		0		0		6,238.84		8.1063		8.1063
113	25-Sep-14		29,587.43		6,028.41		35,615.84		833,432.80		0		29,587.43		0		0		0		6,028.41		0		0		0		0		0		6,028.41		8.1119		8.1119

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
114	25-Oct-14		28,664.11		5,636.37		34,300.48		804,768.69		0		28,664.11		0		0		0		5,636.37		0		0		0		0		0		5,636.37		8.1154		8.1154
115	25-Nov-14		27,420.16		5,626.15		33,046.31		777,348.54		0		27,420.16		0		0		0		5,626.15		0		0		0		0		0		5,626.15		8.1186		8.1186
116	25-Dec-14		26,566.16		5,262.20		31,828.35		750,782.38		0		26,566.16		0		0		0		5,262.20		0		0		0		0		0		5,262.20		8.1233		8.1233
117	25-Jan-15		25,416.68		5,253.58		30,670.26		725,365.70		0		25,416.68		0		0		0		5,253.58		0		0		0		0		0		5,253.58		8.1261		8.1261
118	25-Feb-15		24,473.17		5,078.04		29,551.21		700,892.54		0		24,473.17		0		0		0		5,078.04		0		0		0		0		0		5,078.04		8.1298		8.1298
119	25-Mar-15		24,024.12		4,433.67		28,457.79		676,868.41		0		24,024.12		0		0		0		4,433.67		0		0		0		0		0		4,433.67		8.1331		8.1331
120	25-Apr-15		22,692.23		4,741.50		27,433.72		654,176.19		0		22,692.23		0		0		0		4,741.50		0		0		0		0		0		4,741.50		8.1349		8.1349
121	25-May-15		22,051.57		4,379.60		26,431.17		632,124.62		0		22,051.57		0		0		0		4,379.60		0		0		0		0		0		4,379.60		8.0338		8.0338
122	25-Jun-15		21,108.04		4,373.03		25,481.08		611,016.58		0		21,108.04		0		0		0		4,373.03		0		0		0		0		0		4,373.03		8.0338		8.0338
123	25-Jul-15		20,466.99		4,090.65		24,557.64		590,549.59		0		20,466.99		0		0		0		4,090.65		0		0		0		0		0		4,090.65		8.0338		8.0338
124	25-Aug-15		19,593.89		4,085.42		23,679.31		570,955.70		0		19,593.89		0		0		0		4,085.42		0		0		0		0		0		4,085.42		8.0338		8.0338
125	25-Sep-15		18,880.68		3,949.87		22,830.55		552,075.02		0		18,880.68		0		0		0		3,949.87		0		0		0		0		0		3,949.87		8.0338		8.0338
126	25-Oct-15		18,311.34		3,696.05		22,007.39		533,763.68		0		18,311.34		0		0		0		3,696.05		0		0		0		0		0		3,696.05		8.0338		8.0338
127	25-Nov-15		17,535.94		3,692.57		21,228.51		516,227.74		0		17,535.94		0		0		0		3,692.57		0		0		0		0		0		3,692.57		8.0338		8.0338
128	25-Dec-15		17,010.11		3,456.06		20,466.17		499,217.64		0		17,010.11		0		0		0		3,456.06		0		0		0		0		0		3,456.06		8.0338		8.0338
129	25-Jan-16		16,293.32		3,453.58		19,746.91		482,924.31		0		16,293.32		0		0		0		3,453.58		0		0		0		0		0		3,453.58		8.0338		8.0338
130	25-Feb-16		15,707.11		3,340.87		19,047.98		467,217.20		0		15,707.11		0		0		0		3,340.87		0		0		0		0		0		3,340.87		8.0338		8.0338
131	25-Mar-16		15,339.40		3,023.68		18,363.07		451,877.80		0		15,339.40		0		0		0		3,023.68		0		0		0		0		0		3,023.68		8.0338		8.0338
132	25-Apr-16		14,602.06		3,126.09		17,728.15		437,275.74		0		14,602.06		0		0		0		3,126.09		0		0		0		0		0		3,126.09		8.0338		8.0338
133	25-May-16		14,168.48		2,927.49		17,095.97		423,107.26		0		14,168.48		0		0		0		2,927.49		0		0		0		0		0		2,927.49		8.0338		8.0338
134	25-Jun-16		13,578.72		2,927.05		16,505.78		409,528.54		0		13,578.72		0		0		0		2,927.05		0		0		0		0		0		2,927.05		8.0338		8.0338
135	25-Jul-16		13,177.11		2,741.73		15,918.83		396,351.43		0		13,177.11		0		0		0		2,741.73		0		0		0		0		0		2,741.73		8.0338		8.0338
136	25-Aug-16		12,631.22		2,741.96		15,373.18		383,720.20		0		12,631.22		0		0		0		2,741.96		0		0		0		0		0		2,741.96		8.0338		8.0338
137	25-Sep-16		12,183.80		2,654.57		14,838.37		371,536.41		0		12,183.80		0		0		0		2,654.57		0		0		0		0		0		2,654.57		8.0338		8.0338
138	25-Oct-16		11,827.07		2,487.37		14,314.45		359,709.33		0		11,827.07		0		0		0		2,487.37		0		0		0		0		0		2,487.37		8.0338		8.0338
139	25-Nov-16		11,339.05		2,488.47		13,827.52		348,370.28		0		11,339.05		0		0		0		2,488.47		0		0		0		0		0		2,488.47		8.0338		8.0338
140	25-Dec-16		11,009.29		2,332.28		13,341.57		337,360.99		0		11,009.29		0		0		0		2,332.28		0		0		0		0		0		2,332.28		8.0338		8.0338
141	25-Jan-17		10,556.17		2,333.86		12,890.03		326,804.82		0		10,556.17		0		0		0		2,333.86		0		0		0		0		0		2,333.86		8.0338		8.0338
142	25-Feb-17		10,186.20		2,260.83		12,447.03		316,618.62		0		10,186.20		0		0		0		2,260.83		0		0		0		0		0		2,260.83		8.0338		8.0338
143	25-Mar-17		10,025.06		1,978.39		12,003.45		306,593.56		0		10,025.06		0		0		0		1,978.39		0		0		0		0		0		1,978.39		8.0338		8.0338
144	25-Apr-17		9,488.08		2,121.01		11,609.09		297,105.48		0		9,488.08		0		0		0		2,121.01		0		0		0		0		0		2,121.01		8.0338		8.0338
145	25-May-17		9,216.66		1,989.07		11,205.74		287,888.81		0		9,216.66		0		0		0		1,989.07		0		0		0		0		0		1,989.07		8.0338		8.0338
146	25-Jun-17		8,840.13		1,991.61		10,831.74		279,048.69		0		8,840.13		0		0		0		1,991.61		0		0		0		0		0		1,991.61		8.0338		8.0338
147	25-Jul-17		8,588.45		1,868.18		10,456.63		270,460.24		0		8,588.45		0		0		0		1,868.18		0		0		0		0		0		1,868.18		8.0338		8.0338
148	25-Aug-17		8,239.09		1,871.04		10,110.14		262,221.15		0		8,239.09		0		0		0		1,871.04		0		0		0		0		0		1,871.04		8.0338		8.0338
149	25-Sep-17		7,954.96		1,814.04		9,769.01		254,266.18		0		7,954.96		0		0		0		1,814.04		0		0		0		0		0		1,814.04		8.0338		8.0338
150	25-Oct-17		7,729.41		1,702.27		9,431.68		246,536.77		0		7,729.41		0		0		0		1,702.27		0		0		0		0		0		1,702.27		8.0338		8.0338
151	25-Nov-17		7,417.75		1,705.54		9,123.29		239,119.03		0		7,417.75		0		0		0		1,705.54		0		0		0		0		0		1,705.54		8.0338		8.0338
152	25-Dec-17		7,207.52		1,600.86		8,808.38		231,911.51		0		7,207.52		0		0		0		1,600.86		0		0		0		0		0		1,600.86		8.0338		8.0338
153	25-Jan-18		6,919.60		1,604.36		8,523.96		224,991.91		0		6,919.60		0		0		0		1,604.36		0		0		0		0		0		1,604.36		8.0338		8.0338
154	25-Feb-18		6,688.52		1,556.49		8,245.01		218,303.39		0		6,688.52		0		0		0		1,556.49		0		0		0		0		0		1,556.49		8.0338		8.0338
155	25-Mar-18		6,577.77		1,364.07		7,941.84		211,725.62		0		6,577.77		0		0		0		1,364.07		0		0		0		0		0		1,364.07		8.0338		8.0338
156	25-Apr-18		6,250.73		1,464.72		7,715.45		205,474.89		0		6,250.73		0		0		0		1,464.72		0		0		0		0		0		1,464.72		8.0338		8.0338
157	25-May-18		6,060.06		1,375.62		7,435.68		199,414.83		0		6,060.06		0		0		0		1,375.62		0		0		0		0		0		1,375.62		8.0338		8.0338
158	25-Jun-18		5,843.42		1,379.55		7,222.97		193,571.41		0		5,843.42		0		0		0		1,379.55		0		0		0		0		0		1,379.55		8.0338		8.0338
159	25-Jul-18		5,658.86		1,295.93		6,954.79		187,912.55		0		5,658.86		0		0		0		1,295.93		0		0		0		0		0		1,295.93		8.0338		8.0338
160	25-Aug-18		5,464.33		1,299.98		6,764.31		182,448.22		0		5,464.33		0		0		0		1,299.98		0		0		0		0		0		1,299.98		8.0338		8.0338
161	25-Sep-18		5,284.70		1,262.18		6,546.87		177,163.52		0		5,284.70		0		0		0		1,262.18		0		0		0		0		0		1,262.18		8.0338		8.0338
162	25-Oct-18		5,111.36		1,186.08		6,297.44		172,052.16		0		5,111.36		0		0		0		1,186.08		0		0		0		0		0		1,186.08		8.0338		8.0338
163	25-Nov-18		5,039.45		1,190.26		6,229.70		167,012.71		0		5,039.45		0		0		0		1,190.26		0		0		0		0		0		1,190.26		8.0338		8.0338
164	25-Dec-18		4,971.78		1,118.12		6,089.90		162,040.94		0		4,971.78		0		0		0		1,118.12		0		0		0		0		0		1,118.12		8.0338		8.0338
165	25-Jan-19		4,809.83		1,121.00		5,930.83		157,231.11		0		4,809.83		0		0		0		1,121.00		0		0		0		0		0		1,121.00		8.0338		8.0338
166	25-Feb-19		4,653.49		1,087.72		5,741.22		152,577.62		0		4,653.49		0		0		0		1,087.72		0		0		0		0		0		1,087.72		8.0338		8.0338
167	25-Mar-19		4,502.55		953.38		5,455.94		148,075.06		0		4,502.55		0		0		0		953.38		0		0		0		0		0		953.38		8.0338		8.0338
168	25-Apr-19		4,356.85		1,024.38		5,381.23		143,718.21		0		4,356.85		0		0		0		1,024.38		0		0		0		0		0		1,024.38		8.0338		8.0338
169	25-May-19		4,217.10		962.17		5,179.27		139,501.11		0		4,217.10		0		0		0		962.17		0		0		0		0		0		962.17		8.0338		8.0338
170	25-Jun-19		4,082.12		965.07		5,047.19		135,418.99		0		4,082.12		0		0		0		965.07		0		0		0		0		0		965.07		8.0338		8.0338
171	25-Jul-19		3,951.72		906.61		4,858.33		131,467.27		0		3,951.72		0		0		0		906.61		0		0		0		0		0		906.61		8.0338		8.0338
172	25-Aug-19		3,825.74		909.49		4,735.23		127,641.53		0		3,825.74		0		0		0		909.49		0		0		0		0		0		909.49		8.0338		8.0338
173	25-Sep-19		3,704.02		883.02		4,587.04		123,937.51		0		3,704.02		0		0		0		883.02		0		0		0		0		0		883.02		8.0338		8.0338
174	25-Oct-19		3,586.39		829.74		4,416.13		120,351.12		0		3,586.39		0		0		0		829.74		0		0		0		0		0		829.74		8.0338		8.0338

																																	Capped
											Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance			Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
175	25-Nov-19		3,472.72		832.59		4,305.31		116,878.39			0		3,472.72		0		0		0		832.59		0		0		0		0		0		832.59		8.0338		8.0338
176	25-Dec-19		3,362.86		782.48		4,145.34		113,515.54			0		3,362.86		0		0		0		782.48		0		0		0		0		0		782.48		8.0338		8.0338
177	25-Jan-20		3,256.66		785.3		4,041.96		110,258.87			0		3,256.66		0		0		0		785.3		0		0		0		0		0		785.3		8.0338		8.0338
178	25-Feb-20		3,506.79		762.77		4,269.56		106,752.09			0		3,506.79		0		0		0		762.77		0		0		0		0		0		762.77		8.0338		8.0338
179	25-Mar-20		12,565.86		690.86		13,256.72		94,186.23			0		12,565.86		0		0		0		690.86		0		0		0		0		0		690.86		8.0338		8.0338
180	25-Apr-20		2,758.00		651.58		3,409.58		91,428.23			0		2,758.00		0		0		0		651.58		0		0		0		0		0		651.58		8.0338		8.0338
181	25-May-20		2,634.07		612.1		3,246.16		88,794.16			0		2,634.07		0		0		0		612.1		0		0		0		0		0		612.1		8.0338		8.0338
182	25-Jun-20		2,554.93		614.28		3,169.21		86,239.23			0		2,554.93		0		0		0		614.28		0		0		0		0		0		614.28		8.0338		8.0338
183	25-Jul-20		2,476.73		577.36		3,054.09		83,762.50			0		2,476.73		0		0		0		577.36		0		0		0		0		0		577.36		8.0338		8.0338
184	25-Aug-20		2,401.45		579.47		2,980.92		81,361.05			0		2,401.45		0		0		0		579.47		0		0		0		0		0		579.47		8.0338		8.0338
185	25-Sep-20		2,328.74		562.86		2,891.59		79,032.31			0		2,328.74		0		0		0		562.86		0		0		0		0		0		562.86		8.0338		8.0338
186	25-Oct-20		2,258.58		529.11		2,787.69		76,773.73			0		2,258.58		0		0		0		529.11		0		0		0		0		0		529.11		8.0338		8.0338
187	25-Nov-20		2,190.92		531.12		2,722.04		74,582.82			0		2,190.92		0		0		0		531.12		0		0		0		0		0		531.12		8.0338		8.0338
188	25-Dec-20		2,125.50		499.32		2,624.82		72,457.32			0		2,125.50		0		0		0		499.32		0		0		0		0		0		499.32		8.0338		8.0338
189	25-Jan-21		2,062.35		501.26		2,563.61		70,394.96			0		2,062.35		0		0		0		501.26		0		0		0		0		0		501.26		8.0338		8.0338
190	25-Feb-21		2,001.28		486.99		2,488.27		68,393.68			0		2,001.28		0		0		0		486.99		0		0		0		0		0		486.99		8.0338		8.0338
191	25-Mar-21		1,942.23		427.36		2,369.59		66,451.45			0		1,942.23		0		0		0		427.36		0		0		0		0		0		427.36		8.0338		8.0338
192	25-Apr-21		1,885.23		459.71		2,344.94		64,566.22			0		1,885.23		0		0		0		459.71		0		0		0		0		0		459.71		8.0338		8.0338
193	25-May-21		1,829.99		432.26		2,262.25		62,736.23			0		1,829.99		0		0		0		432.26		0		0		0		0		0		432.26		8.0338		8.0338
194	25-Jun-21		1,776.57		434.01		2,210.58		60,959.67			0		1,776.57		0		0		0		434.01		0		0		0		0		0		434.01		8.0338		8.0338
195	25-Jul-21		1,724.84		408.11		2,132.96		59,234.82	��		0		1,724.84		0		0		0		408.11		0		0		0		0		0		408.11		8.0338		8.0338
196	25-Aug-21		1,674.79		409.79		2,084.58		57,560.03			0		1,674.79		0		0		0		409.79		0		0		0		0		0		409.79		8.0338		8.0338
197	25-Sep-21		1,626.32		398.2		2,024.52		55,933.71			0		1,626.32		0		0		0		398.2		0		0		0		0		0		398.2		8.0338		8.0338
198	25-Oct-21		1,579.38		374.47		1,953.84		54,354.33			0		1,579.38		0		0		0		374.47		0		0		0		0		0		374.47		8.0338		8.0338
199	25-Nov-21		1,533.93		376.02		1,909.95		52,820.41			0		1,533.93		0		0		0		376.02		0		0		0		0		0		376.02		8.0338		8.0338
200	25-Dec-21		1,489.88		353.62		1,843.51		51,330.52			0		1,489.88		0		0		0		353.62		0		0		0		0		0		353.62		8.0338		8.0338
201	25-Jan-22		1,447.22		355.1		1,802.32		49,883.31			0		1,447.22		0		0		0		355.1		0		0		0		0		0		355.1		8.0338		8.0338
202	25-Feb-22		1,405.87		345.09		1,750.96		48,477.44			0		1,405.87		0		0		0		345.09		0		0		0		0		0		345.09		8.0338		8.0338
203	25-Mar-22		1,365.79		302.91		1,668.70		47,111.66			0		1,365.79		0		0		0		302.91		0		0		0		0		0		302.91		8.0338		8.0338
204	25-Apr-22		1,325.41		325.92		1,651.33		45,786.24			0		1,325.41		0		0		0		325.92		0		0		0		0		0		325.92		8.0338		8.0338
205	25-May-22		1,290.13		306.53		1,596.66		44,496.11			0		1,290.13		0		0		0		306.53		0		0		0		0		0		306.53		8.0338		8.0338
206	25-Jun-22		1,252.80		307.82		1,560.62		43,243.32			0		1,252.80		0		0		0		307.82		0		0		0		0		0		307.82		8.0338		8.0338
207	25-Jul-22		1,220.95		289.51		1,510.45		42,022.37			0		1,220.95		0		0		0		289.51		0		0		0		0		0		289.51		8.0338		8.0338
208	25-Aug-22		1,182.93		290.71		1,473.64		40,839.44			0		1,182.93		0		0		0		290.71		0		0		0		0		0		290.71		8.0338		8.0338
209	25-Sep-22		1,149.61		282.53		1,432.14		39,689.83			0		1,149.61		0		0		0		282.53		0		0		0		0		0		282.53		8.0338		8.0338
210	25-Oct-22		1,117.29		265.72		1,383.01		38,572.54			0		1,117.29		0		0		0		265.72		0		0		0		0		0		265.72		8.0338		8.0338
211	25-Nov-22		1,085.94		266.84		1,352.78		37,486.60			0		1,085.94		0		0		0		266.84		0		0		0		0		0		266.84		8.0338		8.0338
212	25-Dec-22		1,055.51		250.97		1,306.48		36,431.09			0		1,055.51		0		0		0		250.97		0		0		0		0		0		250.97		8.0338		8.0338
213	25-Jan-23		1,025.99		252.03		1,278.02		35,405.10			0		1,025.99		0		0		0		252.03		0		0		0		0		0		252.03		8.0338		8.0338
214	25-Feb-23		997.33		244.93		1,242.26		34,407.77			0		997.33		0		0		0		244.93		0		0		0		0		0		244.93		8.0338		8.0338
215	25-Mar-23		969.52		215		1,184.51		33,438.26			0		969.52		0		0		0		215		0		0		0		0		0		215		8.0338		8.0338
216	25-Apr-23		942.52		231.33		1,173.85		32,495.73			0		942.52		0		0		0		231.33		0		0		0		0		0		231.33		8.0338		8.0338
217	25-May-23		915.95		217.55		1,133.50		31,579.79			0		915.95		0		0		0		217.55		0		0		0		0		0		217.55		8.0338		8.0338
218	25-Jun-23		891.44		218.47		1,109.91		30,688.35			0		891.44		0		0		0		218.47		0		0		0		0		0		218.47		8.0338		8.0338
219	25-Jul-23		869.12		205.45		1,074.58		29,819.23			0		869.12		0		0		0		205.45		0		0		0		0		0		205.45		8.0338		8.0338
220	25-Aug-23		842.07		206.29		1,048.36		28,977.15			0		842.07		0		0		0		206.29		0		0		0		0		0		206.29		8.0338		8.0338
221	25-Sep-23		818.78		200.45		1,019.23		28,158.37			0		818.78		0		0		0		200.46		0		0		0.01		0.01		0		200.45		8.0338		8.0333
222	25-Oct-23		796.16		188.52		984.67		27,362.21			0		796.16		0		0		0		188.52		0		0		0		0.01		0		188.52		8.0338		8.0338
223	25-Nov-23		774.18		188.9		963.09		26,588.03			0		774.18		0		0		0		189.29		0		0		0.39		0.4		0		188.9		8.0338		8.0172
224	25-Dec-23		752.85		178		930.85		25,835.18			0		752.85		0		0		0		178		0		0		0		0.4		0		178		8.0338		8.0338
225	25-Jan-24		732.12		178.01		910.13		25,103.06			0		732.12		0		0		0		178.73		0		0		0.71		1.12		0		178.01		8.0338		8.0017
226	25-Feb-24		712.44		172.8		885.24		24,390.63			0		712.44		0		0		0		173.66		0		0		0.86		1.99		0		172.8		8.0338		7.9941
227	25-Mar-24		699.29		157.85		857.13		23,691.34			0		699.29		0		0		0		157.85		0		0		0		2		0		157.85		8.0338		8.0338
228	25-Apr-24		673.18		162.78		835.97		23,018.16			0		673.18		0		0		0		163.9		0		0		1.11		3.13		0		162.78		8.0338		7.9793
229	25-May-24		654.71		154.1		808.81		22,363.45			0		654.71		0		0		0		154.1		0		0		0		3.15		0		154.1		8.0338		8.0338
230	25-Jun-24		636.76		153.39		790.14		21,726.69			0		636.76		0		0		0		154.71		0		0		1.33		4.5		0		153.39		8.0338		7.965
231	25-Jul-24		619.31		145.46		764.77		21,107.38			0		619.31		0		0		0		145.46		0		0		0		4.53		0		145.46		8.0338		8.0338
232	25-Aug-24		602.35		144.52		746.87		20,505.03			0		602.35		0		0		0		146.02		0		0		1.5		6.06		0		144.52		8.0338		7.9512
233	25-Sep-24		585.86		140.28		726.14		19,919.17			0		585.86		0		0		0		141.85		0		0		1.58		7.68		0		140.28		8.0338		7.9445
234	25-Oct-24		569.84		133.36		703.19		19,349.33			0		569.84		0		0		0		133.36		0		0		0		7.73		0		133.36		8.0338		8.0338
235	25-Nov-24		554.26		132.15		686.41		18,795.07			0		554.26		0		0		0		133.86		0		0		1.71		9.49		0		132.15		8.0338		7.9313
236	25-Dec-24		539.11		125.83		664.94		18,255.97			0		539.11		0		0		0		125.83		0		0		0		9.55		0		125.83		8.0338		8.0338

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
237	25-Jan-25		524.38		124.49		648.86		17,731.59		0		524.38		0		0		0		126.29		0		0		1.81		11.43		0		124.49		8.0338		7.9187
238	25-Feb-25		510.05		120.82		630.87		17,221.54		0		510.05		0		0		0		122.67		0		0		1.85		13.36		0		120.82		8.0338		7.9125
239	25-Mar-25		503.29		107.61		610.9		16,718.25		0		503.29		0		0		0		107.61		0		0		0		13.44		0		107.61		8.0338		8.0338
240	25-Apr-25		477.33		113.74		591.07		16,240.91		0		477.33		0		0		0		115.66		0		0		1.92		15.45		0		113.74		8.0338		7.9006
241	25-May-25		464.36		108.73		573.09		15,776.55		0		464.36		0		0		0		108.73		0		0		0		15.55		0		108.73		8.0338		8.0338
242	25-Jun-25		451.75		107.17		558.92		15,324.81		0		451.75		0		0		0		109.14		0		0		1.97		17.63		0		107.17		8.0338		7.8888
243	25-Jul-25		439.48		102.6		542.07		14,885.33		0		439.48		0		0		0		102.6		0		0		0		17.75		0		102.6		8.0338		8.0338
244	25-Aug-25		427.54		100.97		528.52		14,457.78		0		427.54		0		0		0		102.98		0		0		2		19.87		0		100.97		8.0338		7.8774
245	25-Sep-25		415.94		98		513.94		14,041.85		0		415.94		0		0		0		100.02		0		0		2.02		22.02		0		98		8.0338		7.8718
246	25-Oct-25		404.65		94.01		498.66		13,637.19		0		404.65		0		0		0		94.01		0		0		0		22.17		0		94.01		8.0338		8.0338
247	25-Nov-25		393.67		92.31		485.99		13,243.52		0		393.67		0		0		0		94.34		0		0		2.03		24.35		0		92.31		8.0338		7.861
248	25-Dec-25		383.34		88.66		472.01		12,860.18		0		383.34		0		0		0		88.66		0		0		0		24.51		0		88.66		8.0338		8.0338
249	25-Jan-26		372.59		86.94		459.53		12,487.59		0		372.59		0		0		0		88.97		0		0		2.03		26.7		0		86.94		8.0338		7.8506
250	25-Feb-26		362.49		84.36		446.85		12,125.10		0		362.49		0		0		0		86.39		0		0		2.02		28.91		0		84.36		8.0338		7.8455
251	25-Mar-26		354.77		75.76		430.53		11,770.33		0		354.77		0		0		0		75.76		0		0		0		29.09		0		75.76		8.0338		8.0338
252	25-Apr-26		343.03		79.42		422.45		11,427.31		0		343.03		0		0		0		81.43		0		0		2.01		31.29		0		79.42		8.0338		7.8357
253	25-May-26		333.72		76.5		410.23		11,093.58		0		333.72		0		0		0		76.5		0		0		0		31.5		0		76.5		8.0338		8.0338
254	25-Jun-26		324.67		74.76		399.43		10,768.92		0		324.67		0		0		0		76.75		0		0		1.98		33.7		0		74.76		8.0338		7.8261
255	25-Jul-26		315.86		72.1		387.96		10,453.06		0		315.86		0		0		0		72.1		0		0		0		33.93		0		72.1		8.0338		8.0338
256	25-Aug-26		307.29		70.36		377.65		10,145.77		0		307.29		0		0		0		72.31		0		0		1.95		36.11		0		70.36		8.0338		7.817
257	25-Sep-26		298.95		68.26		367.2		9,846.82		0		298.95		0		0		0		70.19		0		0		1.93		38.28		0		68.26		8.0338		7.8125
258	25-Oct-26		290.83		65.92		356.76		9,555.99		0		290.83		0		0		0		65.92		0		0		0		38.54		0		65.92		8.0338		8.0338
259	25-Nov-26		282.94		64.22		347.15		9,273.05		0		282.94		0		0		0		66.11		0		0		1.89		40.69		0		64.22		8.0338		7.8038
260	25-Dec-26		275.25		62.08		337.33		8,997.80		0		275.25		0		0		0		62.08		0		0		0		40.96		0		62.08		8.0338		8.0338
261	25-Jan-27		267.91		60.4		328.31		8,729.89		0		267.91		0		0		0		62.25		0		0		1.85		43.08		0		60.4		8.0338		7.7955
262	25-Feb-27		260.49		58.57		319.06		8,469.41		0		260.49		0		0		0		60.39		0		0		1.82		45.2		0		58.57		8.0338		7.7914
263	25-Mar-27		255.21		52.92		308.13		8,214.19		0		255.21		0		0		0		52.92		0		0		0		45.48		0		52.92		8.0338		8.0338
264	25-Apr-27		246.45		55.06		301.51		7,967.74		0		246.45		0		0		0		56.83		0		0		1.77		47.55		0		55.06		8.0338		7.7835
265	25-May-27		239.75		53.34		293.09		7,727.99		0		239.75		0		0		0		53.34		0		0		0		47.87		0		53.34		8.0338		8.0338
266	25-Jun-27		233.22		51.75		284.96		7,494.78		0		233.22		0		0		0		53.46		0		0		1.72		49.91		0		51.75		8.0338		7.7759
267	25-Jul-27		226.86		50.16		277.02		7,267.91		0		226.86		0		0		0		50.18		0		0		0.02		50.26		0		50.16		8.0338		8.0312
268	25-Aug-27		220.68		48.62		269.29		7,047.24		0		220.68		0		0		0		50.28		0		0		1.66		52.25		0		48.62		8.0338		7.7685
269	25-Sep-27		214.65		47.12		261.78		6,832.58		0		214.65		0		0		0		48.75		0		0		1.63		54.24		0		47.12		8.0338		7.765
270	25-Oct-27		208.79		45.67		254.46		6,623.79		0		208.79		0		0		0		45.74		0		0		0.08		54.68		0		45.67		8.0338		8.0202
271	25-Nov-27		203.09		44.25		247.34		6,420.70		0		203.09		0		0		0		45.82		0		0		1.57		56.61		0		44.25		8.0338		7.758
272	25-Dec-27		198.12		42.88		240.99		6,222.58		0		198.12		0		0		0		42.99		0		0		0.11		57.1		0		42.88		8.0338		8.0132
273	25-Jan-28		192.11		41.53		233.65		6,030.47		0		192.11		0		0		0		43.05		0		0		1.51		59		0		41.53		8.0338		7.7514
274	25-Feb-28		186.85		40.24		227.09		5,843.62		0		186.85		0		0		0		41.72		0		0		1.48		60.87		0		40.24		8.0338		7.7481
275	25-Mar-28		181.73		37.82		219.55		5,661.89		0		181.73		0		0		0		37.82		0		0		0		61.27		0		37.82		8.0338		8.0338
276	25-Apr-28		176.74		37.75		214.49		5,485.15		0		176.74		0		0		0		39.17		0		0		1.42		63.1		0		37.75		8.0338		7.7418
277	25-May-28		171.89		36.55		208.44		5,313.26		0		171.89		0		0		0		36.72		0		0		0.17		63.69		0		36.55		8.0338		7.9967
278	25-Jun-28		167.17		35.39		202.56		5,146.09		0		167.17		0		0		0		36.76		0		0		1.36		65.48		0		35.39		8.0338		7.7357
279	25-Jul-28		162.57		34.27		196.83		4,983.52		0		162.57		0		0		0		34.45		0		0		0.19		66.1		0		34.27		8.0338		7.9906
280	25-Aug-28		158.09		33.17		191.26		4,825.44		0		158.09		0		0		0		34.48		0		0		1.3		67.84		0		33.17		8.0338		7.7299
281	25-Sep-28		153.73		32.11		185.84		4,671.71		0		153.73		0		0		0		33.38		0		0		1.27		69.57		0		32.11		8.0338		7.7271
282	25-Oct-28		149.48		31.07		180.56		4,522.22		0		149.48		0		0		0		31.28		0		0		0.2		70.23		0		31.07		8.0338		7.9818
283	25-Nov-28		145.35		30.07		175.42		4,376.87		0		145.35		0		0		0		31.28		0		0		1.22		71.92		0		30.07		8.0338		7.7216
284	25-Dec-28		141.33		29.09		170.42		4,235.54		0		141.33		0		0		0		29.3		0		0		0.21		72.61		0		29.09		8.0338		7.9762
285	25-Jan-29		137.41		28.14		165.56		4,098.13		0		137.41		0		0		0		29.3		0		0		1.16		74.25		0		28.14		8.0338		7.7163
286	25-Feb-29		133.6		27.22		160.82		3,964.53		0		133.6		0		0		0		28.35		0		0		1.13		75.87		0		27.22		8.0338		7.7137
287	25-Mar-29		129.89		24.77		154.66		3,834.63		0		129.89		0		0		0		24.77		0		0		0		76.34		0		24.77		8.0338		8.0338
288	25-Apr-29		126.28		25.45		151.73		3,708.36		0		126.28		0		0		0		26.53		0		0		1.07		77.92		0		25.45		8.0338		7.7087
289	25-May-29		122.76		24.61		147.37		3,585.60		0		122.76		0		0		0		24.83		0		0		0.22		78.66		0		24.61		8.0338		7.9632
290	25-Jun-29		119.33		23.79		143.12		3,466.26		0		119.33		0		0		0		24.81		0		0		1.02		80.2		0		23.79		8.0338		7.7039
291	25-Jul-29		116		22.99		138.99		3,350.26		0		116		0		0		0		23.21		0		0		0.22		80.95		0		22.99		8.0338		7.9583
292	25-Aug-29		112.75		22.21		134.97		3,237.51		0		112.75		0		0		0		23.18		0		0		0.97		82.45		0		22.21		8.0338		7.6993
293	25-Sep-29		109.59		21.46		131.05		3,127.91		0		109.59		0		0		0		22.4		0		0		0.94		83.94		0		21.46		8.0338		7.697
294	25-Oct-29		106.52		20.73		127.24		3,021.39		0		106.52		0		0		0		20.94		0		0		0.21		84.71		0		20.73		8.0338		7.9513
295	25-Nov-29		103.54		20.01		123.55		2,917.86		0		103.54		0		0		0		20.9		0		0		0.89		86.16		0		20.01		8.0338		7.6927
296	25-Dec-29		100.61		19.32		119.93		2,817.25		0		100.61		0		0		0		19.53		0		0		0.21		86.94		0		19.32		8.0338		7.9469
297	25-Jan-30		97.77		18.65		116.42		2,719.48		0		97.77		0		0		0		19.49		0		0		0.84		88.35		0		18.65		8.0338		7.6885
298	25-Feb-30		95		18		113		2,624.48		0		95		0		0		0		18.81		0		0		0.81		89.75		0		18		8.0338		7.6865

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
299	25-Mar-30		92.31		16.4		108.71		2,532.17		0		92.31		0		0		0		16.4		0		0		0		90.31		0		16.4		8.0338		8.0338
300	25-Apr-30		89.69		16.75		106.45		2,442.47		0		89.69		0		0		0		17.52		0		0		0.77		91.67		0		16.75		8.0338		7.6825
301	25-May-30		87.15		16.15		103.3		2,355.33		0		87.15		0		0		0		16.35		0		0		0.2		92.48		0		16.15		8.0338		7.9367
302	25-Jun-30		84.66		15.57		100.24		2,270.66		0		84.66		0		0		0		16.29		0		0		0.72		93.81		0		15.57		8.0338		7.6788
303	25-Jul-30		82.25		15.01		97.26		2,188.42		0		82.25		0		0		0		15.2		0		0		0.19		94.62		0		15.01		8.0338		7.9328
304	25-Aug-30		79.89		14.46		94.36		2,108.52		0		79.89		0		0		0		15.14		0		0		0.68		95.92		0		14.46		8.0338		7.6751
305	25-Sep-30		77.61		13.93		91.54		2,030.92		0		77.61		0		0		0		14.59		0		0		0.65		97.21		0		13.93		8.0338		7.6734
306	25-Oct-30		75.38		13.42		88.79		1,955.54		0		75.38		0		0		0		13.6		0		0		0.18		98.03		0		13.42		8.0338		7.9274
307	25-Nov-30		73.21		12.92		86.12		1,882.33		0		73.21		0		0		0		13.53		0		0		0.61		99.29		0		12.92		8.0338		7.6699
308	25-Dec-30		71.09		12.43		83.52		1,811.24		0		71.09		0		0		0		12.6		0		0		0.17		100.12		0		12.43		8.0338		7.9239
309	25-Jan-31		69.04		11.96		81		1,742.20		0		69.04		0		0		0		12.53		0		0		0.57		101.35		0		11.96		8.0338		7.6667
310	25-Feb-31		67.04		11.5		78.54		1,675.16		0		67.04		0		0		0		12.05		0		0		0.55		102.58		0		11.5		8.0338		7.6651
311	25-Mar-31		65.09		10.47		75.56		1,610.07		0		65.09		0		0		0		10.47		0		0		0		103.22		0		10.47		8.0338		8.0338
312	25-Apr-31		63.2		10.62		73.82		1,546.87		0		63.2		0		0		0		11.14		0		0		0.52		104.41		0		10.62		8.0338		7.662
313	25-May-31		61.35		10.2		71.55		1,485.52		0		61.35		0		0		0		10.36		0		0		0.15		105.25		0		10.2		8.0338		7.9158
314	25-Jun-31		59.55		9.8		69.35		1,425.97		0		59.55		0		0		0		10.28		0		0		0.48		106.43		0		9.8		8.0338		7.659
315	25-Jul-31		57.81		9.4		67.21		1,368.16		0		57.81		0		0		0		9.55		0		0		0.14		107.27		0		9.4		8.0338		7.9128
316	25-Aug-31		56.11		9.02		65.13		1,312.06		0		56.11		0		0		0		9.46		0		0		0.44		108.43		0		9.02		8.0338		7.6562
317	25-Sep-31		54.45		8.65		63.1		1,257.61		0		54.45		0		0		0		9.08		0		0		0.43		109.57		0		8.65		8.0338		7.6548
318	25-Oct-31		52.84		8.29		61.13		1,204.77		0		52.84		0		0		0		8.42		0		0		0.13		110.42		0		8.29		8.0338		7.9085
319	25-Nov-31		51.27		7.94		59.21		1,153.49		0		51.27		0		0		0		8.33		0		0		0.4		111.55		0		7.94		8.0338		7.6521
320	25-Dec-31		49.79		7.6		57.39		1,103.70		0		49.79		0		0		0		7.72		0		0		0.12		112.4		0		7.6		8.0338		7.9058
321	25-Jan-32		48.26		7.27		55.53		1,055.44		0		48.26		0		0		0		7.64		0		0		0.37		113.51		0		7.27		8.0338		7.6495
322	25-Feb-32		46.82		6.95		53.77		1,008.63		0		46.82		0		0		0		7.3		0		0		0.35		114.61		0		6.95		8.0338		7.6483
323	25-Mar-32		45.41		6.53		51.94		963.21		0		45.41		0		0		0		6.53		0		0		0		115.35		0		6.53		8.0338		8.0338
324	25-Apr-32		44.04		6.34		50.39		919.17		0		44.04		0		0		0		6.66		0		0		0.32		116.43		0		6.34		8.0338		7.6459
325	25-May-32		42.71		6.05		48.77		876.46		0		42.71		0		0		0		6.15		0		0		0.1		117.3		0		6.05		8.0338		7.8995
326	25-Jun-32		41.42		5.77		47.19		835.04		0		41.42		0		0		0		6.06		0		0		0.29		118.37		0		5.77		8.0338		7.6435
327	25-Jul-32		40.16		5.5		45.66		794.87		0		40.16		0		0		0		5.59		0		0		0.1		119.24		0		5.5		8.0338		7.8972
328	25-Aug-32		38.94		5.23		44.17		755.94		0		38.94		0		0		0		5.5		0		0		0.27		120.29		0		5.23		8.0338		7.6413
329	25-Sep-32		37.75		4.97		42.72		718.19		0		37.75		0		0		0		5.23		0		0		0.26		121.34		0		4.97		8.0338		7.6402
330	25-Oct-32		36.59		4.72		41.31		681.6		0		36.59		0		0		0		4.81		0		0		0.08		122.22		0		4.72		8.0338		7.8938
331	25-Nov-32		35.46		4.48		39.94		646.14		0		35.46		0		0		0		4.72		0		0		0.23		123.26		0		4.48		8.0338		7.6381
332	25-Dec-32		34.39		4.25		38.63		611.76		0		34.39		0		0		0		4.33		0		0		0.08		124.15		0		4.25		8.0338		7.8917
333	25-Jan-33		33.3		4.02		37.32		578.46		0		33.3		0		0		0		4.23		0		0		0.21		125.17		0		4.02		8.0338		7.6361
334	25-Feb-33		32.26		3.8		36.07		546.19		0		32.26		0		0		0		4		0		0		0.2		126.19		0		3.8		8.0338		7.6351
335	25-Mar-33		31.26		3.41		34.67		514.94		0		31.26		0		0		0		3.41		0		0		0		126.98		0		3.41		8.0338		8.0338
336	25-Apr-33		30.28		3.38		33.66		484.66		0		30.28		0		0		0		3.56		0		0		0.18		127.99		0		3.38		8.0338		7.6332
337	25-May-33		29.33		3.19		32.51		455.33		0		29.33		0		0		0		3.24		0		0		0.06		128.89		0		3.19		8.0338		7.8867
338	25-Jun-33		28.4		2.99		31.39		426.93		0		28.4		0		0		0		3.15		0		0		0.16		129.9		0		2.99		8.0338		7.6314
339	25-Jul-33		27.5		2.81		30.31		399.43		0		27.5		0		0		0		2.86		0		0		0.05		130.81		0		2.81		8.0338		7.8848
340	25-Aug-33		26.63		2.62		29.25		372.8		0		26.63		0		0		0		2.76		0		0		0.14		131.8		0		2.62		8.0338		7.6296
341	25-Sep-33		25.78		2.45		28.23		347.02		0		25.78		0		0		0		2.58		0		0		0.13		132.8		0		2.45		8.0338		7.6287
342	25-Oct-33		24.97		2.28		27.25		316.26		0		24.97		5.78		5.78		5.78		2.32		0		0		0.04		133.72		0		2.28		8.0338		7.8821
343	25-Nov-33		23.72		2.08		25.8		284.47		0		23.72		8.07		8.07		13.86		2.19		0		0		0.11		134.71		0		2.08		8.0338		7.627
344	25-Dec-33		22.37		1.87		24.24		254.58		0		22.37		7.52		7.52		21.38		1.9		0		0		0.04		135.63		0		1.87		8.0338		7.8804
345	25-Jan-34		21.02		1.67		22.7		226.62		0		21.02		6.94		6.94		28.31		1.76		0		0		0.09		136.61		0		1.67		8.0338		7.6253
346	25-Feb-34		19.77		1.49		21.26		200.52		0		19.77		6.33		6.33		34.64		1.57		0		0		0.08		137.58		0		1.49		8.0338		7.6245
347	25-Mar-34		19.14		1.25		20.4		176.2		0		19.14		5.18		5.18		39.82		1.25		0		0		0		138.44		0		1.25		8.0338		8.0338
348	25-Apr-34		17.42		1.16		18.58		153.59		0		17.42		5.19		5.19		45.01		1.22		0		0		0.06		139.41		0		1.16		8.0338		7.6228
349	25-May-34		16.35		1.01		17.36		132.6		0		16.35		4.63		4.63		49.65		1.03		0		0		0.02		140.35		0		1.01		8.0338		7.876
350	25-Jun-34		15.29		0.87		16.16		113.17		0		15.29		4.14		4.14		53.79		0.92		0		0		0.05		141.32		0		0.87		8.0338		7.621
351	25-Jul-34		14.3		0.74		15.04		95.24		0		14.3		3.63		3.63		57.42		0.76		0		0		0.02		142.26		0		0.74		8.0338		7.8741
352	25-Aug-34		13.32		0.62		13.95		78.75		0		13.32		3.17		3.17		60.59		0.66		0		0		0.03		143.23		0		0.62		8.0338		7.6191
353	25-Sep-34		12.39		0.52		12.91		63.64		0		12.39		2.71		2.71		63.3		0.54		0		0		0.03		144.2		0		0.52		8.0338		7.618
354	25-Oct-34		11.51		0.42		11.93		49.86		0		11.51		2.27		2.27		65.57		0.43		0		0		0.01		145.15		0		0.42		8.0338		7.8706
355	25-Nov-34		10.64		0.33		10.97		37.37		0		10.64		1.85		1.85		67.42		0.34		0		0		0.02		146.12		0		0.33		8.0338		7.6152
356	25-Dec-34		9.81		0.24		10.05		26.11		0		9.81		1.45		1.45		68.87		0.25		0		0		0.01		147.08		0		0.24		8.0338		7.8671
357	25-Jan-35		8.98		0.17		9.15		16.07		0		8.98		1.06		1.06		69.93		0.18		0		0		0.01		148.06		0		0.17		8.0338		7.6105
358	25-Feb-35		8.14		0.11		8.25		7.23		0		8.14		0.7		0.7		70.63		0.11		0		0		0.01		149.03		0		0.11		8.0338		7.6056
359	25-Mar-35		7.13		0.05		7.18		0		0		7.13		0.1		0.1		70.73		0.05		0		0		0		149.96		0		0.05		8.0338		8.0338

FNLC 2005-1 Marketing Materials — CashflowsM3

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
Total			17,749,885.41		2,498,135.65		20,248,021.06				0		17,749,885.41		114.59		114.59				2,498,283.27		0				147.62				0		2,498,135.65
0	11-May-05		0		0		0		17,750,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		687,798.53		23,952.64		711,751.17		17,062,201.47		0		687,798.53		0		0		0		23,952.64		0		0		0		0		0		23,952.64		3.47		3.47
2	25-Jun-05		661,051.37		83,736.69		744,788.06		16,401,150.09		0		661,051.37		0		0		0		83,736.69		0		0		0		0		0		83,736.69		5.6993		5.6993
3	25-Jul-05		636,090.25		78,904.57		714,994.81		15,765,059.85		0		636,090.25		0		0		0		78,904.57		0		0		0		0		0		78,904.57		5.7731		5.7731
4	25-Aug-05		612,427.53		80,012.45		692,439.98		15,152,632.32		0		612,427.53		0		0		0		80,012.45		0		0		0		0		0		80,012.45		5.8939		5.8939
5	25-Sep-05		589,977.35		79,786.52		669,763.87		14,562,654.97		0		589,977.35		0		0		0		79,786.52		0		0		0		0		0		79,786.52		6.1148		6.1148
6	25-Oct-05		568,656.18		76,151.76		644,807.94		13,993,998.79		0		568,656.18		0		0		0		76,151.76		0		0		0		0		0		76,151.76		6.2751		6.2751
7	25-Nov-05		548,382.97		76,206.65		624,589.62		13,445,615.82		0		548,382.97		0		0		0		76,206.65		0		0		0		0		0		76,206.65		6.324		6.324
8	25-Dec-05		529,063.88		72,058.42		601,122.30		12,916,551.94		0		529,063.88		0		0		0		72,058.42		0		0		0		0		0		72,058.42		6.4311		6.4311
9	25-Jan-06		510,513.91		72,176.69		582,690.60		12,406,038.03		0		510,513.91		0		0		0		72,176.69		0		0		0		0		0		72,176.69		6.4892		6.4892
10	25-Feb-06		488,282.09		69,450.03		557,732.13		11,917,755.94		0		488,282.09		0		0		0		69,450.03		0		0		0		0		0		69,450.03		6.501		6.501
11	25-Mar-06		466,970.75		60,703.22		527,673.97		11,450,785.19		0		466,970.75		0		0		0		60,703.22		0		0		0		0		0		60,703.22		6.5488		6.5488
12	25-Apr-06		446,605.85		65,845.77		512,451.62		11,004,179.33		0		446,605.85		0		0		0		65,845.77		0		0		0		0		0		65,845.77		6.6778		6.6778
13	25-May-06		457,165.54		59,584.88		516,750.42		10,547,013.79		0		457,165.54		0		0		0		59,584.88		0		0		0		0		0		59,584.88		6.4977		6.4977
14	25-Jun-06		435,495.60		59,441.77		494,937.36		10,111,518.20		0		435,495.60		0		0		0		59,441.77		0		0		0		0		0		59,441.77		6.5449		6.5449
15	25-Jul-06		417,669.71		55,529.09		473,198.80		9,693,848.49		0		417,669.71		0		0		0		55,529.09		0		0		0		0		0		55,529.09		6.59		6.59
16	25-Aug-06		397,860.44		55,398.89		453,259.33		9,295,988.05		0		397,860.44		0		0		0		55,398.89		0		0		0		0		0		55,398.89		6.6366		6.6366
17	25-Sep-06		380,284.02		53,493.40		433,777.42		8,915,704.03		0		380,284.02		0		0		0		53,493.40		0		0		0		0		0		53,493.40		6.6826		6.6826
18	25-Oct-06		364,764.50		49,991.84		414,756.34		8,550,939.52		0		364,764.50		0		0		0		49,991.84		0		0		0		0		0		49,991.84		6.7286		6.7286
19	25-Nov-06		347,489.32		49,876.11		397,365.43		8,203,450.21		0		347,489.32		0		0		0		49,876.11		0		0		0		0		0		49,876.11		6.7736		6.7736
20	25-Dec-06		333,318.95		46,592.86		379,911.81		7,870,131.26		0		333,318.95		0		0		0		46,592.86		0		0		0		0		0		46,592.86		6.8156		6.8156
21	25-Jan-07		317,620.46		46,496.71		364,117.18		7,552,510.80		0		317,620.46		0		0		0		46,496.71		0		0		0		0		0		46,496.71		6.8609		6.8609
22	25-Feb-07		303,671.75		44,789.13		348,460.88		7,248,839.04		0		303,671.75		0		0		0		44,905.07		0		0		115.94		115.94		0		44,789.13		6.9047		6.8869
23	25-Mar-07		295,519.30		39,146.23		334,665.52		6,953,319.75		0		295,519.30		0		0		0		39,146.23		0		0		0		116.57		0		39,146.23		6.9433		6.9433
24	25-Apr-07		281,684.00		41,809.48		323,493.48		6,671,635.75		0		281,684.00		0		0		0		41,809.48		0		0		0		117.27		0		41,809.48		6.9827		6.9827
25	25-May-07		271,285.65		38,145.63		309,431.28		6,400,350.10		0		271,285.65		0		0		0		38,145.63		0		0		0		117.94		0		38,145.63		6.8611		6.8611
26	25-Jun-07		258,361.20		37,971.43		296,332.63		6,141,988.90		0		258,361.20		0		0		0		37,971.43		0		0		0		118.64		0		37,971.43		6.8896		6.8896
27	25-Jul-07		248,112.55		35,417.78		283,530.33		5,893,876.35		0		248,112.55		0		0		0		35,417.78		0		0		0		119.32		0		35,417.78		6.9198		6.9198
28	25-Aug-07		236,303.96		35,262.55		271,566.51		5,657,572.39		0		236,303.96		0		0		0		35,262.55		0		0		0		120.04		0		35,262.55		6.9479		6.9479
29	25-Sep-07		226,577.61		33,976.41		260,554.02		5,430,994.79		0		226,577.61		0		0		0		33,976.41		0		0		0		120.76		0		33,976.41		6.9741		6.9741
30	25-Oct-07		218,396.87		31,692.57		250,089.44		5,212,597.92		0		218,396.87		0		0		0		31,692.57		0		0		0		121.46		0		31,692.57		7.0026		7.0026
31	25-Nov-07		207,982.12		31,552.35		239,534.47		5,004,615.79		0		207,982.12		0		0		0		31,552.35		0		0		0		122.2		0		31,552.35		7.0294		7.0294
32	25-Dec-07		199,839.87		29,424.22		229,264.09		4,804,775.92		0		199,839.87		0		0		0		29,424.22		0		0		0		122.91		0		29,424.22		7.0553		7.0553
33	25-Jan-08		190,322.93		29,300.98		219,623.91		4,614,452.99		0		190,322.93		0		0		0		29,300.98		0		0		0		123.66		0		29,300.98		7.0819		7.0819
34	25-Feb-08		182,068.43		28,244.84		210,313.27		4,432,384.56		0		182,068.43		0		0		0		28,244.84		0		0		0		124.42		0		28,244.84		7.1082		7.1082
35	25-Mar-08		177,719.08		25,474.32		203,193.40		4,254,665.48		0		177,719.08		0		0		0		25,474.32		0		0		0		125.14		0		25,474.32		7.1346		7.1346
36	25-Apr-08		171,650.05		26,213.32		197,863.37		4,083,015.43		0		171,650.05		0		0		0		26,213.32		0		0		0		125.91		0		26,213.32		7.1548		7.1548
37	25-May-08		165,418.69		24,024.80		189,443.50		3,917,596.74		0		165,418.69		0		0		0		24,024.80		0		0		0		126.65		0		24,024.80		7.0609		7.0609
38	25-Jun-08		157,607.98		23,879.90		181,487.87		3,759,988.76		0		157,607.98		0		0		0		23,879.90		0		0		0		127.42		0		23,879.90		7.0787		7.0787
39	25-Jul-08		151,559.87		22,238.77		173,798.64		3,608,428.88		0		151,559.87		0		0		0		22,238.77		0		0		0		128.17		0		22,238.77		7.0975		7.0975
40	25-Aug-08		144,408.80		22,109.39		166,518.18		3,464,020.09		0		144,408.80		0		0		0		22,109.39		0		0		0		128.96		0		22,109.39		7.1154		7.1154
41	25-Sep-08		138,019.93		22,027.87		160,047.80		3,326,000.16		0		138,019.93		0		0		0		22,027.87		0		0		0		129.78		0		22,027.87		7.3847		7.3847
42	25-Oct-08		133,863.49		20,517.54		154,381.03		3,192,136.67		0		133,863.49		0		0		0		20,517.54		0		0		0		130.58		0		20,517.54		7.4026		7.4026
43	25-Nov-08		127,546.16		20,391.58		147,937.74		3,064,590.51		0		127,546.16		0		0		0		20,391.58		0		0		0		131.41		0		20,391.58		7.4184		7.4184
44	25-Dec-08		122,720.26		18,991.27		141,711.53		2,941,870.25		0		122,720.26		0		0		0		18,991.27		0		0		0		132.23		0		18,991.27		7.4364		7.4364
45	25-Jan-09		116,928.17		18,880.01		135,808.18		2,824,942.08		0		116,928.17		0		0		0		18,880.01		0		0		0		133.08		0		18,880.01		7.4528		7.4528
46	25-Feb-09		111,963.04		18,169.25		130,132.29		2,712,979.04		0		111,963.04		0		0		0		18,169.25		0		0		0		133.93		0		18,169.25		7.4691		7.4691
47	25-Mar-09		109,230.46		15,795.33		125,025.78		2,603,748.58		0		109,230.46		0		0		0		15,795.33		0		0		0		134.71		0		15,795.33		7.4856		7.4856
48	25-Apr-09		103,689.11		16,816.10		120,505.21		2,500,059.47		0		103,689.11		0		0		0		16,816.10		0		0		0		135.58		0		16,816.10		7.5001		7.5001
49	25-May-09		99,946.59		15,510.58		115,457.16		2,400,112.88		0		99,946.59		0		0		0		15,510.58		0		0		0		136.42		0		15,510.58		7.4449		7.4449
50	25-Jun-09		95,260.85		15,416.41		110,677.26		2,304,852.03		0		95,260.85		0		0		0		15,416.41		0		0		0		137.3		0		15,416.41		7.4592		7.4592
51	25-Jul-09		91,708.83		14,351.74		106,060.57		2,213,143.19		0		91,708.83		0		0		0		14,351.74		0		0		0		138.16		0		14,351.74		7.4721		7.4721
52	25-Aug-09		87,420.68		14,261.20		101,681.88		2,125,722.51		0		87,420.68		0		0		0		14,261.20		0		0		0		139.05		0		14,261.20		7.4832		7.4832
53	25-Sep-09		83,977.19		13,722.03		97,699.22		2,041,745.32		0		83,977.19		0		0		0		13,722.03		0		0		0		139.94		0		13,722.03		7.4964		7.4964
54	25-Oct-09		81,284.87		12,775.71		94,060.58		1,960,460.45		0		81,284.87		0		0		0		12,775.71		0		0		0		140.82		0		12,775.71		7.5087		7.5087
55	25-Nov-09		77,498.75		12,695.07		90,193.82		1,882,961.71		0		77,498.75		0		0		0		12,695.07		0		0		0		141.73		0		12,695.07		7.52		7.52

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
56	25-Dec-09		74,638.31		11,818.72		86,457.03		1,808,323.40		0		74,638.31		0		0		0		11,818.72		0		0		0		142.62		0		11,818.72		7.532		7.532
57	25-Jan-10		71,167.23		11,746.18		82,913.41		1,737,156.18		0		71,167.23		0		0		0		11,746.18		0		0		0		143.55		0		11,746.18		7.5433		7.5433
58	25-Feb-10		68,201.68		11,302.75		79,504.44		1,668,954.49		0		68,201.68		0		0		0		11,302.75		0		0		0		144.48		0		11,302.75		7.5559		7.5559
59	25-Mar-10		66,673.00		9,822.41		76,495.40		1,602,281.50		0		66,673.00		0		0		0		9,822.41		0		0		0		145.33		0		9,822.41		7.5669		7.5669
60	25-Apr-10		63,105.41		10,452.51		73,557.93		1,539,176.09		0		63,105.41		0		0		0		10,452.51		0		0		0		146.28		0		10,452.51		7.5757		7.5757
61	25-May-10		60,734.33		9,793.91		70,528.24		1,478,441.76		0		60,734.33		0		0		0		9,793.91		0		0		0		147.21		0		9,793.91		7.6357		7.6357
62	25-Jun-10		57,914.77		9,736.18		67,650.95		1,420,526.99		0		57,914.77		0		0		0		9,736.18		0		0		0		148.18		0		9,736.18		7.6476		7.6476
63	25-Jul-10		55,802.38		9,066.75		64,869.13		1,364,724.61		0		55,802.38		0		0		0		9,066.75		0		0		0		149.12		0		9,066.75		7.6592		7.6592
64	25-Aug-10		53,217.99		9,013.27		62,231.26		1,311,506.62		0		53,217.99		0		0		0		9,013.27		0		0		0		150.11		0		9,013.27		7.6697		7.6697
65	25-Sep-10		51,032.51		8,674.56		59,707.07		1,260,474.11		0		51,032.51		0		0		0		8,674.56		0		0		0		151.1		0		8,674.56		7.681		7.681
66	25-Oct-10		49,208.00		8,079.64		57,287.64		1,211,266.12		0		49,208.00		0		0		0		8,079.64		0		0		0		152.07		0		8,079.64		7.692		7.692
67	25-Nov-10		46,935.19		8,034.70		54,969.89		1,164,330.93		0		46,935.19		0		0		0		8,034.70		0		0		0		153.08		0		8,034.70		7.7032		7.7032
68	25-Dec-10		45,243.04		7,484.71		52,727.75		1,119,087.89		0		45,243.04		0		0		0		7,484.71		0		0		0		154.06		0		7,484.71		7.714		7.714
69	25-Jan-11		43,159.69		7,441.95		50,601.65		1,075,928.20		0		43,159.69		0		0		0		7,441.95		0		0		0		155.09		0		7,441.95		7.7226		7.7226
70	25-Feb-11		41,390.02		7,164.85		48,554.87		1,034,538.18		0		41,390.02		0		0		0		7,164.85		0		0		0		156.12		0		7,164.85		7.7333		7.7333
71	25-Mar-11		40,346.68		6,230.33		46,577.02		994,191.49		0		40,346.68		0		0		0		6,230.33		0		0		0		157.06		0		6,230.33		7.743		7.743
72	25-Apr-11		38,113.24		6,635.53		44,748.77		956,078.26		0		38,113.24		0		0		0		6,635.53		0		0		0		158.11		0		6,635.53		7.7508		7.7508
73	25-May-11		36,758.84		6,180.65		42,939.49		919,319.42		0		36,758.84		0		0		0		6,180.65		0		0		0		159.13		0		6,180.65		7.7575		7.7575
74	25-Jun-11		35,076.17		6,147.69		41,223.86		884,243.24		0		35,076.17		0		0		0		6,147.69		0		0		0		160.2		0		6,147.69		7.7658		7.7658
75	25-Jul-11		33,834.44		5,728.64		39,563.08		850,408.80		0		33,834.44		0		0		0		5,728.64		0		0		0		161.23		0		5,728.64		7.7743		7.7743
76	25-Aug-11		32,288.48		5,699.83		37,988.31		818,120.33		0		32,288.48		0		0		0		5,699.83		0		0		0		162.31		0		5,699.83		7.7835		7.7835
77	25-Sep-11		30,989.34		5,489.26		36,478.60		787,130.99		0		30,989.34		0		0		0		5,489.26		0		0		0		163.4		0		5,489.26		7.7918		7.7918
78	25-Oct-11		29,912.74		5,116.09		35,028.83		757,218.25		0		29,912.74		0		0		0		5,116.09		0		0		0		164.47		0		5,116.09		7.7996		7.7996
79	25-Nov-11		28,551.53		5,091.00		33,642.53		728,666.72		0		28,551.53		0		0		0		5,091.00		0		0		0		165.57		0		5,091.00		7.8077		7.8077
80	25-Dec-11		27,553.61		4,746.11		32,299.72		701,113.10		0		27,553.61		0		0		0		4,746.11		0		0		0		166.65		0		4,746.11		7.8161		7.8161
81	25-Jan-12		26,303.56		4,722.79		31,026.35		674,809.54		0		26,303.56		0		0		0		4,722.79		0		0		0		167.77		0		4,722.79		7.8226		7.8226
82	25-Feb-12		25,249.08		4,550.14		29,799.22		649,560.46		0		25,249.08		0		0		0		4,550.14		0		0		0		168.9		0		4,550.14		7.8304		7.8304
83	25-Mar-12		24,510.90		4,101.13		28,612.03		625,049.56		0		24,510.90		0		0		0		4,101.13		0		0		0		169.97		0		4,101.13		7.8377		7.8377
84	25-Apr-12		23,276.71		4,221.88		27,498.59		601,772.85		0		23,276.71		0		0		0		4,221.88		0		0		0		171.12		0		4,221.88		7.8439		7.8439
85	25-May-12		22,472.15		3,939.66		26,411.81		579,300.69		0		22,472.15		0		0		0		3,939.66		0		0		0		172.24		0		3,939.66		7.8561		7.8561
86	25-Jun-12		21,458.92		3,922.15		25,381.07		557,841.77		0		21,458.92		0		0		0		3,922.15		0		0		0		173.4		0		3,922.15		7.8625		7.8625
87	25-Jul-12		20,723.24		3,658.65		24,381.89		537,118.54		0		20,723.24		0		0		0		3,658.65		0		0		0		174.54		0		3,658.65		7.8703		7.8703
88	25-Aug-12		19,791.62		3,642.71		23,434.32		517,326.92		0		19,791.62		0		0		0		3,642.71		0		0		0		175.73		0		3,642.71		7.8758		7.8758
89	25-Sep-12		19,010.94		3,511.24		22,522.19		498,315.98		0		19,010.94		0		0		0		3,511.24		0		0		0		176.92		0		3,511.24		7.882		7.882
90	25-Oct-12		18,368.61		3,275.85		21,644.46		479,947.36		0		18,368.61		0		0		0		3,275.85		0		0		0		178.08		0		3,275.85		7.8886		7.8886
91	25-Nov-12		17,546.25		3,262.41		20,808.66		462,401.12		0		17,546.25		0		0		0		3,262.41		0		0		0		179.29		0		3,262.41		7.8938		7.8938
92	25-Dec-12		16,953.91		3,043.99		19,997.89		445,447.21		0		16,953.91		0		0		0		3,043.99		0		0		0		180.47		0		3,043.99		7.8996		7.8996
93	25-Jan-13		16,196.76		3,032.27		19,229.03		429,250.45		0		16,196.76		0		0		0		3,032.27		0		0		0		181.7		0		3,032.27		7.9052		7.9052
94	25-Feb-13		15,563.18		2,924.01		18,487.20		413,687.27		0		15,563.18		0		0		0		2,924.01		0		0		0		182.94		0		2,924.01		7.9106		7.9106
95	25-Mar-13		15,219.83		2,547.22		17,767.05		398,467.43		0		15,219.83		0		0		0		2,547.22		0		0		0		184.06		0		2,547.22		7.9166		7.9166
96	25-Apr-13		14,386.07		2,717.48		17,103.55		384,081.37		0		14,386.07		0		0		0		2,717.48		0		0		0		185.32		0		2,717.48		7.9198		7.9198
97	25-May-13		13,926.10		2,517.01		16,443.11		370,155.27		0		13,926.10		0		0		0		2,517.01		0		0		0		186.53		0		2,517.01		7.864		7.864
98	25-Jun-13		13,310.17		2,507.66		15,817.83		356,845.10		0		13,310.17		0		0		0		2,507.66		0		0		0		187.8		0		2,507.66		7.8673		7.8673
99	25-Jul-13		12,869.95		2,340.87		15,210.83		343,975.14		0		12,869.95		0		0		0		2,340.87		0		0		0		189.03		0		2,340.87		7.8719		7.8719
100	25-Aug-13		12,302.48		2,332.55		14,635.04		331,672.66		0		12,302.48		0		0		0		2,332.55		0		0		0		190.31		0		2,332.55		7.8749		7.8749
101	25-Sep-13		11,830.32		2,250.21		14,080.53		319,842.34		0		11,830.32		0		0		0		2,250.21		0		0		0		191.6		0		2,250.21		7.8787		7.8787
102	25-Oct-13		11,444.65		2,100.86		13,545.50		308,397.70		0		11,444.65		0		0		0		2,100.86		0		0		0		192.86		0		2,100.86		7.8821		7.8821
103	25-Nov-13		10,942.32		2,093.98		13,036.30		297,455.37		0		10,942.32		0		0		0		2,093.98		0		0		0		194.17		0		2,093.98		7.885		7.885
104	25-Dec-13		10,586.04		1,955.60		12,541.64		286,869.33		0		10,586.04		0		0		0		1,955.60		0		0		0		195.45		0		1,955.60		7.8893		7.8893
105	25-Jan-14		10,122.93		1,949.43		12,072.37		276,746.40		0		10,122.93		0		0		0		1,949.43		0		0		0		196.78		0		1,949.43		7.8916		7.8916
106	25-Feb-14		9,737.79		1,881.26		11,619.05		267,008.61		0		9,737.79		0		0		0		1,881.26		0		0		0		198.11		0		1,881.26		7.8942		7.8942
107	25-Mar-14		9,536.35		1,640.08		11,176.43		257,472.26		0		9,536.35		0		0		0		1,640.08		0		0		0		199.33		0		1,640.08		7.8974		7.8974
108	25-Apr-14		9,018.77		1,751.17		10,769.95		248,453.48		0		9,018.77		0		0		0		1,751.17		0		0		0		200.69		0		1,751.17		7.8984		7.8984
109	25-May-14		8,678.25		1,691.12		10,369.37		239,775.24		0		8,678.25		0		0		0		1,691.12		0		0		0		202.05		0		1,691.12		8.1679		8.1679
110	25-Jun-14		8,298.78		1,687.34		9,986.12		231,476.45		0		8,298.78		0		0		0		1,687.34		0		0		0		203.47		0		1,687.34		8.1722		8.1722
111	25-Jul-14		8,035.88		1,577.36		9,613.23		223,440.57		0		8,035.88		0		0		0		1,577.36		0		0		0		204.86		0		1,577.36		8.1772		8.1772
112	25-Aug-14		7,685.52		1,574.14		9,259.66		215,755.06		0		7,685.52		0		0		0		1,574.14		0		0		0		206.3		0		1,574.14		8.1813		8.1813
113	25-Sep-14		7,396.86		1,521.04		8,917.90		208,358.20		0		7,396.86		0		0		0		1,521.04		0		0		0		207.76		0		1,521.04		8.1869		8.1869
114	25-Oct-14		7,166.03		1,422.11		8,588.14		201,192.17		0		7,166.03		0		0		0		1,422.11		0		0		0		209.18		0		1,422.11		8.1904		8.1904

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
115	25-Nov-14		6,855.04		1,419.53		8,274.57		194,337.13		0		6,855.04		0		0		0		1,419.53		0		0		0		210.65		0		1,419.53		8.1936		8.1936
116	25-Dec-14		6,641.54		1,327.70		7,969.23		187,695.59		0		6,641.54		0		0		0		1,327.70		0		0		0		212.09		0		1,327.70		8.1983		8.1983
117	25-Jan-15		6,354.17		1,325.52		7,679.69		181,341.43		0		6,354.17		0		0		0		1,325.52		0		0		0		213.59		0		1,325.52		8.2011		8.2011
118	25-Feb-15		6,118.29		1,281.22		7,399.51		175,223.13		0		6,118.29		0		0		0		1,281.22		0		0		0		215.1		0		1,281.22		8.2048		8.2048
119	25-Mar-15		6,006.03		1,118.64		7,124.67		169,217.10		0		6,006.03		0		0		0		1,118.64		0		0		0		216.47		0		1,118.64		8.2081		8.2081
120	25-Apr-15		5,673.06		1,196.30		6,869.36		163,544.05		0		5,673.06		0		0		0		1,196.30		0		0		0		218		0		1,196.30		8.2099		8.2099
121	25-May-15		5,512.89		1,105.12		6,618.01		158,031.16		0		5,512.89		0		0		0		1,105.12		0		0		0		219.47		0		1,105.12		8.1088		8.1088
122	25-Jun-15		5,277.01		1,103.46		6,380.48		152,754.14		0		5,277.01		0		0		0		1,103.46		0		0		0		221.01		0		1,103.46		8.1088		8.1088
123	25-Jul-15		5,116.75		1,032.21		6,148.96		147,637.40		0		5,116.75		0		0		0		1,032.21		0		0		0		222.5		0		1,032.21		8.1088		8.1088
124	25-Aug-15		4,898.47		1,030.89		5,929.36		142,738.92		0		4,898.47		0		0		0		1,030.89		0		0		0		224.05		0		1,030.89		8.1088		8.1088
125	25-Sep-15		4,720.17		996.69		5,716.85		138,018.76		0		4,720.17		0		0		0		996.69		0		0		0		225.62		0		996.69		8.1088		8.1088
126	25-Oct-15		4,577.83		932.64		5,510.47		133,440.92		0		4,577.83		0		0		0		932.64		0		0		0		227.14		0		932.64		8.1088		8.1088
127	25-Nov-15		4,383.98		931.76		5,315.75		129,056.94		0		4,383.98		0		0		0		931.76		0		0		0		228.73		0		931.76		8.1088		8.1088
128	25-Dec-15		4,252.53		872.08		5,124.61		124,804.41		0		4,252.53		0		0		0		872.08		0		0		0		230.27		0		872.08		8.1088		8.1088
129	25-Jan-16		4,073.33		871.46		4,944.79		120,731.08		0		4,073.33		0		0		0		871.46		0		0		0		231.88		0		871.46		8.1088		8.1088
130	25-Feb-16		3,926.78		843.01		4,769.79		116,804.30		0		3,926.78		0		0		0		843.01		0		0		0		233.5		0		843.01		8.1088		8.1088
131	25-Mar-16		3,834.85		762.98		4,597.83		112,969.45		0		3,834.85		0		0		0		762.98		0		0		0		235.03		0		762.98		8.1088		8.1088
132	25-Apr-16		3,650.51		788.82		4,439.33		109,318.94		0		3,650.51		0		0		0		788.82		0		0		0		236.67		0		788.82		8.1088		8.1088
133	25-May-16		3,542.12		738.7		4,280.83		105,776.82		0		3,542.12		0		0		0		738.7		0		0		0		238.27		0		738.7		8.1088		8.1088
134	25-Jun-16		3,394.68		738.59		4,133.28		102,382.13		0		3,394.68		0		0		0		738.59		0		0		0		239.93		0		738.59		8.1088		8.1088
135	25-Jul-16		3,294.28		691.83		3,986.11		99,087.86		0		3,294.28		0		0		0		691.83		0		0		0		241.55		0		691.83		8.1088		8.1088
136	25-Aug-16		3,157.81		691.89		3,849.69		95,930.05		0		3,157.81		0		0		0		691.89		0		0		0		243.24		0		691.89		8.1088		8.1088
137	25-Sep-16		3,045.95		669.84		3,715.79		92,884.10		0		3,045.95		0		0		0		669.84		0		0		0		244.94		0		669.84		8.1088		8.1088
138	25-Oct-16		2,956.77		627.65		3,584.42		89,927.33		0		2,956.77		0		0		0		627.65		0		0		0		246.59		0		627.65		8.1088		8.1088
139	25-Nov-16		2,834.76		627.92		3,462.69		87,092.57		0		2,834.76		0		0		0		627.92		0		0		0		248.31		0		627.92		8.1088		8.1088
140	25-Dec-16		2,752.32		588.51		3,340.84		84,340.25		0		2,752.32		0		0		0		588.51		0		0		0		249.99		0		588.51		8.1088		8.1088
141	25-Jan-17		2,639.04		588.91		3,227.95		81,701.20		0		2,639.04		0		0		0		588.91		0		0		0		251.74		0		588.91		8.1088		8.1088
142	25-Feb-17		2,546.55		570.49		3,117.04		79,154.65		0		2,546.55		0		0		0		570.49		0		0		0		253.5		0		570.49		8.1088		8.1088
143	25-Mar-17		2,506.26		499.22		3,005.48		76,648.39		0		2,506.26		0		0		0		499.22		0		0		0		255.09		0		499.22		8.1088		8.1088
144	25-Apr-17		2,372.02		535.2		2,907.22		74,276.37		0		2,372.02		0		0		0		535.2		0		0		0		256.88		0		535.2		8.1088		8.1088
145	25-May-17		2,304.17		501.91		2,806.08		71,972.20		0		2,304.17		0		0		0		501.91		0		0		0		258.61		0		501.91		8.1088		8.1088
146	25-Jun-17		2,210.03		502.55		2,712.58		69,762.17		0		2,210.03		0		0		0		502.55		0		0		0		260.42		0		502.55		8.1088		8.1088
147	25-Jul-17		2,147.11		471.41		2,618.52		67,615.06		0		2,147.11		0		0		0		471.41		0		0		0		262.18		0		471.41		8.1088		8.1088
148	25-Aug-17		2,059.77		472.13		2,531.90		65,555.29		0		2,059.77		0		0		0		472.13		0		0		0		264.01		0		472.13		8.1088		8.1088
149	25-Sep-17		1,988.74		457.74		2,446.49		63,566.55		0		1,988.74		0		0		0		457.74		0		0		0		265.85		0		457.74		8.1088		8.1088
150	25-Oct-17		1,932.35		429.54		2,361.89		61,634.19		0		1,932.35		0		0		0		429.54		0		0		0		267.65		0		429.54		8.1088		8.1088
151	25-Nov-17		1,854.44		430.37		2,284.80		59,779.76		0		1,854.44		0		0		0		430.37		0		0		0		269.52		0		430.37		8.1088		8.1088
152	25-Dec-17		1,801.88		403.95		2,205.83		57,977.88		0		1,801.88		0		0		0		403.95		0		0		0		271.34		0		403.95		8.1088		8.1088
153	25-Jan-18		1,729.90		404.84		2,134.73		56,247.98		0		1,729.90		0		0		0		404.84		0		0		0		273.23		0		404.84		8.1088		8.1088
154	25-Feb-18		1,672.13		392.76		2,064.88		54,575.85		0		1,672.13		0		0		0		392.76		0		0		0		275.14		0		392.76		8.1088		8.1088
155	25-Mar-18		1,644.44		344.2		1,988.64		52,931.41		0		1,644.44		0		0		0		344.2		0		0		0		276.88		0		344.2		8.1088		8.1088
156	25-Apr-18		1,562.68		369.6		1,932.28		51,368.72		0		1,562.68		0		0		0		369.6		0		0		0		278.81		0		369.6		8.1088		8.1088
157	25-May-18		1,515.02		347.12		1,862.13		49,853.71		0		1,515.02		0		0		0		347.12		0		0		0		280.69		0		347.12		8.1088		8.1088
158	25-Jun-18		1,460.86		348.11		1,808.96		48,392.85		0		1,460.86		0		0		0		348.11		0		0		0		282.65		0		348.11		8.1088		8.1088
159	25-Jul-18		1,414.72		327.01		1,741.72		46,978.14		0		1,414.72		0		0		0		327.01		0		0		0		284.56		0		327.01		8.1088		8.1088
160	25-Aug-18		1,366.08		328.03		1,694.11		45,612.05		0		1,366.08		0		0		0		328.03		0		0		0		286.55		0		328.03		8.1088		8.1088
161	25-Sep-18		1,321.17		318.49		1,639.66		44,290.88		0		1,321.17		0		0		0		318.49		0		0		0		288.55		0		318.49		8.1088		8.1088
162	25-Oct-18		1,277.84		299.29		1,577.13		43,013.04		0		1,277.84		0		0		0		299.29		0		0		0		290.5		0		299.29		8.1088		8.1088
163	25-Nov-18		1,259.86		300.34		1,560.20		41,753.18		0		1,259.86		0		0		0		300.34		0		0		0		292.53		0		300.34		8.1088		8.1088
164	25-Dec-18		1,242.94		282.14		1,525.08		40,510.23		0		1,242.94		0		0		0		282.14		0		0		0		294.51		0		282.14		8.1088		8.1088
165	25-Jan-19		1,202.46		282.87		1,485.32		39,307.78		0		1,202.46		0		0		0		282.87		0		0		0		296.56		0		282.87		8.1088		8.1088
166	25-Feb-19		1,163.37		274.47		1,437.84		38,144.40		0		1,163.37		0		0		0		274.47		0		0		0		298.63		0		274.47		8.1088		8.1088
167	25-Mar-19		1,125.64		240.57		1,366.21		37,018.77		0		1,125.64		0		0		0		240.57		0		0		0		300.52		0		240.57		8.1088		8.1088
168	25-Apr-19		1,089.21		258.49		1,347.70		35,929.55		0		1,089.21		0		0		0		258.49		0		0		0		302.61		0		258.49		8.1088		8.1088
169	25-May-19		1,054.28		242.79		1,297.06		34,875.28		0		1,054.28		0		0		0		242.79		0		0		0		304.66		0		242.79		8.1088		8.1088
170	25-Jun-19		1,020.53		243.52		1,264.05		33,854.75		0		1,020.53		0		0		0		243.52		0		0		0		306.79		0		243.52		8.1088		8.1088
171	25-Jul-19		987.93		228.77		1,216.70		32,866.82		0		987.93		0		0		0		228.77		0		0		0		308.86		0		228.77		8.1088		8.1088
172	25-Aug-19		956.44		229.5		1,185.93		31,910.38		0		956.44		0		0		0		229.5		0		0		0		311.02		0		229.5		8.1088		8.1088
173	25-Sep-19		926		222.82		1,148.82		30,984.38		0		926		0		0		0		222.82		0		0		0		313.19		0		222.82		8.1088		8.1088
174	25-Oct-19		896.6		209.37		1,105.97		30,087.78		0		896.6		0		0		0		209.37		0		0		0		315.3		0		209.37		8.1088		8.1088
175	25-Nov-19		868.18		210.09		1,078.27		29,219.60		0		868.18		0		0		0		210.09		0		0		0		317.51		0		210.09		8.1088		8.1088
176	25-Dec-19		840.71		197.45		1,038.16		28,378.88		0		840.71		0		0		0		197.45		0		0		0		319.65		0		197.45		8.1088		8.1088
177	25-Jan-20		814.17		198.16		1,012.32		27,564.72		0		814.17		0		0		0		198.16		0		0		0		321.88		0		198.16		8.1088		8.1088

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
178	25-Feb-20		876.7		192.47		1,069.17		26,688.02		0		876.7		0		0		0		192.47		0		0		0		324.13		0		192.47		8.1088		8.1088
179	25-Mar-20		3,141.46		174.33		3,315.79		23,546.56		0		3,141.46		0		0		0		174.33		0		0		0		326.25		0		174.33		8.1088		8.1088
180	25-Apr-20		689.5		164.42		853.92		22,857.06		0		689.5		0		0		0		164.42		0		0		0		328.53		0		164.42		8.1088		8.1088
181	25-May-20		658.52		154.45		812.97		22,198.54		0		658.52		0		0		0		154.45		0		0		0		330.75		0		154.45		8.1088		8.1088
182	25-Jun-20		638.73		155		793.74		21,559.81		0		638.73		0		0		0		155		0		0		0		333.06		0		155		8.1088		8.1088
183	25-Jul-20		619.18		145.69		764.87		20,940.62		0		619.18		0		0		0		145.69		0		0		0		335.31		0		145.69		8.1088		8.1088
184	25-Aug-20		600.36		146.22		746.58		20,340.26		0		600.36		0		0		0		146.22		0		0		0		337.65		0		146.22		8.1088		8.1088
185	25-Sep-20		582.18		142.03		724.21		19,758.08		0		582.18		0		0		0		142.03		0		0		0		340.01		0		142.03		8.1088		8.1088
186	25-Oct-20		564.64		133.51		698.16		19,193.43		0		564.64		0		0		0		133.51		0		0		0		342.3		0		133.51		8.1088		8.1088
187	25-Nov-20		547.73		134.02		681.75		18,645.70		0		547.73		0		0		0		134.02		0		0		0		344.69		0		134.02		8.1088		8.1088
188	25-Dec-20		531.38		126		657.37		18,114.33		0		531.38		0		0		0		126		0		0		0		347.02		0		126		8.1088		8.1088
189	25-Jan-21		515.59		126.48		642.07		17,598.74		0		515.59		0		0		0		126.48		0		0		0		349.45		0		126.48		8.1088		8.1088
190	25-Feb-21		500.32		122.88		623.2		17,098.42		0		500.32		0		0		0		122.88		0		0		0		351.89		0		122.88		8.1088		8.1088
191	25-Mar-21		485.56		107.84		593.39		16,612.86		0		485.56		0		0		0		107.84		0		0		0		354.1		0		107.84		8.1088		8.1088
192	25-Apr-21		471.31		116		587.31		16,141.56		0		471.31		0		0		0		116		0		0		0		356.58		0		116		8.1088		8.1088
193	25-May-21		457.5		109.07		566.57		15,684.06		0		457.5		0		0		0		109.07		0		0		0		358.99		0		109.07		8.1088		8.1088
194	25-Jun-21		444.14		109.52		553.66		15,239.92		0		444.14		0		0		0		109.52		0		0		0		361.49		0		109.52		8.1088		8.1088
195	25-Jul-21		431.21		102.98		534.19		14,808.71		0		431.21		0		0		0		102.98		0		0		0		363.94		0		102.98		8.1088		8.1088
196	25-Aug-21		418.7		103.4		522.1		14,390.01		0		418.7		0		0		0		103.4		0		0		0		366.48		0		103.4		8.1088		8.1088
197	25-Sep-21		406.58		100.48		507.06		13,983.43		0		406.58		0		0		0		100.48		0		0		0		369.04		0		100.48		8.1088		8.1088
198	25-Oct-21		394.84		94.49		489.34		13,588.58		0		394.84		0		0		0		94.49		0		0		0		371.53		0		94.49		8.1088		8.1088
199	25-Nov-21		383.48		94.88		478.36		13,205.10		0		383.48		0		0		0		94.88		0		0		0		374.12		0		94.88		8.1088		8.1088
200	25-Dec-21		372.47		89.23		461.7		12,832.63		0		372.47		0		0		0		89.23		0		0		0		376.65		0		89.23		8.1088		8.1088
201	25-Jan-22		361.8		89.6		451.41		12,470.83		0		361.8		0		0		0		89.6		0		0		0		379.28		0		89.6		8.1088		8.1088
202	25-Feb-22		351.47		87.08		438.54		12,119.36		0		351.47		0		0		0		87.08		0		0		0		381.93		0		87.08		8.1088		8.1088
203	25-Mar-22		341.45		76.43		417.88		11,777.91		0		341.45		0		0		0		76.43		0		0		0		384.34		0		76.43		8.1088		8.1088
204	25-Apr-22		331.35		82.24		413.59		11,446.56		0		331.35		0		0		0		82.24		0		0		0		387.02		0		82.24		8.1088		8.1088
205	25-May-22		322.53		77.35		399.88		11,124.03		0		322.53		0		0		0		77.35		0		0		0		389.64		0		77.35		8.1088		8.1088
206	25-Jun-22		313.2		77.67		390.87		10,810.83		0		313.2		0		0		0		77.67		0		0		0		392.36		0		77.67		8.1088		8.1088
207	25-Jul-22		305.24		73.05		378.29		10,505.59		0		305.24		0		0		0		73.05		0		0		0		395.01		0		73.05		8.1088		8.1088
208	25-Aug-22		295.73		73.36		369.09		10,209.86		0		295.73		0		0		0		73.36		0		0		0		397.77		0		73.36		8.1088		8.1088
209	25-Sep-22		287.4		71.29		358.69		9,922.46		0		287.4		0		0		0		71.29		0		0		0		400.55		0		71.29		8.1088		8.1088
210	25-Oct-22		279.32		67.05		346.37		9,643.13		0		279.32		0		0		0		67.05		0		0		0		403.25		0		67.05		8.1088		8.1088
211	25-Nov-22		271.48		67.33		338.82		9,371.65		0		271.48		0		0		0		67.33		0		0		0		406.07		0		67.33		8.1088		8.1088
212	25-Dec-22		263.88		63.33		327.21		9,107.77		0		263.88		0		0		0		63.33		0		0		0		408.81		0		63.33		8.1088		8.1088
213	25-Jan-23		256.5		63.55		320.05		8,851.28		0		256.5		0		0		0		63.6		0		0		0.04		411.71		0		63.55		8.1088		8.1034
214	25-Feb-23		249.33		61.69		311.03		8,601.94		0		249.33		0		0		0		61.8		0		0		0.11		414.69		0		61.69		8.1088		8.0941
215	25-Mar-23		242.38		54.25		296.63		8,359.56		0		242.38		0		0		0		54.25		0		0		0		417.3		0		54.25		8.1088		8.1088
216	25-Apr-23		235.63		58.14		293.77		8,123.93		0		235.63		0		0		0		58.37		0		0		0.24		420.44		0		58.14		8.1088		8.076
217	25-May-23		228.99		54.9		283.88		7,894.95		0		228.99		0		0		0		54.9		0		0		0		423.28		0		54.9		8.1088		8.1088
218	25-Jun-23		222.86		54.79		277.65		7,672.09		0		222.86		0		0		0		55.13		0		0		0.34		426.56		0		54.79		8.1088		8.0585
219	25-Jul-23		217.28		51.84		269.12		7,454.81		0		217.28		0		0		0		51.84		0		0		0		429.45		0		51.84		8.1088		8.1088
220	25-Aug-23		210.52		51.62		262.14		7,244.29		0		210.52		0		0		0		52.05		0		0		0.43		432.85		0		51.62		8.1088		8.0416
221	25-Sep-23		204.7		50.11		254.81		7,039.59		0		204.7		0		0		0		50.58		0		0		0.47		436.32		0		50.11		8.1088		8.0333
222	25-Oct-23		199.04		47.57		246.61		6,840.55		0		199.04		0		0		0		47.57		0		0		0		439.26		0		47.57		8.1088		8.1088
223	25-Nov-23		193.55		47.23		240.77		6,647.01		0		193.55		0		0		0		47.76		0		0		0.54		442.84		0		47.23		8.1088		8.0172
224	25-Dec-23		188.21		44.92		233.13		6,458.80		0		188.21		0		0		0		44.92		0		0		0		445.83		0		44.92		8.1088		8.1088
225	25-Jan-24		183.03		44.5		227.53		6,275.77		0		183.03		0		0		0		45.1		0		0		0.6		449.5		0		44.5		8.1088		8.0017
226	25-Feb-24		178.11		43.2		221.31		6,097.66		0		178.11		0		0		0		43.82		0		0		0.62		453.21		0		43.2		8.1088		7.9941
227	25-Mar-24		174.82		39.83		214.65		5,922.83		0		174.82		0		0		0		39.83		0		0		0		456.17		0		39.83		8.1088		8.1088
228	25-Apr-24		168.3		40.7		208.99		5,754.54		0		168.3		0		0		0		41.36		0		0		0.66		459.97		0		40.7		8.1088		7.9793
229	25-May-24		163.68		38.89		202.56		5,590.86		0		163.68		0		0		0		38.89		0		0		0		463.07		0		38.89		8.1088		8.1088
230	25-Jun-24		159.19		38.35		197.54		5,431.67		0		159.19		0		0		0		39.04		0		0		0.69		466.94		0		38.35		8.1088		7.965
231	25-Jul-24		154.83		36.7		191.53		5,276.85		0		154.83		0		0		0		36.7		0		0		0		470.1		0		36.7		8.1088		8.1088
232	25-Aug-24		150.59		36.13		186.72		5,126.26		0		150.59		0		0		0		36.85		0		0		0.72		474.03		0		36.13		8.1088		7.9512
233	25-Sep-24		146.47		35.07		181.53		4,979.79		0		146.47		0		0		0		35.79		0		0		0.73		478		0		35.07		8.1088		7.9445
234	25-Oct-24		142.46		33.65		176.11		4,837.33		0		142.46		0		0		0		33.65		0		0		0		481.23		0		33.65		8.1088		8.1088
235	25-Nov-24		138.56		33.04		171.6		4,698.77		0		138.56		0		0		0		33.78		0		0		0.74		485.26		0		33.04		8.1088		7.9313
236	25-Dec-24		134.78		31.75		166.53		4,563.99		0		134.78		0		0		0		31.75		0		0		0		488.54		0		31.75		8.1088		8.1088
237	25-Jan-25		131.09		31.12		162.22		4,432.90		0		131.09		0		0		0		31.87		0		0		0.75		492.61		0		31.12		8.1088		7.9187

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
238	25-Feb-25		127.51		30.2		157.72		4,305.38		0		127.51		0		0		0		30.95		0		0		0.75		496.72		0		30.2		8.1088		7.9125
239	25-Mar-25		125.82		27.15		152.98		4,179.56		0		125.82		0		0		0		27.15		0		0		0		499.85		0		27.15		8.1088		8.1088
240	25-Apr-25		119.33		28.43		147.77		4,060.23		0		119.33		0		0		0		29.18		0		0		0.75		504		0		28.43		8.1088		7.9006
241	25-May-25		116.09		27.44		143.53		3,944.14		0		116.09		0		0		0		27.44		0		0		0		507.41		0		27.44		8.1088		8.1088
242	25-Jun-25		112.94		26.79		139.73		3,831.20		0		112.94		0		0		0		27.54		0		0		0.75		511.6		0		26.79		8.1088		7.8888
243	25-Jul-25		109.87		25.89		135.76		3,721.33		0		109.87		0		0		0		25.89		0		0		0		515.06		0		25.89		8.1088		8.1088
244	25-Aug-25		106.89		25.24		132.13		3,614.45		0		106.89		0		0		0		25.98		0		0		0.74		519.29		0		25.24		8.1088		7.8774
245	25-Sep-25		103.98		24.5		128.49		3,510.46		0		103.98		0		0		0		25.24		0		0		0.74		523.55		0		24.5		8.1088		7.8718
246	25-Oct-25		101.16		23.72		124.88		3,409.30		0		101.16		0		0		0		23.72		0		0		0		527.09		0		23.72		8.1088		8.1088
247	25-Nov-25		98.42		23.08		121.5		3,310.88		0		98.42		0		0		0		23.81		0		0		0.73		531.39		0		23.08		8.1088		7.861
248	25-Dec-25		95.84		22.37		118.21		3,215.04		0		95.84		0		0		0		22.37		0		0		0		534.98		0		22.37		8.1088		8.1088
249	25-Jan-26		93.15		21.73		114.88		3,121.90		0		93.15		0		0		0		22.45		0		0		0.71		539.31		0		21.73		8.1088		7.8506
250	25-Feb-26		90.62		21.09		111.71		3,031.27		0		90.62		0		0		0		21.8		0		0		0.71		543.66		0		21.09		8.1088		7.8455
251	25-Mar-26		88.69		19.12		107.81		2,942.58		0		88.69		0		0		0		19.12		0		0		0		547.09		0		19.12		8.1088		8.1088
252	25-Apr-26		85.76		19.85		105.61		2,856.83		0		85.76		0		0		0		20.55		0		0		0.69		551.47		0		19.85		8.1088		7.8357
253	25-May-26		83.43		19.26		102.69		2,773.40		0		83.43		0		0		0		19.3		0		0		0.04		555.23		0		19.26		8.1088		8.0919
254	25-Jun-26		81.17		18.69		99.86		2,692.23		0		81.17		0		0		0		19.37		0		0		0.68		559.65		0		18.69		8.1088		7.8261
255	25-Jul-26		78.96		18.13		97.1		2,613.26		0		78.96		0		0		0		18.19		0		0		0.06		563.48		0		18.13		8.1088		8.0822
256	25-Aug-26		76.82		17.59		94.41		2,536.44		0		76.82		0		0		0		18.25		0		0		0.66		567.93		0		17.59		8.1088		7.817
257	25-Sep-26		74.74		17.06		91.8		2,461.70		0		74.74		0		0		0		17.71		0		0		0.65		572.39		0		17.06		8.1088		7.8125
258	25-Oct-26		72.71		16.55		89.26		2,389.00		0		72.71		0		0		0		16.63		0		0		0.08		576.32		0		16.55		8.1088		8.0684
259	25-Nov-26		70.73		16.05		86.79		2,318.26		0		70.73		0		0		0		16.68		0		0		0.63		580.83		0		16.05		8.1088		7.8038
260	25-Dec-26		68.81		15.57		84.38		2,249.45		0		68.81		0		0		0		15.67		0		0		0.1		584.82		0		15.57		8.1088		8.0596
261	25-Jan-27		66.98		15.1		82.08		2,182.47		0		66.98		0		0		0		15.71		0		0		0.61		589.35		0		15.1		8.1088		7.7955
262	25-Feb-27		65.12		14.64		79.76		2,117.35		0		65.12		0		0		0		15.24		0		0		0.6		593.9		0		14.64		8.1088		7.7914
263	25-Mar-27		63.8		13.35		77.16		2,053.55		0		63.8		0		0		0		13.35		0		0		0		597.65		0		13.35		8.1088		8.1088
264	25-Apr-27		61.61		13.76		75.38		1,991.93		0		61.61		0		0		0		14.34		0		0		0.58		602.23		0		13.76		8.1088		7.7835
265	25-May-27		59.94		13.34		73.28		1,932.00		0		59.94		0		0		0		13.46		0		0		0.12		606.38		0		13.34		8.1088		8.039
266	25-Jun-27		58.3		12.94		71.24		1,873.69		0		58.3		0		0		0		13.49		0		0		0.55		611		0		12.94		8.1088		7.7759
267	25-Jul-27		56.72		12.54		69.26		1,816.98		0		56.72		0		0		0		12.66		0		0		0.12		615.21		0		12.54		8.1088		8.0312
268	25-Aug-27		55.17		12.15		67.32		1,761.81		0		55.17		0		0		0		12.69		0		0		0.53		619.85		0		12.15		8.1088		7.7685
269	25-Sep-27		53.66		11.78		65.44		1,708.15		0		53.66		0		0		0		12.3		0		0		0.52		624.52		0		11.78		8.1088		7.765
270	25-Oct-27		52.2		11.42		63.61		1,655.95		0		52.2		0		0		0		11.54		0		0		0.13		628.82		0		11.42		8.1088		8.0202
271	25-Nov-27		50.77		11.06		61.83		1,605.18		0		50.77		0		0		0		11.56		0		0		0.5		633.52		0		11.06		8.1088		7.758
272	25-Dec-27		49.53		10.72		60.25		1,555.65		0		49.53		0		0		0		10.85		0		0		0.13		637.88		0		10.72		8.1088		8.0132
273	25-Jan-28		48.03		10.38		58.41		1,507.62		0		48.03		0		0		0		10.86		0		0		0.48		642.62		0		10.38		8.1088		7.7514
274	25-Feb-28		46.71		10.06		56.77		1,460.90		0		46.71		0		0		0		10.53		0		0		0.47		647.37		0		10.06		8.1088		7.7481
275	25-Mar-28		45.43		9.54		54.98		1,415.47		0		45.43		0		0		0		9.54		0		0		0		651.6		0		9.54		8.1088		8.1088
276	25-Apr-28		44.19		9.44		53.62		1,371.29		0		44.19		0		0		0		9.88		0		0		0.45		656.39		0		9.44		8.1088		7.7418
277	25-May-28		42.97		9.14		52.11		1,328.31		0		42.97		0		0		0		9.27		0		0		0.13		660.89		0		9.14		8.1088		7.9967
278	25-Jun-28		41.79		8.85		50.64		1,286.52		0		41.79		0		0		0		9.28		0		0		0.43		665.72		0		8.85		8.1088		7.7357
279	25-Jul-28		40.64		8.57		49.21		1,245.88		0		40.64		0		0		0		8.69		0		0		0.13		670.28		0		8.57		8.1088		7.9906
280	25-Aug-28		39.52		8.29		47.81		1,206.36		0		39.52		0		0		0		8.7		0		0		0.41		675.15		0		8.29		8.1088		7.7299
281	25-Sep-28		38.43		8.03		46.46		1,167.93		0		38.43		0		0		0		8.42		0		0		0.4		680.04		0		8.03		8.1088		7.7271
282	25-Oct-28		37.37		7.77		45.14		1,130.56		0		37.37		0		0		0		7.89		0		0		0.12		684.69		0		7.77		8.1088		7.9818
283	25-Nov-28		36.34		7.52		43.86		1,094.22		0		36.34		0		0		0		7.89		0		0		0.38		689.62		0		7.52		8.1088		7.7216
284	25-Dec-28		35.33		7.27		42.61		1,058.89		0		35.33		0		0		0		7.39		0		0		0.12		694.32		0		7.27		8.1088		7.9762
285	25-Jan-29		34.35		7.04		41.39		1,024.53		0		34.35		0		0		0		7.39		0		0		0.36		699.29		0		7.04		8.1088		7.7163
286	25-Feb-29		33.4		6.81		40.21		991.13		0		33.4		0		0		0		7.15		0		0		0.35		704.29		0		6.81		8.1088		7.7137
287	25-Mar-29		32.47		6.25		38.72		958.66		0		32.47		0		0		0		6.25		0		0		0		708.73		0		6.25		8.1088		8.1088
288	25-Apr-29		31.57		6.36		37.93		927.09		0		31.57		0		0		0		6.69		0		0		0.33		713.76		0		6.36		8.1088		7.7087
289	25-May-29		30.69		6.15		36.84		896.4		0		30.69		0		0		0		6.26		0		0		0.11		718.61		0		6.15		8.1088		7.9632
290	25-Jun-29		29.83		5.95		35.78		866.57		0		29.83		0		0		0		6.26		0		0		0.31		723.69		0		5.95		8.1088		7.7039
291	25-Jul-29		29		5.75		34.75		837.57		0		29		0		0		0		5.86		0		0		0.11		728.6		0		5.75		8.1088		7.9583
292	25-Aug-29		28.19		5.55		33.74		809.38		0		28.19		0		0		0		5.85		0		0		0.3		733.73		0		5.55		8.1088		7.6993
293	25-Sep-29		27.4		5.36		32.76		781.98		0		27.4		0		0		0		5.65		0		0		0.29		738.88		0		5.36		8.1088		7.697
294	25-Oct-29		26.63		5.18		31.81		755.35		0		26.63		0		0		0		5.28		0		0		0.1		743.87		0		5.18		8.1088		7.9513
295	25-Nov-29		25.88		5		30.89		729.46		0		25.88		0		0		0		5.27		0		0		0.27		749.07		0		5		8.1088		7.6927
296	25-Dec-29		25.15		4.83		29.98		704.31		0		25.15		0		0		0		4.93		0		0		0.1		754.13		0		4.83		8.1088		7.9469
297	25-Jan-30		24.44		4.66		29.1		679.87		0		24.44		0		0		0		4.92		0		0		0.25		759.38		0		4.66		8.1088		7.6885
298	25-Feb-30		23.75		4.5		28.25		656.12		0		23.75		0		0		0		4.75		0		0		0.25		764.65		0		4.5		8.1088		7.6865
299	25-Mar-30		23.08		4.14		27.22		633.04		0		23.08		0		0		0		4.14		0		0		0		769.48		0		4.14		8.1088		8.1088

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
300	25-Apr-30		22.42		4.19		26.61		610.62		0		22.42		0		0		0		4.42		0		0		0.23		774.8		0		4.19		8.1088		7.6825
301	25-May-30		21.79		4.04		25.82		588.83		0		21.79		0		0		0		4.13		0		0		0.09		780.01		0		4.04		8.1088		7.9367
302	25-Jun-30		21.17		3.89		25.06		567.67		0		21.17		0		0		0		4.11		0		0		0.22		785.39		0		3.89		8.1088		7.6788
303	25-Jul-30		20.56		3.75		24.31		547.1		0		20.56		0		0		0		3.84		0		0		0.08		790.66		0		3.75		8.1088		7.9328
304	25-Aug-30		19.97		3.62		23.59		527.13		0		19.97		0		0		0		3.82		0		0		0.2		796.09		0		3.62		8.1088		7.6751
305	25-Sep-30		19.4		3.48		22.88		507.73		0		19.4		0		0		0		3.68		0		0		0.2		801.55		0		3.48		8.1088		7.6734
306	25-Oct-30		18.84		3.35		22.2		488.88		0		18.84		0		0		0		3.43		0		0		0.08		806.92		0		3.35		8.1088		7.9274
307	25-Nov-30		18.3		3.23		21.53		470.58		0		18.3		0		0		0		3.41		0		0		0.18		812.43		0		3.23		8.1088		7.6699
308	25-Dec-30		17.77		3.11		20.88		452.81		0		17.77		0		0		0		3.18		0		0		0.07		817.87		0		3.11		8.1088		7.9239
309	25-Jan-31		17.26		2.99		20.25		435.55		0		17.26		0		0		0		3.16		0		0		0.17		823.44		0		2.99		8.1088		7.6667
310	25-Feb-31		16.76		2.87		19.63		418.79		0		16.76		0		0		0		3.04		0		0		0.17		829.05		0		2.87		8.1088		7.6651
311	25-Mar-31		16.27		2.64		18.91		402.52		0		16.27		0		0		0		2.64		0		0		0		834.27		0		2.64		8.1088		8.1088
312	25-Apr-31		15.8		2.66		18.45		386.72		0		15.8		0		0		0		2.81		0		0		0.15		839.93		0		2.66		8.1088		7.662
313	25-May-31		15.34		2.55		17.89		371.38		0		15.34		0		0		0		2.61		0		0		0.06		845.54		0		2.55		8.1088		7.9158
314	25-Jun-31		14.89		2.45		17.34		356.49		0		14.89		0		0		0		2.59		0		0		0.14		851.26		0		2.45		8.1088		7.659
315	25-Jul-31		14.45		2.35		16.8		342.04		0		14.45		0		0		0		2.41		0		0		0.06		856.93		0		2.35		8.1088		7.9128
316	25-Aug-31		14.03		2.26		16.28		328.01		0		14.03		0		0		0		2.39		0		0		0.13		862.71		0		2.26		8.1088		7.6562
317	25-Sep-31		13.61		2.16		15.77		314.4		0		13.61		0		0		0		2.29		0		0		0.13		868.53		0		2.16		8.1088		7.6548
318	25-Oct-31		13.21		2.07		15.28		301.19		0		13.21		0		0		0		2.12		0		0		0.05		874.3		0		2.07		8.1088		7.9085
319	25-Nov-31		12.82		1.98		14.8		288.37		0		12.82		0		0		0		2.1		0		0		0.12		880.18		0		1.98		8.1088		7.6521
320	25-Dec-31		12.45		1.9		14.35		275.93		0		12.45		0		0		0		1.95		0		0		0.05		886.03		0		1.9		8.1088		7.9058
321	25-Jan-32		12.07		1.82		13.88		263.86		0		12.07		0		0		0		1.93		0		0		0.11		891.97		0		1.82		8.1088		7.6495
322	25-Feb-32		11.7		1.74		13.44		252.16		0		11.7		0		0		0		1.84		0		0		0.1		897.95		0		1.74		8.1088		7.6483
323	25-Mar-32		11.35		1.65		13		240.8		0		11.35		0		0		0		1.65		0		0		0		903.82		0		1.65		8.1088		8.1088
324	25-Apr-32		11.01		1.59		12.6		229.79		0		11.01		0		0		0		1.68		0		0		0.1		909.87		0		1.59		8.1088		7.6459
325	25-May-32		10.68		1.51		12.19		219.11		0		10.68		0		0		0		1.55		0		0		0.04		915.9		0		1.51		8.1088		7.8995
326	25-Jun-32		10.36		1.44		11.8		208.76		0		10.36		0		0		0		1.53		0		0		0.09		922.01		0		1.44		8.1088		7.6435
327	25-Jul-32		10.04		1.37		11.41		198.72		0		10.04		0		0		0		1.41		0		0		0.04		928.12		0		1.37		8.1088		7.8972
328	25-Aug-32		9.73		1.31		11.04		188.98		0		9.73		0		0		0		1.39		0		0		0.08		934.3		0		1.31		8.1088		7.6413
329	25-Sep-32		9.44		1.24		10.68		179.55		0		9.44		0		0		0		1.32		0		0		0.08		940.53		0		1.24		8.1088		7.6402
330	25-Oct-32		9.15		1.18		10.33		170.4		0		9.15		0		0		0		1.21		0		0		0.03		946.75		0		1.18		8.1088		7.8938
331	25-Nov-32		8.87		1.12		9.99		161.54		0		8.87		0		0		0		1.19		0		0		0.07		953.04		0		1.12		8.1088		7.6381
332	25-Dec-32		8.6		1.06		9.66		140.2		0		8.6		12.74		12.74		12.74		1.09		0		0		0.03		959.34		0		1.06		8.1088		7.8917
333	25-Jan-33		7.62		0.92		8.54		119.02		0		7.62		13.55		13.55		26.29		0.98		0		0		0.06		965.7		0		0.92		8.1088		7.6361
334	25-Feb-33		6.63		0.78		7.41		99.48		0		6.63		12.91		12.91		39.21		0.83		0		0		0.05		972.1		0		0.78		8.1088		7.6351
335	25-Mar-33		7.13		0.63		7.75		81.5		0		7.13		10.86		10.86		50.06		0.63		0		0		0		978.23		0		0.63		8.1088		8.1088
336	25-Apr-33		4.78		0.54		5.32		65.02		0		4.78		11.7		11.7		61.76		0.57		0		0		0.03		984.7		0		0.54		8.1088		7.6332
337	25-May-33		4.01		0.43		4.44		49.96		0		4.01		11.05		11.05		72.81		0.44		0		0		0.01		991.18		0		0.43		8.1088		7.8867
338	25-Jun-33		3.11		0.33		3.44		36.28		0		3.11		10.57		10.57		83.38		0.35		0		0		0.02		997.71		0		0.33		8.1088		7.6314
339	25-Jul-33		2.4		0.24		2.64		23.91		0		2.4		9.97		9.97		93.35		0.25		0		0		0.01		1,004.28		0		0.24		8.1088		7.8848
340	25-Aug-33		1.59		0.16		1.75		12.8		0		1.59		9.52		9.52		102.87		0.17		0		0		0.01		1,010.88		0		0.16		8.1088		7.6296
341	25-Sep-33		0.88		0.08		0.96		2.9		0		0.88		9.02		9.02		111.89		0.09		0		0		0.01		1,017.53		0		0.08		8.1088		7.6287
342	25-Oct-33		0.2		0.02		0.22		0		0		0.2		2.7		2.7		114.59		0.02		0		0		0		1,024.41		0		0.02		8.1088		8.1088

FNLC 2005-1 Marketing Materials — CashflowsM4

										Sched								Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Gross Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest		Coupon		Coupon
Total			18,119,786.22		2,558,423.30		20,678,209.53				0		18,119,786.22		213.78		213.78				2,558,711.96		0				288.66				0		2,558,423.30
0	11-May-05		0		0		0		18,120,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		702,135.74		24,592.87		726,728.61		17,417,864.26		0		702,135.74		0		0		0		24,592.87		0		0		0		0		0		24,592.87		3.49		3.49
2	25-Jun-05		674,831.04		85,782.16		760,613.20		16,743,033.22		0		674,831.04		0		0		0		85,782.16		0		0		0		0		0		85,782.16		5.7193		5.7193
3	25-Jul-05		649,349.59		80,828.39		730,177.98		16,093,683.63		0		649,349.59		0		0		0		80,828.39		0		0		0		0		0		80,828.39		5.7931		5.7931
4	25-Aug-05		625,193.63		81,957.49		707,151.11		15,468,490.01		0		625,193.63		0		0		0		81,957.49		0		0		0		0		0		81,957.49		5.9139		5.9139
5	25-Sep-05		602,275.47		81,716.08		683,991.55		14,866,214.54		0		602,275.47		0		0		0		81,716.08		0		0		0		0		0		81,716.08		6.1348		6.1348
6	25-Oct-05		580,509.86		77,986.92		658,496.78		14,285,704.68		0		580,509.86		0		0		0		77,986.92		0		0		0		0		0		77,986.92		6.2951		6.2951
7	25-Nov-05		559,814.05		78,041.22		637,855.27		13,725,890.63		0		559,814.05		0		0		0		78,041.22		0		0		0		0		0		78,041.22		6.344		6.344
8	25-Dec-05		540,092.26		73,789.24		613,881.50		13,185,798.37		0		540,092.26		0		0		0		73,789.24		0		0		0		0		0		73,789.24		6.4511		6.4511
9	25-Jan-06		521,155.61		73,908.30		595,063.91		12,664,642.77		0		521,155.61		0		0		0		73,908.30		0		0		0		0		0		73,908.30		6.5092		6.5092
10	25-Feb-06		498,460.37		71,115.84		569,576.21		12,166,182.40		0		498,460.37		0		0		0		71,115.84		0		0		0		0		0		71,115.84		6.521		6.521
11	25-Mar-06		476,704.79		62,157.84		538,862.63		11,689,477.61		0		476,704.79		0		0		0		62,157.84		0		0		0		0		0		62,157.84		6.5688		6.5688
12	25-Apr-06		455,915.38		67,419.65		523,335.03		11,233,562.23		0		455,915.38		0		0		0		67,419.65		0		0		0		0		0		67,419.65		6.6978		6.6978
13	25-May-06		466,695.19		61,014.16		527,709.34		10,766,867.04		0		466,695.19		0		0		0		61,014.16		0		0		0		0		0		61,014.16		6.5177		6.5177
14	25-Jun-06		444,573.53		60,866.27		505,439.80		10,322,293.51		0		444,573.53		0		0		0		60,866.27		0		0		0		0		0		60,866.27		6.5649		6.5649
15	25-Jul-06		426,376.07		56,858.63		483,234.70		9,895,917.44		0		426,376.07		0		0		0		56,858.63		0		0		0		0		0		56,858.63		6.61		6.61
16	25-Aug-06		406,153.87		56,724.11		462,877.98		9,489,763.57		0		406,153.87		0		0		0		56,724.11		0		0		0		0		0		56,724.11		6.6566		6.6566
17	25-Sep-06		388,211.07		54,771.91		442,982.98		9,101,552.50		0		388,211.07		0		0		0		54,771.91		0		0		0		0		0		54,771.91		6.7026		6.7026
18	25-Oct-06		372,368.04		51,185.61		423,553.66		8,729,184.46		0		372,368.04		0		0		0		51,185.61		0		0		0		0		0		51,185.61		6.7486		6.7486
19	25-Nov-06		354,732.75		51,066.12		405,798.87		8,374,451.71		0		354,732.75		0		0		0		51,066.12		0		0		0		0		0		51,066.12		6.7936		6.7936
20	25-Dec-06		340,267.01		47,703.67		387,970.68		8,034,184.70		0		340,267.01		0		0		0		47,703.67		0		0		0		0		0		47,703.67		6.8356		6.8356
21	25-Jan-07		324,241.28		47,604.31		371,845.59		7,709,943.41		0		324,241.28		0		0		0		47,604.31		0		0		0		0		0		47,604.31		6.8809		6.8809
22	25-Feb-07		310,001.81		45,722.76		355,724.57		7,399,941.60		0		310,001.81		0		0		0		45,973.90		0		0		251.14		251.14		0		45,722.76		6.9247		6.8869
23	25-Mar-07		301,679.42		40,077.34		341,756.76		7,098,262.19		0		301,679.42		0		0		0		40,077.34		0		0		0		252.5		0		40,077.34		6.9633		6.9633
24	25-Apr-07		287,555.72		42,803.25		330,358.97		6,810,706.46		0		287,555.72		0		0		0		42,803.25		0		0		0		254.02		0		42,803.25		7.0027		7.0027
25	25-May-07		276,940.61		39,054.29		315,994.91		6,533,765.85		0		276,940.61		0		0		0		39,054.29		0		0		0		255.48		0		39,054.29		6.8811		6.8811
26	25-Jun-07		263,746.76		38,875.47		302,622.23		6,270,019.09		0		263,746.76		0		0		0		38,875.47		0		0		0		257		0		38,875.47		6.9096		6.9096
27	25-Jul-07		253,284.47		36,260.57		289,545.04		6,016,734.62		0		253,284.47		0		0		0		36,260.57		0		0		0		258.49		0		36,260.57		6.9398		6.9398
28	25-Aug-07		241,229.73		36,101.23		277,330.96		5,775,504.89		0		241,229.73		0		0		0		36,101.23		0		0		0		260.04		0		36,101.23		6.9679		6.9679
29	25-Sep-07		231,300.63		34,784.12		266,084.75		5,544,204.26		0		231,300.63		0		0		0		34,784.12		0		0		0		261.6		0		34,784.12		6.9941		6.9941
30	25-Oct-07		222,949.37		32,445.61		255,394.98		5,321,254.89		0		222,949.37		0		0		0		32,445.61		0		0		0		263.13		0		32,445.61		7.0226		7.0226
31	25-Nov-07		212,317.53		32,301.70		244,619.23		5,108,937.36		0		212,317.53		0		0		0		32,301.70		0		0		0		264.73		0		32,301.70		7.0494		7.0494
32	25-Dec-07		204,005.55		30,122.72		234,128.27		4,904,931.81		0		204,005.55		0		0		0		30,122.72		0		0		0		266.29		0		30,122.72		7.0753		7.0753
33	25-Jan-08		194,290.22		29,996.23		224,286.46		4,710,641.59		0		194,290.22		0		0		0		29,996.23		0		0		0		267.92		0		29,996.23		7.1019		7.1019
34	25-Feb-08		185,863.66		28,914.73		214,778.39		4,524,777.93		0		185,863.66		0		0		0		28,914.73		0		0		0		269.56		0		28,914.73		7.1282		7.1282
35	25-Mar-08		181,423.65		26,078.23		207,501.88		4,343,354.28		0		181,423.65		0		0		0		26,078.23		0		0		0		271.12		0		26,078.23		7.1546		7.1546
36	25-Apr-08		175,228.11		26,834.55		202,062.65		4,168,126.18		0		175,228.11		0		0		0		26,834.55		0		0		0		272.79		0		26,834.55		7.1748		7.1748
37	25-May-08		168,866.86		24,595.07		193,461.93		3,999,259.32		0		168,866.86		0		0		0		24,595.07		0		0		0		274.4		0		24,595.07		7.0809		7.0809
38	25-Jun-08		160,893.33		24,446.55		185,339.88		3,838,365.99		0		160,893.33		0		0		0		24,446.55		0		0		0		276.08		0		24,446.55		7.0987		7.0987
39	25-Jul-08		154,719.15		22,766.31		177,485.46		3,683,646.84		0		154,719.15		0		0		0		22,766.31		0		0		0		277.72		0		22,766.31		7.1175		7.1175
40	25-Aug-08		147,419.01		22,633.70		170,052.71		3,536,227.83		0		147,419.01		0		0		0		22,633.70		0		0		0		279.42		0		22,633.70		7.1354		7.1354
41	25-Sep-08		140,896.96		22,578.39		163,475.36		3,395,330.87		0		140,896.96		0		0		0		22,578.39		0		0		0		281.21		0		22,578.39		7.4147		7.4147
42	25-Oct-08		136,653.88		21,030.11		157,684.00		3,258,676.98		0		136,653.88		0		0		0		21,030.11		0		0		0		282.95		0		21,030.11		7.4326		7.4326
43	25-Nov-08		130,204.87		20,900.83		151,105.70		3,128,472.11		0		130,204.87		0		0		0		20,900.83		0		0		0		284.76		0		20,900.83		7.4484		7.4484
44	25-Dec-08		125,278.37		19,465.35		144,743.72		3,003,193.74		0		125,278.37		0		0		0		19,465.35		0		0		0		286.54		0		19,465.35		7.4664		7.4664
45	25-Jan-09		119,365.54		19,351.15		138,716.69		2,883,828.20		0		119,365.54		0		0		0		19,351.15		0		0		0		288.38		0		19,351.15		7.4828		7.4828
46	25-Feb-09		114,296.92		18,622.49		132,919.40		2,769,531.28		0		114,296.92		0		0		0		18,622.49		0		0		0		290.25		0		18,622.49		7.4991		7.4991
47	25-Mar-09		111,507.37		16,189.20		127,696.58		2,658,023.91		0		111,507.37		0		0		0		16,189.20		0		0		0		291.94		0		16,189.20		7.5156		7.5156
48	25-Apr-09		105,850.52		17,235.30		123,085.82		2,552,173.39		0		105,850.52		0		0		0		17,235.30		0		0		0		293.83		0		17,235.30		7.5301		7.5301
49	25-May-09		102,029.98		15,897.70		117,927.68		2,450,143.40		0		102,029.98		0		0		0		15,897.70		0		0		0		295.67		0		15,897.70		7.4749		7.4749
50	25-Jun-09		97,246.57		15,801.06		113,047.63		2,352,896.83		0		97,246.57		0		0		0		15,801.06		0		0		0		297.57		0		15,801.06		7.4892		7.4892
51	25-Jul-09		93,620.51		14,709.72		108,330.23		2,259,276.32		0		93,620.51		0		0		0		14,709.72		0		0		0		299.43		0		14,709.72		7.5021		7.5021
52	25-Aug-09		89,242.98		14,616.84		103,859.82		2,170,033.35		0		89,242.98		0		0		0		14,616.84		0		0		0		301.37		0		14,616.84		7.5132		7.5132
53	25-Sep-09		85,727.70		14,064.13		99,791.83		2,084,305.65		0		85,727.70		0		0		0		14,064.13		0		0		0		303.32		0		14,064.13		7.5264		7.5264
54	25-Oct-09		82,979.26		13,094.13		96,073.39		2,001,326.39		0		82,979.26		0		0		0		13,094.13		0		0		0		305.23		0		13,094.13		7.5387		7.5387
55	25-Nov-09		79,114.21		13,011.40		92,125.61		1,922,212.18		0		79,114.21		0		0		0		13,011.40		0		0		0		307.21		0		13,011.40		7.55		7.55

																																	Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest			Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall			Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
56	25-Dec-09		76,194.15		12,113.14		88,307.29		1,846,018.03		0		76,194.15		0		0		0		12,113.14		0		0	��		0		309.15		0		12,113.14		7.562		7.562
57	25-Jan-10		72,650.71		12,038.72		84,689.43		1,773,367.32		0		72,650.71		0		0		0		12,038.72		0		0			0		311.16		0		12,038.72		7.5733		7.5733
58	25-Feb-10		69,623.35		11,584.17		81,207.52		1,703,743.97		0		69,623.35		0		0		0		11,584.17		0		0			0		313.2		0		11,584.17		7.5859		7.5859
59	25-Mar-10		68,062.80		10,066.91		78,129.71		1,635,681.17		0		68,062.80		0		0		0		10,066.91		0		0			0		315.05		0		10,066.91		7.5969		7.5969
60	25-Apr-10		64,420.85		10,712.65		75,133.50		1,571,260.32		0		64,420.85		0		0		0		10,712.65		0		0			0		317.11		0		10,712.65		7.6057		7.6057
61	25-May-10		62,000.34		10,037.34		72,037.68		1,509,259.98		0		62,000.34		0		0		0		10,037.34		0		0			0		319.14		0		10,037.34		7.6657		7.6657
62	25-Jun-10		59,122.01		9,978.12		69,100.13		1,450,137.97		0		59,122.01		0		0		0		9,978.12		0		0			0		321.25		0		9,978.12		7.6776		7.6776
63	25-Jul-10		56,965.58		9,292.00		66,257.58		1,393,172.39		0		56,965.58		0		0		0		9,292.00		0		0			0		323.31		0		9,292.00		7.6892		7.6892
64	25-Aug-10		54,327.32		9,237.15		63,564.47		1,338,845.07		0		54,327.32		0		0		0		9,237.15		0		0			0		325.45		0		9,237.15		7.6997		7.6997
65	25-Sep-10		52,096.28		8,889.97		60,986.25		1,286,748.79		0		52,096.28		0		0		0		8,889.97		0		0			0		327.61		0		8,889.97		7.711		7.711
66	25-Oct-10		50,233.74		8,280.23		58,513.97		1,236,515.04		0		50,233.74		0		0		0		8,280.23		0		0			0		329.72		0		8,280.23		7.722		7.722
67	25-Nov-10		47,913.55		8,234.13		56,147.69		1,188,601.49		0		47,913.55		0		0		0		8,234.13		0		0			0		331.91		0		8,234.13		7.7332		7.7332
68	25-Dec-10		46,186.13		7,670.44		53,856.58		1,142,415.36		0		46,186.13		0		0		0		7,670.44		0		0			0		334.06		0		7,670.44		7.744		7.744
69	25-Jan-11		44,059.36		7,626.59		51,685.95		1,098,355.99		0		44,059.36		0		0		0		7,626.59		0		0			0		336.29		0		7,626.59		7.7526		7.7526
70	25-Feb-11		42,252.80		7,342.58		49,595.38		1,056,103.20		0		42,252.80		0		0		0		7,342.58		0		0			0		338.53		0		7,342.58		7.7633		7.7633
71	25-Mar-11		41,187.71		6,384.85		47,572.56		1,014,915.49		0		41,187.71		0		0		0		6,384.85		0		0			0		340.58		0		6,384.85		7.773		7.773
72	25-Apr-11		38,907.71		6,800.07		45,707.78		976,007.78		0		38,907.71		0		0		0		6,800.07		0		0			0		342.86		0		6,800.07		7.7808		7.7808
73	25-May-11		37,525.08		6,333.88		43,858.96		938,482.69		0		37,525.08		0		0		0		6,333.88		0		0			0		345.09		0		6,333.88		7.7875		7.7875
74	25-Jun-11		35,807.34		6,300.08		42,107.42		902,675.36		0		35,807.34		0		0		0		6,300.08		0		0			0		347.4		0		6,300.08		7.7958		7.7958
75	25-Jul-11		34,539.72		5,870.62		40,410.35		868,135.63		0		34,539.72		0		0		0		5,870.62		0		0			0		349.66		0		5,870.62		7.8043		7.8043
76	25-Aug-11		32,961.53		5,841.07		38,802.60		835,174.10		0		32,961.53		0		0		0		5,841.07		0		0			0		352.02		0		5,841.07		7.8135		7.8135
77	25-Sep-11		31,635.31		5,625.26		37,260.57		803,538.79		0		31,635.31		0		0		0		5,625.26		0		0			0		354.39		0		5,625.26		7.8218		7.8218
78	25-Oct-11		30,536.28		5,242.82		35,779.10		773,002.52		0		30,536.28		0		0		0		5,242.82		0		0			0		356.7		0		5,242.82		7.8296		7.8296
79	25-Nov-11		29,146.69		5,217.09		34,363.78		743,855.83		0		29,146.69		0		0		0		5,217.09		0		0			0		359.11		0		5,217.09		7.8377		7.8377
80	25-Dec-11		28,127.97		4,863.64		32,991.61		715,727.86		0		28,127.97		0		0		0		4,863.64		0		0			0		361.45		0		4,863.64		7.8461		7.8461
81	25-Jan-12		26,851.86		4,839.72		31,691.59		688,875.99		0		26,851.86		0		0		0		4,839.72		0		0			0		363.9		0		4,839.72		7.8526		7.8526
82	25-Feb-12		25,775.40		4,662.78		30,438.18		663,100.59		0		25,775.40		0		0		0		4,662.78		0		0			0		366.36		0		4,662.78		7.8604		7.8604
83	25-Mar-12		25,021.83		4,202.64		29,224.48		638,078.76		0		25,021.83		0		0		0		4,202.64		0		0			0		368.68		0		4,202.64		7.8677		7.8677
84	25-Apr-12		23,761.92		4,326.37		28,088.28		614,316.84		0		23,761.92		0		0		0		4,326.37		0		0			0		371.18		0		4,326.37		7.8739		7.8739
85	25-May-12		22,940.59		4,037.14		26,977.72		591,376.26		0		22,940.59		0		0		0		4,037.14		0		0			0		373.62		0		4,037.14		7.8861		7.8861
86	25-Jun-12		21,906.23		4,019.18		25,925.42		569,470.02		0		21,906.23		0		0		0		4,019.18		0		0			0		376.16		0		4,019.18		7.8925		7.8925
87	25-Jul-12		21,155.21		3,749.15		24,904.37		548,314.81		0		21,155.21		0		0		0		3,749.15		0		0			0		378.64		0		3,749.15		7.9003		7.9003
88	25-Aug-12		20,204.17		3,732.80		23,936.98		528,110.64		0		20,204.17		0		0		0		3,732.80		0		0			0		381.22		0		3,732.80		7.9058		7.9058
89	25-Sep-12		19,407.23		3,598.08		23,005.31		508,703.41		0		19,407.23		0		0		0		3,598.08		0		0			0		383.81		0		3,598.08		7.912		7.912
90	25-Oct-12		18,751.51		3,356.85		22,108.36		489,951.90		0		18,751.51		0		0		0		3,356.85		0		0			0		386.35		0		3,356.85		7.9186		7.9186
91	25-Nov-12		17,912.00		3,343.08		21,255.07		472,039.90		0		17,912.00		0		0		0		3,343.08		0		0			0		388.98		0		3,343.08		7.9238		7.9238
92	25-Dec-12		17,307.31		3,119.24		20,426.55		454,732.59		0		17,307.31		0		0		0		3,119.24		0		0			0		391.55		0		3,119.24		7.9296		7.9296
93	25-Jan-13		16,534.38		3,107.23		19,641.61		438,198.20		0		16,534.38		0		0		0		3,107.23		0		0			0		394.23		0		3,107.23		7.9352		7.9352
94	25-Feb-13		15,887.60		2,996.28		18,883.88		422,310.61		0		15,887.60		0		0		0		2,996.28		0		0			0		396.92		0		2,996.28		7.9406		7.9406
95	25-Mar-13		15,537.09		2,610.17		18,147.26		406,773.52		0		15,537.09		0		0		0		2,610.17		0		0			0		399.38		0		2,610.17		7.9466		7.9466
96	25-Apr-13		14,685.94		2,784.63		17,470.58		392,087.57		0		14,685.94		0		0		0		2,784.63		0		0			0		402.11		0		2,784.63		7.9498		7.9498
97	25-May-13		14,216.39		2,579.28		16,795.67		377,871.18		0		14,216.39		0		0		0		2,579.28		0		0			0		404.76		0		2,579.28		7.894		7.894
98	25-Jun-13		13,587.62		2,569.70		16,157.32		364,283.56		0		13,587.62		0		0		0		2,569.70		0		0			0		407.51		0		2,569.70		7.8973		7.8973
99	25-Jul-13		13,138.23		2,398.78		15,537.01		351,145.33		0		13,138.23		0		0		0		2,398.78		0		0			0		410.19		0		2,398.78		7.9019		7.9019
100	25-Aug-13		12,558.93		2,390.25		14,949.18		338,586.40		0		12,558.93		0		0		0		2,390.25		0		0			0		412.98		0		2,390.25		7.9049		7.9049
101	25-Sep-13		12,076.92		2,305.86		14,382.79		326,509.48		0		12,076.92		0		0		0		2,305.86		0		0			0		415.8		0		2,305.86		7.9087		7.9087
102	25-Oct-13		11,683.21		2,152.81		13,836.02		314,826.27		0		11,683.21		0		0		0		2,152.81		0		0			0		418.54		0		2,152.81		7.9121		7.9121
103	25-Nov-13		11,170.42		2,145.76		13,316.18		303,655.85		0		11,170.42		0		0		0		2,145.76		0		0			0		421.39		0		2,145.76		7.915		7.915
104	25-Dec-13		10,806.71		2,003.95		12,810.66		292,849.15		0		10,806.71		0		0		0		2,003.95		0		0			0		424.17		0		2,003.95		7.9193		7.9193
105	25-Jan-14		10,333.95		1,997.63		12,331.58		282,515.20		0		10,333.95		0		0		0		1,997.63		0		0			0		427.07		0		1,997.63		7.9216		7.9216
106	25-Feb-14		9,940.77		1,927.78		11,868.55		272,574.43		0		9,940.77		0		0		0		1,927.78		0		0			0		429.98		0		1,927.78		7.9242		7.9242
107	25-Mar-14		9,735.14		1,680.63		11,415.77		262,839.29		0		9,735.14		0		0		0		1,680.63		0		0			0		432.63		0		1,680.63		7.9274		7.9274
108	25-Apr-14		9,206.77		1,794.47		11,001.24		253,632.51		0		9,206.77		0		0		0		1,794.47		0		0			0		435.58		0		1,794.47		7.9284		7.9284
109	25-May-14		8,859.15		1,732.71		10,591.86		244,773.37		0		8,859.15		0		0		0		1,732.71		0		0			0		438.56		0		1,732.71		8.1979		8.1979
110	25-Jun-14		8,471.77		1,728.84		10,200.61		236,301.59		0		8,471.77		0		0		0		1,728.84		0		0			0		441.66		0		1,728.84		8.2022		8.2022
111	25-Jul-14		8,203.39		1,616.15		9,819.53		228,098.21		0		8,203.39		0		0		0		1,616.15		0		0			0		444.68		0		1,616.15		8.2072		8.2072
112	25-Aug-14		7,845.72		1,612.85		9,458.57		220,252.49		0		7,845.72		0		0		0		1,612.85		0		0			0		447.82		0		1,612.85		8.2113		8.2113
113	25-Sep-14		7,551.05		1,558.43		9,109.48		212,701.44		0		7,551.05		0		0		0		1,558.43		0		0			0		450.99		0		1,558.43		8.2169		8.2169
114	25-Oct-14		7,315.40		1,457.08		8,772.48		205,386.04		0		7,315.40		0		0		0		1,457.08		0		0			0		454.08		0		1,457.08		8.2204		8.2204

										Sched								Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Gross Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest		Coupon		Coupon
115	25-Nov-14		6,997.93		1,454.43		8,452.36		198,388.11		0		6,997.93		0		0		0		1,454.43		0		0		0		457.3		0		1,454.43		8.2236		8.2236
116	25-Dec-14		6,779.98		1,360.33		8,140.31		191,608.12		0		6,779.98		0		0		0		1,360.33		0		0		0		460.43		0		1,360.33		8.2283		8.2283
117	25-Jan-15		6,486.62		1,358.10		7,844.72		185,121.50		0		6,486.62		0		0		0		1,358.10		0		0		0		463.7		0		1,358.10		8.2311		8.2311
118	25-Feb-15		6,245.83		1,312.71		7,558.54		178,875.67		0		6,245.83		0		0		0		1,312.71		0		0		0		466.98		0		1,312.71		8.2348		8.2348
119	25-Mar-15		6,131.23		1,146.13		7,277.36		172,744.45		0		6,131.23		0		0		0		1,146.13		0		0		0		469.98		0		1,146.13		8.2381		8.2381
120	25-Apr-15		5,791.31		1,225.70		7,017.01		166,953.13		0		5,791.31		0		0		0		1,225.70		0		0		0		473.31		0		1,225.70		8.2399		8.2399
121	25-May-15		5,627.81		1,132.33		6,760.14		161,325.33		0		5,627.81		0		0		0		1,132.33		0		0		0		476.52		0		1,132.33		8.1388		8.1388
122	25-Jun-15		5,387.01		1,130.63		6,517.64		155,938.32		0		5,387.01		0		0		0		1,130.63		0		0		0		479.86		0		1,130.63		8.1388		8.1388
123	25-Jul-15		5,223.41		1,057.63		6,281.03		150,714.91		0		5,223.41		0		0		0		1,057.63		0		0		0		483.11		0		1,057.63		8.1388		8.1388
124	25-Aug-15		5,000.58		1,056.27		6,056.85		145,714.33		0		5,000.58		0		0		0		1,056.27		0		0		0		486.5		0		1,056.27		8.1388		8.1388
125	25-Sep-15		4,818.56		1,021.23		5,839.79		140,895.77		0		4,818.56		0		0		0		1,021.23		0		0		0		489.91		0		1,021.23		8.1388		8.1388
126	25-Oct-15		4,673.26		955.6		5,628.86		136,222.51		0		4,673.26		0		0		0		955.6		0		0		0		493.23		0		955.6		8.1388		8.1388
127	25-Nov-15		4,475.37		954.7		5,430.07		131,747.14		0		4,475.37		0		0		0		954.7		0		0		0		496.69		0		954.7		8.1388		8.1388
128	25-Dec-15		4,341.17		893.55		5,234.72		127,405.97		0		4,341.17		0		0		0		893.55		0		0		0		500.06		0		893.55		8.1388		8.1388
129	25-Jan-16		4,158.24		892.91		5,051.15		123,247.73		0		4,158.24		0		0		0		892.91		0		0		0		503.56		0		892.91		8.1388		8.1388
130	25-Feb-16		4,008.63		863.77		4,872.40		119,239.09		0		4,008.63		0		0		0		863.77		0		0		0		507.09		0		863.77		8.1388		8.1388
131	25-Mar-16		3,914.79		781.76		4,696.55		115,324.31		0		3,914.79		0		0		0		781.76		0		0		0		510.42		0		781.76		8.1388		8.1388
132	25-Apr-16		3,726.61		808.24		4,534.85		111,597.70		0		3,726.61		0		0		0		808.24		0		0		0		513.99		0		808.24		8.1388		8.1388
133	25-May-16		3,615.96		756.89		4,372.85		107,981.74		0		3,615.96		0		0		0		756.89		0		0		0		517.48		0		756.89		8.1388		8.1388
134	25-Jun-16		3,465.44		756.78		4,222.22		104,516.30		0		3,465.44		0		0		0		756.78		0		0		0		521.11		0		756.78		8.1388		8.1388
135	25-Jul-16		3,362.95		708.86		4,071.81		101,153.35		0		3,362.95		0		0		0		708.86		0		0		0		524.64		0		708.86		8.1388		8.1388
136	25-Aug-16		3,223.63		708.92		3,932.56		97,929.72		0		3,223.63		0		0		0		708.92		0		0		0		528.32		0		708.92		8.1388		8.1388
137	25-Sep-16		3,109.44		686.33		3,795.77		94,820.28		0		3,109.44		0		0		0		686.33		0		0		0		532.02		0		686.33		8.1388		8.1388
138	25-Oct-16		3,018.40		643.1		3,661.51		91,801.87		0		3,018.40		0		0		0		643.1		0		0		0		535.63		0		643.1		8.1388		8.1388
139	25-Nov-16		2,893.85		643.39		3,537.24		88,908.02		0		2,893.85		0		0		0		643.39		0		0		0		539.38		0		643.39		8.1388		8.1388
140	25-Dec-16		2,809.70		603		3,412.70		86,098.33		0		2,809.70		0		0		0		603		0		0		0		543.04		0		603		8.1388		8.1388
141	25-Jan-17		2,694.05		603.41		3,297.47		83,404.27		0		2,694.05		0		0		0		603.41		0		0		0		546.85		0		603.41		8.1388		8.1388
142	25-Feb-17		2,599.63		584.53		3,184.16		80,804.64		0		2,599.63		0		0		0		584.53		0		0		0		550.68		0		584.53		8.1388		8.1388
143	25-Mar-17		2,558.51		511.51		3,070.02		78,246.13		0		2,558.51		0		0		0		511.51		0		0		0		554.17		0		511.51		8.1388		8.1388
144	25-Apr-17		2,421.47		548.38		2,969.85		75,824.67		0		2,421.47		0		0		0		548.38		0		0		0		558.05		0		548.38		8.1388		8.1388
145	25-May-17		2,352.20		514.27		2,866.46		73,472.47		0		2,352.20		0		0		0		514.27		0		0		0		561.83		0		514.27		8.1388		8.1388
146	25-Jun-17		2,256.10		514.93		2,771.03		71,216.37		0		2,256.10		0		0		0		514.93		0		0		0		565.77		0		514.93		8.1388		8.1388
147	25-Jul-17		2,191.87		483.01		2,674.88		69,024.50		0		2,191.87		0		0		0		483.01		0		0		0		569.61		0		483.01		8.1388		8.1388
148	25-Aug-17		2,102.71		483.75		2,586.46		66,921.79		0		2,102.71		0		0		0		483.75		0		0		0		573.6		0		483.75		8.1388		8.1388
149	25-Sep-17		2,030.20		469.02		2,499.21		64,891.60		0		2,030.20		0		0		0		469.02		0		0		0		577.62		0		469.02		8.1388		8.1388
150	25-Oct-17		1,972.63		440.12		2,412.75		62,918.96		0		1,972.63		0		0		0		440.12		0		0		0		581.54		0		440.12		8.1388		8.1388
151	25-Nov-17		1,893.09		440.96		2,334.06		61,025.87		0		1,893.09		0		0		0		440.96		0		0		0		585.61		0		440.96		8.1388		8.1388
152	25-Dec-17		1,839.44		413.9		2,253.34		59,186.43		0		1,839.44		0		0		0		413.9		0		0		0		589.59		0		413.9		8.1388		8.1388
153	25-Jan-18		1,765.96		414.8		2,180.76		57,420.47		0		1,765.96		0		0		0		414.8		0		0		0		593.72		0		414.8		8.1388		8.1388
154	25-Feb-18		1,706.98		402.43		2,109.41		55,713.49		0		1,706.98		0		0		0		402.43		0		0		0		597.88		0		402.43		8.1388		8.1388
155	25-Mar-18		1,678.72		352.68		2,031.40		54,034.76		0		1,678.72		0		0		0		352.68		0		0		0		601.66		0		352.68		8.1388		8.1388
156	25-Apr-18		1,595.26		378.7		1,973.96		52,439.51		0		1,595.26		0		0		0		378.7		0		0		0		605.88		0		378.7		8.1388		8.1388
157	25-May-18		1,546.60		355.66		1,902.26		50,892.91		0		1,546.60		0		0		0		355.66		0		0		0		609.99		0		355.66		8.1388		8.1388
158	25-Jun-18		1,491.31		356.68		1,847.99		49,401.60		0		1,491.31		0		0		0		356.68		0		0		0		614.27		0		356.68		8.1388		8.1388
159	25-Jul-18		1,444.21		335.06		1,779.26		47,957.40		0		1,444.21		0		0		0		335.06		0		0		0		618.43		0		335.06		8.1388		8.1388
160	25-Aug-18		1,394.56		336.11		1,730.66		46,562.84		0		1,394.56		0		0		0		336.11		0		0		0		622.77		0		336.11		8.1388		8.1388
161	25-Sep-18		1,348.71		326.33		1,675.05		45,214.13		0		1,348.71		0		0		0		326.33		0		0		0		627.13		0		326.33		8.1388		8.1388
162	25-Oct-18		1,304.48		306.66		1,611.13		43,909.65		0		1,304.48		0		0		0		306.66		0		0		0		631.38		0		306.66		8.1388		8.1388
163	25-Nov-18		1,286.12		307.74		1,593.86		42,623.53		0		1,286.12		0		0		0		307.74		0		0		0		635.81		0		307.74		8.1388		8.1388
164	25-Dec-18		1,268.85		289.09		1,557.94		41,354.67		0		1,268.85		0		0		0		289.09		0		0		0		640.12		0		289.09		8.1388		8.1388
165	25-Jan-19		1,227.52		289.83		1,517.35		40,127.15		0		1,227.52		0		0		0		289.83		0		0		0		644.61		0		289.83		8.1388		8.1388
166	25-Feb-19		1,187.62		281.23		1,468.85		38,939.53		0		1,187.62		0		0		0		281.23		0		0		0		649.12		0		281.23		8.1388		8.1388
167	25-Mar-19		1,149.10		246.49		1,395.60		37,790.42		0		1,149.10		0		0		0		246.49		0		0		0		653.23		0		246.49		8.1388		8.1388
168	25-Apr-19		1,111.92		264.85		1,376.77		36,678.51		0		1,111.92		0		0		0		264.85		0		0		0		657.81		0		264.85		8.1388		8.1388
169	25-May-19		1,076.25		248.77		1,325.02		35,602.26		0		1,076.25		0		0		0		248.77		0		0		0		662.27		0		248.77		8.1388		8.1388
170	25-Jun-19		1,041.80		249.52		1,291.32		34,560.45		0		1,041.80		0		0		0		249.52		0		0		0		666.92		0		249.52		8.1388		8.1388
171	25-Jul-19		1,008.52		234.4		1,242.92		33,551.93		0		1,008.52		0		0		0		234.4		0		0		0		671.44		0		234.4		8.1388		8.1388
172	25-Aug-19		976.37		235.15		1,211.52		32,575.56		0		976.37		0		0		0		235.15		0		0		0		676.14		0		235.15		8.1388		8.1388
173	25-Sep-19		945.31		228.3		1,173.61		31,630.25		0		945.31		0		0		0		228.3		0		0		0		680.88		0		228.3		8.1388		8.1388
174	25-Oct-19		915.29		214.53		1,129.81		30,714.96		0		915.29		0		0		0		214.53		0		0		0		685.5		0		214.53		8.1388		8.1388
175	25-Nov-19		886.28		215.26		1,101.54		29,828.68		0		886.28		0		0		0		215.26		0		0		0		690.31		0		215.26		8.1388		8.1388
176	25-Dec-19		858.24		202.31		1,060.55		28,970.44		0		858.24		0		0		0		202.31		0		0		0		694.99		0		202.31		8.1388		8.1388
177	25-Jan-20		831.14		203.04		1,034.17		28,139.31		0		831.14		0		0		0		203.04		0		0		0		699.86		0		203.04		8.1388		8.1388

																																	Capped
										Sched		��			Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ			Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
178	25-Feb-20		894.97		197.21		1,092.18		27,244.34		0			894.97		0		0		0		197.21		0		0		0		704.76		0		197.21		8.1388		8.1388
179	25-Mar-20		3,206.95		178.62		3,385.57		24,037.39		0			3,206.95		0		0		0		178.62		0		0		0		709.38		0		178.62		8.1388		8.1388
180	25-Apr-20		703.87		168.46		872.34		23,333.51		0			703.87		0		0		0		168.46		0		0		0		714.35		0		168.46		8.1388		8.1388
181	25-May-20		672.24		158.26		830.5		22,661.27		0			672.24		0		0		0		158.26		0		0		0		719.2		0		158.26		8.1388		8.1388
182	25-Jun-20		652.05		158.82		810.87		22,009.22		0			652.05		0		0		0		158.82		0		0		0		724.24		0		158.82		8.1388		8.1388
183	25-Jul-20		632.09		149.27		781.36		21,377.13		0			632.09		0		0		0		149.27		0		0		0		729.15		0		149.27		8.1388		8.1388
184	25-Aug-20		612.88		149.82		762.7		20,764.26		0			612.88		0		0		0		149.82		0		0		0		734.26		0		149.82		8.1388		8.1388
185	25-Sep-20		594.32		145.52		739.84		20,169.94		0			594.32		0		0		0		145.52		0		0		0		739.41		0		145.52		8.1388		8.1388
186	25-Oct-20		576.41		136.8		713.21		19,593.52		0			576.41		0		0		0		136.8		0		0		0		744.42		0		136.8		8.1388		8.1388
187	25-Nov-20		559.15		137.32		696.47		19,034.38		0			559.15		0		0		0		137.32		0		0		0		749.64		0		137.32		8.1388		8.1388
188	25-Dec-20		542.45		129.1		671.55		18,491.92		0			542.45		0		0		0		129.1		0		0		0		754.72		0		129.1		8.1388		8.1388
189	25-Jan-21		526.34		129.6		655.94		17,965.59		0			526.34		0		0		0		129.6		0		0		0		760.01		0		129.6		8.1388		8.1388
190	25-Feb-21		510.75		125.91		636.66		17,454.84		0			510.75		0		0		0		125.91		0		0		0		765.34		0		125.91		8.1388		8.1388
191	25-Mar-21		495.68		110.49		606.17		16,959.16		0			495.68		0		0		0		110.49		0		0		0		770.19		0		110.49		8.1388		8.1388
192	25-Apr-21		481.13		118.86		599.99		16,478.03		0			481.13		0		0		0		118.86		0		0		0		775.58		0		118.86		8.1388		8.1388
193	25-May-21		467.03		111.76		578.79		16,010.99		0			467.03		0		0		0		111.76		0		0		0		780.84		0		111.76		8.1388		8.1388
194	25-Jun-21		453.4		112.21		565.61		15,557.59		0			453.4		0		0		0		112.21		0		0		0		786.32		0		112.21		8.1388		8.1388
195	25-Jul-21		440.2		105.52		545.72		15,117.39		0			440.2		0		0		0		105.52		0		0		0		791.65		0		105.52		8.1388		8.1388
196	25-Aug-21		427.43		105.95		533.38		14,689.97		0			427.43		0		0		0		105.95		0		0		0		797.2		0		105.95		8.1388		8.1388
197	25-Sep-21		415.05		102.95		518.01		14,274.91		0			415.05		0		0		0		102.95		0		0		0		802.78		0		102.95		8.1388		8.1388
198	25-Oct-21		403.07		96.82		499.89		13,871.84		0			403.07		0		0		0		96.82		0		0		0		808.23		0		96.82		8.1388		8.1388
199	25-Nov-21		391.48		97.22		488.69		13,480.36		0			391.48		0		0		0		97.22		0		0		0		813.89		0		97.22		8.1388		8.1388
200	25-Dec-21		380.23		91.43		471.66		13,100.13		0			380.23		0		0		0		91.43		0		0		0		819.41		0		91.43		8.1388		8.1388
201	25-Jan-22		369.35		91.81		461.16		12,730.78		0			369.35		0		0		0		91.81		0		0		0		825.16		0		91.81		8.1388		8.1388
202	25-Feb-22		358.79		89.22		448.02		12,371.99		0			358.79		0		0		0		89.22		0		0		0		830.94		0		89.22		8.1388		8.1388
203	25-Mar-22		348.56		78.32		426.88		12,023.43		0			348.56		0		0		0		78.32		0		0		0		836.2		0		78.32		8.1388		8.1388
204	25-Apr-22		338.26		84.27		422.52		11,685.17		0			338.26		0		0		0		84.27		0		0		0		842.06		0		84.27		8.1388		8.1388
205	25-May-22		329.26		79.25		408.51		11,355.91		0			329.26		0		0		0		79.25		0		0		0		847.77		0		79.25		8.1388		8.1388
206	25-Jun-22		319.73		79.59		399.31		11,036.18		0			319.73		0		0		0		79.59		0		0		0		853.71		0		79.59		8.1388		8.1388
207	25-Jul-22		311.6		74.85		386.45		10,724.58		0			311.6		0		0		0		74.85		0		0		0		859.5		0		74.85		8.1388		8.1388
208	25-Aug-22		301.9		75.16		377.06		10,422.69		0			301.9		0		0		0		75.16		0		0		0		865.53		0		75.16		8.1388		8.1388
209	25-Sep-22		293.39		73.05		366.44		10,129.29		0			293.39		0		0		0		73.05		0		0		0		871.59		0		73.05		8.1388		8.1388
210	25-Oct-22		285.15		68.7		353.85		9,844.15		0			285.15		0		0		0		68.7		0		0		0		877.5		0		68.7		8.1388		8.1388
211	25-Nov-22		277.14		68.85		346		9,567.00		0			277.14		0		0		0		68.99		0		0		0.14		883.78		0		68.85		8.1388		8.1223
212	25-Dec-22		269.38		64.89		334.26		9,297.62		0			269.38		0		0		0		64.89		0		0		0		889.78		0		64.89		8.1388		8.1388
213	25-Jan-23		261.84		64.88		326.72		9,035.78		0			261.84		0		0		0		65.16		0		0		0.28		896.27		0		64.88		8.1388		8.1034
214	25-Feb-23		254.53		62.98		317.51		8,781.25		0			254.53		0		0		0		63.33		0		0		0.35		902.86		0		62.98		8.1388		8.0941
215	25-Mar-23		247.43		55.59		303.02		8,533.82		0			247.43		0		0		0		55.59		0		0		0		908.58		0		55.59		8.1388		8.1388
216	25-Apr-23		240.54		59.35		299.89		8,293.28		0			240.54		0		0		0		59.81		0		0		0.46		915.36		0		59.35		8.1388		8.076
217	25-May-23		233.76		56.25		290.01		8,059.52		0			233.76		0		0		0		56.25		0		0		0		921.57		0		56.25		8.1388		8.1388
218	25-Jun-23		227.51		55.93		283.43		7,832.01		0			227.51		0		0		0		56.48		0		0		0.56		928.52		0		55.93		8.1388		8.0585
219	25-Jul-23		221.81		53.12		274.93		7,610.20		0			221.81		0		0		0		53.12		0		0		0		934.82		0		53.12		8.1388		8.1388
220	25-Aug-23		214.91		52.7		267.6		7,395.30		0			214.91		0		0		0		53.34		0		0		0.64		941.93		0		52.7		8.1388		8.0416
221	25-Sep-23		208.96		51.16		260.12		7,186.33		0			208.96		0		0		0		51.83		0		0		0.67		949.11		0		51.16		8.1388		8.0333
222	25-Oct-23		203.19		48.74		251.93		6,983.14		0			203.19		0		0		0		48.74		0		0		0		955.55		0		48.74		8.1388		8.1388
223	25-Nov-23		197.58		48.21		245.79		6,785.56		0			197.58		0		0		0		48.94		0		0		0.73		962.88		0		48.21		8.1388		8.0172
224	25-Dec-23		192.13		46.02		238.16		6,593.43		0			192.13		0		0		0		46.02		0		0		0		969.41		0		46.02		8.1388		8.1388
225	25-Jan-24		186.85		45.43		232.28		6,406.58		0			186.85		0		0		0		46.21		0		0		0.78		976.87		0		45.43		8.1388		8.0017
226	25-Feb-24		181.82		44.1		225.92		6,224.76		0			181.82		0		0		0		44.9		0		0		0.8		984.39		0		44.1		8.1388		7.9941
227	25-Mar-24		178.47		40.81		219.28		6,046.30		0			178.47		0		0		0		40.81		0		0		0		990.84		0		40.81		8.1388		8.1388
228	25-Apr-24		171.8		41.54		213.35		5,874.49		0			171.8		0		0		0		42.37		0		0		0.83		998.48		0		41.54		8.1388		7.9793
229	25-May-24		167.09		39.84		206.93		5,707.40		0			167.09		0		0		0		39.84		0		0		0		1,005.25		0		39.84		8.1388		8.1388
230	25-Jun-24		162.51		39.15		201.65		5,544.90		0			162.51		0		0		0		40		0		0		0.85		1,013.00		0		39.15		8.1388		7.965
231	25-Jul-24		158.05		37.61		195.66		5,386.84		0			158.05		0		0		0		37.61		0		0		0		1,019.87		0		37.61		8.1388		8.1388
232	25-Aug-24		153.73		36.88		190.61		5,233.11		0			153.73		0		0		0		37.75		0		0		0.87		1,027.73		0		36.88		8.1388		7.9512
233	25-Sep-24		149.52		35.8		185.32		5,083.60		0			149.52		0		0		0		36.68		0		0		0.88		1,035.63		0		35.8		8.1388		7.9445
234	25-Oct-24		145.43		34.48		179.91		4,938.17		0			145.43		0		0		0		34.48		0		0		0		1,042.66		0		34.48		8.1388		8.1388
235	25-Nov-24		141.45		33.73		175.18		4,796.71		0			141.45		0		0		0		34.61		0		0		0.88		1,050.66		0		33.73		8.1388		7.9313
236	25-Dec-24		137.59		32.53		170.12		4,659.13		0			137.59		0		0		0		32.53		0		0		0		1,057.79		0		32.53		8.1388		8.1388
237	25-Jan-25		133.83		31.77		165.6		4,525.30		0			133.83		0		0		0		32.65		0		0		0.88		1,065.88		0		31.77		8.1388		7.9187

										Sched								Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Gross Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest		Coupon		Coupon
238	25-Feb-25		130.17		30.83		161.01		4,395.13		0		130.17		0		0		0		31.72		0		0		0.88		1,074.03		0		30.83		8.1388		7.9125
239	25-Mar-25		128.45		27.82		156.27		4,266.68		0		128.45		0		0		0		27.82		0		0		0		1,080.83		0		27.82		8.1388		8.1388
240	25-Apr-25		121.82		29.03		150.85		4,144.86		0		121.82		0		0		0		29.9		0		0		0.88		1,089.05		0		29.03		8.1388		7.9006
241	25-May-25		118.51		28.11		146.62		4,026.35		0		118.51		0		0		0		28.11		0		0		0		1,096.44		0		28.11		8.1388		8.1388
242	25-Jun-25		115.29		27.35		142.64		3,911.06		0		115.29		0		0		0		28.22		0		0		0.87		1,104.76		0		27.35		8.1388		7.8888
243	25-Jul-25		112.16		26.53		138.69		3,798.90		0		112.16		0		0		0		26.53		0		0		0		1,112.25		0		26.53		8.1388		8.1388
244	25-Aug-25		109.11		25.77		134.88		3,689.79		0		109.11		0		0		0		26.62		0		0		0.86		1,120.65		0		25.77		8.1388		7.8774
245	25-Sep-25		106.15		25.01		131.16		3,583.64		0		106.15		0		0		0		25.86		0		0		0.85		1,129.09		0		25.01		8.1388		7.8718
246	25-Oct-25		103.27		24.27		127.55		3,480.37		0		103.27		0		0		0		24.31		0		0		0.03		1,136.77		0		24.27		8.1388		8.1286
247	25-Nov-25		100.47		23.56		124.03		3,379.90		0		100.47		0		0		0		24.39		0		0		0.83		1,145.30		0		23.56		8.1388		7.861
248	25-Dec-25		97.83		22.86		120.7		3,282.06		0		97.83		0		0		0		22.92		0		0		0.06		1,153.11		0		22.86		8.1388		8.1176
249	25-Jan-26		95.09		22.19		117.28		3,186.97		0		95.09		0		0		0		23		0		0		0.81		1,161.72		0		22.19		8.1388		7.8506
250	25-Feb-26		92.51		21.53		114.04		3,094.46		0		92.51		0		0		0		22.34		0		0		0.8		1,170.37		0		21.53		8.1388		7.8455
251	25-Mar-26		90.54		19.59		110.13		3,003.92		0		90.54		0		0		0		19.59		0		0		0		1,177.78		0		19.59		8.1388		8.1388
252	25-Apr-26		87.54		20.27		107.81		2,916.38		0		87.54		0		0		0		21.05		0		0		0.78		1,186.51		0		20.27		8.1388		7.8357
253	25-May-26		85.17		19.67		104.84		2,831.21		0		85.17		0		0		0		19.78		0		0		0.11		1,194.62		0		19.67		8.1388		8.0919
254	25-Jun-26		82.86		19.08		101.94		2,748.35		0		82.86		0		0		0		19.84		0		0		0.76		1,203.44		0		19.08		8.1388		7.8261
255	25-Jul-26		80.61		18.51		99.12		2,667.74		0		80.61		0		0		0		18.64		0		0		0.13		1,211.67		0		18.51		8.1388		8.0822
256	25-Aug-26		78.42		17.96		96.38		2,589.31		0		78.42		0		0		0		18.7		0		0		0.74		1,220.57		0		17.96		8.1388		7.817
257	25-Sep-26		76.29		17.42		93.71		2,513.02		0		76.29		0		0		0		18.15		0		0		0.73		1,229.51		0		17.42		8.1388		7.8125
258	25-Oct-26		74.22		16.9		91.12		2,438.80		0		74.22		0		0		0		17.04		0		0		0.15		1,237.92		0		16.9		8.1388		8.0684
259	25-Nov-26		72.21		16.39		88.6		2,366.59		0		72.21		0		0		0		17.09		0		0		0.7		1,246.94		0		16.39		8.1388		7.8038
260	25-Dec-26		70.25		15.89		86.14		2,296.34		0		70.25		0		0		0		16.05		0		0		0.16		1,255.47		0		15.89		8.1388		8.0596
261	25-Jan-27		68.37		15.41		83.79		2,227.97		0		68.37		0		0		0		16.09		0		0		0.68		1,264.58		0		15.41		8.1388		7.7955
262	25-Feb-27		66.48		14.95		81.43		2,161.49		0		66.48		0		0		0		15.61		0		0		0.67		1,273.73		0		14.95		8.1388		7.7914
263	25-Mar-27		65.13		13.68		78.82		2,096.35		0		65.13		0		0		0		13.68		0		0		0		1,281.79		0		13.68		8.1388		8.1388
264	25-Apr-27		62.9		14.05		76.95		2,033.46		0		62.9		0		0		0		14.69		0		0		0.64		1,291.03		0		14.05		8.1388		7.7835
265	25-May-27		61.19		13.62		74.81		1,972.27		0		61.19		0		0		0		13.79		0		0		0.17		1,299.84		0		13.62		8.1388		8.039
266	25-Jun-27		59.52		13.21		72.73		1,912.75		0		59.52		0		0		0		13.82		0		0		0.62		1,309.16		0		13.21		8.1388		7.7759
267	25-Jul-27		57.9		12.8		70.7		1,854.85		0		57.9		0		0		0		12.97		0		0		0.17		1,318.10		0		12.8		8.1388		8.0312
268	25-Aug-27		56.32		12.41		68.73		1,798.53		0		56.32		0		0		0		13		0		0		0.59		1,327.51		0		12.41		8.1388		7.7685
269	25-Sep-27		54.78		12.03		66.81		1,743.75		0		54.78		0		0		0		12.6		0		0		0.58		1,336.96		0		12.03		8.1388		7.765
270	25-Oct-27		53.29		11.65		64.94		1,690.47		0		53.29		0		0		0		11.83		0		0		0.17		1,346.07		0		11.65		8.1388		8.0202
271	25-Nov-27		51.83		11.29		63.12		1,638.64		0		51.83		0		0		0		11.85		0		0		0.55		1,355.62		0		11.29		8.1388		7.758
272	25-Dec-27		50.56		10.94		61.5		1,588.07		0		50.56		0		0		0		11.11		0		0		0.17		1,364.84		0		10.94		8.1388		8.0132
273	25-Jan-28		49.03		10.6		59.63		1,539.04		0		49.03		0		0		0		11.13		0		0		0.53		1,374.48		0		10.6		8.1388		7.7514
274	25-Feb-28		47.69		10.27		57.96		1,491.36		0		47.69		0		0		0		10.79		0		0		0.52		1,384.17		0		10.27		8.1388		7.7481
275	25-Mar-28		46.38		9.78		56.16		1,444.98		0		46.38		0		0		0		9.78		0		0		0		1,393.24		0		9.78		8.1388		8.1388
276	25-Apr-28		45.11		9.63		54.74		1,399.87		0		45.11		0		0		0		10.13		0		0		0.49		1,403.03		0		9.63		8.1388		7.7418
277	25-May-28		43.87		9.33		53.2		1,356.00		0		43.87		0		0		0		9.49		0		0		0.17		1,412.54		0		9.33		8.1388		7.9967
278	25-Jun-28		42.66		9.03		51.7		1,313.34		0		42.66		0		0		0		9.5		0		0		0.47		1,422.42		0		9.03		8.1388		7.7357
279	25-Jul-28		41.49		8.75		50.23		1,271.85		0		41.49		0		0		0		8.91		0		0		0.16		1,432.06		0		8.75		8.1388		7.9906
280	25-Aug-28		40.35		8.47		48.81		1,231.51		0		40.35		0		0		0		8.91		0		0		0.45		1,442.04		0		8.47		8.1388		7.7299
281	25-Sep-28		39.23		8.19		47.43		1,192.27		0		39.23		0		0		0		8.63		0		0		0.44		1,452.07		0		8.19		8.1388		7.7271
282	25-Oct-28		38.15		7.93		46.08		1,154.12		0		38.15		0		0		0		8.09		0		0		0.16		1,461.88		0		7.93		8.1388		7.9818
283	25-Nov-28		37.1		7.67		44.77		1,117.03		0		37.1		0		0		0		8.09		0		0		0.41		1,472.02		0		7.67		8.1388		7.7216
284	25-Dec-28		36.07		7.42		43.49		1,080.96		0		36.07		0		0		0		7.58		0		0		0.15		1,481.95		0		7.42		8.1388		7.9762
285	25-Jan-29		35.07		7.18		42.25		1,045.89		0		35.07		0		0		0		7.58		0		0		0.39		1,492.19		0		7.18		8.1388		7.7163
286	25-Feb-29		34.1		6.95		41.04		1,011.79		0		34.1		0		0		0		7.33		0		0		0.38		1,502.49		0		6.95		8.1388		7.7137
287	25-Mar-29		33.15		6.4		39.55		978.64		0		33.15		0		0		0		6.4		0		0		0		1,512.00		0		6.4		8.1388		8.1388
288	25-Apr-29		32.23		6.5		38.72		946.41		0		32.23		0		0		0		6.86		0		0		0.36		1,522.40		0		6.5		8.1388		7.7087
289	25-May-29		31.33		6.28		37.61		915.08		0		31.33		0		0		0		6.42		0		0		0.14		1,532.64		0		6.28		8.1388		7.9632
290	25-Jun-29		30.46		6.07		36.53		884.63		0		30.46		0		0		0		6.41		0		0		0.34		1,543.15		0		6.07		8.1388		7.7039
291	25-Jul-29		29.6		5.87		35.47		855.02		0		29.6		0		0		0		6		0		0		0.13		1,553.52		0		5.87		8.1388		7.9583
292	25-Aug-29		28.78		5.67		34.45		826.25		0		28.78		0		0		0		5.99		0		0		0.32		1,564.14		0		5.67		8.1388		7.6993
293	25-Sep-29		27.97		5.48		33.45		798.28		0		27.97		0		0		0		5.79		0		0		0.31		1,574.82		0		5.48		8.1388		7.697
294	25-Oct-29		27.18		5.29		32.47		771.09		0		27.18		0		0		0		5.41		0		0		0.12		1,585.38		0		5.29		8.1388		7.9513
295	25-Nov-29		26.42		5.11		31.53		744.67		0		26.42		0		0		0		5.4		0		0		0.3		1,596.18		0		5.11		8.1388		7.6927
296	25-Dec-29		25.68		4.93		30.61		718.99		0		25.68		0		0		0		5.05		0		0		0.12		1,606.87		0		4.93		8.1388		7.9469
297	25-Jan-30		24.95		4.76		29.71		694.04		0		24.95		0		0		0		5.04		0		0		0.28		1,617.78		0		4.76		8.1388		7.6885
298	25-Feb-30		24.25		4.59		28.84		669.8		0		24.25		0		0		0		4.86		0		0		0.27		1,628.76		0		4.59		8.1388		7.6865
299	25-Mar-30		23.56		4.24		27.8		646.24		0		23.56		0		0		0		4.24		0		0		0		1,639.07		0		4.24		8.1388		8.1388

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
300	25-Apr-30		22.89		4.28		27.17		623.35		0		22.89		0		0		0		4.53		0		0		0.25		1,650.17		0		4.28		8.1388		7.6825
301	25-May-30		22.24		4.12		26.36		601.11		0		22.24		0		0		0		4.23		0		0		0.11		1,661.19		0		4.12		8.1388		7.9367
302	25-Jun-30		21.61		3.97		25.58		579.5		0		21.61		0		0		0		4.21		0		0		0.24		1,672.41		0		3.97		8.1388		7.6788
303	25-Jul-30		20.99		3.83		24.82		558.51		0		20.99		0		0		0		3.93		0		0		0.1		1,683.57		0		3.83		8.1388		7.9328
304	25-Aug-30		20.39		3.69		24.08		538.12		0		20.39		0		0		0		3.91		0		0		0.22		1,694.92		0		3.69		8.1388		7.6751
305	25-Sep-30		19.81		3.56		23.36		518.31		0		19.81		0		0		0		3.77		0		0		0.22		1,706.33		0		3.56		8.1388		7.6734
306	25-Oct-30		19.24		3.42		22.66		499.08		0		19.24		0		0		0		3.52		0		0		0.09		1,717.70		0		3.42		8.1388		7.9274
307	25-Nov-30		18.68		3.3		21.98		480.39		0		18.68		0		0		0		3.5		0		0		0.2		1,729.24		0		3.3		8.1388		7.6699
308	25-Dec-30		18.14		3.17		21.32		462.25		0		18.14		0		0		0		3.26		0		0		0.09		1,740.75		0		3.17		8.1388		7.9239
309	25-Jan-31		17.62		3.05		20.67		444.63		0		17.62		0		0		0		3.24		0		0		0.19		1,752.43		0		3.05		8.1388		7.6667
310	25-Feb-31		17.11		2.93		20.04		427.52		0		17.11		0		0		0		3.12		0		0		0.18		1,764.18		0		2.93		8.1388		7.6651
311	25-Mar-31		16.61		2.71		19.32		410.91		0		16.61		0		0		0		2.71		0		0		0		1,775.34		0		2.71		8.1388		8.1388
312	25-Apr-31		16.13		2.71		18.84		394.78		0		16.13		0		0		0		2.88		0		0		0.17		1,787.22		0		2.71		8.1388		7.662
313	25-May-31		15.66		2.6		18.26		379.12		0		15.66		0		0		0		2.68		0		0		0.07		1,799.09		0		2.6		8.1388		7.9158
314	25-Jun-31		15.2		2.5		17.7		363.92		0		15.2		0		0		0		2.66		0		0		0.16		1,811.11		0		2.5		8.1388		7.659
315	25-Jul-31		14.75		2.4		17.15		349.17		0		14.75		0		0		0		2.47		0		0		0.07		1,823.12		0		2.4		8.1388		7.9128
316	25-Aug-31		14.32		2.3		16.62		334.85		0		14.32		0		0		0		2.45		0		0		0.15		1,835.29		0		2.3		8.1388		7.6562
317	25-Sep-31		13.9		2.21		16.1		320.96		0		13.9		0		0		0		2.35		0		0		0.14		1,847.52		0		2.21		8.1388		7.6548
318	25-Oct-31		13.49		2.12		15.6		307.47		0		13.49		0		0		0		2.18		0		0		0.06		1,859.76		0		2.12		8.1388		7.9085
319	25-Nov-31		13.09		2.03		15.11		294.38		0		13.09		0		0		0		2.15		0		0		0.13		1,872.14		0		2.03		8.1388		7.6521
320	25-Dec-31		12.71		1.94		14.65		274.27		0		12.71		7.41		7.41		7.41		2		0		0		0.06		1,884.53		0		1.94		8.1388		7.9058
321	25-Jan-32		11.97		1.81		13.77		239.16		0		11.97		23.15		23.15		30.56		1.92		0		0		0.12		1,897.06		0		1.81		8.1388		7.6495
322	25-Feb-32		10.58		1.58		12.16		206.38		0		10.58		22.19		22.19		52.75		1.68		0		0		0.1		1,909.66		0		1.58		8.1388		7.6483
323	25-Mar-32		10.68		1.35		12.03		175.84		0		10.68		19.86		19.86		72.61		1.35		0		0		0		1,922.18		0		1.35		8.1388		8.1388
324	25-Apr-32		8.02		1.16		9.18		147.45		0		8.02		20.38		20.38		92.98		1.23		0		0		0.07		1,934.91		0		1.16		8.1388		7.6459
325	25-May-32		7.03		0.97		8		121.1		0		7.03		19.31		19.31		112.3		1		0		0		0.03		1,947.68		0		0.97		8.1388		7.8995
326	25-Jun-32		5.7		0.8		6.5		96.72		0		5.7		18.68		18.68		130.97		0.85		0		0		0.05		1,960.55		0		0.8		8.1388		7.6435
327	25-Jul-32		4.81		0.64		5.44		74.22		0		4.81		17.69		17.69		148.66		0.66		0		0		0.02		1,973.47		0		0.64		8.1388		7.8972
328	25-Aug-32		3.62		0.49		4.11		53.52		0		3.62		17.09		17.09		165.75		0.52		0		0		0.03		1,986.49		0		0.49		8.1388		7.6413
329	25-Sep-32		2.66		0.35		3.01		34.53		0		2.66		16.33		16.33		182.08		0.38		0		0		0.02		1,999.58		0		0.35		8.1388		7.6402
330	25-Oct-32		1.89		0.23		2.11		17.18		0		1.89		15.46		15.46		197.54		0.23		0		0		0.01		2,012.74		0		0.23		8.1388		7.8938
331	25-Nov-32		0.88		0.11		0.99		1.41		0		0.88		14.89		14.89		212.43		0.12		0		0		0.01		2,025.98		0		0.11		8.1388		7.6381
332	25-Dec-32		0.06		0.01		0.07		0		0		0.06		1.35		1.35		213.78		0.01		0		0		0		2,039.73		0		0.01		8.1388		8.1388

FNLC 2005-1 Marketing Materials — CashflowsM5

										Sched						Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
Total			38,458,989.95		5,524,779.72		43,983,769.67				0		38,458,989.95		1,010.05		1,010.05				5,528,455.40		0				3,675.68				0		5,524,779.72
0	11-May-05		0		0		0		38,460,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		1,490,294.73		53,844.00		1,544,138.73		36,969,705.27		0		1,490,294.73		0		0		0		53,844.00		0		0		0		0		0		53,844.00		3.6		3.6
2	25-Jun-05		1,432,340.05		185,575.91		1,617,915.95		35,537,365.22		0		1,432,340.05		0		0		0		185,575.91		0		0		0		0		0		185,575.91		5.8293		5.8293
3	25-Jul-05		1,378,255.26		174,817.18		1,553,072.44		34,159,109.96		0		1,378,255.26		0		0		0		174,817.18		0		0		0		0		0		174,817.18		5.9031		5.9031
4	25-Aug-05		1,326,983.82		177,191.75		1,504,175.57		32,832,126.14		0		1,326,983.82		0		0		0		177,191.75		0		0		0		0		0		177,191.75		6.0239		6.0239
5	25-Sep-05		1,278,339.65		176,553.66		1,454,893.31		31,553,786.49		0		1,278,339.65		0		0		0		176,553.66		0		0		0		0		0		176,553.66		6.2448		6.2448
6	25-Oct-05		1,232,141.79		168,420.96		1,400,562.75		30,321,644.70		0		1,232,141.79		0		0		0		168,420.96		0		0		0		0		0		168,420.96		6.4051		6.4051
7	25-Nov-05		1,188,214.59		168,515.91		1,356,730.50		29,133,430.11		0		1,188,214.59		0		0		0		168,515.91		0		0		0		0		0		168,515.91		6.454		6.454
8	25-Dec-05		1,146,354.76		159,289.46		1,305,644.21		27,987,075.36		0		1,146,354.76		0		0		0		159,289.46		0		0		0		0		0		159,289.46		6.5611		6.5611
9	25-Jan-06		1,106,161.41		159,522.60		1,265,684.00		26,880,913.95		0		1,106,161.41		0		0		0		159,522.60		0		0		0		0		0		159,522.60		6.6192		6.6192
10	25-Feb-06		1,057,990.39		153,490.77		1,211,481.15		25,822,923.56		0		1,057,990.39		0		0		0		153,490.77		0		0		0		0		0		153,490.77		6.631		6.631
11	25-Mar-06		1,011,813.81		134,140.33		1,145,954.14		24,811,109.76		0		1,011,813.81		0		0		0		134,140.33		0		0		0		0		0		134,140.33		6.6788		6.6788
12	25-Apr-06		967,687.95		145,449.48		1,113,137.43		23,843,421.81		0		967,687.95		0		0		0		145,449.48		0		0		0		0		0		145,449.48		6.8078		6.8078
13	25-May-06		990,568.26		131,689.21		1,122,257.47		22,852,853.55		0		990,568.26		0		0		0		131,689.21		0		0		0		0		0		131,689.21		6.6277		6.6277
14	25-Jun-06		943,614.68		131,354.33		1,074,969.01		21,909,238.87		0		943,614.68		0		0		0		131,354.33		0		0		0		0		0		131,354.33		6.6749		6.6749
15	25-Jul-06		904,990.26		122,691.74		1,027,682.00		21,004,248.61		0		904,990.26		0		0		0		122,691.74		0		0		0		0		0		122,691.74		6.72		6.72
16	25-Aug-06		862,068.32		122,387.44		984,455.76		20,142,180.29		0		862,068.32		0		0		0		122,387.44		0		0		0		0		0		122,387.44		6.7666		6.7666
17	25-Sep-06		823,984.41		118,162.20		942,146.61		19,318,195.88		0		823,984.41		0		0		0		118,162.20		0		0		0		0		0		118,162.20		6.8126		6.8126
18	25-Oct-06		790,357.34		110,413.15		900,770.49		18,527,838.54		0		790,357.34		0		0		0		110,413.15		0		0		0		0		0		110,413.15		6.8586		6.8586
19	25-Nov-06		752,926.15		110,143.68		863,069.82		17,774,912.40		0		752,926.15		0		0		0		110,143.68		0		0		0		0		0		110,143.68		6.9036		6.9036
20	25-Dec-06		722,222.36		102,881.19		825,103.55		17,052,690.04		0		722,222.36		0		0		0		102,881.19		0		0		0		0		0		102,881.19		6.9456		6.9456
21	25-Jan-07		688,207.49		101,230.24		789,437.74		16,364,482.55		0		688,207.49		0		0		0		102,656.20		0		0		1,425.95		1,425.95		0		101,230.24		6.9909		6.8938
22	25-Feb-07		657,983.98		97,047.32		755,031.29		15,706,498.57		0		657,983.98		0		0		0		99,130.44		0		0		2,083.13		3,517.54		0		97,047.32		7.0347		6.8869
23	25-Mar-07		640,319.56		86,408.60		726,728.16		15,066,179.01		0		640,319.56		0		0		0		86,408.60		0		0		0		3,536.89		0		86,408.60		7.0733		7.0733
24	25-Apr-07		610,341.78		92,277.71		702,619.49		14,455,837.23		0		610,341.78		0		0		0		92,277.71		0		0		0		3,558.55		0		92,277.71		7.1127		7.1127
25	25-May-07		587,811.04		84,218.50		672,029.54		13,868,026.19		0		587,811.04		0		0		0		84,218.50		0		0		0		3,579.29		0		84,218.50		6.9911		6.9911
26	25-Jun-07		559,806.87		83,827.44		643,634.31		13,308,219.33		0		559,806.87		0		0		0		83,827.44		0		0		0		3,600.92		0		83,827.44		7.0196		7.0196
27	25-Jul-07		537,600.49		78,183.57		615,784.06		12,770,618.84		0		537,600.49		0		0		0		78,183.57		0		0		0		3,622.08		0		78,183.57		7.0498		7.0498
28	25-Aug-07		512,014.09		77,835.11		589,849.21		12,258,604.74		0		512,014.09		0		0		0		77,835.11		0		0		0		3,644.15		0		77,835.11		7.0779		7.0779
29	25-Sep-07		490,939.42		74,991.03		565,930.45		11,767,665.32		0		490,939.42		0		0		0		74,991.03		0		0		0		3,666.44		0		74,991.03		7.1041		7.1041
30	25-Oct-07		473,213.73		69,945.04		543,158.77		11,294,451.60		0		473,213.73		0		0		0		69,945.04		0		0		0		3,688.24		0		69,945.04		7.1326		7.1326
31	25-Nov-07		450,647.46		69,630.73		520,278.20		10,843,804.13		0		450,647.46		0		0		0		69,630.73		0		0		0		3,710.98		0		69,630.73		7.1594		7.1594
32	25-Dec-07		433,005.15		64,929.99		497,935.14		10,410,798.98		0		433,005.15		0		0		0		64,929.99		0		0		0		3,733.20		0		64,929.99		7.1853		7.1853
33	25-Jan-08		412,384.22		64,653.64		477,037.85		9,998,414.76		0		412,384.22		0		0		0		64,653.64		0		0		0		3,756.38		0		64,653.64		7.2119		7.2119
34	25-Feb-08		394,498.69		62,319.06		456,817.76		9,603,916.07		0		394,498.69		0		0		0		62,319.06		0		0		0		3,779.79		0		62,319.06		7.2382		7.2382
35	25-Mar-08		385,074.70		56,202.49		441,277.19		9,218,841.37		0		385,074.70		0		0		0		56,202.49		0		0		0		3,801.91		0		56,202.49		7.2646		7.2646
36	25-Apr-08		371,924.56		57,830.00		429,754.55		8,846,916.82		0		371,924.56		0		0		0		57,830.00		0		0		0		3,825.76		0		57,830.00		7.2848		7.2848
37	25-May-08		358,422.70		53,014.41		411,437.12		8,488,494.11		0		358,422.70		0		0		0		53,014.41		0		0		0		3,848.69		0		53,014.41		7.1909		7.1909
38	25-Jun-08		341,498.75		52,692.26		394,191.01		8,146,995.36		0		341,498.75		0		0		0		52,692.26		0		0		0		3,872.58		0		52,692.26		7.2087		7.2087
39	25-Jul-08		328,393.96		49,068.67		377,462.63		7,818,601.40		0		328,393.96		0		0		0		49,068.67		0		0		0		3,895.90		0		49,068.67		7.2275		7.2275
40	25-Aug-08		312,899.28		48,780.99		361,680.28		7,505,702.12		0		312,899.28		0		0		0		48,780.99		0		0		0		3,920.21		0		48,780.99		7.2454		7.2454
41	25-Sep-08		299,056.14		48,989.45		348,045.59		7,206,645.98		0		299,056.14		0		0		0		48,989.45		0		0		0		3,945.80		0		48,989.45		7.5797		7.5797
42	25-Oct-08		290,050.13		45,627.68		335,677.81		6,916,595.85		0		290,050.13		0		0		0		45,627.68		0		0		0		3,970.78		0		45,627.68		7.5976		7.5976
43	25-Nov-08		276,361.99		45,345.09		321,707.08		6,640,233.85		0		276,361.99		0		0		0		45,345.09		0		0		0		3,996.81		0		45,345.09		7.6134		7.6134
44	25-Dec-08		265,905.42		42,228.57		308,133.98		6,374,328.44		0		265,905.42		0		0		0		42,228.57		0		0		0		4,022.23		0		42,228.57		7.6314		7.6314
45	25-Jan-09		253,355.35		41,978.81		295,334.16		6,120,973.09		0		253,355.35		0		0		0		41,978.81		0		0		0		4,048.72		0		41,978.81		7.6478		7.6478
46	25-Feb-09		242,597.09		40,396.23		282,993.32		5,878,376.00		0		242,597.09		0		0		0		40,396.23		0		0		0		4,075.44		0		40,396.23		7.6641		7.6641
47	25-Mar-09		236,676.25		35,116.24		271,792.49		5,641,699.75		0		236,676.25		0		0		0		35,116.24		0		0		0		4,099.78		0		35,116.24		7.6806		7.6806
48	25-Apr-09		224,669.48		37,383.80		262,053.28		5,417,030.26		0		224,669.48		0		0		0		37,383.80		0		0		0		4,126.95		0		37,383.80		7.6951		7.6951
49	25-May-09		216,560.32		34,487.97		251,048.30		5,200,469.94		0		216,560.32		0		0		0		34,487.97		0		0		0		4,153.22		0		34,487.97		7.6399		7.6399
50	25-Jun-09		206,407.46		34,276.90		240,684.37		4,994,062.48		0		206,407.46		0		0		0		34,276.90		0		0		0		4,180.60		0		34,276.90		7.6542		7.6542
51	25-Jul-09		198,711.08		31,908.31		230,619.40		4,795,351.40		0		198,711.08		0		0		0		31,908.31		0		0		0		4,207.31		0		31,908.31		7.6671		7.6671
52	25-Aug-09		189,419.69		31,705.82		221,125.52		4,605,931.70		0		189,419.69		0		0		0		31,705.82		0		0		0		4,235.13		0		31,705.82		7.6782		7.6782
53	25-Sep-09		181,958.45		30,505.78		212,464.23		4,423,973.25		0		181,958.45		0		0		0		30,505.78		0		0		0		4,263.18		0		30,505.78		7.6914		7.6914
54	25-Oct-09		176,124.85		28,400.80		204,525.65		4,247,848.40		0		176,124.85		0		0		0		28,400.80		0		0		0		4,290.55		0		28,400.80		7.7037		7.7037
55	25-Nov-09		167,921.23		28,220.46		196,141.69		4,079,927.17		0		167,921.23		0		0		0		28,220.46		0		0		0		4,319.05		0		28,220.46		7.715		7.715

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
56	25-Dec-09		161,723.34		26,271.33		187,994.67		3,918,203.83		0		161,723.34		0		0		0		26,271.33		0		0		0		4,346.86		0		26,271.33		7.727		7.727
57	25-Jan-10		154,202.34		26,109.09		180,311.43		3,764,001.49		0		154,202.34		0		0		0		26,109.09		0		0		0		4,375.83		0		26,109.09		7.7383		7.7383
58	25-Feb-10		147,776.71		25,122.40		172,899.11		3,616,224.78		0		147,776.71		0		0		0		25,122.40		0		0		0		4,405.03		0		25,122.40		7.7509		7.7509
59	25-Mar-10		144,464.42		21,831.27		166,295.69		3,471,760.36		0		144,464.42		0		0		0		21,831.27		0		0		0		4,431.63		0		21,831.27		7.7619		7.7619
60	25-Apr-10		136,734.32		23,231.06		159,965.38		3,335,026.05		0		136,734.32		0		0		0		23,231.06		0		0		0		4,461.28		0		23,231.06		7.7707		7.7707
61	25-May-10		131,596.75		21,762.99		153,359.74		3,203,429.29		0		131,596.75		0		0		0		21,762.99		0		0		0		4,490.39		0		21,762.99		7.8307		7.8307
62	25-Jun-10		125,487.44		21,633.88		147,121.32		3,077,941.85		0		125,487.44		0		0		0		21,633.88		0		0		0		4,520.72		0		21,633.88		7.8426		7.8426
63	25-Jul-10		120,910.39		20,145.64		141,056.04		2,957,031.46		0		120,910.39		0		0		0		20,145.64		0		0		0		4,550.31		0		20,145.64		7.8542		7.8542
64	25-Aug-10		115,310.63		20,026.14		135,336.78		2,841,720.82		0		115,310.63		0		0		0		20,026.14		0		0		0		4,581.12		0		20,026.14		7.8647		7.8647
65	25-Sep-10		110,575.22		19,272.87		129,848.09		2,731,145.60		0		110,575.22		0		0		0		19,272.87		0		0		0		4,612.19		0		19,272.87		7.876		7.876
66	25-Oct-10		106,621.95		17,950.45		124,572.40		2,624,523.65		0		106,621.95		0		0		0		17,950.45		0		0		0		4,642.51		0		17,950.45		7.887		7.887
67	25-Nov-10		101,697.31		17,849.98		119,547.29		2,522,826.34		0		101,697.31		0		0		0		17,849.98		0		0		0		4,674.08		0		17,849.98		7.8982		7.8982
68	25-Dec-10		98,030.83		16,627.53		114,658.36		2,424,795.51		0		98,030.83		0		0		0		16,627.53		0		0		0		4,704.89		0		16,627.53		7.909		7.909
69	25-Jan-11		93,516.72		16,532.09		110,048.82		2,331,278.78		0		93,516.72		0		0		0		16,532.09		0		0		0		4,736.96		0		16,532.09		7.9176		7.9176
70	25-Feb-11		89,682.26		15,915.98		105,598.25		2,241,596.52		0		89,682.26		0		0		0		15,915.98		0		0		0		4,769.30		0		15,915.98		7.9283		7.9283
71	25-Mar-11		87,421.60		13,839.62		101,261.22		2,154,174.92		0		87,421.60		0		0		0		13,839.62		0		0		0		4,798.75		0		13,839.62		7.938		7.938
72	25-Apr-11		82,582.26		14,739.33		97,321.59		2,071,592.66		0		82,582.26		0		0		0		14,739.33		0		0		0		4,831.58		0		14,739.33		7.9458		7.9458
73	25-May-11		79,647.60		13,728.62		93,376.22		1,991,945.06		0		79,647.60		0		0		0		13,728.62		0		0		0		4,863.60		0		13,728.62		7.9525		7.9525
74	25-Jun-11		76,001.67		13,655.05		89,656.72		1,915,943.39		0		76,001.67		0		0		0		13,655.05		0		0		0		4,896.94		0		13,655.05		7.9608		7.9608
75	25-Jul-11		73,311.13		12,723.94		86,035.07		1,842,632.26		0		73,311.13		0		0		0		12,723.94		0		0		0		4,929.47		0		12,723.94		7.9693		7.9693
76	25-Aug-11		69,961.40		12,659.57		82,620.97		1,772,670.86		0		69,961.40		0		0		0		12,659.57		0		0		0		4,963.33		0		12,659.57		7.9785		7.9785
77	25-Sep-11		67,146.47		12,191.58		79,338.05		1,705,524.39		0		67,146.47		0		0		0		12,191.58		0		0		0		4,997.47		0		12,191.58		7.9868		7.9868
78	25-Oct-11		64,813.75		11,362.49		76,176.24		1,640,710.64		0		64,813.75		0		0		0		11,362.49		0		0		0		5,030.76		0		11,362.49		7.9946		7.9946
79	25-Nov-11		61,864.33		11,306.49		73,170.82		1,578,846.31		0		61,864.33		0		0		0		11,306.49		0		0		0		5,065.43		0		11,306.49		8.0027		8.0027
80	25-Dec-11		59,702.08		10,540.25		70,242.33		1,519,144.22		0		59,702.08		0		0		0		10,540.25		0		0		0		5,099.25		0		10,540.25		8.0111		8.0111
81	25-Jan-12		56,993.53		10,488.24		67,481.77		1,462,150.70		0		56,993.53		0		0		0		10,488.24		0		0		0		5,134.45		0		10,488.24		8.0176		8.0176
82	25-Feb-12		54,708.71		10,104.57		64,813.29		1,407,441.99		0		54,708.71		0		0		0		10,104.57		0		0		0		5,169.93		0		10,104.57		8.0254		8.0254
83	25-Mar-12		53,109.25		9,107.26		62,216.51		1,354,332.73		0		53,109.25		0		0		0		9,107.26		0		0		0		5,203.39		0		9,107.26		8.0327		8.0327
84	25-Apr-12		50,435.06		9,375.21		59,810.28		1,303,897.67		0		50,435.06		0		0		0		9,375.21		0		0		0		5,239.41		0		9,375.21		8.0389		8.0389
85	25-May-12		48,691.77		8,748.18		57,439.95		1,255,205.90		0		48,691.77		0		0		0		8,748.18		0		0		0		5,274.56		0		8,748.18		8.0511		8.0511
86	25-Jun-12		46,496.35		8,709.12		55,205.47		1,208,709.55		0		46,496.35		0		0		0		8,709.12		0		0		0		5,311.16		0		8,709.12		8.0575		8.0575
87	25-Jul-12		44,902.29		8,123.84		53,026.13		1,163,807.26		0		44,902.29		0		0		0		8,123.84		0		0		0		5,346.85		0		8,123.84		8.0653		8.0653
88	25-Aug-12		42,883.69		8,088.29		50,971.99		1,120,923.57		0		42,883.69		0		0		0		8,088.29		0		0		0		5,384.01		0		8,088.29		8.0708		8.0708
89	25-Sep-12		41,192.17		7,796.24		48,988.41		1,079,731.40		0		41,192.17		0		0		0		7,796.24		0		0		0		5,421.46		0		7,796.24		8.077		8.077
90	25-Oct-12		39,800.38		7,273.43		47,073.81		1,039,931.02		0		39,800.38		0		0		0		7,273.43		0		0		0		5,457.98		0		7,273.43		8.0836		8.0836
91	25-Nov-12		38,018.51		7,243.49		45,262.00		1,001,912.50		0		38,018.51		0		0		0		7,243.49		0		0		0		5,496.00		0		7,243.49		8.0888		8.0888
92	25-Dec-12		36,735.06		6,758.40		43,493.46		965,177.45		0		36,735.06		0		0		0		6,758.40		0		0		0		5,533.07		0		6,758.40		8.0946		8.0946
93	25-Jan-13		35,094.50		6,732.28		41,826.78		930,082.94		0		35,094.50		0		0		0		6,732.28		0		0		0		5,571.67		0		6,732.28		8.1002		8.1002
94	25-Feb-13		33,721.69		6,491.81		40,213.50		896,361.25		0		33,721.69		0		0		0		6,491.81		0		0		0		5,610.56		0		6,491.81		8.1056		8.1056
95	25-Mar-13		32,977.73		5,655.16		38,632.89		863,383.52		0		32,977.73		0		0		0		5,655.16		0		0		0		5,645.95		0		5,655.16		8.1116		8.1116
96	25-Apr-13		31,171.16		6,033.10		37,204.26		832,212.36		0		31,171.16		0		0		0		6,033.10		0		0		0		5,685.40		0		6,033.10		8.1148		8.1148
97	25-May-13		30,174.52		5,589.00		35,763.52		802,037.84		0		30,174.52		0		0		0		5,589.00		0		0		0		5,723.59		0		5,589.00		8.059		8.059
98	25-Jun-13		28,839.95		5,568.18		34,408.13		773,197.89		0		28,839.95		0		0		0		5,568.18		0		0		0		5,763.32		0		5,568.18		8.0623		8.0623
99	25-Jul-13		27,886.11		5,197.76		33,083.87		745,311.78		0		27,886.11		0		0		0		5,197.76		0		0		0		5,802.07		0		5,197.76		8.0669		8.0669
100	25-Aug-13		26,656.54		5,179.23		31,835.77		718,655.24		0		26,656.54		0		0		0		5,179.23		0		0		0		5,842.39		0		5,179.23		8.0699		8.0699
101	25-Sep-13		25,633.46		4,996.34		30,629.81		693,021.77		0		25,633.46		0		0		0		4,996.34		0		0		0		5,883.00		0		4,996.34		8.0737		8.0737
102	25-Oct-13		24,797.81		4,664.67		29,462.48		668,223.97		0		24,797.81		0		0		0		4,664.67		0		0		0		5,922.60		0		4,664.67		8.0771		8.0771
103	25-Nov-13		23,709.39		4,649.35		28,358.75		644,514.57		0		23,709.39		0		0		0		4,649.35		0		0		0		5,963.81		0		4,649.35		8.08		8.08
104	25-Dec-13		22,937.41		4,342.04		27,279.45		621,577.16		0		22,937.41		0		0		0		4,342.04		0		0		0		6,003.99		0		4,342.04		8.0843		8.0843
105	25-Jan-14		21,933.97		4,328.33		26,262.30		599,643.19		0		21,933.97		0		0		0		4,328.33		0		0		0		6,045.80		0		4,328.33		8.0866		8.0866
106	25-Feb-14		21,099.46		4,176.93		25,276.39		578,543.73		0		21,099.46		0		0		0		4,176.93		0		0		0		6,087.91		0		4,176.93		8.0892		8.0892
107	25-Mar-14		20,662.99		3,641.41		24,304.40		557,880.74		0		20,662.99		0		0		0		3,641.41		0		0		0		6,126.23		0		3,641.41		8.0924		8.0924
108	25-Apr-14		19,541.53		3,888.05		23,429.57		538,339.21		0		19,541.53		0		0		0		3,888.05		0		0		0		6,168.92		0		3,888.05		8.0934		8.0934
109	25-May-14		18,803.69		3,751.73		22,555.42		519,535.53		0		18,803.69		0		0		0		3,751.73		0		0		0		6,211.91		0		3,751.73		8.3629		8.3629
110	25-Jun-14		17,981.48		3,743.30		21,724.78		501,554.05		0		17,981.48		0		0		0		3,743.30		0		0		0		6,256.67		0		3,743.30		8.3672		8.3672
111	25-Jul-14		17,411.82		3,499.26		20,911.08		484,142.23		0		17,411.82		0		0		0		3,499.26		0		0		0		6,300.32		0		3,499.26		8.3722		8.3722
112	25-Aug-14		16,652.67		3,492.08		20,144.75		467,489.55		0		16,652.67		0		0		0		3,492.08		0		0		0		6,345.77		0		3,492.08		8.3763		8.3763
113	25-Sep-14		16,027.22		3,374.22		19,401.44		451,462.33		0		16,027.22		0		0		0		3,374.22		0		0		0		6,391.57		0		3,374.22		8.3819		8.3819
114	25-Oct-14		15,527.07		3,154.74		18,681.81		435,935.27		0		15,527.07		0		0		0		3,154.74		0		0		0		6,436.23		0		3,154.74		8.3854		8.3854

										Sched						Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
115	25-Nov-14		14,853.23		3,148.99		18,002.21		421,082.04		0		14,853.23		0		0		0		3,148.99		0		0		0		6,482.73		0		3,148.99		8.3886		8.3886
116	25-Dec-14		14,390.63		2,945.22		17,335.85		406,691.41		0		14,390.63		0		0		0		2,945.22		0		0		0		6,528.07		0		2,945.22		8.3933		8.3933
117	25-Jan-15		13,767.96		2,940.37		16,708.33		392,923.45		0		13,767.96		0		0		0		2,940.37		0		0		0		6,575.27		0		2,940.37		8.3961		8.3961
118	25-Feb-15		13,256.87		2,842.08		16,098.95		379,666.58		0		13,256.87		0		0		0		2,842.08		0		0		0		6,622.83		0		2,842.08		8.3998		8.3998
119	25-Mar-15		13,013.63		2,481.40		15,495.03		366,652.95		0		13,013.63		0		0		0		2,481.40		0		0		0		6,666.11		0		2,481.40		8.4031		8.4031
120	25-Apr-15		12,292.15		2,653.67		14,945.82		354,360.79		0		12,292.15		0		0		0		2,653.67		0		0		0		6,714.36		0		2,653.67		8.4049		8.4049
121	25-May-15		11,945.12		2,452.12		14,397.23		342,415.67		0		11,945.12		0		0		0		2,452.12		0		0		0		6,760.82		0		2,452.12		8.3038		8.3038
122	25-Jun-15		11,434.02		2,448.44		13,882.46		330,981.66		0		11,434.02		0		0		0		2,448.44		0		0		0		6,809.16		0		2,448.44		8.3038		8.3038
123	25-Jul-15		11,086.77		2,290.34		13,377.10		319,894.89		0		11,086.77		0		0		0		2,290.34		0		0		0		6,856.28		0		2,290.34		8.3038		8.3038
124	25-Aug-15		10,613.82		2,287.41		12,901.22		309,281.07		0		10,613.82		0		0		0		2,287.41		0		0		0		6,905.31		0		2,287.41		8.3038		8.3038
125	25-Sep-15		10,227.48		2,211.51		12,438.99		299,053.60		0		10,227.48		0		0		0		2,211.51		0		0		0		6,954.68		0		2,211.51		8.3038		8.3038
126	25-Oct-15		9,919.07		2,069.40		11,988.47		289,134.52		0		9,919.07		0		0		0		2,069.40		0		0		0		7,002.81		0		2,069.40		8.3038		8.3038
127	25-Nov-15		9,499.05		2,067.45		11,566.50		279,635.48		0		9,499.05		0		0		0		2,067.45		0		0		0		7,052.88		0		2,067.45		8.3038		8.3038
128	25-Dec-15		9,214.21		1,935.03		11,149.24		270,421.27		0		9,214.21		0		0		0		1,935.03		0		0		0		7,101.69		0		1,935.03		8.3038		8.3038
129	25-Jan-16		8,825.93		1,933.65		10,759.58		261,595.34		0		8,825.93		0		0		0		1,933.65		0		0		0		7,152.47		0		1,933.65		8.3038		8.3038
130	25-Feb-16		8,508.39		1,870.54		10,378.92		253,086.95		0		8,508.39		0		0		0		1,870.54		0		0		0		7,203.61		0		1,870.54		8.3038		8.3038
131	25-Mar-16		8,309.20		1,692.94		10,002.14		244,777.75		0		8,309.20		0		0		0		1,692.94		0		0		0		7,251.80		0		1,692.94		8.3038		8.3038
132	25-Apr-16		7,909.79		1,750.28		9,660.07		236,867.96		0		7,909.79		0		0		0		1,750.28		0		0		0		7,303.65		0		1,750.28		8.3038		8.3038
133	25-May-16		7,674.93		1,639.09		9,314.02		229,193.03		0		7,674.93		0		0		0		1,639.09		0		0		0		7,354.19		0		1,639.09		8.3038		8.3038
134	25-Jun-16		7,355.46		1,638.84		8,994.30		221,837.57		0		7,355.46		0		0		0		1,638.84		0		0		0		7,406.78		0		1,638.84		8.3038		8.3038
135	25-Jul-16		7,137.91		1,535.08		8,672.99		214,699.66		0		7,137.91		0		0		0		1,535.08		0		0		0		7,458.03		0		1,535.08		8.3038		8.3038
136	25-Aug-16		6,842.21		1,535.21		8,377.42		207,857.45		0		6,842.21		0		0		0		1,535.21		0		0		0		7,511.36		0		1,535.21		8.3038		8.3038
137	25-Sep-16		6,599.84		1,486.28		8,086.13		201,257.61		0		6,599.84		0		0		0		1,486.28		0		0		0		7,565.07		0		1,486.28		8.3038		8.3038
138	25-Oct-16		6,406.61		1,392.67		7,799.28		194,851.00		0		6,406.61		0		0		0		1,392.67		0		0		0		7,617.42		0		1,392.67		8.3038		8.3038
139	25-Nov-16		6,142.25		1,393.28		7,535.53		188,708.75		0		6,142.25		0		0		0		1,393.28		0		0		0		7,671.89		0		1,393.28		8.3038		8.3038
140	25-Dec-16		5,963.62		1,305.83		7,269.46		182,745.12		0		5,963.62		0		0		0		1,305.83		0		0		0		7,724.97		0		1,305.83		8.3038		8.3038
141	25-Jan-17		5,718.17		1,306.72		7,024.89		177,026.95		0		5,718.17		0		0		0		1,306.72		0		0		0		7,780.21		0		1,306.72		8.3038		8.3038
142	25-Feb-17		5,517.76		1,265.83		6,783.59		171,509.18		0		5,517.76		0		0		0		1,265.83		0		0		0		7,835.84		0		1,265.83		8.3038		8.3038
143	25-Mar-17		5,430.48		1,107.69		6,538.17		166,078.71		0		5,430.48		0		0		0		1,107.69		0		0		0		7,886.45		0		1,107.69		8.3038		8.3038
144	25-Apr-17		5,139.60		1,187.54		6,327.14		160,939.11		0		5,139.60		0		0		0		1,187.54		0		0		0		7,942.84		0		1,187.54		8.3038		8.3038
145	25-May-17		4,992.58		1,113.67		6,106.25		155,946.53		0		4,992.58		0		0		0		1,113.67		0		0		0		7,997.81		0		1,113.67		8.3038		8.3038
146	25-Jun-17		4,788.61		1,115.09		5,903.70		151,157.92		0		4,788.61		0		0		0		1,115.09		0		0		0		8,055.00		0		1,115.09		8.3038		8.3038
147	25-Jul-17		4,652.28		1,045.99		5,698.26		146,505.65		0		4,652.28		0		0		0		1,045.99		0		0		0		8,110.74		0		1,045.99		8.3038		8.3038
148	25-Aug-17		4,463.04		1,047.59		5,510.62		142,042.61		0		4,463.04		0		0		0		1,047.59		0		0		0		8,168.73		0		1,047.59		8.3038		8.3038
149	25-Sep-17		4,309.13		1,015.67		5,324.80		137,733.48		0		4,309.13		0		0		0		1,015.67		0		0		0		8,227.14		0		1,015.67		8.3038		8.3038
150	25-Oct-17		4,186.94		953.09		5,140.04		133,546.54		0		4,186.94		0		0		0		953.09		0		0		0		8,284.07		0		953.09		8.3038		8.3038
151	25-Nov-17		4,018.12		954.92		4,973.05		129,528.42		0		4,018.12		0		0		0		954.92		0		0		0		8,343.31		0		954.92		8.3038		8.3038
152	25-Dec-17		3,904.24		896.32		4,800.56		125,624.18		0		3,904.24		0		0		0		896.32		0		0		0		8,401.04		0		896.32		8.3038		8.3038
153	25-Jan-18		3,748.28		898.27		4,646.55		121,875.90		0		3,748.28		0		0		0		898.27		0		0		0		8,461.11		0		898.27		8.3038		8.3038
154	25-Feb-18		3,623.10		871.47		4,494.58		118,252.79		0		3,623.10		0		0		0		871.47		0		0		0		8,521.61		0		871.47		8.3038		8.3038
155	25-Mar-18		3,563.11		763.74		4,326.85		114,689.68		0		3,563.11		0		0		0		763.74		0		0		0		8,576.65		0		763.74		8.3038		8.3038
156	25-Apr-18		3,385.96		820.09		4,206.05		111,303.72		0		3,385.96		0		0		0		820.09		0		0		0		8,637.98		0		820.09		8.3038		8.3038
157	25-May-18		3,282.68		770.2		4,052.88		108,021.05		0		3,282.68		0		0		0		770.2		0		0		0		8,697.75		0		770.2		8.3038		8.3038
158	25-Jun-18		3,165.33		772.4		3,937.73		104,855.72		0		3,165.33		0		0		0		772.4		0		0		0		8,759.95		0		772.4		8.3038		8.3038
159	25-Jul-18		3,065.35		725.58		3,790.93		101,790.37		0		3,065.35		0		0		0		725.58		0		0		0		8,820.56		0		725.58		8.3038		8.3038
160	25-Aug-18		2,959.97		727.85		3,687.82		98,830.40		0		2,959.97		0		0		0		727.85		0		0		0		8,883.63		0		727.85		8.3038		8.3038
161	25-Sep-18		2,862.67		706.69		3,569.36		95,967.73		0		2,862.67		0		0		0		706.69		0		0		0		8,947.16		0		706.69		8.3038		8.3038
162	25-Oct-18		2,768.77		664.08		3,432.85		93,198.96		0		2,768.77		0		0		0		664.08		0		0		0		9,009.07		0		664.08		8.3038		8.3038
163	25-Nov-18		2,729.82		666.42		3,396.24		90,469.14		0		2,729.82		0		0		0		666.42		0		0		0		9,073.49		0		666.42		8.3038		8.3038
164	25-Dec-18		2,693.16		626.03		3,319.19		87,775.98		0		2,693.16		0		0		0		626.03		0		0		0		9,136.28		0		626.03		8.3038		8.3038
165	25-Jan-19		2,605.44		627.64		3,233.08		85,170.54		0		2,605.44		0		0		0		627.64		0		0		0		9,201.60		0		627.64		8.3038		8.3038
166	25-Feb-19		2,520.75		609.01		3,129.76		82,649.79		0		2,520.75		0		0		0		609.01		0		0		0		9,267.40		0		609.01		8.3038		8.3038
167	25-Mar-19		2,438.99		533.79		2,972.78		80,210.80		0		2,438.99		0		0		0		533.79		0		0		0		9,327.25		0		533.79		8.3038		8.3038
168	25-Apr-19		2,360.06		573.55		2,933.61		77,850.74		0		2,360.06		0		0		0		573.55		0		0		0		9,393.95		0		573.55		8.3038		8.3038
169	25-May-19		2,284.36		538.71		2,823.08		75,566.38		0		2,284.36		0		0		0		538.71		0		0		0		9,458.95		0		538.71		8.3038		8.3038
170	25-Jun-19		2,211.24		540.34		2,751.58		73,355.13		0		2,211.24		0		0		0		540.34		0		0		0		9,526.59		0		540.34		8.3038		8.3038
171	25-Jul-19		2,140.61		507.61		2,648.21		71,214.52		0		2,140.61		0		0		0		507.61		0		0		0		9,592.51		0		507.61		8.3038		8.3038
172	25-Aug-19		2,072.37		509.22		2,581.59		69,142.16		0		2,072.37		0		0		0		509.22		0		0		0		9,661.10		0		509.22		8.3038		8.3038
173	25-Sep-19		2,006.43		494.4		2,500.83		67,135.73		0		2,006.43		0		0		0		494.4		0		0		0		9,730.18		0		494.4		8.3038		8.3038
174	25-Oct-19		1,942.71		464.57		2,407.28		65,193.01		0		1,942.71		0		0		0		464.57		0		0		0		9,797.52		0		464.57		8.3038		8.3038
175	25-Nov-19		1,881.14		466.16		2,347.30		63,311.87		0		1,881.14		0		0		0		466.16		0		0		0		9,867.57		0		466.16		8.3038		8.3038
176	25-Dec-19		1,821.63		438.11		2,259.73		61,490.25		0		1,821.63		0		0		0		438.11		0		0		0		9,935.85		0		438.11		8.3038		8.3038
177	25-Jan-20		1,764.10		439.69		2,203.79		59,726.14		0		1,764.10		0		0		0		439.69		0		0		0		10,006.90		0		439.69		8.3038		8.3038

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
178	25-Feb-20		1,899.59		427.07		2,326.66		57,826.55		0		1,899.59		0		0		0		427.07		0		0		0		10,078.46		0		427.07		8.3038		8.3038
179	25-Mar-20		6,806.80		386.81		7,193.61		51,019.75		0		6,806.80		0		0		0		386.81		0		0		0		10,145.87		0		386.81		8.3038		8.3038
180	25-Apr-20		1,493.98		364.82		1,858.80		49,525.77		0		1,493.98		0		0		0		364.82		0		0		0		10,218.42		0		364.82		8.3038		8.3038
181	25-May-20		1,426.85		342.71		1,769.56		48,098.92		0		1,426.85		0		0		0		342.71		0		0		0		10,289.13		0		342.71		8.3038		8.3038
182	25-Jun-20		1,383.98		343.93		1,727.91		46,714.94		0		1,383.98		0		0		0		343.93		0		0		0		10,362.70		0		343.93		8.3038		8.3038
183	25-Jul-20		1,341.62		323.26		1,664.88		45,373.32		0		1,341.62		0		0		0		323.26		0		0		0		10,434.41		0		323.26		8.3038		8.3038
184	25-Aug-20		1,300.84		324.44		1,625.28		44,072.48		0		1,300.84		0		0		0		324.44		0		0		0		10,509.02		0		324.44		8.3038		8.3038
185	25-Sep-20		1,261.45		315.14		1,576.59		42,811.02		0		1,261.45		0		0		0		315.14		0		0		0		10,584.17		0		315.14		8.3038		8.3038
186	25-Oct-20		1,223.45		296.25		1,519.70		41,587.57		0		1,223.45		0		0		0		296.25		0		0		0		10,657.41		0		296.25		8.3038		8.3038
187	25-Nov-20		1,186.80		297.37		1,484.17		40,400.78		0		1,186.80		0		0		0		297.37		0		0		0		10,733.61		0		297.37		8.3038		8.3038
188	25-Dec-20		1,151.36		279.57		1,430.93		39,249.41		0		1,151.36		0		0		0		279.57		0		0		0		10,807.89		0		279.57		8.3038		8.3038
189	25-Jan-21		1,117.16		280.65		1,397.81		38,132.26		0		1,117.16		0		0		0		280.65		0		0		0		10,885.17		0		280.65		8.3038		8.3038
190	25-Feb-21		1,084.07		272.66		1,356.74		37,048.18		0		1,084.07		0		0		0		272.66		0		0		0		10,963.00		0		272.66		8.3038		8.3038
191	25-Mar-21		1,052.09		239.28		1,291.36		35,996.10		0		1,052.09		0		0		0		239.28		0		0		0		11,033.81		0		239.28		8.3038		8.3038
192	25-Apr-21		1,021.21		257.39		1,278.60		34,974.89		0		1,021.21		0		0		0		257.39		0		0		0		11,112.71		0		257.39		8.3038		8.3038
193	25-May-21		991.29		242.02		1,233.31		33,983.60		0		991.29		0		0		0		242.02		0		0		0		11,189.60		0		242.02		8.3038		8.3038
194	25-Jun-21		962.35		243		1,205.35		33,021.25		0		962.35		0		0		0		243		0		0		0		11,269.61		0		243		8.3038		8.3038
195	25-Jul-21		934.33		228.5		1,162.83		32,086.92		0		934.33		0		0		0		228.5		0		0		0		11,347.60		0		228.5		8.3038		8.3038
196	25-Aug-21		907.22		228.93		1,136.15		31,179.70		0		907.22		0		0		0		229.44		0		0		0.51		11,429.07		0		228.93		8.3038		8.2854
197	25-Sep-21		880.96		222.13		1,103.09		30,298.74		0		880.96		0		0		0		222.95		0		0		0.82		11,511.31		0		222.13		8.3038		8.2733
198	25-Oct-21		855.53		209.66		1,065.20		29,443.21		0		855.53		0		0		0		209.66		0		0		0		11,590.97		0		209.66		8.3038		8.3038
199	25-Nov-21		830.91		209.16		1,040.08		28,612.29		0		830.91		0		0		0		210.53		0		0		1.37		11,674.68		0		209.16		8.3038		8.2497
200	25-Dec-21		807.05		197.99		1,005.05		27,805.24		0		807.05		0		0		0		197.99		0		0		0		11,755.46		0		197.99		8.3038		8.3038
201	25-Jan-22		783.94		196.98		980.92		27,021.29		0		783.94		0		0		0		198.82		0		0		1.84		11,840.59		0		196.98		8.3038		8.2268
202	25-Feb-22		761.54		191.16		952.71		26,259.75		0		761.54		0		0		0		193.22		0		0		2.05		11,926.40		0		191.16		8.3038		8.2156
203	25-Mar-22		739.83		169.6		909.43		25,519.92		0		739.83		0		0		0		169.6		0		0		0		12,003.43		0		169.6		8.3038		8.3038
204	25-Apr-22		717.96		180.06		898.02		24,801.96		0		717.96		0		0		0		182.48		0		0		2.42		12,090.54		0		180.06		8.3038		8.1938
205	25-May-22		698.85		171.63		870.48		24,103.11		0		698.85		0		0		0		171.63		0		0		0		12,174.21		0		171.63		8.3038		8.3038
206	25-Jun-22		678.63		169.62		848.25		23,424.48		0		678.63		0		0		0		172.35		0		0		2.72		12,262.61		0		169.62		8.3038		8.1725
207	25-Jul-22		661.37		162.09		823.47		22,763.10		0		661.37		0		0		0		162.09		0		0		0		12,347.46		0		162.09		8.3038		8.3038
208	25-Aug-22		640.78		159.79		800.57		22,122.32		0		640.78		0		0		0		162.77		0		0		2.98		12,437.11		0		159.79		8.3038		8.152
209	25-Sep-22		622.73		155.1		777.84		21,499.59		0		622.73		0		0		0		158.19		0		0		3.08		12,527.40		0		155.1		8.3038		8.1419
210	25-Oct-22		605.23		148.77		754		20,894.36		0		605.23		0		0		0		148.77		0		0		0		12,614.08		0		148.77		8.3038		8.3038
211	25-Nov-22		588.24		146.14		734.38		20,306.12		0		588.24		0		0		0		149.41		0		0		3.26		12,705.57		0		146.14		8.3038		8.1223
212	25-Dec-22		571.76		140.51		712.27		19,734.36		0		571.76		0		0		0		140.51		0		0		0		12,793.49		0		140.51		8.3038		8.3038
213	25-Jan-23		555.77		137.7		693.47		19,178.59		0		555.77		0		0		0		141.11		0		0		3.41		12,886.17		0		137.7		8.3038		8.1034
214	25-Feb-23		540.24		133.67		673.92		18,638.35		0		540.24		0		0		0		137.14		0		0		3.46		12,979.45		0		133.67		8.3038		8.0941
215	25-Mar-23		525.18		120.38		645.55		18,113.17		0		525.18		0		0		0		120.38		0		0		0		13,063.28		0		120.38		8.3038		8.3038
216	25-Apr-23		510.55		125.97		636.52		17,602.62		0		510.55		0		0		0		129.52		0		0		3.55		13,157.68		0		125.97		8.3038		8.076
217	25-May-23		496.16		121.81		617.97		17,106.46		0		496.16		0		0		0		121.81		0		0		0		13,248.73		0		121.81		8.3038		8.3038
218	25-Jun-23		482.88		118.71		601.59		16,623.58		0		482.88		0		0		0		122.32		0		0		3.61		13,344.28		0		118.71		8.3038		8.0585
219	25-Jul-23		470.79		115.03		585.83		16,152.78		0		470.79		0		0		0		115.03		0		0		0		13,436.62		0		115.03		8.3038		8.3038
220	25-Aug-23		456.14		111.85		568		15,696.64		0		456.14		0		0		0		115.5		0		0		3.65		13,533.31		0		111.85		8.3038		8.0416
221	25-Sep-23		443.53		108.58		552.11		15,253.11		0		443.53		0		0		0		112.24		0		0		3.66		13,630.58		0		108.58		8.3038		8.0333
222	25-Oct-23		431.27		105.41		536.68		14,821.84		0		431.27		0		0		0		105.55		0		0		0.14		13,724.92		0		105.41		8.3038		8.2927
223	25-Nov-23		419.37		102.33		521.69		14,402.47		0		419.37		0		0		0		105.98		0		0		3.66		13,823.33		0		102.33		8.3038		8.0172
224	25-Dec-23		407.81		99.33		507.14		13,994.66		0		407.81		0		0		0		99.66		0		0		0.33		13,919.00		0		99.33		8.3038		8.2764
225	25-Jan-24		396.58		96.43		493.01		13,598.08		0		396.58		0		0		0		100.07		0		0		3.64		14,018.55		0		96.43		8.3038		8.0017
226	25-Feb-24		385.92		93.61		479.53		13,212.16		0		385.92		0		0		0		97.23		0		0		3.63		14,118.67		0		93.61		8.3038		7.9941
227	25-Mar-24		378.8		88.38		467.17		12,833.37		0		378.8		0		0		0		88.38		0		0		0		14,213.12		0		88.38		8.3038		8.3038
228	25-Apr-24		364.66		88.18		452.83		12,468.71		0		364.66		0		0		0		91.76		0		0		3.59		14,314.36		0		88.18		8.3038		7.9793
229	25-May-24		354.65		85.6		440.25		12,114.06		0		354.65		0		0		0		86.28		0		0		0.69		14,413.31		0		85.6		8.3038		8.2378
230	25-Jun-24		344.93		83.09		428.01		11,769.13		0		344.93		0		0		0		86.62		0		0		3.53		14,515.70		0		83.09		8.3038		7.965
231	25-Jul-24		335.47		80.65		416.13		11,433.66		0		335.47		0		0		0		81.44		0		0		0.79		14,615.97		0		80.65		8.3038		8.2233
232	25-Aug-24		326.29		78.28		404.57		11,107.37		0		326.29		0		0		0		81.76		0		0		3.47		14,719.51		0		78.28		8.3038		7.9512
233	25-Sep-24		317.36		75.99		393.34		10,790.02		0		317.36		0		0		0		79.42		0		0		3.44		14,823.64		0		75.99		8.3038		7.9445
234	25-Oct-24		308.67		73.75		382.43		10,481.34		0		308.67		0		0		0		74.67		0		0		0.91		14,925.88		0		73.75		8.3038		8.2024
235	25-Nov-24		300.23		71.59		371.82		10,181.11		0		300.23		0		0		0		74.95		0		0		3.36		15,031.18		0		71.59		8.3038		7.9313
236	25-Dec-24		292.03		69.48		361.51		9,889.08		0		292.03		0		0		0		70.45		0		0		0.97		15,134.73		0		69.48		8.3038		8.1891
237	25-Jan-25		284.05		67.43		351.48		9,605.03		0		284.05		0		0		0		70.71		0		0		3.28		15,241.21		0		67.43		8.3038		7.9187

										Sched						Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Princ Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
238	25-Feb-25		276.29		65.44		341.74		9,328.74		0		276.29		0		0		0		68.68		0		0		3.24		15,348.30		0		65.44		8.3038		7.9125
239	25-Mar-25		272.63		60.25		332.88		9,056.11		0		272.63		0		0		0		60.25		0		0		0		15,447.42		0		60.25		8.3038		8.3038
240	25-Apr-25		258.57		61.61		320.18		8,797.54		0		258.57		0		0		0		64.76		0		0		3.14		15,555.66		0		61.61		8.3038		7.9006
241	25-May-25		251.54		59.81		311.35		8,546.00		0		251.54		0		0		0		60.88		0		0		1.07		15,662.48		0		59.81		8.3038		8.1578
242	25-Jun-25		244.71		58.05		302.76		8,301.30		0		244.71		0		0		0		61.11		0		0		3.05		15,771.93		0		58.05		8.3038		7.8888
243	25-Jul-25		238.06		56.35		294.41		8,063.24		0		238.06		0		0		0		57.44		0		0		1.09		15,880.09		0		56.35		8.3038		8.1458
244	25-Aug-25		231.6		54.7		286.29		7,831.64		0		231.6		0		0		0		57.66		0		0		2.96		15,990.77		0		54.7		8.3038		7.8774
245	25-Sep-25		225.31		53.09		278.4		7,606.33		0		225.31		0		0		0		56		0		0		2.91		16,102.08		0		53.09		8.3038		7.8718
246	25-Oct-25		219.2		51.52		270.72		7,387.13		0		219.2		0		0		0		52.63		0		0		1.11		16,212.26		0		51.52		8.3038		8.1286
247	25-Nov-25		213.25		50.01		263.25		7,173.88		0		213.25		0		0		0		52.82		0		0		2.82		16,324.82		0		50.01		8.3038		7.861
248	25-Dec-25		207.65		48.53		256.18		6,966.23		0		207.65		0		0		0		49.64		0		0		1.11		16,436.37		0		48.53		8.3038		8.1176
249	25-Jan-26		201.83		47.09		248.92		6,764.40		0		201.83		0		0		0		49.81		0		0		2.72		16,550.20		0		47.09		8.3038		7.8506
250	25-Feb-26		196.36		45.7		242.05		6,568.05		0		196.36		0		0		0		48.37		0		0		2.67		16,664.68		0		45.7		8.3038		7.8455
251	25-Mar-26		192.17		42.42		234.59		6,375.87		0		192.17		0		0		0		42.42		0		0		0		16,772.31		0		42.42		8.3038		8.3038
252	25-Apr-26		185.81		43.02		228.83		6,190.06		0		185.81		0		0		0		45.59		0		0		2.57		16,888.05		0		43.02		8.3038		7.8357
253	25-May-26		180.77		41.74		222.51		6,009.29		0		180.77		0		0		0		42.83		0		0		1.09		17,003.02		0		41.74		8.3038		8.0919
254	25-Jun-26		175.87		40.5		216.37		5,833.42		0		175.87		0		0		0		42.97		0		0		2.47		17,120.08		0		40.5		8.3038		7.8261
255	25-Jul-26		171.1		39.29		210.39		5,662.32		0		171.1		0		0		0		40.37		0		0		1.08		17,236.46		0		39.29		8.3038		8.0822
256	25-Aug-26		166.46		38.11		204.57		5,495.86		0		166.46		0		0		0		40.49		0		0		2.37		17,354.86		0		38.11		8.3038		7.817
257	25-Sep-26		161.94		36.97		198.91		5,333.93		0		161.94		0		0		0		39.3		0		0		2.33		17,473.94		0		36.97		8.3038		7.8125
258	25-Oct-26		157.54		35.86		193.4		5,176.38		0		157.54		0		0		0		36.91		0		0		1.05		17,592.47		0		35.86		8.3038		8.0684
259	25-Nov-26		153.26		34.79		188.05		5,023.12		0		153.26		0		0		0		37.01		0		0		2.23		17,712.92		0		34.79		8.3038		7.8038
260	25-Dec-26		149.1		33.74		182.84		4,874.02		0		149.1		0		0		0		34.76		0		0		1.02		17,832.91		0		33.74		8.3038		8.0596
261	25-Jan-27		145.12		32.72		177.84		4,728.90		0		145.12		0		0		0		34.85		0		0		2.13		17,954.75		0		32.72		8.3038		7.7955
262	25-Feb-27		141.1		31.73		172.83		4,587.79		0		141.1		0		0		0		33.81		0		0		2.09		18,077.30		0		31.73		8.3038		7.7914
263	25-Mar-27		138.25		29.63		167.88		4,449.55		0		138.25		0		0		0		29.63		0		0		0		18,194.06		0		29.63		8.3038		8.3038
264	25-Apr-27		133.5		29.82		163.32		4,316.05		0		133.5		0		0		0		31.82		0		0		1.99		18,317.99		0		29.82		8.3038		7.7835
265	25-May-27		129.87		28.91		158.78		4,186.18		0		129.87		0		0		0		29.87		0		0		0.95		18,441.66		0		28.91		8.3038		8.039
266	25-Jun-27		126.33		28.03		154.36		4,059.85		0		126.33		0		0		0		29.93		0		0		1.9		18,567.05		0		28.03		8.3038		7.7759
267	25-Jul-27		122.89		27.17		150.06		3,936.96		0		122.89		0		0		0		28.09		0		0		0.92		18,692.23		0		27.17		8.3038		8.0312
268	25-Aug-27		119.54		26.34		145.87		3,817.42		0		119.54		0		0		0		28.15		0		0		1.81		18,819.09		0		26.34		8.3038		7.7685
269	25-Sep-27		116.28		25.53		141.8		3,701.14		0		116.28		0		0		0		27.3		0		0		1.77		18,946.70		0		25.53		8.3038		7.765
270	25-Oct-27		113.1		24.74		137.84		3,588.04		0		113.1		0		0		0		25.61		0		0		0.87		19,074.20		0		24.74		8.3038		8.0202
271	25-Nov-27		110.01		23.97		133.98		3,478.03		0		110.01		0		0		0		25.66		0		0		1.69		19,203.31		0		23.97		8.3038		7.758
272	25-Dec-27		107.32		23.22		130.54		3,370.71		0		107.32		0		0		0		24.07		0		0		0.84		19,332.39		0		23.22		8.3038		8.0132
273	25-Jan-28		104.07		22.5		126.56		3,266.65		0		104.07		0		0		0		24.1		0		0		1.6		19,463.03		0		22.5		8.3038		7.7514
274	25-Feb-28		101.22		21.8		123.01		3,165.43		0		101.22		0		0		0		23.36		0		0		1.56		19,594.45		0		21.8		8.3038		7.7481
275	25-Mar-28		98.44		21.11		119.55		3,066.99		0		98.44		0		0		0		21.17		0		0		0.06		19,725.19		0		21.11		8.3038		8.2791
276	25-Apr-28		95.74		20.45		116.19		2,971.25		0		95.74		0		0		0		21.93		0		0		1.48		19,858.18		0		20.45		8.3038		7.7418
277	25-May-28		93.11		19.8		112.91		2,878.14		0		93.11		0		0		0		20.56		0		0		0.76		19,991.27		0		19.8		8.3038		7.9967
278	25-Jun-28		90.55		19.17		109.72		2,787.59		0		90.55		0		0		0		20.58		0		0		1.41		20,125.85		0		19.17		8.3038		7.7357
279	25-Jul-28		88.06		18.56		106.62		2,699.53		0		88.06		0		0		0		19.29		0		0		0.73		20,260.59		0		18.56		8.3038		7.9906
280	25-Aug-28		85.63		17.97		103.6		2,613.89		0		85.63		0		0		0		19.3		0		0		1.33		20,396.78		0		17.97		8.3038		7.7299
281	25-Sep-28		83.27		17.39		100.67		2,530.62		0		83.27		0		0		0		18.69		0		0		1.3		20,533.80		0		17.39		8.3038		7.7271
282	25-Oct-28		80.97		16.83		97.81		2,449.64		0		80.97		0		0		0		17.51		0		0		0.68		20,671.06		0		16.83		8.3038		7.9818
283	25-Nov-28		78.74		16.29		95.02		2,370.91		0		78.74		0		0		0		17.52		0		0		1.23		20,809.73		0		16.29		8.3038		7.7216
284	25-Dec-28		76.56		15.76		92.32		2,294.35		0		76.56		0		0		0		16.41		0		0		0.65		20,948.70		0		15.76		8.3038		7.9762
285	25-Jan-29		74.44		15.24		89.68		2,219.92		0		74.44		0		0		0		16.41		0		0		1.16		21,089.05		0		15.24		8.3038		7.7163
286	25-Feb-29		72.37		14.75		87.12		2,147.54		0		72.37		0		0		0		15.87		0		0		1.13		21,230.26		0		14.75		8.3038		7.7137
287	25-Mar-29		70.36		13.87		84.23		2,077.18		0		70.36		0		0		0		13.87		0		0		0		21,367.38		0		13.87		8.3038		8.3038
288	25-Apr-29		68.4		13.79		82.19		2,008.78		0		68.4		0		0		0		14.85		0		0		1.06		21,510.28		0		13.79		8.3038		7.7087
289	25-May-29		66.5		13.33		79.83		1,942.28		0		66.5		0		0		0		13.9		0		0		0.57		21,653.59		0		13.33		8.3038		7.9632
290	25-Jun-29		64.64		12.88		77.53		1,877.64		0		64.64		0		0		0		13.89		0		0		1		21,798.24		0		12.88		8.3038		7.7039
291	25-Jul-29		62.84		12.45		75.29		1,814.80		0		62.84		0		0		0		12.99		0		0		0.54		21,943.35		0		12.45		8.3038		7.9583
292	25-Aug-29		61.08		12.03		73.11		1,753.73		0		61.08		0		0		0		12.98		0		0		0.94		22,089.78		0		12.03		8.3038		7.6993
293	25-Sep-29		59.37		11.62		70.99		1,694.36		0		59.37		0		0		0		12.54		0		0		0.92		22,237.10		0		11.62		8.3038		7.697
294	25-Oct-29		57.7		11.23		68.93		1,636.66		0		57.7		0		0		0		11.72		0		0		0.5		22,384.95		0		11.23		8.3038		7.9513
295	25-Nov-29		55.99		10.84		66.84		1,547.56		0		55.99		33.11		33.11		33.11		11.7		0		0		0.86		22,534.09		0		10.84		8.3038		7.6927
296	25-Dec-29		54.36		10.25		64.61		1,433.87		0		54.36		59.33		59.33		92.44		10.71		0		0		0.46		22,683.78		0		10.25		8.3038		7.9469
297	25-Jan-30		49.61		9.49		59.1		1,325.90		0		49.61		58.36		58.36		150.8		10.25		0		0		0.76		22,834.72		0		9.49		8.3038		7.6885
298	25-Feb-30		46.18		8.78		54.95		1,223.42		0		46.18		56.3		56.3		207.1		9.48		0		0		0.7		22,986.57		0		8.78		8.3038		7.6865
299	25-Mar-30		50.95		7.9		58.85		1,126.22		0		50.95		46.25		46.25		253.35		7.9		0		0		0		23,135.03		0		7.9		8.3038		8.3038

																																Capped
										Sched				Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
300	25-Apr-30		39.77		7.45		47.22		1,034.10		0		39.77		52.36		52.36		305.71		8.05		0		0		0.6		23,288.68		0		7.45		8.3038		7.6825
301	25-May-30		37.65		6.84		44.49		946.84		0		37.65		49.61		49.61		355.31		7.16		0		0		0.32		23,443.03		0		6.84		8.3038		7.9367
302	25-Jun-30		33.93		6.26		40.19		864.26		0		33.93		48.66		48.66		403.97		6.77		0		0		0.51		23,598.55		0		6.26		8.3038		7.6788
303	25-Jul-30		31.98		5.71		37.69		786.16		0		31.98		46.12		46.12		450.09		5.98		0		0		0.27		23,754.82		0		5.71		8.3038		7.9328
304	25-Aug-30		28.61		5.2		33.8		712.37		0		28.61		45.18		45.18		495.27		5.62		0		0		0.43		23,912.24		0		5.2		8.3038		7.6751
305	25-Sep-30		26.13		4.71		30.84		642.71		0		26.13		43.53		43.53		538.8		5.09		0		0		0.39		24,070.63		0		4.71		8.3038		7.6734
306	25-Oct-30		24.42		4.25		28.67		577.01		0		24.42		41.28		41.28		580.08		4.45		0		0		0.2		24,229.85		0		4.25		8.3038		7.9274
307	25-Nov-30		21.52		3.81		25.34		515.11		0		21.52		40.37		40.37		620.45		4.13		0		0		0.31		24,390.19		0		3.81		8.3038		7.6699
308	25-Dec-30		19.96		3.4		23.36		456.86		0		19.96		38.29		38.29		658.74		3.56		0		0		0.16		24,551.41		0		3.4		8.3038		7.9239
309	25-Jan-31		17.35		3.02		20.36		402.1		0		17.35		37.41		37.41		696.15		3.27		0		0		0.25		24,713.75		0		3.02		8.3038		7.6667
310	25-Feb-31		15.41		2.65		18.07		350.69		0		15.41		36		36		732.15		2.88		0		0		0.22		24,877.09		0		2.65		8.3038		7.6651
311	25-Mar-31		18.44		2.26		20.71		302.49		0		18.44		29.76		29.76		761.91		2.26		0		0		0		25,037.76		0		2.26		8.3038		8.3038
312	25-Apr-31		11.82		2		13.82		257.36		0		11.82		33.31		33.31		795.21		2.16		0		0		0.17		25,203.12		0		2		8.3038		7.662
313	25-May-31		10.58		1.7		12.28		215.18		0		10.58		31.6		31.6		826.82		1.78		0		0		0.08		25,369.46		0		1.7		8.3038		7.9158
314	25-Jun-31		8.58		1.42		10		175.81		0		8.58		30.79		30.79		857.61		1.54		0		0		0.12		25,536.89		0		1.42		8.3038		7.659
315	25-Jul-31		7.46		1.16		8.62		139.14		0		7.46		29.21		29.21		886.82		1.22		0		0		0.06		25,705.34		0		1.16		8.3038		7.9128
316	25-Aug-31		5.67		0.92		6.58		105.05		0		5.67		28.42		28.42		915.24		0.99		0		0		0.08		25,874.89		0		0.92		8.3038		7.6562
317	25-Sep-31		4.32		0.69		5.02		73.43		0		4.32		27.3		27.3		942.54		0.75		0		0		0.06		26,045.51		0		0.69		8.3038		7.6548
318	25-Oct-31		3.36		0.48		3.84		44.17		0		3.36		25.9		25.9		968.44		0.51		0		0		0.02		26,217.18		0		0.48		8.3038		7.9085
319	25-Nov-31		1.85		0.29		2.14		17.17		0		1.85		25.15		25.15		993.59		0.32		0		0		0.02		26,389.96		0		0.29		8.3038		7.6521
320	25-Dec-31		0.71		0.11		0.82		0		0		0.71		16.46		16.46		1,010.05		0.12		0		0		0.01		26,563.83		0		0.11		8.3038		7.9058

FNLC 2005-1 Marketing Materials – CashflowsM6

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
Total		34,757,889.52	5,008,257.41	39,766,146.93		0	34,757,889.52		2,110.48		2,110.48			5,012,392.06		0				4,134.65				0	5,008,257.41
0	11-May-05	0	0	0	34,760,000.00	0	0		0		0		0	0		0		0		0		0		0	0		0		0
1	25-May-05	1,346,922.65	48,934.36	1,395,857.00	33,413,077.35	0	1,346,922.65		0		0		0	48,934.36		0		0		0		0		0	48,934.36		3.62		3.62
2	25-Jun-05	1,294,543.42	168,298.24	1,462,841.66	32,118,533.93	0	1,294,543.42		0		0		0	168,298.24		0		0		0		0		0	168,298.24		5.8493		5.8493
3	25-Jul-05	1,245,661.80	158,534.41	1,404,196.21	30,872,872.13	0	1,245,661.80		0		0		0	158,534.41		0		0		0		0		0	158,534.41		5.9231		5.9231
4	25-Aug-05	1,199,322.87	160,676.92	1,359,999.79	29,673,549.26	0	1,199,322.87		0		0		0	160,676.92		0		0		0		0		0	160,676.92		6.0439		6.0439
5	25-Sep-05	1,155,358.46	160,079.57	1,315,438.02	28,518,190.80	0	1,155,358.46		0		0		0	160,079.57		0		0		0		0		0	160,079.57		6.2648		6.2648
6	25-Oct-05	1,113,605.00	152,693.52	1,266,298.53	27,404,585.80	0	1,113,605.00		0		0		0	152,693.52		0		0		0		0		0	152,693.52		6.4251		6.4251
7	25-Nov-05	1,073,903.77	152,776.00	1,226,679.77	26,330,682.03	0	1,073,903.77		0		0		0	152,776.00		0		0		0		0		0	152,776.00		6.474		6.474
8	25-Dec-05	1,036,071.02	144,404.04	1,180,475.06	25,294,611.01	0	1,036,071.02		0		0		0	144,404.04		0		0		0		0		0	144,404.04		6.5811		6.5811
9	25-Jan-06	999,744.42	144,611.54	1,144,355.96	24,294,866.59	0	999,744.42		0		0		0	144,611.54		0		0		0		0		0	144,611.54		6.6392		6.6392
10	25-Feb-06	956,207.64	139,142.77	1,095,350.41	23,338,658.95	0	956,207.64		0		0		0	139,142.77		0		0		0		0		0	139,142.77		6.651		6.651
11	25-Mar-06	914,473.42	121,598.56	1,036,071.99	22,424,185.52	0	914,473.42		0		0		0	121,598.56		0		0		0		0		0	121,598.56		6.6988		6.6988
12	25-Apr-06	874,592.64	131,842.87	1,006,435.52	21,549,592.88	0	874,592.64		0		0		0	131,842.87		0		0		0		0		0	131,842.87		6.8278		6.8278
13	25-May-06	895,271.78	119,379.36	1,014,651.14	20,654,321.10	0	895,271.78		0		0		0	119,379.36		0		0		0		0		0	119,379.36		6.6477		6.6477
14	25-Jun-06	852,835.32	119,073.25	971,908.57	19,801,485.78	0	852,835.32		0		0		0	119,073.25		0		0		0		0		0	119,073.25		6.6949		6.6949
15	25-Jul-06	817,926.71	111,218.35	929,145.06	18,983,559.07	0	817,926.71		0		0		0	111,218.35		0		0		0		0		0	111,218.35		6.74		6.74
16	25-Aug-06	779,134.03	110,940.24	890,074.26	18,204,425.04	0	779,134.03		0		0		0	110,940.24		0		0		0		0		0	110,940.24		6.7866		6.7866
17	25-Sep-06	744,713.94	107,108.06	851,822.00	17,459,711.10	0	744,713.94		0		0		0	107,108.06		0		0		0		0		0	107,108.06		6.8326		6.8326
18	25-Oct-06	714,321.92	100,081.97	814,403.89	16,745,389.18	0	714,321.92		0		0		0	100,081.97		0		0		0		0		0	100,081.97		6.8786		6.8786
19	25-Nov-06	680,491.75	99,548.00	780,039.75	16,064,897.42	0	680,491.75		0		0		0	99,835.82		0		0		287.83		287.83		0	99,548.00		6.9236		6.9036
20	25-Dec-06	652,741.79	93,251.37	745,993.16	15,412,155.63	0	652,741.79		0		0		0	93,251.37		0		0		0		289.5		0	93,251.37		6.9656		6.9656
21	25-Jan-07	621,999.28	91,491.51	713,490.79	14,790,156.35	0	621,999.28		0		0		0	93,045.71		0		0		1,554.20		1,845.42		0	91,491.51		7.0109		6.8938
22	25-Feb-07	594,683.39	87,710.99	682,394.38	14,195,472.97	0	594,683.39		0		0		0	89,848.43		0		0		2,137.44		3,993.80		0	87,710.99		7.0547		6.8869
23	25-Mar-07	578,718.35	78,316.58	657,034.93	13,616,754.61	0	578,718.35		0		0		0	78,316.58		0		0		0		4,015.84		0	78,316.58		7.0933		7.0933
24	25-Apr-07	551,624.55	83,634.75	635,259.30	13,065,130.06	0	551,624.55		0		0		0	83,634.75		0		0		0		4,040.50		0	83,634.75		7.1327		7.1327
25	25-May-07	531,261.35	76,334.11	607,595.46	12,533,868.71	0	531,261.35		0		0		0	76,334.11		0		0		0		4,064.11		0	76,334.11		7.0111		7.0111
26	25-Jun-07	505,951.29	75,978.78	581,930.07	12,027,917.42	0	505,951.29		0		0		0	75,978.78		0		0		0		4,088.75		0	75,978.78		7.0396		7.0396
27	25-Jul-07	485,881.25	70,862.48	556,743.73	11,542,036.16	0	485,881.25		0		0		0	70,862.48		0		0		0		4,112.84		0	70,862.48		7.0698		7.0698
28	25-Aug-07	462,756.37	70,545.85	533,302.22	11,079,279.79	0	462,756.37		0		0		0	70,545.85		0		0		0		4,137.97		0	70,545.85		7.0979		7.0979
29	25-Sep-07	443,709.16	67,967.41	511,676.57	10,635,570.64	0	443,709.16		0		0		0	67,967.41		0		0		0		4,163.36		0	67,967.41		7.1241		7.1241
30	25-Oct-07	427,688.75	63,393.32	491,082.06	10,207,881.89	0	427,688.75		0		0		0	63,393.32		0		0		0		4,188.17		0	63,393.32		7.1526		7.1526
31	25-Nov-07	407,293.44	63,107.79	470,401.23	9,800,588.45	0	407,293.44		0		0		0	63,107.79		0		0		0		4,214.07		0	63,107.79		7.1794		7.1794
32	25-Dec-07	391,348.39	58,846.82	450,195.21	9,409,240.06	0	391,348.39		0		0		0	58,846.82		0		0		0		4,239.37		0	58,846.82		7.2053		7.2053
33	25-Jan-08	372,711.27	58,595.75	431,307.02	9,036,528.79	0	372,711.27		0		0		0	58,595.75		0		0		0		4,265.77		0	58,595.75		7.2319		7.2319
34	25-Feb-08	356,546.40	56,479.36	413,025.76	8,679,982.39	0	356,546.40		0		0		0	56,479.36		0		0		0		4,292.43		0	56,479.36		7.2582		7.2582
35	25-Mar-08	348,029.03	50,935.44	398,964.47	8,331,953.36	0	348,029.03		0		0		0	50,935.44		0		0		0		4,317.62		0	50,935.44		7.2846		7.2846
36	25-Apr-08	336,143.98	52,410.02	388,554.01	7,995,809.37	0	336,143.98		0		0		0	52,410.02		0		0		0		4,344.78		0	52,410.02		7.3048		7.3048
37	25-May-08	323,941.06	48,047.48	371,988.55	7,671,868.31	0	323,941.06		0		0		0	48,047.48		0		0		0		4,370.89		0	48,047.48		7.2109		7.2109
38	25-Jun-08	308,645.26	47,755.19	356,400.44	7,363,223.06	0	308,645.26		0		0		0	47,755.19		0		0		0		4,398.10		0	47,755.19		7.2287		7.2287
39	25-Jul-08	296,801.20	44,470.80	341,272.00	7,066,421.86	0	296,801.20		0		0		0	44,470.80		0		0		0		4,424.66		0	44,470.80		7.2475		7.2475
40	25-Aug-08	282,797.17	44,209.77	327,006.94	6,783,624.69	0	282,797.17		0		0		0	44,209.77		0		0		0		4,452.34		0	44,209.77		7.2654		7.2654
41	25-Sep-08	270,285.79	44,451.72	314,737.51	6,513,338.90	0	270,285.79		0		0		0	44,451.72		0		0		0		4,481.52		0	44,451.72		7.6097		7.6097
42	25-Oct-08	262,146.19	41,400.95	303,547.15	6,251,192.71	0	262,146.19		0		0		0	41,400.95		0		0		0		4,510.00		0	41,400.95		7.6276		7.6276
43	25-Nov-08	249,774.91	41,144.20	290,919.11	6,001,417.80	0	249,774.91		0		0		0	41,144.20		0		0		0		4,539.69		0	41,144.20		7.6434		7.6434
44	25-Dec-08	240,324.29	38,316.05	278,640.34	5,761,093.51	0	240,324.29		0		0		0	38,316.05		0		0		0		4,568.67		0	38,316.05		7.6614		7.6614
45	25-Jan-09	228,981.59	38,089.12	267,070.70	5,532,111.92	0	228,981.59		0		0		0	38,089.12		0		0		0		4,598.87		0	38,089.12		7.6778		7.6778
46	25-Feb-09	219,258.32	36,652.87	255,911.19	5,312,853.60	0	219,258.32		0		0		0	36,652.87		0		0		0		4,629.34		0	36,652.87		7.6941		7.6941
47	25-Mar-09	213,907.08	31,861.89	245,768.97	5,098,946.52	0	213,907.08		0		0		0	31,861.89		0		0		0		4,657.11		0	31,861.89		7.7106		7.7106
48	25-Apr-09	203,055.41	33,919.06	236,974.47	4,895,891.11	0	203,055.41		0		0		0	33,919.06		0		0		0		4,688.09		0	33,919.06		7.7251		7.7251
49	25-May-09	195,726.39	31,292.50	227,018.88	4,700,164.72	0	195,726.39		0		0		0	31,292.50		0		0		0		4,718.05		0	31,292.50		7.6699		7.6699
50	25-Jun-09	186,550.27	31,100.75	217,651.02	4,513,614.45	0	186,550.27		0		0		0	31,100.75		0		0		0		4,749.27		0	31,100.75		7.6842		7.6842
51	25-Jul-09	179,594.31	28,951.45	208,545.77	4,334,020.14	0	179,594.31		0		0		0	28,951.45		0		0		0		4,779.73		0	28,951.45		7.6971		7.6971
52	25-Aug-09	171,196.79	28,767.56	199,964.35	4,162,823.35	0	171,196.79		0		0		0	28,767.56		0		0		0		4,811.46		0	28,767.56		7.7082		7.7082
53	25-Sep-09	164,453.35	27,678.54	192,131.89	3,998,370.00	0	164,453.35		0		0		0	27,678.54		0		0		0		4,843.45		0	27,678.54		7.7214		7.7214
54	25-Oct-09	159,180.96	25,768.50	184,949.46	3,839,189.04	0	159,180.96		0		0		0	25,768.50		0		0		0		4,874.67		0	25,768.50		7.7337		7.7337
55	25-Nov-09	151,766.56	25,604.72	177,371.28	3,687,422.48	0	151,766.56		0		0		0	25,604.72		0		0		0		4,907.18		0	25,604.72		7.745		7.745
56	25-Dec-09	146,164.93	23,836.11	170,001.04	3,541,257.55	0	146,164.93		0		0		0	23,836.11		0		0		0		4,938.90		0	23,836.11		7.757		7.757
57	25-Jan-10	139,367.48	23,688.78	163,056.26	3,401,890.07	0	139,367.48		0		0		0	23,688.78		0		0		0		4,971.94		0	23,688.78		7.7683		7.7683

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
58	25-Feb-10	133,560.03	22,793.41	156,353.44	3,268,330.04	0	133,560.03		0		0		0	22,793.41		0		0		0		5,005.25		0	22,793.41		7.7809		7.7809
59	25-Mar-10	130,566.39	19,807.28	150,373.66	3,137,763.66	0	130,566.39		0		0		0	19,807.28		0		0		0		5,035.58		0	19,807.28		7.7919		7.7919
60	25-Apr-10	123,579.95	21,077.20	144,657.15	3,014,183.71	0	123,579.95		0		0		0	21,077.20		0		0		0		5,069.41		0	21,077.20		7.8007		7.8007
61	25-May-10	118,936.64	19,744.66	138,681.30	2,895,247.07	0	118,936.64		0		0		0	19,744.66		0		0		0		5,102.61		0	19,744.66		7.8607		7.8607
62	25-Jun-10	113,415.07	19,627.41	133,042.48	2,781,832.00	0	113,415.07		0		0		0	19,627.41		0		0		0		5,137.21		0	19,627.41		7.8726		7.8726
63	25-Jul-10	109,278.35	18,277.10	127,555.45	2,672,553.65	0	109,278.35		0		0		0	18,277.10		0		0		0		5,170.96		0	18,277.10		7.8842		7.8842
64	25-Aug-10	104,217.31	18,168.59	122,385.90	2,568,336.34	0	104,217.31		0		0		0	18,168.59		0		0		0		5,206.11		0	18,168.59		7.8947		7.8947
65	25-Sep-10	99,937.46	17,485.09	117,422.55	2,468,398.88	0	99,937.46		0		0		0	17,485.09		0		0		0		5,241.56		0	17,485.09		7.906		7.906
66	25-Oct-10	96,364.51	16,285.26	112,649.77	2,372,034.38	0	96,364.51		0		0		0	16,285.26		0		0		0		5,276.14		0	16,285.26		7.917		7.917
67	25-Nov-10	91,913.64	16,194.02	108,107.66	2,280,120.74	0	91,913.64		0		0		0	16,194.02		0		0		0		5,312.16		0	16,194.02		7.9282		7.9282
68	25-Dec-10	88,599.89	15,084.90	103,684.79	2,191,520.85	0	88,599.89		0		0		0	15,084.90		0		0		0		5,347.30		0	15,084.90		7.939		7.939
69	25-Jan-11	84,520.05	14,998.26	99,518.31	2,107,000.79	0	84,520.05		0		0		0	14,998.26		0		0		0		5,383.90		0	14,998.26		7.9476		7.9476
70	25-Feb-11	81,054.48	14,439.24	95,493.72	2,025,946.31	0	81,054.48		0		0		0	14,439.24		0		0		0		5,420.79		0	14,439.24		7.9583		7.9583
71	25-Mar-11	79,011.30	12,555.46	91,566.77	1,946,935.00	0	79,011.30		0		0		0	12,555.46		0		0		0		5,454.39		0	12,555.46		7.968		7.968
72	25-Apr-11	74,637.53	13,371.65	88,009.17	1,872,297.48	0	74,637.53		0		0		0	13,371.65		0		0		0		5,491.85		0	13,371.65		7.9758		7.9758
73	25-May-11	71,985.20	12,454.68	84,439.88	1,800,312.28	0	71,985.20		0		0		0	12,454.68		0		0		0		5,528.38		0	12,454.68		7.9825		7.9825
74	25-Jun-11	68,690.02	12,387.89	81,077.91	1,731,622.26	0	68,690.02		0		0		0	12,387.89		0		0		0		5,566.42		0	12,387.89		7.9908		7.9908
75	25-Jul-11	66,258.32	11,543.14	77,801.46	1,665,363.94	0	66,258.32		0		0		0	11,543.14		0		0		0		5,603.53		0	11,543.14		7.9993		7.9993
76	25-Aug-11	63,230.84	11,484.70	74,715.54	1,602,133.10	0	63,230.84		0		0		0	11,484.70		0		0		0		5,642.17		0	11,484.70		8.0085		8.0085
77	25-Sep-11	60,686.72	11,060.09	71,746.82	1,541,446.38	0	60,686.72		0		0		0	11,060.09		0		0		0		5,681.12		0	11,060.09		8.0168		8.0168
78	25-Oct-11	58,578.42	10,307.91	68,886.33	1,482,867.96	0	58,578.42		0		0		0	10,307.91		0		0		0		5,719.11		0	10,307.91		8.0246		8.0246
79	25-Nov-11	55,912.74	10,257.07	66,169.81	1,426,955.22	0	55,912.74		0		0		0	10,257.07		0		0		0		5,758.67		0	10,257.07		8.0327		8.0327
80	25-Dec-11	53,958.51	9,561.91	63,520.42	1,372,996.70	0	53,958.51		0		0		0	9,561.91		0		0		0		5,797.26		0	9,561.91		8.0411		8.0411
81	25-Jan-12	51,510.53	9,514.70	61,025.23	1,321,486.17	0	51,510.53		0		0		0	9,514.70		0		0		0		5,837.43		0	9,514.70		8.0476		8.0476
82	25-Feb-12	49,445.52	9,166.61	58,612.14	1,272,040.65	0	49,445.52		0		0		0	9,166.61		0		0		0		5,877.92		0	9,166.61		8.0554		8.0554
83	25-Mar-12	47,999.94	8,261.84	56,261.78	1,224,040.71	0	47,999.94		0		0		0	8,261.84		0		0		0		5,916.10		0	8,261.84		8.0627		8.0627
84	25-Apr-12	45,583.02	8,504.90	54,087.92	1,178,457.70	0	45,583.02		0		0		0	8,504.90		0		0		0		5,957.21		0	8,504.90		8.0689		8.0689
85	25-May-12	44,007.44	7,936.03	51,943.47	1,134,450.26	0	44,007.44		0		0		0	7,936.03		0		0		0		5,997.33		0	7,936.03		8.0811		8.0811
86	25-Jun-12	42,023.22	7,900.58	49,923.80	1,092,427.04	0	42,023.22		0		0		0	7,900.58		0		0		0		6,039.09		0	7,900.58		8.0875		8.0875
87	25-Jul-12	40,582.52	7,369.60	47,952.12	1,051,844.52	0	40,582.52		0		0		0	7,369.60		0		0		0		6,079.83		0	7,369.60		8.0953		8.0953
88	25-Aug-12	38,758.12	7,337.34	46,095.46	1,013,086.41	0	38,758.12		0		0		0	7,337.34		0		0		0		6,122.24		0	7,337.34		8.1008		8.1008
89	25-Sep-12	37,229.32	7,072.38	44,301.71	975,857.09	0	37,229.32		0		0		0	7,072.38		0		0		0		6,164.98		0	7,072.38		8.107		8.107
90	25-Oct-12	35,971.43	6,598.10	42,569.53	939,885.65	0	35,971.43		0		0		0	6,598.10		0		0		0		6,206.67		0	6,598.10		8.1136		8.1136
91	25-Nov-12	34,360.99	6,570.92	40,931.91	905,524.67	0	34,360.99		0		0		0	6,570.92		0		0		0		6,250.06		0	6,570.92		8.1188		8.1188
92	25-Dec-12	33,201.00	6,130.85	39,331.86	872,323.66	0	33,201.00		0		0		0	6,130.85		0		0		0		6,292.37		0	6,130.85		8.1246		8.1246
93	25-Jan-13	31,718.28	6,107.14	37,825.42	840,605.38	0	31,718.28		0		0		0	6,107.14		0		0		0		6,336.43		0	6,107.14		8.1302		8.1302
94	25-Feb-13	30,477.53	5,888.99	36,366.53	810,127.85	0	30,477.53		0		0		0	5,888.99		0		0		0		6,380.82		0	5,888.99		8.1356		8.1356
95	25-Mar-13	29,805.15	5,130.02	34,935.16	780,322.71	0	29,805.15		0		0		0	5,130.02		0		0		0		6,421.22		0	5,130.02		8.1416		8.1416
96	25-Apr-13	28,172.38	5,472.85	33,645.23	752,150.33	0	28,172.38		0		0		0	5,472.85		0		0		0		6,466.26		0	5,472.85		8.1448		8.1448
97	25-May-13	27,271.62	5,070.12	32,341.74	724,878.71	0	27,271.62		0		0		0	5,070.12		0		0		0		6,509.85		0	5,070.12		8.089		8.089
98	25-Jun-13	26,065.44	5,051.22	31,116.66	698,813.27	0	26,065.44		0		0		0	5,051.22		0		0		0		6,555.21		0	5,051.22		8.0923		8.0923
99	25-Jul-13	25,203.36	4,715.18	29,918.54	673,609.92	0	25,203.36		0		0		0	4,715.18		0		0		0		6,599.44		0	4,715.18		8.0969		8.0969
100	25-Aug-13	24,092.08	4,698.37	28,790.45	649,517.84	0	24,092.08		0		0		0	4,698.37		0		0		0		6,645.47		0	4,698.37		8.0999		8.0999
101	25-Sep-13	23,167.43	4,532.46	27,699.88	626,350.41	0	23,167.43		0		0		0	4,532.46		0		0		0		6,691.84		0	4,532.46		8.1037		8.1037
102	25-Oct-13	22,412.16	4,231.57	26,643.73	603,938.25	0	22,412.16		0		0		0	4,231.57		0		0		0		6,737.05		0	4,231.57		8.1071		8.1071
103	25-Nov-13	21,428.46	4,217.67	25,646.13	582,509.79	0	21,428.46		0		0		0	4,217.67		0		0		0		6,784.10		0	4,217.67		8.11		8.11
104	25-Dec-13	20,730.75	3,938.88	24,669.63	561,779.05	0	20,730.75		0		0		0	3,938.88		0		0		0		6,829.98		0	3,938.88		8.1143		8.1143
105	25-Jan-14	19,823.84	3,926.44	23,750.28	541,955.21	0	19,823.84		0		0		0	3,926.44		0		0		0		6,877.71		0	3,926.44		8.1166		8.1166
106	25-Feb-14	19,069.61	3,789.10	22,858.71	522,885.60	0	19,069.61		0		0		0	3,789.10		0		0		0		6,925.80		0	3,789.10		8.1192		8.1192
107	25-Mar-14	18,675.14	3,303.29	21,978.42	504,210.46	0	18,675.14		0		0		0	3,303.29		0		0		0		6,969.55		0	3,303.29		8.1224		8.1224
108	25-Apr-14	17,661.56	3,527.03	21,188.58	486,548.91	0	17,661.56		0		0		0	3,527.03		0		0		0		7,018.31		0	3,527.03		8.1234		8.1234
109	25-May-14	16,994.70	3,402.96	20,397.66	469,554.21	0	16,994.70		0		0		0	3,402.96		0		0		0		7,067.39		0	3,402.96		8.3929		8.3929
110	25-Jun-14	16,251.59	3,395.31	19,646.90	453,302.62	0	16,251.59		0		0		0	3,395.31		0		0		0		7,118.50		0	3,395.31		8.3972		8.3972
111	25-Jul-14	15,736.74	3,173.95	18,910.69	437,565.88	0	15,736.74		0		0		0	3,173.95		0		0		0		7,168.34		0	3,173.95		8.4022		8.4022
112	25-Aug-14	15,050.62	3,167.43	18,218.05	422,515.26	0	15,050.62		0		0		0	3,167.43		0		0		0		7,220.23		0	3,167.43		8.4063		8.4063
113	25-Sep-14	14,485.34	3,060.52	17,545.86	408,029.92	0	14,485.34		0		0		0	3,060.52		0		0		0		7,272.53		0	3,060.52		8.4119		8.4119
114	25-Oct-14	14,033.30	2,861.45	16,894.75	393,996.62	0	14,033.30		0		0		0	2,861.45		0		0		0		7,323.53		0	2,861.45		8.4154		8.4154

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
115	25-Nov-14	13,424.29	2,856.22	16,280.51	380,572.33	0	13,424.29		0		0		0	2,856.22		0		0		0		7,376.62		0	2,856.22		8.4186		8.4186
116	25-Dec-14	13,006.19	2,671.40	15,677.59	367,566.13	0	13,006.19		0		0		0	2,671.40		0		0		0		7,428.40		0	2,671.40		8.4233		8.4233
117	25-Jan-15	12,443.43	2,666.99	15,110.42	355,122.70	0	12,443.43		0		0		0	2,666.99		0		0		0		7,482.30		0	2,666.99		8.4261		8.4261
118	25-Feb-15	11,981.51	2,577.83	14,559.34	343,141.19	0	11,981.51		0		0		0	2,577.83		0		0		0		7,536.61		0	2,577.83		8.4298		8.4298
119	25-Mar-15	11,761.67	2,250.69	14,012.36	331,379.52	0	11,761.67		0		0		0	2,250.69		0		0		0		7,586.05		0	2,250.69		8.4331		8.4331
120	25-Apr-15	11,109.60	2,406.94	13,516.54	320,269.92	0	11,109.60		0		0		0	2,406.94		0		0		0		7,641.15		0	2,406.94		8.4349		8.4349
121	25-May-15	10,795.95	2,224.22	13,020.17	309,473.97	0	10,795.95		0		0		0	2,224.22		0		0		0		7,694.21		0	2,224.22		8.3338		8.3338
122	25-Jun-15	10,334.02	2,220.89	12,554.91	299,139.95	0	10,334.02		0		0		0	2,220.89		0		0		0		7,749.43		0	2,220.89		8.3338		8.3338
123	25-Jul-15	10,020.18	2,077.48	12,097.65	289,119.77	0	10,020.18		0		0		0	2,077.48		0		0		0		7,803.25		0	2,077.48		8.3338		8.3338
124	25-Aug-15	9,592.73	2,074.82	11,667.55	279,527.04	0	9,592.73		0		0		0	2,074.82		0		0		0		7,859.25		0	2,074.82		8.3338		8.3338
125	25-Sep-15	9,243.55	2,005.98	11,249.53	270,283.49	0	9,243.55		0		0		0	2,005.98		0		0		0		7,915.65		0	2,005.98		8.3338		8.3338
126	25-Oct-15	8,964.82	1,877.07	10,841.89	261,318.67	0	8,964.82		0		0		0	1,877.07		0		0		0		7,970.62		0	1,877.07		8.3338		8.3338
127	25-Nov-15	8,585.20	1,875.31	10,460.51	252,733.47	0	8,585.20		0		0		0	1,875.31		0		0		0		8,027.82		0	1,875.31		8.3338		8.3338
128	25-Dec-15	8,327.77	1,755.19	10,082.96	244,405.70	0	8,327.77		0		0		0	1,755.19		0		0		0		8,083.57		0	1,755.19		8.3338		8.3338
129	25-Jan-16	7,976.84	1,753.94	9,730.78	236,428.86	0	7,976.84		0		0		0	1,753.94		0		0		0		8,141.58		0	1,753.94		8.3338		8.3338
130	25-Feb-16	7,689.85	1,696.69	9,386.54	228,739.01	0	7,689.85		0		0		0	1,696.69		0		0		0		8,200.01		0	1,696.69		8.3338		8.3338
131	25-Mar-16	7,509.82	1,535.60	9,045.43	221,229.19	0	7,509.82		0		0		0	1,535.60		0		0		0		8,255.06		0	1,535.60		8.3338		8.3338
132	25-Apr-16	7,148.84	1,587.61	8,736.45	214,080.35	0	7,148.84		0		0		0	1,587.61		0		0		0		8,314.30		0	1,587.61		8.3338		8.3338
133	25-May-16	6,936.57	1,486.75	8,423.32	207,143.78	0	6,936.57		0		0		0	1,486.75		0		0		0		8,372.04		0	1,486.75		8.3338		8.3338
134	25-Jun-16	6,647.84	1,486.53	8,134.37	200,495.94	0	6,647.84		0		0		0	1,486.53		0		0		0		8,432.12		0	1,486.53		8.3338		8.3338
135	25-Jul-16	6,451.22	1,392.41	7,843.63	194,044.73	0	6,451.22		0		0		0	1,392.41		0		0		0		8,490.68		0	1,392.41		8.3338		8.3338
136	25-Aug-16	6,183.96	1,392.53	7,576.49	187,860.77	0	6,183.96		0		0		0	1,392.53		0		0		0		8,551.61		0	1,392.53		8.3338		8.3338
137	25-Sep-16	5,964.91	1,348.15	7,313.06	181,895.85	0	5,964.91		0		0		0	1,348.15		0		0		0		8,612.98		0	1,348.15		8.3338		8.3338
138	25-Oct-16	5,790.27	1,263.24	7,053.51	176,105.58	0	5,790.27		0		0		0	1,263.24		0		0		0		8,672.80		0	1,263.24		8.3338		8.3338
139	25-Nov-16	5,551.35	1,263.79	6,815.14	170,554.24	0	5,551.35		0		0		0	1,263.79		0		0		0		8,735.04		0	1,263.79		8.3338		8.3338
140	25-Dec-16	5,389.90	1,184.47	6,574.37	165,164.34	0	5,389.90		0		0		0	1,184.47		0		0		0		8,795.70		0	1,184.47		8.3338		8.3338
141	25-Jan-17	5,168.06	1,185.27	6,353.34	159,996.27	0	5,168.06		0		0		0	1,185.27		0		0		0		8,858.82		0	1,185.27		8.3338		8.3338
142	25-Feb-17	4,986.93	1,148.19	6,135.12	155,009.34	0	4,986.93		0		0		0	1,148.19		0		0		0		8,922.39		0	1,148.19		8.3338		8.3338
143	25-Mar-17	4,908.04	1,004.75	5,912.79	150,101.30	0	4,908.04		0		0		0	1,004.75		0		0		0		8,980.23		0	1,004.75		8.3338		8.3338
144	25-Apr-17	4,645.15	1,077.18	5,722.33	145,456.15	0	4,645.15		0		0		0	1,077.18		0		0		0		9,044.67		0	1,077.18		8.3338		8.3338
145	25-May-17	4,512.27	1,010.17	5,522.44	140,943.88	0	4,512.27		0		0		0	1,010.17		0		0		0		9,107.49		0	1,010.17		8.3338		8.3338
146	25-Jun-17	4,327.93	1,011.46	5,339.39	136,615.95	0	4,327.93		0		0		0	1,011.46		0		0		0		9,172.85		0	1,011.46		8.3338		8.3338
147	25-Jul-17	4,204.71	948.77	5,153.49	132,411.24	0	4,204.71		0		0		0	948.77		0		0		0		9,236.55		0	948.77		8.3338		8.3338
148	25-Aug-17	4,033.67	950.23	4,983.90	128,377.56	0	4,033.67		0		0		0	950.23		0		0		0		9,302.83		0	950.23		8.3338		8.3338
149	25-Sep-17	3,894.57	921.28	4,815.85	124,482.99	0	3,894.57		0		0		0	921.28		0		0		0		9,369.59		0	921.28		8.3338		8.3338
150	25-Oct-17	3,784.14	864.51	4,648.66	120,698.85	0	3,784.14		0		0		0	864.51		0		0		0		9,434.66		0	864.51		8.3338		8.3338
151	25-Nov-17	3,631.56	866.17	4,497.74	117,067.29	0	3,631.56		0		0		0	866.17		0		0		0		9,502.37		0	866.17		8.3338		8.3338
152	25-Dec-17	3,528.64	813.01	4,341.65	113,538.65	0	3,528.64		0		0		0	813.01		0		0		0		9,568.36		0	813.01		8.3338		8.3338
153	25-Jan-18	3,387.68	814.79	4,202.47	110,150.97	0	3,387.68		0		0		0	814.79		0		0		0		9,637.03		0	814.79		8.3338		8.3338
154	25-Feb-18	3,274.55	790.48	4,065.03	106,876.42	0	3,274.55		0		0		0	790.48		0		0		0		9,706.19		0	790.48		8.3338		8.3338
155	25-Mar-18	3,220.33	692.76	3,913.08	103,656.09	0	3,220.33		0		0		0	692.76		0		0		0		9,769.10		0	692.76		8.3338		8.3338
156	25-Apr-18	3,060.22	743.87	3,804.09	100,595.88	0	3,060.22		0		0		0	743.87		0		0		0		9,839.21		0	743.87		8.3338		8.3338
157	25-May-18	2,966.87	698.62	3,665.49	97,629.01	0	2,966.87		0		0		0	698.62		0		0		0		9,907.54		0	698.62		8.3338		8.3338
158	25-Jun-18	2,860.81	700.62	3,561.43	94,768.20	0	2,860.81		0		0		0	700.62		0		0		0		9,978.64		0	700.62		8.3338		8.3338
159	25-Jul-18	2,770.45	658.15	3,428.60	91,997.75	0	2,770.45		0		0		0	658.15		0		0		0		10,047.94		0	658.15		8.3338		8.3338
160	25-Aug-18	2,675.21	660.21	3,335.42	89,322.54	0	2,675.21		0		0		0	660.21		0		0		0		10,120.05		0	660.21		8.3338		8.3338
161	25-Sep-18	2,587.27	641.01	3,228.28	86,735.27	0	2,587.27		0		0		0	641.01		0		0		0		10,192.67		0	641.01		8.3338		8.3338
162	25-Oct-18	2,502.41	602.36	3,104.77	84,232.86	0	2,502.41		0		0		0	602.36		0		0		0		10,263.46		0	602.36		8.3338		8.3338
163	25-Nov-18	2,467.20	604.48	3,071.68	81,765.66	0	2,467.20		0		0		0	604.48		0		0		0		10,337.11		0	604.48		8.3338		8.3338
164	25-Dec-18	2,434.07	567.85	3,001.92	79,331.59	0	2,434.07		0		0		0	567.85		0		0		0		10,408.90		0	567.85		8.3338		8.3338
165	25-Jan-19	2,354.78	569.31	2,924.09	76,976.81	0	2,354.78		0		0		0	569.31		0		0		0		10,483.60		0	569.31		8.3338		8.3338
166	25-Feb-19	2,278.24	552.41	2,830.66	74,698.56	0	2,278.24		0		0		0	552.41		0		0		0		10,558.83		0	552.41		8.3338		8.3338
167	25-Mar-19	2,204.35	484.18	2,688.53	72,494.21	0	2,204.35		0		0		0	484.18		0		0		0		10,627.27		0	484.18		8.3338		8.3338
168	25-Apr-19	2,133.02	520.24	2,653.26	70,361.20	0	2,133.02		0		0		0	520.24		0		0		0		10,703.54		0	520.24		8.3338		8.3338
169	25-May-19	2,064.60	488.65	2,553.24	68,296.60	0	2,064.60		0		0		0	488.65		0		0		0		10,777.87		0	488.65		8.3338		8.3338
170	25-Jun-19	1,998.51	490.12	2,488.63	66,298.09	0	1,998.51		0		0		0	490.12		0		0		0		10,855.22		0	490.12		8.3338		8.3338
171	25-Jul-19	1,934.67	460.43	2,395.10	64,363.41	0	1,934.67		0		0		0	460.43		0		0		0		10,930.60		0	460.43		8.3338		8.3338
172	25-Aug-19	1,873.00	461.89	2,334.89	62,490.42	0	1,873.00		0		0		0	461.89		0		0		0		11,009.05		0	461.89		8.3338		8.3338
173	25-Sep-19	1,813.40	448.45	2,261.86	60,677.01	0	1,813.40		0		0		0	448.45		0		0		0		11,088.05		0	448.45		8.3338		8.3338
174	25-Oct-19	1,755.82	421.39	2,177.21	58,921.19	0	1,755.82		0		0		0	421.39		0		0		0		11,165.06		0	421.39		8.3338		8.3338
175	25-Nov-19	1,700.17	422.84	2,123.00	57,221.03	0	1,700.17		0		0		0	422.84		0		0		0		11,245.18		0	422.84		8.3338		8.3338
176	25-Dec-19	1,646.38	397.39	2,043.77	55,574.65	0	1,646.38		0		0		0	397.39		0		0		0		11,323.28		0	397.39		8.3338		8.3338

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
177	25-Jan-20	1,594.39	398.82	1,993.21	53,980.26	0	1,594.39		0		0		0	398.82		0		0		0		11,404.53		0	398.82		8.3338		8.3338
178	25-Feb-20	1,716.84	387.38	2,104.22	52,263.42	0	1,716.84		0		0		0	387.38		0		0		0		11,486.38		0	387.38		8.3338		8.3338
179	25-Mar-20	6,151.96	350.86	6,502.82	46,111.45	0	6,151.96		0		0		0	350.86		0		0		0		11,563.49		0	350.86		8.3338		8.3338
180	25-Apr-20	1,350.26	330.91	1,681.17	44,761.20	0	1,350.26		0		0		0	330.91		0		0		0		11,646.47		0	330.91		8.3338		8.3338
181	25-May-20	1,289.58	310.86	1,600.44	43,471.62	0	1,289.58		0		0		0	310.86		0		0		0		11,727.36		0	310.86		8.3338		8.3338
182	25-Jun-20	1,250.84	311.97	1,562.80	42,220.78	0	1,250.84		0		0		0	311.97		0		0		0		11,811.52		0	311.97		8.3338		8.3338
183	25-Jul-20	1,212.55	293.22	1,505.77	41,008.23	0	1,212.55		0		0		0	293.22		0		0		0		11,893.54		0	293.22		8.3338		8.3338
184	25-Aug-20	1,175.69	294.29	1,469.98	39,832.54	0	1,175.69		0		0		0	294.29		0		0		0		11,978.90		0	294.29		8.3338		8.3338
185	25-Sep-20	1,140.10	285.85	1,425.95	38,692.44	0	1,140.10		0		0		0	285.85		0		0		0		12,064.86		0	285.85		8.3338		8.3338
186	25-Oct-20	1,105.75	268.71	1,374.46	37,586.69	0	1,105.75		0		0		0	268.71		0		0		0		12,148.65		0	268.71		8.3338		8.3338
187	25-Nov-20	1,072.62	269.73	1,342.36	36,514.07	0	1,072.62		0		0		0	269.73		0		0		0		12,235.83		0	269.73		8.3338		8.3338
188	25-Dec-20	1,040.60	253.58	1,294.18	35,473.47	0	1,040.60		0		0		0	253.58		0		0		0		12,320.81		0	253.58		8.3338		8.3338
189	25-Jan-21	1,009.68	254.57	1,264.25	34,463.79	0	1,009.68		0		0		0	254.57		0		0		0		12,409.23		0	254.57		8.3338		8.3338
190	25-Feb-21	979.78	247.32	1,227.10	33,484.01	0	979.78		0		0		0	247.32		0		0		0		12,498.28		0	247.32		8.3338		8.3338
191	25-Mar-21	950.87	217.04	1,167.91	32,533.13	0	950.87		0		0		0	217.04		0		0		0		12,579.29		0	217.04		8.3338		8.3338
192	25-Apr-21	922.97	233.47	1,156.43	31,610.17	0	922.97		0		0		0	233.47		0		0		0		12,669.56		0	233.47		8.3338		8.3338
193	25-May-21	895.92	219.53	1,115.45	30,714.25	0	895.92		0		0		0	219.53		0		0		0		12,757.55		0	219.53		8.3338		8.3338
194	25-Jun-21	869.77	219.79	1,089.56	29,844.48	0	869.77		0		0		0	220.42		0		0		0.63		12,849.47		0	219.79		8.3338		8.3101
195	25-Jul-21	844.44	207.26	1,051.71	29,000.03	0	844.44		0		0		0	207.26		0		0		0		12,938.71		0	207.26		8.3338		8.3338
196	25-Aug-21	819.94	206.91	1,026.85	28,180.09	0	819.94		0		0		0	208.11		0		0		1.21		13,032.23		0	206.91		8.3338		8.2854
197	25-Sep-21	796.21	200.76	996.97	27,383.88	0	796.21		0		0		0	202.23		0		0		1.47		13,126.54		0	200.76		8.3338		8.2733
198	25-Oct-21	773.23	190.18	963.4	26,610.66	0	773.23		0		0		0	190.18		0		0		0		13,217.70		0	190.18		8.3338		8.3338
199	25-Nov-21	750.98	189.04	940.02	25,859.68	0	750.98		0		0		0	190.97		0		0		1.93		13,313.53		0	189.04		8.3338		8.2497
200	25-Dec-21	729.41	179.59	909	25,130.27	0	729.41		0		0		0	179.59		0		0		0		13,405.99		0	179.59		8.3338		8.3338
201	25-Jan-22	708.53	178.03	886.55	24,421.74	0	708.53		0		0		0	180.34		0		0		2.31		13,503.27		0	178.03		8.3338		8.2268
202	25-Feb-22	688.28	172.77	861.05	23,733.46	0	688.28		0		0		0	175.26		0		0		2.49		13,601.29		0	172.77		8.3338		8.2156
203	25-Mar-22	668.66	153.84	822.49	23,064.80	0	668.66		0		0		0	153.84		0		0		0		13,689.45		0	153.84		8.3338		8.3338
204	25-Apr-22	648.89	162.74	811.63	22,415.91	0	648.89		0		0		0	165.52		0		0		2.78		13,788.82		0	162.74		8.3338		8.1938
205	25-May-22	631.62	155.67	787.29	21,784.29	0	631.62		0		0		0	155.67		0		0		0		13,884.58		0	155.67		8.3338		8.3338
206	25-Jun-22	613.34	153.31	766.65	21,170.95	0	613.34		0		0		0	156.33		0		0		3.03		13,985.32		0	153.31		8.3338		8.1725
207	25-Jul-22	597.75	147.03	744.78	20,573.21	0	597.75		0		0		0	147.03		0		0		0		14,082.44		0	147.03		8.3338		8.3338
208	25-Aug-22	579.14	144.42	723.55	19,994.07	0	579.14		0		0		0	147.64		0		0		3.22		14,184.52		0	144.42		8.3338		8.152
209	25-Sep-22	562.82	140.18	703.01	19,431.25	0	562.82		0		0		0	143.48		0		0		3.3		14,287.27		0	140.18		8.3338		8.1419
210	25-Oct-22	547	134.95	681.95	18,884.24	0	547		0		0		0	134.95		0		0		0		14,386.50		0	134.95		8.3338		8.3338
211	25-Nov-22	531.65	132.08	663.73	18,352.59	0	531.65		0		0		0	135.52		0		0		3.44		14,490.56		0	132.08		8.3338		8.1223
212	25-Dec-22	516.75	127.46	644.21	17,835.84	0	516.75		0		0		0	127.46		0		0		0		14,591.19		0	127.46		8.3338		8.3338
213	25-Jan-23	502.3	124.46	626.76	17,333.54	0	502.3		0		0		0	128		0		0		3.54		14,696.55		0	124.46		8.3338		8.1034
214	25-Feb-23	488.27	120.81	609.08	16,845.27	0	488.27		0		0		0	124.39		0		0		3.58		14,802.56		0	120.81		8.3338		8.0941
215	25-Mar-23	474.65	109.19	583.84	16,370.62	0	474.65		0		0		0	109.19		0		0		0		14,898.51		0	109.19		8.3338		8.3338
216	25-Apr-23	461.44	113.85	575.28	15,909.18	0	461.44		0		0		0	117.48		0		0		3.63		15,005.75		0	113.85		8.3338		8.076
217	25-May-23	448.43	110.49	558.91	15,460.75	0	448.43		0		0		0	110.49		0		0		0		15,109.96		0	110.49		8.3338		8.3338
218	25-Jun-23	436.43	107.29	543.72	15,024.32	0	436.43		0		0		0	110.95		0		0		3.66		15,218.48		0	107.29		8.3338		8.0585
219	25-Jul-23	425.5	104.15	529.65	14,598.82	0	425.5		0		0		0	104.34		0		0		0.19		15,324.17		0	104.15		8.3338		8.3183
220	25-Aug-23	412.26	101.09	513.35	14,186.56	0	412.26		0		0		0	104.77		0		0		3.67		15,433.96		0	101.09		8.3338		8.0416
221	25-Sep-23	400.86	98.14	498.99	13,785.70	0	400.86		0		0		0	101.81		0		0		3.67		15,544.39		0	98.14		8.3338		8.0333
222	25-Oct-23	389.78	95.27	485.05	13,395.92	0	389.78		0		0		0	95.74		0		0		0.47		15,652.28		0	95.27		8.3338		8.2927
223	25-Nov-23	379.02	92.48	471.51	13,016.90	0	379.02		0		0		0	96.13		0		0		3.65		15,764.00		0	92.48		8.3338		8.0172
224	25-Dec-23	368.58	89.78	458.35	12,648.32	0	368.58		0		0		0	90.4		0		0		0.62		15,873.34		0	89.78		8.3338		8.2764
225	25-Jan-24	358.43	87.15	445.58	12,289.89	0	358.43		0		0		0	90.77		0		0		3.62		15,986.33		0	87.15		8.3338		8.0017
226	25-Feb-24	348.79	84.6	433.39	11,941.10	0	348.79		0		0		0	88.2		0		0		3.6		16,099.97		0	84.6		8.3338		7.9941
227	25-Mar-24	342.35	80.16	422.52	11,598.75	0	342.35		0		0		0	80.16		0		0		0		16,208.06		0	80.16		8.3338		8.3338
228	25-Apr-24	329.57	79.7	409.27	11,269.17	0	329.57		0		0		0	83.24		0		0		3.54		16,322.97		0	79.7		8.3338		7.9793
229	25-May-24	320.53	77.36	397.89	10,948.64	0	320.53		0		0		0	78.26		0		0		0.9		16,435.92		0	77.36		8.3338		8.2378
230	25-Jun-24	311.74	75.09	386.84	10,636.90	0	311.74		0		0		0	78.57		0		0		3.48		16,552.13		0	75.09		8.3338		7.965
231	25-Jul-24	303.2	72.89	376.09	10,333.70	0	303.2		0		0		0	73.87		0		0		0.98		16,666.54		0	72.89		8.3338		8.2233
232	25-Aug-24	294.9	70.75	365.65	10,038.80	0	294.9		0		0		0	74.16		0		0		3.4		16,784.05		0	70.75		8.3338		7.9512
233	25-Sep-24	286.83	68.68	355.5	9,751.97	0	286.83		0		0		0	72.04		0		0		3.37		16,902.24		0	68.68		8.3338		7.9445
234	25-Oct-24	278.98	66.66	345.64	9,473.00	0	278.98		0		0		0	67.73		0		0		1.07		17,018.84		0	66.66		8.3338		8.2024
235	25-Nov-24	271.35	64.7	336.05	9,201.64	0	271.35		0		0		0	67.98		0		0		3.28		17,138.36		0	64.7		8.3338		7.9313
236	25-Dec-24	263.93	62.79	326.73	8,937.71	0	263.93		0		0		0	63.9		0		0		1.11		17,256.42		0	62.79		8.3338		8.1891
237	25-Jan-25	256.72	60.95	317.67	8,680.99	0	256.72		0		0		0	64.14		0		0		3.19		17,377.29		0	60.95		8.3338		7.9187

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
238	25-Feb-25	249.71	59.15	308.86	8,431.28	0	249.71		0		0		0	62.3		0		0		3.15		17,498.84		0	59.15		8.3338		7.9125
239	25-Mar-25	246.4	54.65	301.05	8,184.88	0	246.4		0		0		0	54.65		0		0		0		17,612.26		0	54.65		8.3338		8.3338
240	25-Apr-25	233.69	55.68	289.38	7,951.18	0	233.69		0		0		0	58.74		0		0		3.05		17,735.14		0	55.68		8.3338		7.9006
241	25-May-25	227.34	54.05	281.39	7,723.84	0	227.34		0		0		0	55.22		0		0		1.17		17,856.87		0	54.05		8.3338		8.1578
242	25-Jun-25	221.16	52.47	273.63	7,502.68	0	221.16		0		0		0	55.43		0		0		2.96		17,981.14		0	52.47		8.3338		7.8888
243	25-Jul-25	215.16	50.93	266.09	7,287.52	0	215.16		0		0		0	52.1		0		0		1.18		18,104.37		0	50.93		8.3338		8.1458
244	25-Aug-25	209.32	49.43	258.75	7,078.21	0	209.32		0		0		0	52.3		0		0		2.86		18,230.04		0	49.43		8.3338		7.8774
245	25-Sep-25	203.63	47.98	251.61	6,874.57	0	203.63		0		0		0	50.8		0		0		2.82		18,356.43		0	47.98		8.3338		7.8718
246	25-Oct-25	198.11	46.57	244.68	6,676.46	0	198.11		0		0		0	47.74		0		0		1.18		18,481.95		0	46.57		8.3338		8.1286
247	25-Nov-25	192.73	45.19	237.93	6,483.73	0	192.73		0		0		0	47.91		0		0		2.72		18,609.78		0	45.19		8.3338		7.861
248	25-Dec-25	187.68	43.86	231.54	6,296.05	0	187.68		0		0		0	45.03		0		0		1.17		18,736.83		0	43.86		8.3338		8.1176
249	25-Jan-26	182.41	42.56	224.98	6,113.64	0	182.41		0		0		0	45.18		0		0		2.62		18,866.12		0	42.56		8.3338		7.8506
250	25-Feb-26	177.46	41.3	218.77	5,936.18	0	177.46		0		0		0	43.87		0		0		2.57		18,996.15		0	41.3		8.3338		7.8455
251	25-Mar-26	173.69	38.48	212.16	5,762.49	0	173.69		0		0		0	38.48		0		0		0		19,119.28		0	38.48		8.3338		8.3338
252	25-Apr-26	167.94	38.88	206.82	5,594.55	0	167.94		0		0		0	41.35		0		0		2.47		19,250.75		0	38.88		8.3338		7.8357
253	25-May-26	163.38	37.73	201.11	5,431.17	0	163.38		0		0		0	38.85		0		0		1.13		19,381.69		0	37.73		8.3338		8.0919
254	25-Jun-26	158.95	36.6	195.55	5,272.22	0	158.95		0		0		0	38.98		0		0		2.37		19,514.68		0	36.6		8.3338		7.8261
255	25-Jul-26	154.64	35.51	190.15	5,117.58	0	154.64		0		0		0	36.61		0		0		1.11		19,647.23		0	35.51		8.3338		8.0822
256	25-Aug-26	150.44	34.45	184.89	4,967.14	0	150.44		0		0		0	36.73		0		0		2.28		19,781.75		0	34.45		8.3338		7.817
257	25-Sep-26	146.36	33.42	179.77	4,820.78	0	146.36		0		0		0	35.65		0		0		2.23		19,917.06		0	33.42		8.3338		7.8125
258	25-Oct-26	142.39	32.41	174.8	4,678.40	0	142.39		0		0		0	33.48		0		0		1.07		20,052.05		0	32.41		8.3338		8.0684
259	25-Nov-26	138.52	31.44	169.96	4,539.88	0	138.52		0		0		0	33.57		0		0		2.14		20,188.93		0	31.44		8.3338		7.8038
260	25-Dec-26	134.76	30.49	165.25	4,405.12	0	134.76		0		0		0	31.53		0		0		1.04		20,325.56		0	30.49		8.3338		8.0596
261	25-Jan-27	131.16	29.57	160.73	4,273.96	0	131.16		0		0		0	31.61		0		0		2.04		20,464.05		0	29.57		8.3338		7.7955
262	25-Feb-27	127.53	28.68	156.2	4,146.43	0	127.53		0		0		0	30.67		0		0		2		20,603.34		0	28.68		8.3338		7.7914
263	25-Mar-27	124.95	26.88	151.82	4,021.48	0	124.95		0		0		0	26.88		0		0		0		20,736.89		0	26.88		8.3338		8.3338
264	25-Apr-27	120.66	26.95	147.61	3,900.83	0	120.66		0		0		0	28.86		0		0		1.91		20,877.78		0	26.95		8.3338		7.7835

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
265	25-May-27	117.37	26.13	143.51	3,783.45	0	117.37		0		0		0	27.09		0		0		0.96		21,018.60		0	26.13		8.3338		8.039
266	25-Jun-27	114.18	25.33	139.51	3,669.27	0	114.18		0		0		0	27.15		0		0		1.82		21,161.16		0	25.33		8.3338		7.7759
267	25-Jul-27	111.07	24.56	135.62	3,558.21	0	111.07		0		0		0	25.48		0		0		0.93		21,303.71		0	24.56		8.3338		8.0312
268	25-Aug-27	108.04	23.8	131.84	3,450.17	0	108.04		0		0		0	25.53		0		0		1.73		21,447.95		0	23.8		8.3338		7.7685
269	25-Sep-27	105.09	23.07	128.16	3,345.08	0	105.09		0		0		0	24.76		0		0		1.69		21,593.06		0	23.07		8.3338		7.765
270	25-Oct-27	102.22	22.36	124.58	3,242.86	0	102.22		0		0		0	23.23		0		0		0.87		21,738.25		0	22.36		8.3338		8.0202
271	25-Nov-27	99.43	21.66	121.09	3,143.43	0	99.43		0		0		0	23.27		0		0		1.61		21,885.08		0	21.66		8.3338		7.758
272	25-Dec-27	96.99	20.99	117.98	3,028.39	0	96.99		18.05		18.05		18.05	21.83		0		0		0.84		22,032.06		0	20.99		8.3338		8.0132
273	25-Jan-28	92.72	20.21	112.94	2,802.51	0	92.72		133.15		133.15		151.2	21.73		0		0		1.52		22,180.64		0	20.21		8.3338		7.7514
274	25-Feb-28	86.11	18.7	104.81	2,587.59	0	86.11		128.81		128.81		280.01	20.11		0		0		1.41		22,330.04		0	18.7		8.3338		7.7481
275	25-Mar-28	91.1	17.26	108.36	2,383.19	0	91.1		113.3		113.3		393.31	17.37		0		0		0.11		22,479.08		0	17.26		8.3338		8.2791
276	25-Apr-28	73.76	15.89	89.65	2,188.91	0	73.76		120.52		120.52		513.83	17.1		0		0		1.21		22,630.15		0	15.89		8.3338		7.7418
277	25-May-28	71.28	14.59	85.87	2,004.35	0	71.28		113.28		113.28		627.1	15.2		0		0		0.61		22,781.57		0	14.59		8.3338		7.9967
278	25-Jun-28	62.51	13.35	75.86	1,829.13	0	62.51		112.72		112.72		739.82	14.38		0		0		1.03		22,934.36		0	13.35		8.3338		7.7357
279	25-Jul-28	60.22	12.18	72.4	1,662.87	0	60.22		106.04		106.04		845.86	12.7		0		0		0.52		23,087.60		0	12.18		8.3338		7.9906
280	25-Aug-28	52.27	11.07	63.33	1,505.22	0	52.27		105.38		105.38		951.25	11.93		0		0		0.86		23,242.14		0	11.07		8.3338		7.7299
281	25-Sep-28	47.5	10.02	57.52	1,355.84	0	47.5		101.88		101.88		1,053.13	10.8		0		0		0.79		23,397.58		0	10.02		8.3338		7.7271
282	25-Oct-28	45.47	9.02	54.49	1,214.40	0	45.47		95.97		95.97		1,149.09	9.42		0		0		0.4		23,553.60		0	9.02		8.3338		7.9818
283	25-Nov-28	38.64	8.07	46.71	1,080.57	0	38.64		95.19		95.19		1,244.28	8.71		0		0		0.64		23,710.85		0	8.07		8.3338		7.7216
284	25-Dec-28	36.78	7.18	43.96	954.05	0	36.78		89.74		89.74		1,334.02	7.5		0		0		0.32		23,868.78		0	7.18		8.3338		7.9762
285	25-Jan-29	30.61	6.34	36.95	834.55	0	30.61		88.9		88.9		1,422.93	6.85		0		0		0.51		24,027.88		0	6.34		8.3338		7.7163
286	25-Feb-29	26.88	5.54	32.43	721.76	0	26.88		85.9		85.9		1,508.83	5.99		0		0		0.45		24,187.93		0	5.54		8.3338		7.7137
287	25-Mar-29	36.29	4.68	40.97	615.43	0	36.29		70.04		70.04		1,578.87	4.68		0		0		0		24,344.71		0	4.68		8.3338		8.3338
288	25-Apr-29	19.98	4.09	24.07	515.28	0	19.98		80.17		80.17		1,659.04	4.42		0		0		0.33		24,506.64		0	4.09		8.3338		7.7087
289	25-May-29	18.51	3.42	21.93	421.05	0	18.51		75.71		75.71		1,734.75	3.58		0		0		0.16		24,669.43		0	3.42		8.3338		7.9632
290	25-Jun-29	13.77	2.79	16.56	332.5	0	13.77		74.78		74.78		1,809.54	3.02		0		0		0.23		24,833.31		0	2.79		8.3338		7.7039
291	25-Jul-29	12.44	2.21	14.64	249.39	0	12.44		70.67		70.67		1,880.21	2.31		0		0		0.1		24,998.11		0	2.21		8.3338		7.9583
292	25-Aug-29	8.18	1.65	9.83	171.5	0	8.18		69.72		69.72		1,949.93	1.79		0		0		0.14		25,163.98		0	1.65		8.3338		7.6993
293	25-Sep-29	5.6	1.14	6.74	98.59	0	5.6		67.3		67.3		2,017.23	1.23		0		0		0.09		25,330.86		0	1.14		8.3338		7.697
294	25-Oct-29	4.47	0.65	5.12	30.45	0	4.47		63.66		63.66		2,080.89	0.68		0		0		0.03		25,498.74		0	0.65		8.3338		7.9513
295	25-Nov-29	0.87	0.2	1.07	0	0	0.87		29.59		29.59		2,110.48	0.22		0		0		0.02		25,667.67		0	0.2		8.3338		7.6927

FNLC 2005-1 Marketing Materials – CashflowsM7

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
Total		18,118,130.94	2,638,340.40	20,756,471.34		0	18,118,130.94		1,869.06		1,869.06			2,642,000.15		0				3,659.75				0	2,638,340.40
0	11-May-05	0	0	0	18,120,000.00	0	0		0		0		0	0		0		0		0		0		0	0		0		0
1	25-May-05	702,135.74	26,002.20	728,137.94	17,417,864.26	0	702,135.74		0		0		0	26,002.20		0		0		0		0		0	26,002.20		3.69		3.69
2	25-Jun-05	674,831.04	88,781.90	763,612.94	16,743,033.22	0	674,831.04		0		0		0	88,781.90		0		0		0		0		0	88,781.90		5.9193		5.9193
3	25-Jul-05	649,349.59	83,618.89	732,968.49	16,093,683.63	0	649,349.59		0		0		0	83,618.89		0		0		0		0		0	83,618.89		5.9931		5.9931
4	25-Aug-05	625,193.63	84,729.18	709,922.80	15,468,490.01	0	625,193.63		0		0		0	84,729.18		0		0		0		0		0	84,729.18		6.1139		6.1139
5	25-Sep-05	602,275.47	84,380.10	686,655.56	14,866,214.54	0	602,275.47		0		0		0	84,380.10		0		0		0		0		0	84,380.10		6.3348		6.3348
6	25-Oct-05	580,509.86	80,464.63	660,974.48	14,285,704.68	0	580,509.86		0		0		0	80,464.63		0		0		0		0		0	80,464.63		6.4951		6.4951
7	25-Nov-05	559,814.05	80,501.53	640,315.58	13,725,890.63	0	559,814.05		0		0		0	80,501.53		0		0		0		0		0	80,501.53		6.544		6.544
8	25-Dec-05	540,092.26	76,076.89	616,169.15	13,185,798.37	0	540,092.26		0		0		0	76,076.89		0		0		0		0		0	76,076.89		6.6511		6.6511
9	25-Jan-06	521,155.61	76,179.19	597,334.80	12,664,642.77	0	521,155.61		0		0		0	76,179.19		0		0		0		0		0	76,179.19		6.7092		6.7092
10	25-Feb-06	498,460.37	73,296.97	571,757.34	12,166,182.40	0	498,460.37		0		0		0	73,296.97		0		0		0		0		0	73,296.97		6.721		6.721
11	25-Mar-06	476,704.79	64,050.35	540,755.14	11,689,477.61	0	476,704.79		0		0		0	64,050.35		0		0		0		0		0	64,050.35		6.7688		6.7688
12	25-Apr-06	455,915.38	69,432.83	525,348.22	11,233,562.23	0	455,915.38		0		0		0	69,432.83		0		0		0		0		0	69,432.83		6.8978		6.8978
13	25-May-06	466,695.19	62,886.42	529,581.60	10,766,867.04	0	466,695.19		0		0		0	62,886.42		0		0		0		0		0	62,886.42		6.7177		6.7177
14	25-Jun-06	444,573.53	62,720.56	507,294.09	10,322,293.51	0	444,573.53		0		0		0	62,720.56		0		0		0		0		0	62,720.56		6.7649		6.7649
15	25-Jul-06	426,376.07	58,579.02	484,955.08	9,895,917.44	0	426,376.07		0		0		0	58,579.02		0		0		0		0		0	58,579.02		6.81		6.81
16	25-Aug-06	406,153.87	58,428.41	464,582.28	9,489,763.57	0	406,153.87		0		0		0	58,428.41		0		0		0		0		0	58,428.41		6.8566		6.8566
17	25-Sep-06	388,211.07	56,406.26	444,617.32	9,101,552.50	0	388,211.07		0		0		0	56,406.26		0		0		0		0		0	56,406.26		6.9026		6.9026
18	25-Oct-06	372,368.04	52,702.54	425,070.58	8,729,184.46	0	372,368.04		0		0		0	52,702.54		0		0		0		0		0	52,702.54		6.9486		6.9486
19	25-Nov-06	354,732.75	51,893.26	406,626.02	8,374,451.71	0	354,732.75		0		0		0	52,569.48		0		0		676.22		676.22		0	51,893.26		6.9936		6.9036
20	25-Dec-06	340,267.01	49,099.41	389,366.42	8,034,184.70	0	340,267.01		0		0		0	49,099.41		0		0		0		680.18		0	49,099.41		7.0356		7.0356
21	25-Jan-07	324,241.28	47,693.50	371,934.78	7,709,943.41	0	324,241.28		0		0		0	48,987.97		0		0		1,294.47		1,978.69		0	47,693.50		7.0809		6.8938
22	25-Feb-07	310,001.81	45,722.76	355,724.57	7,399,941.60	0	310,001.81		0		0		0	47,301.72		0		0		1,578.96		3,569.39		0	45,722.76		7.1247		6.8869
23	25-Mar-07	301,679.42	41,228.45	342,907.86	7,098,262.19	0	301,679.42		0		0		0	41,228.45		0		0		0		3,589.27		0	41,228.45		7.1633		7.1633
24	25-Apr-07	287,555.72	44,025.73	331,581.45	6,810,706.46	0	287,555.72		0		0		0	44,025.73		0		0		0		3,611.54		0	44,025.73		7.2027		7.2027
25	25-May-07	276,940.61	40,189.41	317,130.02	6,533,765.85	0	276,940.61		0		0		0	40,189.41		0		0		0		3,632.85		0	40,189.41		7.0811		7.0811
26	25-Jun-07	263,746.76	40,000.73	303,747.49	6,270,019.09	0	263,746.76		0		0		0	40,000.73		0		0		0		3,655.09		0	40,000.73		7.1096		7.1096
27	25-Jul-07	253,284.47	37,305.57	290,590.04	6,016,734.62	0	253,284.47		0		0		0	37,305.57		0		0		0		3,676.84		0	37,305.57		7.1398		7.1398
28	25-Aug-07	241,229.73	37,137.44	278,367.17	5,775,504.89	0	241,229.73		0		0		0	37,137.44		0		0		0		3,699.53		0	37,137.44		7.1679		7.1679
29	25-Sep-07	231,300.63	35,778.79	267,079.42	5,544,204.26	0	231,300.63		0		0		0	35,778.79		0		0		0		3,722.45		0	35,778.79		7.1941		7.1941
30	25-Oct-07	222,949.37	33,369.64	256,319.01	5,321,254.89	0	222,949.37		0		0		0	33,369.64		0		0		0		3,744.85		0	33,369.64		7.2226		7.2226
31	25-Nov-07	212,317.53	33,218.14	245,535.67	5,108,937.36	0	212,317.53		0		0		0	33,218.14		0		0		0		3,768.23		0	33,218.14		7.2494		7.2494
32	25-Dec-07	204,005.55	30,974.21	234,979.76	4,904,931.81	0	204,005.55		0		0		0	30,974.21		0		0		0		3,791.08		0	30,974.21		7.2753		7.2753
33	25-Jan-08	194,290.22	30,840.97	225,131.20	4,710,641.59	0	194,290.22		0		0		0	30,840.97		0		0		0		3,814.91		0	30,840.97		7.3019		7.3019
34	25-Feb-08	185,863.66	29,726.01	215,589.66	4,524,777.93	0	185,863.66		0		0		0	29,726.01		0		0		0		3,838.99		0	29,726.01		7.3282		7.3282
35	25-Mar-08	181,423.65	26,807.22	208,230.87	4,343,354.28	0	181,423.65		0		0		0	26,807.22		0		0		0		3,861.73		0	26,807.22		7.3546		7.3546
36	25-Apr-08	175,228.11	27,582.57	202,810.67	4,168,126.18	0	175,228.11		0		0		0	27,582.57		0		0		0		3,886.26		0	27,582.57		7.3748		7.3748
37	25-May-08	168,866.86	25,289.76	194,156.62	3,999,259.32	0	168,866.86		0		0		0	25,289.76		0		0		0		3,909.84		0	25,289.76		7.2809		7.2809
38	25-Jun-08	160,893.33	25,135.31	186,028.64	3,838,365.99	0	160,893.33		0		0		0	25,135.31		0		0		0		3,934.41		0	25,135.31		7.2987		7.2987
39	25-Jul-08	154,719.15	23,406.04	178,125.19	3,683,646.84	0	154,719.15		0		0		0	23,406.04		0		0		0		3,958.40		0	23,406.04		7.3175		7.3175
40	25-Aug-08	147,419.01	23,268.10	170,687.11	3,536,227.83	0	147,419.01		0		0		0	23,268.10		0		0		0		3,983.40		0	23,268.10		7.3354		7.3354
41	25-Sep-08	140,896.96	23,491.92	164,388.88	3,395,330.87	0	140,896.96		0		0		0	23,491.92		0		0		0		4,009.87		0	23,491.92		7.7147		7.7147
42	25-Oct-08	136,653.88	21,878.95	158,532.83	3,258,676.98	0	136,653.88		0		0		0	21,878.95		0		0		0		4,035.71		0	21,878.95		7.7326		7.7326
43	25-Nov-08	130,204.87	21,742.65	151,947.52	3,128,472.11	0	130,204.87		0		0		0	21,742.65		0		0		0		4,062.63		0	21,742.65		7.7484		7.7484
44	25-Dec-08	125,278.37	20,247.47	145,525.84	3,003,193.74	0	125,278.37		0		0		0	20,247.47		0		0		0		4,088.93		0	20,247.47		7.7664		7.7664
45	25-Jan-09	119,365.54	20,126.97	139,492.52	2,883,828.20	0	119,365.54		0		0		0	20,126.97		0		0		0		4,116.33		0	20,126.97		7.7828		7.7828
46	25-Feb-09	114,296.92	19,367.48	133,664.39	2,769,531.28	0	114,296.92		0		0		0	19,367.48		0		0		0		4,143.97		0	19,367.48		7.7991		7.7991
47	25-Mar-09	111,507.37	16,835.43	128,342.80	2,658,023.91	0	111,507.37		0		0		0	16,835.43		0		0		0		4,169.16		0	16,835.43		7.8156		7.8156
48	25-Apr-09	105,850.52	17,921.96	123,772.48	2,552,173.39	0	105,850.52		0		0		0	17,921.96		0		0		0		4,197.28		0	17,921.96		7.8301		7.8301
49	25-May-09	102,029.98	16,535.74	118,565.72	2,450,143.40	0	102,029.98		0		0		0	16,535.74		0		0		0		4,224.47		0	16,535.74		7.7749		7.7749
50	25-Jun-09	97,246.57	16,434.01	113,680.58	2,352,896.83	0	97,246.57		0		0		0	16,434.01		0		0		0		4,252.81		0	16,434.01		7.7892		7.7892
51	25-Jul-09	93,620.51	15,297.95	108,918.46	2,259,276.32	0	93,620.51		0		0		0	15,297.95		0		0		0		4,280.46		0	15,297.95		7.8021		7.8021
52	25-Aug-09	89,242.98	15,200.49	104,443.46	2,170,033.35	0	89,242.98		0		0		0	15,200.49		0		0		0		4,309.26		0	15,200.49		7.8132		7.8132
53	25-Sep-09	85,727.70	14,624.72	100,352.42	2,084,305.65	0	85,727.70		0		0		0	14,624.72		0		0		0		4,338.30		0	14,624.72		7.8264		7.8264
54	25-Oct-09	82,979.26	13,615.21	96,594.46	2,001,326.39	0	82,979.26		0		0		0	13,615.21		0		0		0		4,366.64		0	13,615.21		7.8387		7.8387
55	25-Nov-09	79,114.21	13,528.41	92,642.62	1,922,212.18	0	79,114.21		0		0		0	13,528.41		0		0		0		4,396.15		0	13,528.41		7.85		7.85
56	25-Dec-09	76,194.15	12,593.69	88,787.84	1,846,018.03	0	76,194.15		0		0		0	12,593.69		0		0		0		4,424.96		0	12,593.69		7.862		7.862
57	25-Jan-10	72,650.71	12,515.61	85,166.32	1,773,367.32	0	72,650.71		0		0		0	12,515.61		0		0		0		4,454.96		0	12,515.61		7.8733		7.8733

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
58	25-Feb-10	69,623.35	12,042.29	81,665.64	1,703,743.97	0	69,623.35		0		0		0	12,042.29		0		0		0		4,485.21		0	12,042.29		7.8859		7.8859
59	25-Mar-10	68,062.80	10,464.45	78,527.25	1,635,681.17	0	68,062.80		0		0		0	10,464.45		0		0		0		4,512.76		0	10,464.45		7.8969		7.8969
60	25-Apr-10	64,420.85	11,135.20	75,556.05	1,571,260.32	0	64,420.85		0		0		0	11,135.20		0		0		0		4,543.48		0	11,135.20		7.9057		7.9057
61	25-May-10	62,000.34	10,430.16	72,430.50	1,509,259.98	0	62,000.34		0		0		0	10,430.16		0		0		0		4,573.64		0	10,430.16		7.9657		7.9657
62	25-Jun-10	59,122.01	10,368.01	69,490.02	1,450,137.97	0	59,122.01		0		0		0	10,368.01		0		0		0		4,605.06		0	10,368.01		7.9776		7.9776
63	25-Jul-10	56,965.58	9,654.54	66,620.12	1,393,172.39	0	56,965.58		0		0		0	9,654.54		0		0		0		4,635.71		0	9,654.54		7.9892		7.9892
64	25-Aug-10	54,327.32	9,597.05	63,924.37	1,338,845.07	0	54,327.32		0		0		0	9,597.05		0		0		0		4,667.65		0	9,597.05		7.9997		7.9997
65	25-Sep-10	52,096.28	9,235.84	61,332.12	1,286,748.79	0	52,096.28		0		0		0	9,235.84		0		0		0		4,699.85		0	9,235.84		8.011		8.011
66	25-Oct-10	50,233.74	8,601.92	58,835.66	1,236,515.04	0	50,233.74		0		0		0	8,601.92		0		0		0		4,731.27		0	8,601.92		8.022		8.022
67	25-Nov-10	47,913.55	8,553.57	56,467.12	1,188,601.49	0	47,913.55		0		0		0	8,553.57		0		0		0		4,763.99		0	8,553.57		8.0332		8.0332
68	25-Dec-10	46,186.13	7,967.59	54,153.73	1,142,415.36	0	46,186.13		0		0		0	7,967.59		0		0		0		4,795.93		0	7,967.59		8.044		8.044
69	25-Jan-11	44,059.36	7,921.72	51,981.08	1,098,355.99	0	44,059.36		0		0		0	7,921.72		0		0		0		4,829.19		0	7,921.72		8.0526		8.0526
70	25-Feb-11	42,252.80	7,626.32	49,879.12	1,056,103.20	0	42,252.80		0		0		0	7,626.32		0		0		0		4,862.72		0	7,626.32		8.0633		8.0633
71	25-Mar-11	41,187.71	6,631.27	47,818.98	1,014,915.49	0	41,187.71		0		0		0	6,631.27		0		0		0		4,893.25		0	6,631.27		8.073		8.073
72	25-Apr-11	38,907.71	7,062.26	45,969.97	976,007.78	0	38,907.71		0		0		0	7,062.26		0		0		0		4,927.30		0	7,062.26		8.0808		8.0808
73	25-May-11	37,525.08	6,577.89	44,102.97	938,482.69	0	37,525.08		0		0		0	6,577.89		0		0		0		4,960.51		0	6,577.89		8.0875		8.0875
74	25-Jun-11	35,807.34	6,542.52	42,349.86	902,675.36	0	35,807.34		0		0		0	6,542.52		0		0		0		4,995.09		0	6,542.52		8.0958		8.0958
75	25-Jul-11	34,539.72	6,096.29	40,636.01	868,135.63	0	34,539.72		0		0		0	6,096.29		0		0		0		5,028.82		0	6,096.29		8.1043		8.1043
76	25-Aug-11	32,961.53	6,065.34	39,026.87	835,174.10	0	32,961.53		0		0		0	6,065.34		0		0		0		5,063.96		0	6,065.34		8.1135		8.1135
77	25-Sep-11	31,635.31	5,841.02	37,476.33	803,538.79	0	31,635.31		0		0		0	5,841.02		0		0		0		5,099.37		0	5,841.02		8.1218		8.1218
78	25-Oct-11	30,536.28	5,443.71	35,979.99	773,002.52	0	30,536.28		0		0		0	5,443.71		0		0		0		5,133.92		0	5,443.71		8.1296		8.1296
79	25-Nov-11	29,146.69	5,416.79	34,563.48	743,855.83	0	29,146.69		0		0		0	5,416.79		0		0		0		5,169.90		0	5,416.79		8.1377		8.1377
80	25-Dec-11	28,127.97	5,049.60	33,177.57	715,727.86	0	28,127.97		0		0		0	5,049.60		0		0		0		5,204.99		0	5,049.60		8.1461		8.1461
81	25-Jan-12	26,851.86	5,024.62	31,876.48	688,875.99	0	26,851.86		0		0		0	5,024.62		0		0		0		5,241.53		0	5,024.62		8.1526		8.1526
82	25-Feb-12	25,775.40	4,840.74	30,616.14	663,100.59	0	25,775.40		0		0		0	4,840.74		0		0		0		5,278.36		0	4,840.74		8.1604		8.1604
83	25-Mar-12	25,021.83	4,362.89	29,384.73	638,078.76	0	25,021.83		0		0		0	4,362.89		0		0		0		5,313.09		0	4,362.89		8.1677		8.1677
84	25-Apr-12	23,761.92	4,491.20	28,253.12	614,316.84	0	23,761.92		0		0		0	4,491.20		0		0		0		5,350.49		0	4,491.20		8.1739		8.1739
85	25-May-12	22,940.59	4,190.72	27,131.30	591,376.26	0	22,940.59		0		0		0	4,190.72		0		0		0		5,386.99		0	4,190.72		8.1861		8.1861
86	25-Jun-12	21,906.23	4,171.95	26,078.19	569,470.02	0	21,906.23		0		0		0	4,171.95		0		0		0		5,424.99		0	4,171.95		8.1925		8.1925
87	25-Jul-12	21,155.21	3,891.52	25,046.73	548,314.81	0	21,155.21		0		0		0	3,891.52		0		0		0		5,462.07		0	3,891.52		8.2003		8.2003
88	25-Aug-12	20,204.17	3,874.45	24,078.62	528,110.64	0	20,204.17		0		0		0	3,874.45		0		0		0		5,500.66		0	3,874.45		8.2058		8.2058
89	25-Sep-12	19,407.23	3,734.51	23,141.73	508,703.41	0	19,407.23		0		0		0	3,734.51		0		0		0		5,539.56		0	3,734.51		8.212		8.212
90	25-Oct-12	18,751.51	3,484.02	22,235.53	489,951.90	0	18,751.51		0		0		0	3,484.02		0		0		0		5,577.50		0	3,484.02		8.2186		8.2186
91	25-Nov-12	17,912.00	3,469.65	21,381.65	472,039.90	0	17,912.00		0		0		0	3,469.65		0		0		0		5,617.00		0	3,469.65		8.2238		8.2238
92	25-Dec-12	17,307.31	3,237.25	20,544.56	454,732.59	0	17,307.31		0		0		0	3,237.25		0		0		0		5,655.52		0	3,237.25		8.2296		8.2296
93	25-Jan-13	16,534.38	3,224.70	19,759.08	438,198.20	0	16,534.38		0		0		0	3,224.70		0		0		0		5,695.62		0	3,224.70		8.2352		8.2352
94	25-Feb-13	15,887.60	3,109.49	18,997.08	422,310.61	0	15,887.60		0		0		0	3,109.49		0		0		0		5,736.04		0	3,109.49		8.2406		8.2406
95	25-Mar-13	15,537.09	2,708.71	18,245.80	406,773.52	0	15,537.09		0		0		0	2,708.71		0		0		0		5,772.83		0	2,708.71		8.2466		8.2466
96	25-Apr-13	14,685.94	2,889.72	17,575.66	392,087.57	0	14,685.94		0		0		0	2,889.72		0		0		0		5,813.84		0	2,889.72		8.2498		8.2498
97	25-May-13	14,216.39	2,677.30	16,893.69	377,871.18	0	14,216.39		0		0		0	2,677.30		0		0		0		5,853.54		0	2,677.30		8.194		8.194
98	25-Jun-13	13,587.62	2,667.31	16,254.93	364,283.56	0	13,587.62		0		0		0	2,667.31		0		0		0		5,894.86		0	2,667.31		8.1973		8.1973
99	25-Jul-13	13,138.23	2,489.85	15,628.08	351,145.33	0	13,138.23		0		0		0	2,489.85		0		0		0		5,935.15		0	2,489.85		8.2019		8.2019
100	25-Aug-13	12,558.93	2,480.96	15,039.89	338,586.40	0	12,558.93		0		0		0	2,480.96		0		0		0		5,977.08		0	2,480.96		8.2049		8.2049
101	25-Sep-13	12,076.92	2,393.33	14,470.25	326,509.48	0	12,076.92		0		0		0	2,393.33		0		0		0		6,019.33		0	2,393.33		8.2087		8.2087
102	25-Oct-13	11,683.21	2,234.44	13,917.65	314,826.27	0	11,683.21		0		0		0	2,234.44		0		0		0		6,060.53		0	2,234.44		8.2121		8.2121
103	25-Nov-13	11,170.42	2,227.09	13,397.51	303,655.85	0	11,170.42		0		0		0	2,227.09		0		0		0		6,103.40		0	2,227.09		8.215		8.215
104	25-Dec-13	10,806.71	2,079.87	12,886.57	292,849.15	0	10,806.71		0		0		0	2,079.87		0		0		0		6,145.20		0	2,079.87		8.2193		8.2193
105	25-Jan-14	10,333.95	2,073.29	12,407.23	282,515.20	0	10,333.95		0		0		0	2,073.29		0		0		0		6,188.71		0	2,073.29		8.2216		8.2216
106	25-Feb-14	9,940.77	2,000.76	11,941.53	272,574.43	0	9,940.77		0		0		0	2,000.76		0		0		0		6,232.54		0	2,000.76		8.2242		8.2242
107	25-Mar-14	9,735.14	1,744.23	11,479.37	262,839.29	0	9,735.14		0		0		0	1,744.23		0		0		0		6,272.42		0	1,744.23		8.2274		8.2274
108	25-Apr-14	9,206.77	1,862.37	11,069.14	253,632.51	0	9,206.77		0		0		0	1,862.37		0		0		0		6,316.86		0	1,862.37		8.2284		8.2284
109	25-May-14	8,859.15	1,796.12	10,655.27	244,773.37	0	8,859.15		0		0		0	1,796.12		0		0		0		6,361.60		0	1,796.12		8.4979		8.4979
110	25-Jun-14	8,471.77	1,792.07	10,263.84	236,301.59	0	8,471.77		0		0		0	1,792.07		0		0		0		6,408.17		0	1,792.07		8.5022		8.5022
111	25-Jul-14	8,203.39	1,675.22	9,878.61	228,098.21	0	8,203.39		0		0		0	1,675.22		0		0		0		6,453.60		0	1,675.22		8.5072		8.5072
112	25-Aug-14	7,845.72	1,671.77	9,517.49	220,252.49	0	7,845.72		0		0		0	1,671.77		0		0		0		6,500.90		0	1,671.77		8.5113		8.5113
113	25-Sep-14	7,551.05	1,615.33	9,166.38	212,701.44	0	7,551.05		0		0		0	1,615.33		0		0		0		6,548.58		0	1,615.33		8.5169		8.5169
114	25-Oct-14	7,315.40	1,510.25	8,825.66	205,386.04	0	7,315.40		0		0		0	1,510.25		0		0		0		6,595.08		0	1,510.25		8.5204		8.5204

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
115	25-Nov-14	6,997.93	1,507.49	8,505.42	198,388.11	0	6,997.93		0		0		0	1,507.49		0		0		0		6,643.48		0	1,507.49		8.5236		8.5236
116	25-Dec-14	6,779.98	1,409.93	8,189.91	191,608.12	0	6,779.98		0		0		0	1,409.93		0		0		0		6,690.70		0	1,409.93		8.5283		8.5283
117	25-Jan-15	6,486.62	1,407.60	7,894.22	185,121.50	0	6,486.62		0		0		0	1,407.60		0		0		0		6,739.85		0	1,407.60		8.5311		8.5311
118	25-Feb-15	6,245.83	1,360.53	7,606.36	178,875.67	0	6,245.83		0		0		0	1,360.53		0		0		0		6,789.38		0	1,360.53		8.5348		8.5348
119	25-Mar-15	6,131.23	1,187.87	7,319.09	172,744.45	0	6,131.23		0		0		0	1,187.87		0		0		0		6,834.47		0	1,187.87		8.5381		8.5381
120	25-Apr-15	5,791.31	1,270.33	7,061.64	166,953.13	0	5,791.31		0		0		0	1,270.33		0		0		0		6,884.73		0	1,270.33		8.5399		8.5399
121	25-May-15	5,627.81	1,174.07	6,801.88	161,325.33	0	5,627.81		0		0		0	1,174.07		0		0		0		6,933.14		0	1,174.07		8.4388		8.4388
122	25-Jun-15	5,387.01	1,172.31	6,559.32	155,938.32	0	5,387.01		0		0		0	1,172.31		0		0		0		6,983.53		0	1,172.31		8.4388		8.4388
123	25-Jul-15	5,223.41	1,096.61	6,320.02	150,714.91	0	5,223.41		0		0		0	1,096.61		0		0		0		7,032.64		0	1,096.61		8.4388		8.4388
124	25-Aug-15	5,000.58	1,095.21	6,095.79	145,714.33	0	5,000.58		0		0		0	1,095.21		0		0		0		7,083.74		0	1,095.21		8.4388		8.4388
125	25-Sep-15	4,818.56	1,058.87	5,877.43	140,895.77	0	4,818.56		0		0		0	1,058.87		0		0		0		7,135.22		0	1,058.87		8.4388		8.4388
126	25-Oct-15	4,673.26	990.83	5,664.09	136,222.51	0	4,673.26		0		0		0	990.83		0		0		0		7,185.39		0	990.83		8.4388		8.4388
127	25-Nov-15	4,475.37	989.89	5,465.26	131,747.14	0	4,475.37		0		0		0	989.89		0		0		0		7,237.61		0	989.89		8.4388		8.4388
128	25-Dec-15	4,341.17	926.49	5,267.66	127,405.97	0	4,341.17		0		0		0	926.49		0		0		0		7,288.50		0	926.49		8.4388		8.4388
129	25-Jan-16	4,158.24	925.83	5,084.07	123,247.73	0	4,158.24		0		0		0	925.83		0		0		0		7,341.47		0	925.83		8.4388		8.4388
130	25-Feb-16	4,008.63	895.61	4,904.24	119,239.09	0	4,008.63		0		0		0	895.61		0		0		0		7,394.82		0	895.61		8.4388		8.4388
131	25-Mar-16	3,914.79	810.58	4,725.37	115,324.31	0	3,914.79		0		0		0	810.58		0		0		0		7,445.09		0	810.58		8.4388		8.4388
132	25-Apr-16	3,726.61	838.03	4,564.64	111,597.70	0	3,726.61		0		0		0	838.03		0		0		0		7,499.19		0	838.03		8.4388		8.4388
133	25-May-16	3,615.96	784.79	4,400.75	107,981.74	0	3,615.96		0		0		0	784.79		0		0		0		7,551.92		0	784.79		8.4388		8.4388
134	25-Jun-16	3,465.44	784.68	4,250.12	104,516.30	0	3,465.44		0		0		0	784.68		0		0		0		7,606.80		0	784.68		8.4388		8.4388
135	25-Jul-16	3,362.95	734.99	4,097.94	101,153.35	0	3,362.95		0		0		0	734.99		0		0		0		7,660.30		0	734.99		8.4388		8.4388
136	25-Aug-16	3,223.63	735.06	3,958.69	97,929.72	0	3,223.63		0		0		0	735.06		0		0		0		7,715.96		0	735.06		8.4388		8.4388
137	25-Sep-16	3,109.44	711.63	3,821.07	94,820.28	0	3,109.44		0		0		0	711.63		0		0		0		7,772.03		0	711.63		8.4388		8.4388
138	25-Oct-16	3,018.40	666.81	3,685.21	91,801.87	0	3,018.40		0		0		0	666.81		0		0		0		7,826.69		0	666.81		8.4388		8.4388
139	25-Nov-16	2,893.85	667.1	3,560.96	88,908.02	0	2,893.85		0		0		0	667.1		0		0		0		7,883.56		0	667.1		8.4388		8.4388
140	25-Dec-16	2,809.70	625.23	3,434.93	86,098.33	0	2,809.70		0		0		0	625.23		0		0		0		7,939.00		0	625.23		8.4388		8.4388
141	25-Jan-17	2,694.05	625.65	3,319.71	83,404.27	0	2,694.05		0		0		0	625.65		0		0		0		7,996.69		0	625.65		8.4388		8.4388
142	25-Feb-17	2,599.63	606.08	3,205.71	80,804.64	0	2,599.63		0		0		0	606.08		0		0		0		8,054.80		0	606.08		8.4388		8.4388
143	25-Mar-17	2,558.51	530.36	3,088.87	78,246.13	0	2,558.51		0		0		0	530.36		0		0		0		8,107.67		0	530.36		8.4388		8.4388
144	25-Apr-17	2,421.47	568.59	2,990.06	75,824.67	0	2,421.47		0		0		0	568.59		0		0		0		8,166.59		0	568.59		8.4388		8.4388
145	25-May-17	2,352.20	533.22	2,885.42	73,472.47	0	2,352.20		0		0		0	533.22		0		0		0		8,224.02		0	533.22		8.4388		8.4388
146	25-Jun-17	2,256.10	533.91	2,790.01	71,216.37	0	2,256.10		0		0		0	533.91		0		0		0		8,283.78		0	533.91		8.4388		8.4388
147	25-Jul-17	2,191.87	500.82	2,692.69	69,024.50	0	2,191.87		0		0		0	500.82		0		0		0		8,342.03		0	500.82		8.4388		8.4388
148	25-Aug-17	2,102.71	501.58	2,604.29	66,921.79	0	2,102.71		0		0		0	501.58		0		0		0		8,402.65		0	501.58		8.4388		8.4388
149	25-Sep-17	2,030.20	486.3	2,516.50	64,891.60	0	2,030.20		0		0		0	486.3		0		0		0		8,463.71		0	486.3		8.4388		8.4388
150	25-Oct-17	1,972.63	456.34	2,428.97	62,918.96	0	1,972.63		0		0		0	456.34		0		0		0		8,523.23		0	456.34		8.4388		8.4388
151	25-Nov-17	1,893.09	457.22	2,350.31	61,025.87	0	1,893.09		0		0		0	457.22		0		0		0		8,585.17		0	457.22		8.4388		8.4388
152	25-Dec-17	1,839.44	429.15	2,268.59	59,186.43	0	1,839.44		0		0		0	429.15		0		0		0		8,645.54		0	429.15		8.4388		8.4388
153	25-Jan-18	1,765.96	430.09	2,196.05	57,420.47	0	1,765.96		0		0		0	430.09		0		0		0		8,708.37		0	430.09		8.4388		8.4388
154	25-Feb-18	1,706.98	417.26	2,124.24	55,713.49	0	1,706.98		0		0		0	417.26		0		0		0		8,771.65		0	417.26		8.4388		8.4388
155	25-Mar-18	1,678.72	365.68	2,044.40	54,034.76	0	1,678.72		0		0		0	365.68		0		0		0		8,829.22		0	365.68		8.4388		8.4388
156	25-Apr-18	1,595.26	392.66	1,987.91	52,439.51	0	1,595.26		0		0		0	392.66		0		0		0		8,893.38		0	392.66		8.4388		8.4388
157	25-May-18	1,546.60	368.77	1,915.37	50,892.91	0	1,546.60		0		0		0	368.77		0		0		0		8,955.92		0	368.77		8.4388		8.4388
158	25-Jun-18	1,491.31	369.83	1,861.13	49,401.60	0	1,491.31		0		0		0	369.83		0		0		0		9,021.00		0	369.83		8.4388		8.4388
159	25-Jul-18	1,444.21	347.41	1,791.61	47,957.40	0	1,444.21		0		0		0	347.41		0		0		0		9,084.44		0	347.41		8.4388		8.4388
160	25-Aug-18	1,394.56	348.49	1,743.05	46,562.84	0	1,394.56		0		0		0	348.49		0		0		0		9,150.45		0	348.49		8.4388		8.4388
161	25-Sep-18	1,348.71	338.36	1,687.07	45,214.13	0	1,348.71		0		0		0	338.36		0		0		0		9,216.95		0	338.36		8.4388		8.4388
162	25-Oct-18	1,304.48	317.96	1,622.44	43,909.65	0	1,304.48		0		0		0	317.96		0		0		0		9,281.77		0	317.96		8.4388		8.4388
163	25-Nov-18	1,286.12	319.08	1,605.20	42,623.53	0	1,286.12		0		0		0	319.08		0		0		0		9,349.21		0	319.08		8.4388		8.4388
164	25-Dec-18	1,268.85	299.74	1,568.60	41,354.67	0	1,268.85		0		0		0	299.74		0		0		0		9,414.96		0	299.74		8.4388		8.4388
165	25-Jan-19	1,227.52	300.51	1,528.04	40,127.15	0	1,227.52		0		0		0	300.51		0		0		0		9,483.38		0	300.51		8.4388		8.4388
166	25-Feb-19	1,187.62	291.59	1,479.22	38,939.53	0	1,187.62		0		0		0	291.59		0		0		0		9,552.29		0	291.59		8.4388		8.4388
167	25-Mar-19	1,149.10	255.58	1,404.68	37,790.42	0	1,149.10		0		0		0	255.58		0		0		0		9,614.99		0	255.58		8.4388		8.4388
168	25-Apr-19	1,111.92	274.61	1,386.53	36,678.51	0	1,111.92		0		0		0	274.61		0		0		0		9,684.86		0	274.61		8.4388		8.4388
169	25-May-19	1,076.25	257.94	1,334.19	35,602.26	0	1,076.25		0		0		0	257.94		0		0		0		9,752.96		0	257.94		8.4388		8.4388
170	25-Jun-19	1,041.80	258.71	1,300.52	34,560.45	0	1,041.80		0		0		0	258.71		0		0		0		9,823.84		0	258.71		8.4388		8.4388
171	25-Jul-19	1,008.52	243.04	1,251.56	33,551.93	0	1,008.52		0		0		0	243.04		0		0		0		9,892.92		0	243.04		8.4388		8.4388
172	25-Aug-19	976.37	243.81	1,220.19	32,575.56	0	976.37		0		0		0	243.81		0		0		0		9,964.81		0	243.81		8.4388		8.4388
173	25-Sep-19	945.31	236.72	1,182.03	31,630.25	0	945.31		0		0		0	236.72		0		0		0		10,037.22		0	236.72		8.4388		8.4388
174	25-Oct-19	915.29	222.43	1,137.72	30,714.96	0	915.29		0		0		0	222.43		0		0		0		10,107.81		0	222.43		8.4388		8.4388
175	25-Nov-19	886.28	223.2	1,109.48	29,828.68	0	886.28		0		0		0	223.2		0		0		0		10,181.26		0	223.2		8.4388		8.4388
176	25-Dec-19	858.24	209.77	1,068.00	28,970.44	0	858.24		0		0		0	209.77		0		0		0		10,252.85		0	209.77		8.4388		8.4388

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
177	25-Jan-20	831.14	210.52	1,041.66	28,139.31	0	831.14		0		0		0	210.52		0		0		0		10,327.36		0	210.52		8.4388		8.4388
178	25-Feb-20	894.97	204.48	1,099.45	27,244.34	0	894.97		0		0		0	204.48		0		0		0		10,402.41		0	204.48		8.4388		8.4388
179	25-Mar-20	3,206.95	185.2	3,392.15	24,037.39	0	3,206.95		0		0		0	185.2		0		0		0		10,473.12		0	185.2		8.4388		8.4388
180	25-Apr-20	703.87	174.67	878.55	23,333.51	0	703.87		0		0		0	174.67		0		0		0		10,549.23		0	174.67		8.4388		8.4388
181	25-May-20	672.24	164.09	836.33	22,661.27	0	672.24		0		0		0	164.09		0		0		0		10,623.41		0	164.09		8.4388		8.4388
182	25-Jun-20	652.05	164.67	816.72	22,009.22	0	652.05		0		0		0	164.67		0		0		0		10,700.61		0	164.67		8.4388		8.4388
183	25-Jul-20	632.09	154.78	786.87	21,377.13	0	632.09		0		0		0	154.78		0		0		0		10,775.86		0	154.78		8.4388		8.4388
184	25-Aug-20	612.88	155.34	768.22	20,764.26	0	612.88		0		0		0	155.34		0		0		0		10,854.17		0	155.34		8.4388		8.4388
185	25-Sep-20	594.32	150.74	745.06	20,169.94	0	594.32		0		0		0	150.89		0		0		0.15		10,933.11		0	150.74		8.4388		8.4304
186	25-Oct-20	576.41	141.84	718.26	19,593.52	0	576.41		0		0		0	141.84		0		0		0		11,010.00		0	141.84		8.4388		8.4388
187	25-Nov-20	559.15	141.77	700.91	19,034.38	0	559.15		0		0		0	142.38		0		0		0.61		11,090.27		0	141.77		8.4388		8.4024
188	25-Dec-20	542.45	133.86	676.31	18,491.92	0	542.45		0		0		0	133.86		0		0		0		11,168.26		0	133.86		8.4388		8.4388
189	25-Jan-21	526.34	133.36	659.7	17,965.59	0	526.34		0		0		0	134.38		0		0		1.02		11,249.82		0	133.36		8.4388		8.375
190	25-Feb-21	510.75	129.36	640.11	17,454.84	0	510.75		0		0		0	130.55		0		0		1.19		11,332.02		0	129.36		8.4388		8.3617
191	25-Mar-21	495.68	114.57	610.24	16,959.16	0	495.68		0		0		0	114.57		0		0		0		11,406.40		0	114.57		8.4388		8.4388
192	25-Apr-21	481.13	121.73	602.86	16,478.03	0	481.13		0		0		0	123.24		0		0		1.51		11,489.78		0	121.73		8.4388		8.3355
193	25-May-21	467.03	115.88	582.91	16,010.99	0	467.03		0		0		0	115.88		0		0		0		11,570.58		0	115.88		8.4388		8.4388
194	25-Jun-21	453.4	114.57	567.97	15,557.59	0	453.4		0		0		0	116.35		0		0		1.77		11,655.15		0	114.57		8.4388		8.3101
195	25-Jul-21	440.2	109.41	549.61	15,117.39	0	440.2		0		0		0	109.41		0		0		0		11,737.11		0	109.41		8.4388		8.4388
196	25-Aug-21	427.43	107.86	535.28	14,689.97	0	427.43		0		0		0	109.85		0		0		2		11,822.85		0	107.86		8.4388		8.2854
197	25-Sep-21	415.05	104.66	519.71	14,274.91	0	415.05		0		0		0	106.75		0		0		2.09		11,909.17		0	104.66		8.4388		8.2733
198	25-Oct-21	403.07	100.39	503.46	13,871.84	0	403.07		0		0		0	100.39		0		0		0		11,992.92		0	100.39		8.4388		8.4388
199	25-Nov-21	391.48	98.54	490.02	13,480.36	0	391.48		0		0		0	100.8		0		0		2.26		12,080.38		0	98.54		8.4388		8.2497
200	25-Dec-21	380.23	94.8	475.03	13,100.13	0	380.23		0		0		0	94.8		0		0		0		12,165.33		0	94.8		8.4388		8.4388
201	25-Jan-22	369.35	92.8	462.15	12,730.78	0	369.35		0		0		0	95.2		0		0		2.39		12,253.90		0	92.8		8.4388		8.2268
202	25-Feb-22	358.79	90.06	448.86	12,371.99	0	358.79		0		0		0	92.51		0		0		2.45		12,343.04		0	90.06		8.4388		8.2156
203	25-Mar-22	348.56	81.2	429.77	12,023.43	0	348.56		0		0		0	81.2		0		0		0		12,424.05		0	81.2		8.4388		8.4388
204	25-Apr-22	338.26	84.83	423.09	11,685.17	0	338.26		0		0		0	87.37		0		0		2.54		12,514.25		0	84.83		8.4388		8.1938
205	25-May-22	329.26	82.17	411.43	11,355.91	0	329.26		0		0		0	82.17		0		0		0		12,602.26		0	82.17		8.4388		8.4388
206	25-Jun-22	319.73	79.92	399.64	11,036.18	0	319.73		0		0		0	82.52		0		0		2.6		12,693.55		0	79.92		8.4388		8.1725
207	25-Jul-22	311.6	77.57	389.17	10,724.58	0	311.6		0		0		0	77.61		0		0		0.04		12,782.81		0	77.57		8.4388		8.4343
208	25-Aug-22	301.9	75.28	377.18	10,422.69	0	301.9		0		0		0	77.93		0		0		2.65		12,875.19		0	75.28		8.4388		8.152
209	25-Sep-22	293.39	73.07	366.47	10,129.29	0	293.39		0		0		0	75.74		0		0		2.66		12,968.12		0	73.07		8.4388		8.1419
210	25-Oct-22	285.15	70.93	356.08	9,844.15	0	285.15		0		0		0	71.23		0		0		0.3		13,059.23		0	70.93		8.4388		8.4031
211	25-Nov-22	277.14	68.85	346	9,567.00	0	277.14		0		0		0	71.53		0		0		2.68		13,153.25		0	68.85		8.4388		8.1223
212	25-Dec-22	269.38	66.84	336.21	9,297.62	0	269.38		0		0		0	67.28		0		0		0.44		13,245.59		0	66.84		8.4388		8.3832
213	25-Jan-23	261.84	64.88	326.72	9,035.78	0	261.84		0		0		0	67.56		0		0		2.69		13,340.70		0	64.88		8.4388		8.1034
214	25-Feb-23	254.53	62.98	317.51	8,781.25	0	254.53		0		0		0	65.66		0		0		2.68		13,436.36		0	62.98		8.4388		8.0941
215	25-Mar-23	247.43	57.64	305.07	8,533.82	0	247.43		0		0		0	57.64		0		0		0		13,524.55		0	57.64		8.4388		8.4388
216	25-Apr-23	240.54	59.35	299.89	8,293.28	0	240.54		0		0		0	62.01		0		0		2.67		13,621.27		0	59.35		8.4388		8.076
217	25-May-23	233.76	57.61	291.37	8,059.52	0	233.76		0		0		0	58.32		0		0		0.71		13,716.61		0	57.61		8.4388		8.3361
218	25-Jun-23	227.51	55.93	283.43	7,832.01	0	227.51		0		0		0	58.57		0		0		2.64		13,814.43		0	55.93		8.4388		8.0585
219	25-Jul-23	221.81	54.29	276.1	7,610.20	0	221.81		0		0		0	55.08		0		0		0.79		13,910.98		0	54.29		8.4388		8.3183
220	25-Aug-23	214.91	52.7	267.6	7,395.30	0	214.91		0		0		0	55.3		0		0		2.6		14,009.91		0	52.7		8.4388		8.0416
221	25-Sep-23	208.96	51.16	260.12	7,186.33	0	208.96		0		0		0	53.74		0		0		2.58		14,109.41		0	51.16		8.4388		8.0333
222	25-Oct-23	203.19	49.66	252.85	6,983.14	0	203.19		0		0		0	50.54		0		0		0.87		14,207.79		0	49.66		8.4388		8.2927
223	25-Nov-23	197.58	48.21	245.79	6,785.56	0	197.58		0		0		0	50.74		0		0		2.53		14,308.41		0	48.21		8.4388		8.0172
224	25-Dec-23	192.13	46.8	238.93	6,593.43	0	192.13		0		0		0	47.72		0		0		0.92		14,408.01		0	46.8		8.4388		8.2764
225	25-Jan-24	186.85	45.43	232.28	6,406.58	0	186.85		0		0		0	47.91		0		0		2.48		14,509.77		0	45.43		8.4388		8.0017
226	25-Feb-24	181.82	44.1	225.92	6,224.76	0	181.82		0		0		0	46.56		0		0		2.45		14,612.10		0	44.1		8.4388		7.9941
227	25-Mar-24	178.47	42.32	220.78	6,046.30	0	178.47		0		0		0	42.32		0		0		0		14,711.44		0	42.32		8.4388		8.4388
228	25-Apr-24	171.8	41.54	213.35	5,874.49	0	171.8		0		0		0	43.94		0		0		2.39		14,814.91		0	41.54		8.4388		7.9793
229	25-May-24	167.09	40.33	207.42	5,707.40	0	167.09		0		0		0	41.31		0		0		0.98		14,917.60		0	40.33		8.4388		8.2378
230	25-Jun-24	162.51	39.15	201.65	5,544.90	0	162.51		0		0		0	41.47		0		0		2.33		15,022.24		0	39.15		8.4388		7.965
231	25-Jul-24	158.05	38	196.05	5,386.84	0	158.05		0		0		0	38.99		0		0		1		15,126.18		0	38		8.4388		8.2233
232	25-Aug-24	153.73	36.88	190.61	5,233.11	0	153.73		0		0		0	39.14		0		0		2.26		15,232.01		0	36.88		8.4388		7.9512
233	25-Sep-24	149.52	35.8	185.32	5,083.60	0	149.52		0		0		0	38.03		0		0		2.23		15,338.44		0	35.8		8.4388		7.9445
234	25-Oct-24	145.43	34.75	180.18	4,938.17	0	145.43		0		0		0	35.75		0		0		1		15,444.29		0	34.75		8.4388		8.2024
235	25-Nov-24	141.45	33.73	175.18	4,796.71	0	141.45		0		0		0	35.88		0		0		2.16		15,551.92		0	33.73		8.4388		7.9313
236	25-Dec-24	137.59	32.73	170.32	4,659.13	0	137.59		0		0		0	33.73		0		0		1		15,659.05		0	32.73		8.4388		8.1891
237	25-Jan-25	133.83	31.77	165.6	4,525.30	0	133.83		0		0		0	33.86		0		0		2.09		15,767.92		0	31.77		8.4388		7.9187

FNLC 2005-1 Marketing Materials – CashflowsM7

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
238	25-Feb-25	130.17	30.83	161.01	4,395.13	0	130.17		0		0		0	32.88		0		0		2.05		15,877.40		0	30.83		8.4388		7.9125
239	25-Mar-25	128.45	28.85	157.29	4,266.68	0	128.45		0		0		0	28.85		0		0		0		15,981.62		0	28.85		8.4388		8.4388
240	25-Apr-25	121.82	29.03	150.85	4,144.86	0	121.82		0		0		0	31		0		0		1.98		16,092.32		0	29.03		8.4388		7.9006
241	25-May-25	118.51	28.18	146.69	4,026.35	0	118.51		0		0		0	29.15		0		0		0.97		16,202.69		0	28.18		8.4388		8.1578
242	25-Jun-25	115.29	27.35	142.64	3,911.06	0	115.29		0		0		0	29.26		0		0		1.91		16,314.66		0	27.35		8.4388		7.8888
243	25-Jul-25	112.16	26.55	138.71	3,798.90	0	112.16		0		0		0	27.5		0		0		0.95		16,426.37		0	26.55		8.4388		8.1458
244	25-Aug-25	109.11	25.77	134.88	3,689.79	0	109.11		0		0		0	27.61		0		0		1.84		16,539.63		0	25.77		8.4388		7.8774
245	25-Sep-25	106.15	25.01	131.16	3,583.64	0	106.15		0		0		0	26.81		0		0		1.8		16,653.54		0	25.01		8.4388		7.8718
246	25-Oct-25	103.27	24.27	127.55	3,480.37	0	103.27		0		0		0	25.2		0		0		0.93		16,767.28		0	24.27		8.4388		8.1286
247	25-Nov-25	100.47	23.56	124.03	3,379.90	0	100.47		0		0		0	25.29		0		0		1.73		16,882.51		0	23.56		8.4388		7.861
248	25-Dec-25	97.83	22.86	120.7	3,282.06	0	97.83		0		0		0	23.77		0		0		0.9		16,997.62		0	22.86		8.4388		8.1176
249	25-Jan-26	95.09	22.19	117.28	3,186.97	0	95.09		0		0		0	23.85		0		0		1.66		17,114.19		0	22.19		8.4388		7.8506
250	25-Feb-26	92.51	21.53	114.04	3,094.46	0	92.51		0		0		0	23.16		0		0		1.63		17,231.44		0	21.53		8.4388		7.8455
251	25-Mar-26	90.54	20.31	110.85	3,003.92	0	90.54		0		0		0	20.31		0		0		0		17,344.54		0	20.31		8.4388		8.4388
252	25-Apr-26	87.54	20.27	107.81	2,916.38	0	87.54		0		0		0	21.83		0		0		1.56		17,463.13		0	20.27		8.4388		7.8357
253	25-May-26	85.17	19.67	104.84	2,831.21	0	85.17		0		0		0	20.51		0		0		0.84		17,581.73		0	19.67		8.4388		8.0919
254	25-Jun-26	82.86	19.08	101.94	2,748.35	0	82.86		0		0		0	20.57		0		0		1.49		17,701.71		0	19.08		8.4388		7.8261
255	25-Jul-26	80.61	18.51	99.12	2,667.74	0	80.61		0		0		0	19.33		0		0		0.82		17,821.75		0	18.51		8.4388		8.0822
256	25-Aug-26	78.42	17.96	96.38	2,589.31	0	78.42		0		0		0	19.39		0		0		1.43		17,943.14		0	17.96		8.4388		7.817
257	25-Sep-26	76.29	17.42	93.71	2,513.02	0	76.29		0		0		0	18.82		0		0		1.4		18,065.25		0	17.42		8.4388		7.8125
258	25-Oct-26	74.22	16.9	91.12	2,438.80	0	74.22		0		0		0	17.67		0		0		0.78		18,187.49		0	16.9		8.4388		8.0684
259	25-Nov-26	72.21	16.39	88.6	2,366.59	0	72.21		0		0		0	17.72		0		0		1.33		18,311.04		0	16.39		8.4388		7.8038
260	25-Dec-26	70.25	15.89	86.14	2,296.34	0	70.25		0		0		0	16.64		0		0		0.75		18,434.78		0	15.89		8.4388		8.0596
261	25-Jan-27	67.09	15.41	82.51	2,081.98	0	67.09		147.27		147.27		147.27	16.69		0		0		1.27		18,559.80		0	15.41		8.4388		7.7955
262	25-Feb-27	60.52	13.97	74.49	1,830.68	0	60.52		190.79		190.79		338.05	15.13		0		0		1.16		18,685.48		0	13.97		8.4388		7.7914
263	25-Mar-27	72.38	12.02	84.39	1,606.01	0	72.38		152.29		152.29		490.35	12.02		0		0		0		18,808.12		0	12.02		8.4388		8.4388
264	25-Apr-27	46.78	10.76	57.54	1,380.41	0	46.78		178.82		178.82		669.17	11.67		0		0		0.91		18,935.09		0	10.76		8.4388		7.7835
265	25-May-27	46.37	9.25	55.62	1,167.08	0	46.37		166.95		166.95		836.12	9.71		0		0		0.46		19,062.40		0	9.25		8.4388		8.039
266	25-Jun-27	33.99	7.81	41.8	965.53	0	33.99		167.56		167.56		1,003.68	8.48		0		0		0.67		19,190.70		0	7.81		8.4388		7.7759
267	25-Jul-27	33.6	6.46	40.06	775.28	0	33.6		156.66		156.66		1,160.34	6.79		0		0		0.33		19,319.47		0	6.46		8.4388		8.0312
268	25-Aug-27	22.46	5.19	27.65	595.85	0	22.46		156.97		156.97		1,317.31	5.63		0		0		0.45		19,449.15		0	5.19		8.4388		7.7685
269	25-Sep-27	17.14	3.98	21.12	426.79	0	17.14		151.91		151.91		1,469.22	4.33		0		0		0.35		19,579.55		0	3.98		8.4388		7.765
270	25-Oct-27	16.83	2.85	19.68	267.69	0	16.83		142.27		142.27		1,611.50	3		0		0		0.15		19,710.56		0	2.85		8.4388		8.0202
271	25-Nov-27	7.32	1.79	9.11	118.12	0	7.32		142.25		142.25		1,753.74	1.95		0		0		0.16		19,842.39		0	1.79		8.4388		7.758
272	25-Dec-27	2.81	0.79	3.6	0	0	2.81		115.32		115.32		1,869.06	0.83		0		0		0.04		19,974.93		0	0.79		8.4388		8.0132

FNLC 2005-1 Marketing Materials – CashflowsM8

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
Total		19,597,107.35	2,853,633.61	22,450,740.96		0	19,597,107.35		2,892.65		2,892.65			2,857,579.54		0				3,945.93				0	2,853,633.61
0	11-May-05	0	0	0	19,600,000.00	0	0		0		0		0	0		0		0		0		0		0	0		0		0
1	25-May-05	759,484.58	28,126.00	787,610.58	18,840,515.42	0	759,484.58		0		0		0	28,126.00		0		0		0		0		0	28,126.00		3.69		3.69
2	25-Jun-05	729,949.69	96,033.40	825,983.09	18,110,565.74	0	729,949.69		0		0		0	96,033.40		0		0		0		0		0	96,033.40		5.9193		5.9193
3	25-Jul-05	702,386.98	90,448.69	792,835.67	17,408,178.76	0	702,386.98		0		0		0	90,448.69		0		0		0		0		0	90,448.69		5.9931		5.9931
4	25-Aug-05	676,258.01	91,649.66	767,907.67	16,731,920.76	0	676,258.01		0		0		0	91,649.66		0		0		0		0		0	91,649.66		6.1139		6.1139
5	25-Sep-05	651,467.94	91,272.07	742,740.01	16,080,452.81	0	651,467.94		0		0		0	91,272.07		0		0		0		0		0	91,272.07		6.3348		6.3348
6	25-Oct-05	627,924.57	87,036.79	714,961.36	15,452,528.24	0	627,924.57		0		0		0	87,036.79		0		0		0		0		0	87,036.79		6.4951		6.4951
7	25-Nov-05	605,538.38	87,076.71	692,615.09	14,846,989.87	0	605,538.38		0		0		0	87,076.71		0		0		0		0		0	87,076.71		6.544		6.544
8	25-Dec-05	584,205.75	82,290.68	666,496.43	14,262,784.11	0	584,205.75		0		0		0	82,290.68		0		0		0		0		0	82,290.68		6.6511		6.6511
9	25-Jan-06	563,722.40	82,401.33	646,123.74	13,699,061.71	0	563,722.40		0		0		0	82,401.33		0		0		0		0		0	82,401.33		6.7092		6.7092
10	25-Feb-06	539,173.47	79,283.70	618,457.17	13,159,888.24	0	539,173.47		0		0		0	79,283.70		0		0		0		0		0	79,283.70		6.721		6.721
11	25-Mar-06	515,640.94	69,281.84	584,922.78	12,644,247.30	0	515,640.94		0		0		0	69,281.84		0		0		0		0		0	69,281.84		6.7688		6.7688
12	25-Apr-06	493,153.50	75,103.95	568,257.45	12,151,093.80	0	493,153.50		0		0		0	75,103.95		0		0		0		0		0	75,103.95		6.8978		6.8978
13	25-May-06	504,813.78	68,022.84	572,836.61	11,646,280.02	0	504,813.78		0		0		0	68,022.84		0		0		0		0		0	68,022.84		6.7177		6.7177
14	25-Jun-06	480,885.28	67,843.43	548,728.71	11,165,394.74	0	480,885.28		0		0		0	67,843.43		0		0		0		0		0	67,843.43		6.7649		6.7649
15	25-Jul-06	461,201.48	63,363.62	524,565.10	10,704,193.26	0	461,201.48		0		0		0	63,363.62		0		0		0		0		0	63,363.62		6.81		6.81
16	25-Aug-06	439,327.59	63,200.71	502,528.30	10,264,865.67	0	439,327.59		0		0		0	63,200.71		0		0		0		0		0	63,200.71		6.8566		6.8566
17	25-Sep-06	419,919.25	61,013.39	480,932.65	9,844,946.42	0	419,919.25		0		0		0	61,013.39		0		0		0		0		0	61,013.39		6.9026		6.9026
18	25-Oct-06	402,782.21	57,007.16	459,789.37	9,442,164.21	0	402,782.21		0		0		0	57,007.16		0		0		0		0		0	57,007.16		6.9486		6.9486
19	25-Nov-06	383,706.51	56,131.78	439,838.29	9,058,457.70	0	383,706.51		0		0		0	56,863.23		0		0		731.45		731.45		0	56,131.78		6.9936		6.9036
20	25-Dec-06	368,059.24	53,109.74	421,168.97	8,690,398.46	0	368,059.24		0		0		0	53,109.74		0		0		0		735.74		0	53,109.74		7.0356		7.0356
21	25-Jan-07	350,724.57	51,589.00	402,313.56	8,339,673.89	0	350,724.57		0		0		0	52,989.20		0		0		1,400.20		2,140.31		0	51,589.00		7.0809		6.8938
22	25-Feb-07	335,322.05	49,457.29	384,779.34	8,004,351.84	0	335,322.05		0		0		0	51,165.22		0		0		1,707.93		3,860.93		0	49,457.29		7.1247		6.8869
23	25-Mar-07	326,319.90	44,595.89	370,915.79	7,678,031.95	0	326,319.90		0		0		0	44,595.89		0		0		0		3,882.44		0	44,595.89		7.1633		7.1633
24	25-Apr-07	311,042.61	47,621.65	358,664.26	7,366,989.33	0	311,042.61		0		0		0	47,621.65		0		0		0		3,906.52		0	47,621.65		7.2027		7.2027
25	25-May-07	299,560.49	43,471.99	343,032.48	7,067,428.85	0	299,560.49		0		0		0	43,471.99		0		0		0		3,929.57		0	43,471.99		7.0811		7.0811
26	25-Jun-07	285,288.99	43,267.90	328,556.89	6,782,139.85	0	285,288.99		0		0		0	43,267.90		0		0		0		3,953.63		0	43,267.90		7.1096		7.1096
27	25-Jul-07	273,972.17	40,352.60	314,324.77	6,508,167.69	0	273,972.17		0		0		0	40,352.60		0		0		0		3,977.15		0	40,352.60		7.1398		7.1398
28	25-Aug-07	260,932.82	40,170.74	301,103.56	6,247,234.87	0	260,932.82		0		0		0	40,170.74		0		0		0		4,001.70		0	40,170.74		7.1679		7.1679
29	25-Sep-07	250,192.74	38,701.12	288,893.85	5,997,042.13	0	250,192.74		0		0		0	38,701.12		0		0		0		4,026.49		0	38,701.12		7.1941		7.1941
30	25-Oct-07	241,159.36	36,095.20	277,254.56	5,755,882.77	0	241,159.36		0		0		0	36,095.20		0		0		0		4,050.72		0	36,095.20		7.2226		7.2226
31	25-Nov-07	229,659.13	35,931.32	265,590.46	5,526,223.64	0	229,659.13		0		0		0	35,931.32		0		0		0		4,076.01		0	35,931.32		7.2494		7.2494
32	25-Dec-07	220,668.25	33,504.11	254,172.37	5,305,555.38	0	220,668.25		0		0		0	33,504.11		0		0		0		4,100.72		0	33,504.11		7.2753		7.2753
33	25-Jan-08	210,159.40	33,359.99	243,519.40	5,095,395.98	0	210,159.40		0		0		0	33,359.99		0		0		0		4,126.51		0	33,359.99		7.3019		7.3019
34	25-Feb-08	201,044.58	32,153.96	233,198.53	4,894,351.40	0	201,044.58		0		0		0	32,153.96		0		0		0		4,152.55		0	32,153.96		7.3282		7.3282
35	25-Mar-08	196,241.91	28,996.78	225,238.69	4,698,109.49	0	196,241.91		0		0		0	28,996.78		0		0		0		4,177.15		0	28,996.78		7.3546		7.3546
36	25-Apr-08	189,540.34	29,835.45	219,375.78	4,508,569.15	0	189,540.34		0		0		0	29,835.45		0		0		0		4,203.68		0	29,835.45		7.3748		7.3748
37	25-May-08	182,659.52	27,355.37	210,014.88	4,325,909.64	0	182,659.52		0		0		0	27,355.37		0		0		0		4,229.18		0	27,355.37		7.2809		7.2809
38	25-Jun-08	174,034.72	27,188.31	201,223.03	4,151,874.91	0	174,034.72		0		0		0	27,188.31		0		0		0		4,255.76		0	27,188.31		7.2987		7.2987
39	25-Jul-08	167,356.26	25,317.79	192,674.04	3,984,518.66	0	167,356.26		0		0		0	25,317.79		0		0		0		4,281.71		0	25,317.79		7.3175		7.3175
40	25-Aug-08	159,459.85	25,168.59	184,628.44	3,825,058.80	0	159,459.85		0		0		0	25,168.59		0		0		0		4,308.76		0	25,168.59		7.3354		7.3354
41	25-Sep-08	152,405.10	25,410.68	177,815.79	3,672,653.70	0	152,405.10		0		0		0	25,410.68		0		0		0		4,337.38		0	25,410.68		7.7147		7.7147
42	25-Oct-08	147,815.46	23,665.97	171,481.43	3,524,838.24	0	147,815.46		0		0		0	23,665.97		0		0		0		4,365.33		0	23,665.97		7.7326		7.7326
43	25-Nov-08	140,839.71	23,518.54	164,358.25	3,383,998.53	0	140,839.71		0		0		0	23,518.54		0		0		0		4,394.46		0	23,518.54		7.7484		7.7484
44	25-Dec-08	135,510.82	21,901.24	157,412.06	3,248,487.71	0	135,510.82		0		0		0	21,901.24		0		0		0		4,422.90		0	21,901.24		7.7664		7.7664
45	25-Jan-09	129,115.05	21,770.90	150,885.94	3,119,372.66	0	129,115.05		0		0		0	21,770.90		0		0		0		4,452.54		0	21,770.90		7.7828		7.7828
46	25-Feb-09	123,632.42	20,949.37	144,581.79	2,995,740.24	0	123,632.42		0		0		0	20,949.37		0		0		0		4,482.44		0	20,949.37		7.7991		7.7991
47	25-Mar-09	120,615.04	18,210.51	138,825.55	2,875,125.20	0	120,615.04		0		0		0	18,210.51		0		0		0		4,509.69		0	18,210.51		7.8156		7.8156
48	25-Apr-09	114,496.15	19,385.78	133,881.93	2,760,629.05	0	114,496.15		0		0		0	19,385.78		0		0		0		4,540.10		0	19,385.78		7.8301		7.8301
49	25-May-09	110,363.56	17,886.35	128,249.90	2,650,265.49	0	110,363.56		0		0		0	17,886.35		0		0		0		4,569.52		0	17,886.35		7.7749		7.7749
50	25-Jun-09	105,189.45	17,776.30	122,965.75	2,545,076.04	0	105,189.45		0		0		0	17,776.30		0		0		0		4,600.16		0	17,776.30		7.7892		7.7892
51	25-Jul-09	101,267.22	16,547.45	117,814.67	2,443,808.82	0	101,267.22		0		0		0	16,547.45		0		0		0		4,630.07		0	16,547.45		7.8021		7.8021
52	25-Aug-09	96,532.14	16,442.03	112,974.16	2,347,276.69	0	96,532.14		0		0		0	16,442.03		0		0		0		4,661.23		0	16,442.03		7.8132		7.8132
53	25-Sep-09	92,729.74	15,819.24	108,548.97	2,254,546.95	0	92,729.74		0		0		0	15,819.24		0		0		0		4,692.64		0	15,819.24		7.8264		7.8264
54	25-Oct-09	89,756.81	14,727.26	104,484.08	2,164,790.14	0	89,756.81		0		0		0	14,727.26		0		0		0		4,723.29		0	14,727.26		7.8387		7.8387
55	25-Nov-09	85,576.08	14,633.38	100,209.46	2,079,214.05	0	85,576.08		0		0		0	14,633.38		0		0		0		4,755.22		0	14,633.38		7.85		7.85
56	25-Dec-09	82,417.51	13,622.32	96,039.83	1,996,796.55	0	82,417.51		0		0		0	13,622.32		0		0		0		4,786.38		0	13,622.32		7.862		7.862
57	25-Jan-10	78,584.66	13,537.85	92,122.51	1,918,211.89	0	78,584.66		0		0		0	13,537.85		0		0		0		4,818.83		0	13,537.85		7.8733		7.8733

									Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period		Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
58		25-Feb-10	75,310.03	13,025.88	88,335.90	1,842,901.86	0	75,310.03		0		0		0	13,025.88		0		0		0		4,851.55		0	13,025.88		7.8859		7.8859
59		25-Mar-10	73,622.01	11,319.16	84,941.18	1,769,279.85	0	73,622.01		0		0		0	11,319.16		0		0		0		4,881.35		0	11,319.16		7.8969		7.8969
60		25-Apr-10	69,682.59	12,044.70	81,727.30	1,699,597.26	0	69,682.59		0		0		0	12,044.70		0		0		0		4,914.58		0	12,044.70		7.9057		7.9057
61		25-May-10	67,064.39	11,282.07	78,346.46	1,632,532.87	0	67,064.39		0		0		0	11,282.07		0		0		0		4,947.20		0	11,282.07		7.9657		7.9657
62		25-Jun-10	63,950.96	11,214.85	75,165.81	1,568,581.91	0	63,950.96		0		0		0	11,214.85		0		0		0		4,981.19		0	11,214.85		7.9776		7.9776
63		25-Jul-10	61,618.40	10,443.10	72,061.50	1,506,963.51	0	61,618.40		0		0		0	10,443.10		0		0		0		5,014.35		0	10,443.10		7.9892		7.9892
64		25-Aug-10	58,764.65	10,380.91	69,145.56	1,448,198.86	0	58,764.65		0		0		0	10,380.91		0		0		0		5,048.89		0	10,380.91		7.9997		7.9997
65		25-Sep-10	56,351.39	9,990.20	66,341.59	1,391,847.47	0	56,351.39		0		0		0	9,990.20		0		0		0		5,083.72		0	9,990.20		8.011		8.011
66		25-Oct-10	54,336.72	9,304.50	63,641.22	1,337,510.75	0	54,336.72		0		0		0	9,304.50		0		0		0		5,117.71		0	9,304.50		8.022		8.022
67		25-Nov-10	51,827.02	9,252.20	61,079.22	1,285,683.73	0	51,827.02		0		0		0	9,252.20		0		0		0		5,153.11		0	9,252.20		8.0332		8.0332
68		25-Dec-10	49,958.51	8,618.37	58,576.88	1,235,725.22	0	49,958.51		0		0		0	8,618.37		0		0		0		5,187.65		0	8,618.37		8.044		8.044
69		25-Jan-11	47,658.03	8,568.75	56,226.77	1,188,067.19	0	47,658.03		0		0		0	8,568.75		0		0		0		5,223.62		0	8,568.75		8.0526		8.0526
70		25-Feb-11	45,703.91	8,249.22	53,953.13	1,142,363.28	0	45,703.91		0		0		0	8,249.22		0		0		0		5,259.89		0	8,249.22		8.0633		8.0633
71		25-Mar-11	44,551.83	7,172.90	51,724.73	1,097,811.45	0	44,551.83		0		0		0	7,172.90		0		0		0		5,292.92		0	7,172.90		8.073		8.073
72		25-Apr-11	42,085.60	7,639.08	49,724.69	1,055,725.85	0	42,085.60		0		0		0	7,639.08		0		0		0		5,329.75		0	7,639.08		8.0808		8.0808
73		25-May-11	40,590.04	7,115.15	47,705.20	1,015,135.81	0	40,590.04		0		0		0	7,115.15		0		0		0		5,365.67		0	7,115.15		8.0875		8.0875
74		25-Jun-11	38,732.00	7,076.90	45,808.90	976,403.81	0	38,732.00		0		0		0	7,076.90		0		0		0		5,403.08		0	7,076.90		8.0958		8.0958
75		25-Jul-11	37,360.85	6,594.22	43,955.07	939,042.96	0	37,360.85		0		0		0	6,594.22		0		0		0		5,439.57		0	6,594.22		8.1043		8.1043
76		25-Aug-11	35,653.75	6,560.74	42,214.49	903,389.21	0	35,653.75		0		0		0	6,560.74		0		0		0		5,477.57		0	6,560.74		8.1135		8.1135
77		25-Sep-11	34,219.21	6,318.10	40,537.31	869,170.00	0	34,219.21		0		0		0	6,318.10		0		0		0		5,515.88		0	6,318.10		8.1218		8.1218
78		25-Oct-11	33,030.41	5,888.34	38,918.75	836,139.59	0	33,030.41		0		0		0	5,888.34		0		0		0		5,553.25		0	5,888.34		8.1296		8.1296
79		25-Nov-11	31,527.32	5,859.22	37,386.54	804,612.26	0	31,527.32		0		0		0	5,859.22		0		0		0		5,592.16		0	5,859.22		8.1377		8.1377
80		25-Dec-11	30,425.40	5,462.04	35,887.44	774,186.86	0	30,425.40		0		0		0	5,462.04		0		0		0		5,630.12		0	5,462.04		8.1461		8.1461
81		25-Jan-12	29,045.06	5,435.02	34,480.08	745,141.80	0	29,045.06		0		0		0	5,435.02		0		0		0		5,669.65		0	5,435.02		8.1526		8.1526
82		25-Feb-12	27,880.67	5,236.12	33,116.79	717,261.13	0	27,880.67		0		0		0	5,236.12		0		0		0		5,709.49		0	5,236.12		8.1604		8.1604
83		25-Mar-12	27,065.56	4,719.25	31,784.80	690,195.57	0	27,065.56		0		0		0	4,719.25		0		0		0		5,747.05		0	4,719.25		8.1677		8.1677
84		25-Apr-12	25,702.74	4,858.04	30,560.77	664,492.83	0	25,702.74		0		0		0	4,858.04		0		0		0		5,787.51		0	4,858.04		8.1739		8.1739
85		25-May-12	24,814.32	4,533.00	29,347.32	639,678.51	0	24,814.32		0		0		0	4,533.00		0		0		0		5,826.99		0	4,533.00		8.1861		8.1861
86		25-Jun-12	23,695.49	4,512.71	28,208.20	615,983.03	0	23,695.49		0		0		0	4,512.71		0		0		0		5,868.09		0	4,512.71		8.1925		8.1925
87		25-Jul-12	22,883.12	4,209.37	27,092.49	593,099.90	0	22,883.12		0		0		0	4,209.37		0		0		0		5,908.19		0	4,209.37		8.2003		8.2003
88		25-Aug-12	21,854.40	4,190.91	26,045.31	571,245.50	0	21,854.40		0		0		0	4,190.91		0		0		0		5,949.94		0	4,190.91		8.2058		8.2058
89		25-Sep-12	20,992.37	4,039.53	25,031.90	550,253.13	0	20,992.37		0		0		0	4,039.53		0		0		0		5,992.02		0	4,039.53		8.212		8.212
90	��	25-Oct-12	20,283.09	3,768.59	24,051.68	529,970.05	0	20,283.09		0		0		0	3,768.59		0		0		0		6,033.06		0	3,768.59		8.2186		8.2186
91		25-Nov-12	19,375.01	3,753.04	23,128.05	510,595.04	0	19,375.01		0		0		0	3,753.04		0		0		0		6,075.78		0	3,753.04		8.2238		8.2238
92		25-Dec-12	18,720.93	3,501.66	22,222.60	491,874.10	0	18,720.93		0		0		0	3,501.66		0		0		0		6,117.45		0	3,501.66		8.2296		8.2296
93		25-Jan-13	17,884.87	3,488.09	21,372.96	473,989.23	0	17,884.87		0		0		0	3,488.09		0		0		0		6,160.83		0	3,488.09		8.2352		8.2352
94		25-Feb-13	17,185.26	3,363.46	20,548.72	456,803.97	0	17,185.26		0		0		0	3,363.46		0		0		0		6,204.55		0	3,363.46		8.2406		8.2406
95		25-Mar-13	16,806.12	2,929.95	19,736.07	439,997.84	0	16,806.12		0		0		0	2,929.95		0		0		0		6,244.34		0	2,929.95		8.2466		8.2466
96		25-Apr-13	15,885.46	3,125.74	19,011.20	424,112.38	0	15,885.46		0		0		0	3,125.74		0		0		0		6,288.70		0	3,125.74		8.2498		8.2498
97		25-May-13	15,377.55	2,895.98	18,273.53	408,734.83	0	15,377.55		0		0		0	2,895.98		0		0		0		6,331.64		0	2,895.98		8.194		8.194
98		25-Jun-13	14,697.43	2,885.17	17,582.60	394,037.40	0	14,697.43		0		0		0	2,885.17		0		0		0		6,376.34		0	2,885.17		8.1973		8.1973
99		25-Jul-13	14,211.33	2,693.21	16,904.54	379,826.07	0	14,211.33		0		0		0	2,693.21		0		0		0		6,419.92		0	2,693.21		8.2019		8.2019
100		25-Aug-13	13,584.72	2,683.60	16,268.31	366,241.36	0	13,584.72		0		0		0	2,683.60		0		0		0		6,465.28		0	2,683.60		8.2049		8.2049
101		25-Sep-13	13,063.34	2,588.81	15,652.15	353,178.02	0	13,063.34		0		0		0	2,588.81		0		0		0		6,510.98		0	2,588.81		8.2087		8.2087
102		25-Oct-13	12,637.47	2,416.94	15,054.41	340,540.56	0	12,637.47		0		0		0	2,416.94		0		0		0		6,555.54		0	2,416.94		8.2121		8.2121
103		25-Nov-13	12,082.79	2,408.99	14,491.78	328,457.77	0	12,082.79		0		0		0	2,408.99		0		0		0		6,601.91		0	2,408.99		8.215		8.215
104		25-Dec-13	11,689.37	2,249.74	13,939.12	316,768.39	0	11,689.37		0		0		0	2,249.74		0		0		0		6,647.13		0	2,249.74		8.2193		8.2193
105		25-Jan-14	11,178.00	2,242.63	13,420.63	305,590.39	0	11,178.00		0		0		0	2,242.63		0		0		0		6,694.19		0	2,242.63		8.2216		8.2216
106		25-Feb-14	10,752.71	2,164.18	12,916.89	294,837.68	0	10,752.71		0		0		0	2,164.18		0		0		0		6,741.60		0	2,164.18		8.2242		8.2242
107		25-Mar-14	10,530.28	1,886.69	12,416.98	284,307.40	0	10,530.28		0		0		0	1,886.69		0		0		0		6,784.74		0	1,886.69		8.2274		8.2274
108		25-Apr-14	9,958.76	2,014.48	11,973.24	274,348.64	0	9,958.76		0		0		0	2,014.48		0		0		0		6,832.81		0	2,014.48		8.2284		8.2284
109		25-May-14	9,582.74	1,942.82	11,525.56	264,765.89	0	9,582.74		0		0		0	1,942.82		0		0		0		6,881.20		0	1,942.82		8.4979		8.4979
110		25-Jun-14	9,163.73	1,938.44	11,102.17	255,602.17	0	9,163.73		0		0		0	1,938.44		0		0		0		6,931.58		0	1,938.44		8.5022		8.5022
111		25-Jul-14	8,873.42	1,812.05	10,685.47	246,728.75	0	8,873.42		0		0		0	1,812.05		0		0		0		6,980.72		0	1,812.05		8.5072		8.5072
112		25-Aug-14	8,486.54	1,808.32	10,294.86	238,242.21	0	8,486.54		0		0		0	1,808.32		0		0		0		7,031.88		0	1,808.32		8.5113		8.5113
113		25-Sep-14	8,167.80	1,747.27	9,915.07	230,074.41	0	8,167.80		0		0		0	1,747.27		0		0		0		7,083.45		0	1,747.27		8.5169		8.5169
114		25-Oct-14	7,912.91	1,633.60	9,546.51	222,161.50	0	7,912.91		0		0		0	1,633.60		0		0		0		7,133.75		0	1,633.60		8.5204		8.5204

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
115	25-Nov-14	7,569.51	1,630.61	9,200.12	214,591.99	0	7,569.51		0		0		0	1,630.61		0		0		0		7,186.11		0	1,630.61		8.5236		8.5236
116	25-Dec-14	7,333.76	1,525.09	8,858.84	207,258.23	0	7,333.76		0		0		0	1,525.09		0		0		0		7,237.18		0	1,525.09		8.5283		8.5283
117	25-Jan-15	7,016.44	1,522.57	8,539.00	200,241.80	0	7,016.44		0		0		0	1,522.57		0		0		0		7,290.34		0	1,522.57		8.5311		8.5311
118	25-Feb-15	6,755.97	1,471.66	8,227.63	193,485.83	0	6,755.97		0		0		0	1,471.66		0		0		0		7,343.92		0	1,471.66		8.5348		8.5348
119	25-Mar-15	6,632.01	1,284.89	7,916.90	186,853.82	0	6,632.01		0		0		0	1,284.89		0		0		0		7,392.69		0	1,284.89		8.5381		8.5381
120	25-Apr-15	6,264.33	1,374.09	7,638.42	180,589.48	0	6,264.33		0		0		0	1,374.09		0		0		0		7,447.06		0	1,374.09		8.5399		8.5399
121	25-May-15	6,087.47	1,269.97	7,357.44	174,502.01	0	6,087.47		0		0		0	1,269.97		0		0		0		7,499.43		0	1,269.97		8.4388		8.4388
122	25-Jun-15	5,827.01	1,268.06	7,095.07	168,675.00	0	5,827.01		0		0		0	1,268.06		0		0		0		7,553.92		0	1,268.06		8.4388		8.4388
123	25-Jul-15	5,650.04	1,186.18	6,836.22	163,024.96	0	5,650.04		0		0		0	1,186.18		0		0		0		7,607.05		0	1,186.18		8.4388		8.4388
124	25-Aug-15	5,409.02	1,184.66	6,593.68	157,615.94	0	5,409.02		0		0		0	1,184.66		0		0		0		7,662.32		0	1,184.66		8.4388		8.4388
125	25-Sep-15	5,212.13	1,145.35	6,357.49	152,403.81	0	5,212.13		0		0		0	1,145.35		0		0		0		7,718.00		0	1,145.35		8.4388		8.4388
126	25-Oct-15	5,054.96	1,071.75	6,126.72	147,348.85	0	5,054.96		0		0		0	1,071.75		0		0		0		7,772.28		0	1,071.75		8.4388		8.4388
127	25-Nov-15	4,840.91	1,070.75	5,911.65	142,507.94	0	4,840.91		0		0		0	1,070.75		0		0		0		7,828.76		0	1,070.75		8.4388		8.4388
128	25-Dec-15	4,695.75	1,002.16	5,697.91	137,812.19	0	4,695.75		0		0		0	1,002.16		0		0		0		7,883.81		0	1,002.16		8.4388		8.4388
129	25-Jan-16	4,497.87	1,001.45	5,499.32	133,314.32	0	4,497.87		0		0		0	1,001.45		0		0		0		7,941.10		0	1,001.45		8.4388		8.4388
130	25-Feb-16	4,336.05	968.76	5,304.81	128,978.27	0	4,336.05		0		0		0	968.76		0		0		0		7,998.81		0	968.76		8.4388		8.4388
131	25-Mar-16	4,234.54	876.78	5,111.32	124,743.73	0	4,234.54		0		0		0	876.78		0		0		0		8,053.18		0	876.78		8.4388		8.4388
132	25-Apr-16	4,030.99	906.48	4,937.47	120,712.74	0	4,030.99		0		0		0	906.48		0		0		0		8,111.70		0	906.48		8.4388		8.4388
133	25-May-16	3,911.30	848.89	4,760.19	116,801.44	0	3,911.30		0		0		0	848.89		0		0		0		8,168.75		0	848.89		8.4388		8.4388
134	25-Jun-16	3,748.49	848.77	4,597.26	113,052.95	0	3,748.49		0		0		0	848.77		0		0		0		8,228.11		0	848.77		8.4388		8.4388
135	25-Jul-16	3,637.62	795.03	4,432.65	109,415.32	0	3,637.62		0		0		0	795.03		0		0		0		8,285.97		0	795.03		8.4388		8.4388
136	25-Aug-16	3,486.93	795.09	4,282.02	105,928.39	0	3,486.93		0		0		0	795.09		0		0		0		8,346.18		0	795.09		8.4388		8.4388
137	25-Sep-16	3,363.41	769.75	4,133.17	102,564.98	0	3,363.41		0		0		0	769.75		0		0		0		8,406.83		0	769.75		8.4388		8.4388
138	25-Oct-16	3,264.94	721.27	3,986.21	99,300.04	0	3,264.94		0		0		0	721.27		0		0		0		8,465.95		0	721.27		8.4388		8.4388
139	25-Nov-16	3,130.22	721.59	3,851.81	96,169.82	0	3,130.22		0		0		0	721.59		0		0		0		8,527.47		0	721.59		8.4388		8.4388
140	25-Dec-16	3,039.18	676.3	3,715.48	93,130.64	0	3,039.18		0		0		0	676.3		0		0		0		8,587.44		0	676.3		8.4388		8.4388
141	25-Jan-17	2,914.10	676.76	3,590.85	90,216.54	0	2,914.10		0		0		0	676.76		0		0		0		8,649.84		0	676.76		8.4388		8.4388
142	25-Feb-17	2,811.97	655.58	3,467.55	87,404.58	0	2,811.97		0		0		0	655.58		0		0		0		8,712.70		0	655.58		8.4388		8.4388
143	25-Mar-17	2,767.48	573.68	3,341.16	84,637.10	0	2,767.48		0		0		0	573.68		0		0		0		8,769.89		0	573.68		8.4388		8.4388
144	25-Apr-17	2,619.24	615.04	3,234.28	82,017.85	0	2,619.24		0		0		0	615.04		0		0		0		8,833.61		0	615.04		8.4388		8.4388
145	25-May-17	2,544.32	576.78	3,121.10	79,473.53	0	2,544.32		0		0		0	576.78		0		0		0		8,895.73		0	576.78		8.4388		8.4388
146	25-Jun-17	2,440.37	577.51	3,017.89	77,033.16	0	2,440.37		0		0		0	577.51		0		0		0		8,960.38		0	577.51		8.4388		8.4388
147	25-Jul-17	2,370.90	541.72	2,912.62	74,662.26	0	2,370.90		0		0		0	541.72		0		0		0		9,023.39		0	541.72		8.4388		8.4388
148	25-Aug-17	2,274.45	542.55	2,817.01	72,387.81	0	2,274.45		0		0		0	542.55		0		0		0		9,088.96		0	542.55		8.4388		8.4388
149	25-Sep-17	2,196.02	526.02	2,722.04	70,191.79	0	2,196.02		0		0		0	526.02		0		0		0		9,155.01		0	526.02		8.4388		8.4388
150	25-Oct-17	2,133.75	493.61	2,627.36	68,058.04	0	2,133.75		0		0		0	493.61		0		0		0		9,219.39		0	493.61		8.4388		8.4388
151	25-Nov-17	2,047.72	494.56	2,542.28	66,010.32	0	2,047.72		0		0		0	494.56		0		0		0		9,286.38		0	494.56		8.4388		8.4388
152	25-Dec-17	1,989.68	464.21	2,453.89	64,020.64	0	1,989.68		0		0		0	464.21		0		0		0		9,351.69		0	464.21		8.4388		8.4388
153	25-Jan-18	1,910.20	465.22	2,375.42	62,110.44	0	1,910.20		0		0		0	465.22		0		0		0		9,419.65		0	465.22		8.4388		8.4388
154	25-Feb-18	1,846.41	451.34	2,297.75	60,264.03	0	1,846.41		0		0		0	451.34		0		0		0		9,488.10		0	451.34		8.4388		8.4388
155	25-Mar-18	1,815.83	395.54	2,211.38	58,448.20	0	1,815.83		0		0		0	395.54		0		0		0		9,550.37		0	395.54		8.4388		8.4388
156	25-Apr-18	1,725.55	424.73	2,150.28	56,722.65	0	1,725.55		0		0		0	424.73		0		0		0		9,619.77		0	424.73		8.4388		8.4388
157	25-May-18	1,672.92	398.89	2,071.81	55,049.73	0	1,672.92		0		0		0	398.89		0		0		0		9,687.42		0	398.89		8.4388		8.4388
158	25-Jun-18	1,613.11	400.03	2,013.15	53,436.61	0	1,613.11		0		0		0	400.03		0		0		0		9,757.82		0	400.03		8.4388		8.4388
159	25-Jul-18	1,562.16	375.78	1,937.95	51,874.45	0	1,562.16		0		0		0	375.78		0		0		0		9,826.44		0	375.78		8.4388		8.4388
160	25-Aug-18	1,508.46	376.96	1,885.42	50,365.99	0	1,508.46		0		0		0	376.96		0		0		0		9,897.84		0	376.96		8.4388		8.4388
161	25-Sep-18	1,458.87	366	1,824.87	48,907.11	0	1,458.87		0		0		0	366		0		0		0		9,969.77		0	366		8.4388		8.4388
162	25-Oct-18	1,411.02	343.93	1,754.95	47,496.09	0	1,411.02		0		0		0	343.93		0		0		0		10,039.88		0	343.93		8.4388		8.4388
163	25-Nov-18	1,391.17	345.14	1,736.31	46,104.92	0	1,391.17		0		0		0	345.14		0		0		0		10,112.84		0	345.14		8.4388		8.4388
164	25-Dec-18	1,372.49	324.23	1,696.72	44,732.43	0	1,372.49		0		0		0	324.23		0		0		0		10,183.95		0	324.23		8.4388		8.4388
165	25-Jan-19	1,327.78	325.06	1,652.84	43,404.64	0	1,327.78		0		0		0	325.06		0		0		0		10,257.96		0	325.06		8.4388		8.4388
166	25-Feb-19	1,284.63	315.41	1,600.04	42,120.02	0	1,284.63		0		0		0	315.41		0		0		0		10,332.50		0	315.41		8.4388		8.4388
167	25-Mar-19	1,242.96	276.46	1,519.41	40,877.06	0	1,242.96		0		0		0	276.46		0		0		0		10,400.32		0	276.46		8.4388		8.4388
168	25-Apr-19	1,202.74	297.04	1,499.78	39,674.32	0	1,202.74		0		0		0	297.04		0		0		0		10,475.89		0	297.04		8.4388		8.4388
169	25-May-19	1,164.16	279	1,443.16	38,510.17	0	1,164.16		0		0		0	279		0		0		0		10,549.56		0	279	��	8.4388		8.4388
170	25-Jun-19	1,126.89	279.84	1,406.74	37,383.27	0	1,126.89		0		0		0	279.84		0		0		0		10,626.22		0	279.84		8.4388		8.4388
171	25-Jul-19	1,090.90	262.89	1,353.79	36,292.37	0	1,090.90		0		0		0	262.89		0		0		0		10,700.95		0	262.89		8.4388		8.4388
172	25-Aug-19	1,056.12	263.73	1,319.85	35,236.25	0	1,056.12		0		0		0	263.73		0		0		0		10,778.71		0	263.73		8.4388		8.4388
173	25-Sep-19	1,022.52	256.05	1,278.57	34,213.73	0	1,022.52		0		0		0	256.05		0		0		0		10,857.04		0	256.05		8.4388		8.4388
174	25-Oct-19	990.05	240.6	1,230.65	33,223.69	0	990.05		0		0		0	240.6		0		0		0		10,933.39		0	240.6		8.4388		8.4388
175	25-Nov-19	958.67	241.43	1,200.09	32,265.02	0	958.67		0		0		0	241.43		0		0		0		11,012.84		0	241.43		8.4388		8.4388
176	25-Dec-19	928.34	226.9	1,155.24	31,336.68	0	928.34		0		0		0	226.9		0		0		0		11,090.28		0	226.9		8.4388		8.4388

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
177	25-Jan-20	899.02	227.72	1,126.74	30,437.66	0	899.02		0		0		0	227.72		0		0		0		11,170.87		0	227.72		8.4388		8.4388
178	25-Feb-20	968.07	221.18	1,189.25	29,469.59	0	968.07		0		0		0	221.18		0		0		0		11,252.05		0	221.18		8.4388		8.4388
179	25-Mar-20	3,468.88	200.33	3,669.22	26,000.71	0	3,468.88		0		0		0	200.33		0		0		0		11,328.54		0	200.33		8.4388		8.4388
180	25-Apr-20	761.36	188.94	950.3	25,239.34	0	761.36		0		0		0	188.94		0		0		0		11,410.86		0	188.94		8.4388		8.4388
181	25-May-20	727.15	177.49	904.64	24,512.19	0	727.15		0		0		0	177.49		0		0		0		11,491.11		0	177.49		8.4388		8.4388
182	25-Jun-20	705.31	178.12	883.43	23,806.89	0	705.31		0		0		0	178.12		0		0		0		11,574.61		0	178.12		8.4388		8.4388
183	25-Jul-20	683.72	167.42	851.14	23,123.17	0	683.72		0		0		0	167.42		0		0		0		11,656.01		0	167.42		8.4388		8.4388
184	25-Aug-20	662.93	168.03	830.96	22,460.23	0	662.93		0		0		0	168.03		0		0		0		11,740.71		0	168.03		8.4388		8.4388
185	25-Sep-20	642.86	163.05	805.91	21,817.37	0	642.86		0		0		0	163.21		0		0		0.16		11,826.10		0	163.05		8.4388		8.4304
186	25-Oct-20	623.5	153.43	776.92	21,193.88	0	623.5		0		0		0	153.43		0		0		0		11,909.27		0	153.43		8.4388		8.4388
187	25-Nov-20	604.82	153.35	758.16	20,589.06	0	604.82		0		0		0	154.01		0		0		0.67		11,996.10		0	153.35		8.4388		8.4024
188	25-Dec-20	586.76	144.79	731.55	20,002.30	0	586.76		0		0		0	144.79		0		0		0		12,080.46		0	144.79		8.4388		8.4388
189	25-Jan-21	569.33	144.25	713.58	19,432.98	0	569.33		0		0		0	145.35		0		0		1.1		12,168.68		0	144.25		8.4388		8.375
190	25-Feb-21	552.46	139.92	692.39	18,880.51	0	552.46		0		0		0	141.21		0		0		1.29		12,257.59		0	139.92		8.4388		8.3617
191	25-Mar-21	536.16	123.92	660.09	18,344.35	0	536.16		0		0		0	123.92		0		0		0		12,338.04		0	123.92		8.4388		8.4388
192	25-Apr-21	520.43	131.67	652.1	17,823.92	0	520.43		0		0		0	133.3		0		0		1.63		12,428.24		0	131.67		8.4388		8.3355
193	25-May-21	505.18	125.34	630.52	17,318.74	0	505.18		0		0		0	125.34		0		0		0		12,515.63		0	125.34		8.4388		8.4388
194	25-Jun-21	490.43	123.93	614.36	16,828.30	0	490.43		0		0		0	125.85		0		0		1.92		12,607.11		0	123.93		8.4388		8.3101
195	25-Jul-21	476.15	118.34	594.5	16,352.15	0	476.15		0		0		0	118.34		0		0		0		12,695.77		0	118.34		8.4388		8.4388
196	25-Aug-21	462.34	116.67	579	15,889.81	0	462.34		0		0		0	118.83		0		0		2.16		12,788.51		0	116.67		8.4388		8.2854
197	25-Sep-21	448.96	113.2	562.16	15,440.86	0	448.96		0		0		0	115.47		0		0		2.26		12,881.88		0	113.2		8.4388		8.2733
198	25-Oct-21	436	108.59	544.58	15,004.86	0	436		0		0		0	108.59		0		0		0		12,972.47		0	108.59		8.4388		8.4388
199	25-Nov-21	423.45	106.59	530.04	14,581.41	0	423.45		0		0		0	109.04		0		0		2.44		13,067.07		0	106.59		8.4388		8.2497
200	25-Dec-21	411.29	102.54	513.83	14,170.12	0	411.29		0		0		0	102.54		0		0		0		13,158.97		0	102.54		8.4388		8.4388
201	25-Jan-22	399.51	100.38	499.9	13,770.60	0	399.51		0		0		0	102.97		0		0		2.59		13,254.77		0	100.38		8.4388		8.2268
202	25-Feb-22	388.1	97.42	485.52	13,382.50	0	388.1		0		0		0	100.07		0		0		2.65		13,351.19		0	97.42		8.4388		8.2156
203	25-Mar-22	377.03	87.84	464.87	13,005.47	0	377.03		0		0		0	87.84		0		0		0		13,438.82		0	87.84		8.4388		8.4388
204	25-Apr-22	365.89	91.76	457.65	12,639.58	0	365.89		0		0		0	94.51		0		0		2.74		13,536.39		0	91.76		8.4388		8.1938
205	25-May-22	356.15	88.89	445.03	12,283.43	0	356.15		0		0		0	88.89		0		0		0		13,631.58		0	88.89		8.4388		8.4388
206	25-Jun-22	345.84	86.44	432.29	11,937.59	0	345.84		0		0		0	89.26		0		0		2.82		13,730.33		0	86.44		8.4388		8.1725
207	25-Jul-22	337.05	83.9	420.95	11,600.54	0	337.05		0		0		0	83.95		0		0		0.05		13,826.88		0	83.9		8.4388		8.4343
208	25-Aug-22	326.56	81.43	407.99	11,273.99	0	326.56		0		0		0	84.3		0		0		2.87		13,926.80		0	81.43		8.4388		8.152
209	25-Sep-22	317.36	79.04	396.4	10,956.63	0	317.36		0		0		0	81.93		0		0		2.88		14,027.33		0	79.04		8.4388		8.1419
210	25-Oct-22	308.44	76.73	385.16	10,648.19	0	308.44		0		0		0	77.05		0		0		0.33		14,125.88		0	76.73		8.4388		8.4031
211	25-Nov-22	299.78	74.48	374.26	10,348.41	0	299.78		0		0		0	77.38		0		0		2.9		14,227.58		0	74.48		8.4388		8.1223
212	25-Dec-22	291.38	72.29	363.67	10,057.03	0	291.38		0		0		0	72.77		0		0		0.48		14,327.46		0	72.29		8.4388		8.3832
213	25-Jan-23	283.23	70.18	353.41	9,773.80	0	283.23		0		0		0	73.08		0		0		2.9		14,430.34		0	70.18		8.4388		8.1034
214	25-Feb-23	275.32	68.12	343.44	9,498.48	0	275.32		0		0		0	71.02		0		0		2.9		14,533.82		0	68.12		8.4388		8.0941
215	25-Mar-23	267.64	62.34	329.98	9,230.84	0	267.64		0		0		0	62.34		0		0		0		14,629.21		0	62.34		8.4388		8.4388
216	25-Apr-23	260.19	64.19	324.38	8,970.65	0	260.19		0		0		0	67.08		0		0		2.88		14,733.83		0	64.19		8.4388		8.076
217	25-May-23	252.85	62.32	315.17	8,717.80	0	252.85		0		0		0	63.08		0		0		0.77		14,836.95		0	62.32		8.4388		8.3361
218	25-Jun-23	246.09	60.5	306.58	8,471.71	0	246.09		0		0		0	63.35		0		0		2.85		14,942.76		0	60.5		8.4388		8.0585
219	25-Jul-23	239.93	58.73	298.65	8,231.79	0	239.93		0		0		0	59.58		0		0		0.85		15,047.19		0	58.73		8.4388		8.3183
220	25-Aug-23	232.46	57	289.46	7,999.33	0	232.46		0		0		0	59.82		0		0		2.82		15,154.21		0	57		8.4388		8.0416
221	25-Sep-23	226.03	55.34	281.37	7,773.30	0	226.03		0		0		0	58.13		0		0		2.79		15,261.83		0	55.34		8.4388		8.0333
222	25-Oct-23	219.78	53.72	273.5	7,553.51	0	219.78		0		0		0	54.66		0		0		0.95		15,368.25		0	53.72		8.4388		8.2927
223	25-Nov-23	213.72	52.15	265.87	7,339.79	0	213.72		0		0		0	54.89		0		0		2.74		15,477.09		0	52.15		8.4388		8.0172
224	25-Dec-23	207.83	50.62	258.45	7,131.97	0	207.83		0		0		0	51.62		0		0		0.99		15,584.82		0	50.62		8.4388		8.2764
225	25-Jan-24	202.11	49.14	251.25	6,929.86	0	202.11		0		0		0	51.83		0		0		2.68		15,694.89		0	49.14		8.4388		8.0017
226	25-Feb-24	196.67	47.7	244.38	6,733.19	0	196.67		0		0		0	50.36		0		0		2.65		15,805.59		0	47.7		8.4388		7.9941
227	25-Mar-24	193.04	45.77	238.81	6,540.14	0	193.04		0		0		0	45.77		0		0		0		15,913.03		0	45.77		8.4388		8.4388
228	25-Apr-24	185.84	44.94	230.77	6,354.31	0	185.84		0		0		0	47.53		0		0		2.59		16,024.96		0	44.94		8.4388		7.9793
229	25-May-24	180.74	43.62	224.36	6,173.57	0	180.74		0		0		0	44.69		0		0		1.06		16,136.03		0	43.62		8.4388		8.2378
230	25-Jun-24	175.78	42.34	218.12	5,997.79	0	175.78		0		0		0	44.86		0		0		2.52		16,249.22		0	42.34		8.4388		7.965
231	25-Jul-24	170.96	41.1	212.07	5,826.83	0	170.96		0		0		0	42.18		0		0		1.08		16,361.65		0	41.1		8.4388		8.2233
232	25-Aug-24	166.28	39.9	206.18	5,660.54	0	166.28		0		0		0	42.34		0		0		2.45		16,476.13		0	39.9		8.4388		7.9512
233	25-Sep-24	161.73	38.72	200.46	5,498.81	0	161.73		0		0		0	41.13		0		0		2.41		16,591.25		0	38.72		8.4388		7.9445
234	25-Oct-24	157.31	37.59	194.89	5,341.50	0	157.31		0		0		0	38.67		0		0		1.08		16,705.74		0	37.59		8.4388		8.2024
235	25-Nov-24	153.01	36.48	189.49	5,188.50	0	153.01		0		0		0	38.82		0		0		2.33		16,822.17		0	36.48		8.4388		7.9313
236	25-Dec-24	148.82	35.41	184.23	5,039.68	0	148.82		0		0		0	36.49		0		0		1.08		16,938.05		0	35.41		8.4388		8.1891
237	25-Jan-25	144.76	34.36	179.12	4,894.92	0	144.76		0		0		0	36.62		0		0		2.26		17,055.80		0	34.36		8.4388		7.9187

																		Accum Gross				Interest		Accum Interest
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Unsched Princ		Princ Writedown		Gross Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Couponcap Shortfall		Couponcap Accum Shortfall		Couponcap Shortfall Payback			Capped Optimal Interest	Coupon	Effective Coupon
238	25-Feb-25		140.8		33.35		174.16		4,754.11		0		140.8		0		0		0		35.57		0		0		2.22		17,174.23		0	33.35		8.4388		7.9125
239	25-Mar-25		138.94		31.2		170.14		4,615.18		0		138.94		0		0		0		31.2		0		0		0		17,286.96		0	31.2		8.4388		8.4388
240	25-Apr-25		131.77		31.4		163.17		4,483.41		0		131.77		0		0		0		33.54		0		0		2.14		17,406.70		0	31.4		8.4388		7.9006
241	25-May-25		128.19		30.48		158.67		4,355.22		0		128.19		0		0		0		31.53		0		0		1.05		17,526.09		0	30.48		8.4388		8.1578
242	25-Jun-25		124.71		29.59		154.29		4,230.51		0		124.71		0		0		0		31.65		0		0		2.06		17,647.21		0	29.59		8.4388		7.8888
243	25-Jul-25		121.32		28.72		150.04		4,109.19		0		121.32		0		0		0		29.75		0		0		1.03		17,768.03		0	28.72		8.4388		8.1458
244	25-Aug-25		118.03		27.87		145.9		3,991.16		0		118.03		0		0		0		29.86		0		0		1.99		17,890.55		0	27.87		8.4388		7.8774
245	25-Sep-25		114.82		27.05		141.88		3,876.34		0		114.82		0		0		0		29		0		0		1.95		18,013.77		0	27.05		8.4388		7.8718
246	25-Oct-25		111.71		26.26		137.96		3,764.63		0		111.71		0		0		0		27.26		0		0		1		18,136.79		0	26.26		8.4388		8.1286
247	25-Nov-25		108.68		25.48		134.16		3,655.96		0		108.68		0		0		0		27.36		0		0		1.87		18,261.44		0	25.48		8.4388		7.861
248	25-Dec-25		105.82		24.73		130.56		3,545.63		0		105.82		4.5		4.5		4.5		25.71		0		0		0.98		18,385.95		0	24.73		8.4388		8.1176
249	25-Jan-26		99.49		23.97		123.46		3,157.55		0		99.49		288.59		288.59		293.09		25.77		0		0		1.8		18,512.04		0	23.97		8.4388		7.8506
250	25-Feb-26		88.42		21.33		109.75		2,789.32		0		88.42		279.82		279.82		572.91		22.95		0		0		1.61		18,638.71		0	21.33		8.4388		7.8455
251	25-Mar-26		112.95		18.31		131.26		2,456.22		0		112.95		220.14		220.14		793.05		18.31		0		0		0		18,761.05		0	18.31		8.4388		8.4388
252	25-Apr-26		68.47		16.57		85.05		2,124.87		0		68.47		262.88		262.88		1,055.93		17.85		0		0		1.28		18,888.91		0	16.57		8.4388		7.8357
253	25-May-26		70.9		14.33		85.23		1,811.08		0		70.9		242.89		242.89		1,298.82		14.94		0		0		0.61		19,016.90		0	14.33		8.4388		8.0919
254	25-Jun-26		50.28		12.21		62.49		1,514.14		0		50.28		246.65		246.65		1,545.47		13.16		0		0		0.96		19,146.01		0	12.21		8.4388		7.8261
255	25-Jul-26		52.44		10.2		62.63		1,233.38		0		52.44		228.33		228.33		1,773.80		10.65		0		0		0.45		19,275.42		0	10.2		8.4388		8.0822
256	25-Aug-26		33.87		8.3		42.17		968.12		0		33.87		231.39		231.39		2,005.19		8.96		0		0		0.66		19,405.82		0	8.3		8.4388		7.817
257	25-Sep-26		26.29		6.51		32.81		717.73		0		26.29		224.09		224.09		2,229.29		7.04		0		0		0.52		19,536.90		0	6.51		8.4388		7.8125
258	25-Oct-26		28.12		4.83		32.94		481.6		0		28.12		208.01		208.01		2,437.30		5.05		0		0		0.22		19,668.48		0	4.83		8.4388		8.0684
259	25-Nov-26		12.3		3.24		15.54		259.14		0		12.3		210.16		210.16		2,647.46		3.5		0		0		0.26		19,800.91		0	3.24		8.4388		7.8038
260	25-Dec-26		13.95		1.74		15.69		49.78		0		13.95		195.42		195.42		2,842.87		1.82		0		0		0.08		19,933.99		0	1.74		8.4388		8.0596
261	25-Jan-27		0		0.33		0.33		0		0		0		49.78		49.78		2,892.65		0.36		0		0		0.03		20,067.83		0	0.33		8.4388		7.7955

FNLC 2005-1 Marketing Materials – CashflowsM9

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
Total		15,526,836.08	2,409,190.65	17,936,026.73		0	15,526,836.08		3,163.92		3,163.92			2,435,973.65		0				39,826.36				13,043.36	2,396,147.29
0	11-May-05	0	0	0	15,530,000.00	0	0		0		0		0	0		0		0		0		0		0	0		0		0
1	25-May-05	601,775.28	25,184.48	626,959.76	14,928,224.72	0	601,775.28		0		0		0	25,184.48		0		0		0		0		0	25,184.48		4.17		4.17
2	25-Jun-05	578,373.40	82,262.11	660,635.51	14,349,851.32	0	578,373.40		0		0		0	82,262.11		0		0		0		0		0	82,262.11		6.3993		6.3993
3	25-Jul-05	556,534.17	77,406.69	633,940.86	13,793,317.15	0	556,534.17		0		0		0	77,406.69		0		0		0		0		0	77,406.69		6.4731		6.4731
4	25-Aug-05	535,830.96	78,319.57	614,150.53	13,257,486.19	0	535,830.96		0		0		0	78,319.57		0		0		0		0		0	78,319.57		6.5939		6.5939
5	25-Sep-05	516,188.63	77,798.91	593,987.54	12,741,297.56	0	516,188.63		0		0		0	77,798.91		0		0		150.59		0		150.59	77,648.31		6.8148		6.8148
6	25-Oct-05	497,534.11	74,059.85	571,593.97	12,243,763.45	0	497,534.11		0		0		0	74,059.85		0		0		0		0		0	74,059.85		6.9751		6.9751
7	25-Nov-05	479,796.48	74,055.72	553,852.20	11,763,966.97	0	479,796.48		0		0		0	74,055.72		0		0		2,035.87		0		2,035.87	72,019.85		7.024		7.024
8	25-Dec-05	462,893.64	69,908.35	532,801.99	11,301,073.33	0	462,893.64		0		0		0	69,908.35		0		0		560.52		0		560.52	69,347.84		7.1311		7.1311
9	25-Jan-06	446,663.72	69,961.55	516,625.27	10,854,409.61	0	446,663.72		0		0		0	69,961.55		0		0		3,197.01		0		3,197.01	66,764.54		7.1892		7.1892
10	25-Feb-06	427,212.45	67,306.69	494,519.13	10,427,197.16	0	427,212.45		0		0		0	67,306.69		0		0		3,040.09		0		3,040.09	64,266.60		7.201		7.201
11	25-Mar-06	408,566.52	58,788.07	467,354.60	10,018,630.64	0	408,566.52		0		0		0	58,788.07		0		0		0		0		0	58,788.07		7.2488		7.2488
12	25-Apr-06	390,748.67	63,649.42	454,398.09	9,627,881.97	0	390,748.67		0		0		0	63,649.42		0		0		4,059.27		0		4,059.27	59,590.15		7.3778		7.3778
13	25-May-06	399,987.65	57,402.64	457,390.29	9,227,894.32	0	399,987.65		0		0		0	57,748.84		0		0		346.2		346.2		0	57,402.64		7.1977		7.1546
14	25-Jun-06	381,027.98	55,005.52	436,033.50	8,846,866.34	0	381,027.98		0		0		0	57,569.73		0		0		2,564.21		2,912.47		0	55,005.52		7.2449		6.9222
15	25-Jul-06	365,431.58	52,711.20	418,142.79	8,481,434.76	0	365,431.58		0		0		0	53,744.71		0		0		1,033.51		3,963.33		0	52,711.20		7.29		7.1498
16	25-Aug-06	348,099.87	50,515.23	398,615.10	8,133,334.89	0	348,099.87		0		0		0	53,582.55		0		0		3,067.32		7,054.26		0	50,515.23		7.3366		6.9166
17	25-Sep-06	332,721.74	48,413.35	381,135.09	7,800,613.16	0	332,721.74		0		0		0	51,705.55		0		0		3,292.20		10,388.45		0	48,413.35		7.3826		6.9125
18	25-Oct-06	319,143.25	46,401.51	365,544.77	7,481,469.91	0	319,143.25		0		0		0	48,289.70		0		0		1,888.18		12,338.43		0	46,401.51		7.4286		7.1381
19	25-Nov-06	304,028.68	44,475.85	348,504.53	7,177,441.23	0	304,028.68		0		0		0	48,147.75		0		0		3,671.90		16,083.68		0	44,475.85		7.4736		6.9036
20	25-Dec-06	291,630.61	42,632.65	334,263.26	6,885,810.62	0	291,630.61		0		0		0	44,952.31		0		0		2,319.66		18,498.88		0	42,632.65		7.5156		7.1278
21	25-Jan-07	277,895.54	40,876.38	318,771.92	6,607,915.08	0	277,895.54		0		0		0	44,831.96		0		0		3,955.58		22,564.27		0	40,876.38		7.5609		6.8938
22	25-Feb-07	265,691.40	39,187.33	304,878.73	6,342,223.68	0	265,691.40		0		0		0	43,271.88		0		0		4,084.54		26,782.63		0	39,187.33		7.6047		6.8869
23	25-Mar-07	258,558.57	37,703.18	296,261.75	6,083,665.11	0	258,558.57		0		0		0	37,703.18		0		0		0		26,941.85		0	37,703.18		7.6433		7.6433
24	25-Apr-07	246,453.66	40,247.45	286,701.11	5,837,211.45	0	246,453.66		0		0		0	40,247.45		0		0		0		27,120.09		0	40,247.45		7.6827		7.6827
25	25-May-07	237,355.83	36,779.78	274,135.62	5,599,855.61	0	237,355.83		0		0		0	36,779.78		0		0		0		27,290.97		0	36,779.78		7.5611		7.5611
26	25-Jun-07	226,047.86	36,597.79	262,645.65	5,373,807.75	0	226,047.86		0		0		0	36,597.79		0		0		0		27,469.33		0	36,597.79		7.5896		7.5896
27	25-Jul-07	217,081.01	34,122.78	251,203.79	5,156,726.74	0	217,081.01		0		0		0	34,122.78		0		0		0		27,643.75		0	34,122.78		7.6198		7.6198
28	25-Aug-07	206,749.32	33,960.61	240,709.93	4,949,977.42	0	206,749.32		0		0		0	33,960.61		0		0		0		27,825.81		0	33,960.61		7.6479		7.6479
29	25-Sep-07	198,239.45	32,710.70	230,950.15	4,751,737.97	0	198,239.45		0		0		0	32,710.70		0		0		0		28,009.69		0	32,710.70		7.6741		7.6741
30	25-Oct-07	191,081.88	30,500.61	221,582.50	4,560,656.09	0	191,081.88		0		0		0	30,500.61		0		0		0		28,189.48		0	30,500.61		7.7026		7.7026
31	25-Nov-07	181,969.71	30,355.14	212,324.86	4,378,686.38	0	181,969.71		0		0		0	30,355.14		0		0		0		28,377.10		0	30,355.14		7.7294		7.7294
32	25-Dec-07	174,845.81	28,298.36	203,144.17	4,203,840.57	0	174,845.81		0		0		0	28,298.36		0		0		0		28,560.49		0	28,298.36		7.7553		7.7553
33	25-Jan-08	166,519.16	28,170.27	194,689.43	4,037,321.41	0	166,519.16		0		0		0	28,170.27		0		0		0		28,751.88		0	28,170.27		7.7819		7.7819
34	25-Feb-08	159,297.05	27,145.85	186,442.90	3,878,024.35	0	159,297.05		0		0		0	27,145.85		0		0		0		28,945.20		0	27,145.85		7.8082		7.8082
35	25-Mar-08	155,491.68	24,475.01	179,966.69	3,722,532.67	0	155,491.68		0		0		0	24,475.01		0		0		0		29,127.88		0	24,475.01		7.8346		7.8346
36	25-Apr-08	150,181.71	25,178.67	175,360.38	3,572,350.97	0	150,181.71		0		0		0	25,178.67		0		0		0		29,324.90		0	25,178.67		7.8548		7.8548
37	25-May-08	144,729.71	23,103.88	167,833.59	3,427,621.26	0	144,729.71		0		0		0	23,103.88		0		0		0		29,514.55		0	23,103.88		7.7609		7.7609
38	25-Jun-08	137,895.88	22,959.32	160,855.20	3,289,725.38	0	137,895.88		0		0		0	22,959.32		0		0		0		29,712.25		0	22,959.32		7.7787		7.7787
39	25-Jul-08	132,604.22	21,376.36	153,980.58	3,157,121.16	0	132,604.22		0		0		0	21,376.36		0		0		0		29,905.32		0	21,376.36		7.7975		7.7975
40	25-Aug-08	126,347.53	21,247.20	147,594.72	3,030,773.63	0	126,347.53		0		0		0	21,247.20		0		0		0		30,106.58		0	21,247.20		7.8154		7.8154
41	25-Sep-08	120,757.72	22,013.16	142,770.88	2,910,015.91	0	120,757.72		0		0		0	22,013.16		0		0		0		30,325.25		0	22,013.16		8.4347		8.4347
42	25-Oct-08	117,121.13	20,497.67	137,618.79	2,792,894.79	0	117,121.13		0		0		0	20,497.67		0		0		0		30,538.86		0	20,497.67		8.4526		8.4526
43	25-Nov-08	111,593.91	20,366.44	131,960.35	2,681,300.88	0	111,593.91		0		0		0	20,366.44		0		0		0		30,761.55		0	20,366.44		8.4684		8.4684
44	25-Dec-08	107,371.58	18,962.16	126,333.74	2,573,929.29	0	107,371.58		0		0		0	18,962.16		0		0		0		30,979.10		0	18,962.16		8.4864		8.4864
45	25-Jan-09	102,303.91	18,845.94	121,149.85	2,471,625.38	0	102,303.91		0		0		0	18,845.94		0		0		0		31,205.92		0	18,845.94		8.5028		8.5028
46	25-Feb-09	97,959.77	18,131.58	116,091.35	2,373,665.61	0	97,959.77		0		0		0	18,131.58		0		0		0		31,434.85		0	18,131.58		8.5191		8.5191
47	25-Mar-09	95,568.96	15,758.29	111,327.25	2,278,096.65	0	95,568.96		0		0		0	15,758.29		0		0		0		31,643.54		0	15,758.29		8.5356		8.5356
48	25-Apr-09	90,720.67	16,772.68	107,493.36	2,187,375.98	0	90,720.67		0		0		0	16,772.68		0		0		0		31,876.51		0	16,772.68		8.5501		8.5501
49	25-May-09	87,446.22	15,484.62	102,930.84	2,099,929.75	0	87,446.22		0		0		0	15,484.62		0		0		0		32,102.17		0	15,484.62		8.4949		8.4949
50	25-Jun-09	83,346.54	15,386.96	98,733.49	2,016,583.21	0	83,346.54		0		0		0	15,386.96		0		0		0		32,337.39		0	15,386.96		8.5092		8.5092
51	25-Jul-09	80,238.77	14,321.27	94,560.04	1,936,344.44	0	80,238.77		0		0		0	14,321.27		0		0		0		32,567.05		0	14,321.27		8.5221		8.5221
52	25-Aug-09	76,486.94	14,228.32	90,715.27	1,859,857.50	0	76,486.94		0		0		0	14,228.32		0		0		0		32,806.35		0	14,228.32		8.5332		8.5332
53	25-Sep-09	73,474.12	13,687.44	87,161.56	1,786,383.37	0	73,474.12		0		0		0	13,687.44		0		0		0		33,047.79		0	13,687.44		8.5464		8.5464
54	25-Oct-09	71,118.54	12,740.93	83,859.47	1,715,264.84	0	71,118.54		0		0		0	12,740.93		0		0		0		33,283.49		0	12,740.93		8.5587		8.5587
55	25-Nov-09	67,805.95	12,658.18	80,464.12	1,647,458.89	0	67,805.95		0		0		0	12,658.18		0		0		0		33,529.11		0	12,658.18		8.57		8.57
56	25-Dec-09	65,303.26	11,782.08	77,085.34	1,582,155.63	0	65,303.26		0		0		0	11,782.08		0		0		0		33,768.90		0	11,782.08		8.582		8.582
57	25-Jan-10	62,266.31	11,707.61	73,973.92	1,519,889.32	0	62,266.31		0		0		0	11,707.61		0		0		0		34,018.79		0	11,707.61		8.5933		8.5933

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
58	25-Feb-10	59,671.67	11,263.35	70,935.02	1,460,217.65	0	59,671.67		0		0		0	11,263.35		0		0		0		34,270.89		0	11,263.35		8.6059		8.6059
59	25-Mar-10	58,334.18	9,786.43	68,120.60	1,401,883.47	0	58,334.18		0		0		0	9,786.43		0		0		0		34,500.57		0	9,786.43		8.6169		8.6169
60	25-Apr-10	55,212.79	10,412.75	65,625.54	1,346,670.68	0	55,212.79		0		0		0	10,412.75		0		0		0		34,756.83		0	10,412.75		8.6257		8.6257
61	25-May-10	53,138.26	9,747.31	62,885.58	1,293,532.42	0	53,138.26		0		0		0	9,747.31		0		0		0		35,008.40		0	9,747.31		8.6857		8.6857
62	25-Jun-10	50,671.35	9,688.04	60,359.39	1,242,861.07	0	50,671.35		0		0		0	9,688.04		0		0		0		35,270.60		0	9,688.04		8.6976		8.6976
63	25-Jul-10	48,823.15	9,020.27	57,843.42	1,194,037.92	0	48,823.15		0		0		0	9,020.27		0		0		0		35,526.58		0	9,020.27		8.7092		8.7092
64	25-Aug-10	46,561.99	8,965.59	55,527.58	1,147,475.93	0	46,561.99		0		0		0	8,965.59		0		0		0		35,793.34		0	8,965.59		8.7197		8.7197
65	25-Sep-10	44,649.85	8,627.14	53,276.99	1,102,826.08	0	44,649.85		0		0		0	8,627.14		0		0		0		36,062.45		0	8,627.14		8.731		8.731
66	25-Oct-10	43,053.53	8,034.09	51,087.62	1,059,772.55	0	43,053.53		0		0		0	8,034.09		0		0		0		36,325.16		0	8,034.09		8.742		8.742
67	25-Nov-10	41,064.98	7,988.01	49,052.99	1,018,707.57	0	41,064.98		0		0		0	7,988.01		0		0		0		36,598.96		0	7,988.01		8.7532		8.7532
68	25-Dec-10	39,584.47	7,439.96	47,024.43	979,123.09	0	39,584.47		0		0		0	7,439.96		0		0		0		36,866.26		0	7,439.96		8.764		8.764
69	25-Jan-11	37,761.69	7,396.48	45,158.17	941,361.40	0	37,761.69		0		0		0	7,396.48		0		0		0		37,144.75		0	7,396.48		8.7726		8.7726
70	25-Feb-11	36,213.35	7,119.89	43,333.24	905,148.05	0	36,213.35		0		0		0	7,119.89		0		0		0		37,425.69		0	7,119.89		8.7833		8.7833
71	25-Mar-11	35,300.51	6,190.31	41,490.81	869,847.54	0	35,300.51		0		0		0	6,190.31		0		0		0		37,681.65		0	6,190.31		8.793		8.793
72	25-Apr-11	33,346.40	6,592.11	39,938.51	836,501.15	0	33,346.40		0		0		0	6,592.11		0		0		0		37,967.22		0	6,592.11		8.8008		8.8008
73	25-May-11	32,161.40	6,139.57	38,300.97	804,339.75	0	32,161.40		0		0		0	6,139.57		0		0		0		38,245.88		0	6,139.57		8.8075		8.8075
74	25-Jun-11	30,689.18	6,106.05	36,795.23	773,650.57	0	30,689.18		0		0		0	6,106.05		0		0		0		38,536.22		0	6,106.05		8.8158		8.8158
75	25-Jul-11	29,602.75	5,689.10	35,291.86	744,047.81	0	29,602.75		0		0		0	5,689.10		0		0		0		38,819.60		0	5,689.10		8.8243		8.8243
76	25-Aug-11	28,250.14	5,659.69	33,909.84	715,797.67	0	28,250.14		0		0		0	5,659.69		0		0		0		39,114.88		0	5,659.69		8.8335		8.8335
77	25-Sep-11	27,113.49	5,449.92	32,563.41	688,684.19	0	27,113.49		0		0		0	5,449.92		0		0		0		39,412.70		0	5,449.92		8.8418		8.8418
78	25-Oct-11	26,171.54	5,078.82	31,250.36	662,512.64	0	26,171.54		0		0		0	5,078.82		0		0		0		39,703.35		0	5,078.82		8.8496		8.8496
79	25-Nov-11	24,980.58	5,053.29	30,033.87	637,532.06	0	24,980.58		0		0		0	5,053.29		0		0		0		40,006.19		0	5,053.29		8.8577		8.8577
80	25-Dec-11	24,107.47	4,710.35	28,817.82	613,424.59	0	24,107.47		0		0		0	4,710.35		0		0		0		40,301.77		0	4,710.35		8.8661		8.8661
81	25-Jan-12	23,013.77	4,686.74	27,700.51	590,410.82	0	23,013.77		0		0		0	4,686.74		0		0		0		40,609.69		0	4,686.74		8.8726		8.8726
82	25-Feb-12	22,091.17	4,514.88	26,606.05	568,319.66	0	22,091.17		0		0		0	4,514.88		0		0		0		40,920.23		0	4,514.88		8.8804		8.8804
83	25-Mar-12	21,445.31	4,068.91	25,514.22	546,874.35	0	21,445.31		0		0		0	4,068.91		0		0		0		41,213.20		0	4,068.91		8.8877		8.8877
84	25-Apr-12	20,365.48	4,188.31	24,553.80	526,508.86	0	20,365.48		0		0		0	4,188.31		0		0		0		41,528.84		0	4,188.31		8.8939		8.8939
85	25-May-12	19,661.55	3,907.62	23,569.17	506,847.31	0	19,661.55		0		0		0	3,907.62		0		0		0		41,837.05		0	3,907.62		8.9061		8.9061
86	25-Jun-12	18,775.05	3,889.88	22,664.92	488,072.27	0	18,775.05		0		0		0	3,889.88		0		0		0		42,158.14		0	3,889.88		8.9125		8.9125
87	25-Jul-12	18,131.37	3,628.13	21,759.50	469,940.89	0	18,131.37		0		0		0	3,628.13		0		0		0		42,471.52		0	3,628.13		8.9203		8.9203
88	25-Aug-12	17,316.27	3,612.02	20,928.29	452,624.62	0	17,316.27		0		0		0	3,612.02		0		0		0		42,797.96		0	3,612.02		8.9258		8.9258
89	25-Sep-12	16,633.24	3,481.34	20,114.58	435,991.39	0	16,633.24		0		0		0	3,481.34		0		0		0		43,127.14		0	3,481.34		8.932		8.932
90	25-Oct-12	16,071.24	3,247.63	19,318.87	419,920.14	0	16,071.24		0		0		0	3,247.63		0		0		0		43,448.39		0	3,247.63		8.9386		8.9386
91	25-Nov-12	15,351.73	3,234.06	18,585.79	404,568.41	0	15,351.73		0		0		0	3,234.06		0		0		0		43,783.01		0	3,234.06		8.9438		8.9438
92	25-Dec-12	14,833.47	3,017.27	17,850.75	389,734.94	0	14,833.47		0		0		0	3,017.27		0		0		0		44,109.54		0	3,017.27		8.9496		8.9496
93	25-Jan-13	14,171.03	3,005.41	17,176.44	375,563.91	0	14,171.03		0		0		0	3,005.41		0		0		0		44,449.69		0	3,005.41		8.9552		8.9552
94	25-Feb-13	13,616.69	2,897.88	16,514.57	361,947.22	0	13,616.69		0		0		0	2,897.88		0		0		0		44,792.67		0	2,897.88		8.9606		8.9606
95	25-Mar-13	13,316.28	2,524.23	15,840.51	348,630.94	0	13,316.28		0		0		0	2,524.23		0		0		0		45,105.05		0	2,524.23		8.9666		8.9666
96	25-Apr-13	12,586.79	2,692.82	15,279.62	336,044.15	0	12,586.79		0		0		0	2,692.82		0		0		0		45,453.45		0	2,692.82		8.9698		8.9698
97	25-May-13	12,184.36	2,496.25	14,680.60	323,859.79	0	12,184.36		0		0		0	2,496.25		0		0		0		45,791.09		0	2,496.25		8.914		8.914
98	25-Jun-13	11,645.46	2,486.85	14,132.31	312,214.33	0	11,645.46		0		0		0	2,486.85		0		0		0		46,142.71		0	2,486.85		8.9173		8.9173
99	25-Jul-13	11,260.30	2,321.29	13,581.59	300,954.03	0	11,260.30		0		0		0	2,321.29		0		0		0		46,485.78		0	2,321.29		8.9219		8.9219
100	25-Aug-13	10,763.81	2,312.93	13,076.74	290,190.22	0	10,763.81		0		0		0	2,312.93		0		0		0		46,843.03		0	2,312.93		8.9249		8.9249
101	25-Sep-13	10,350.69	2,231.16	12,581.85	279,839.53	0	10,350.69		0		0		0	2,231.16		0		0		0		47,203.19		0	2,231.16		8.9287		8.9287
102	25-Oct-13	10,013.26	2,082.96	12,096.22	269,826.27	0	10,013.26		0		0		0	2,082.96		0		0		0		47,554.55		0	2,082.96		8.9321		8.9321
103	25-Nov-13	9,573.76	2,076.05	11,649.81	260,252.51	0	9,573.76		0		0		0	2,076.05		0		0		0		47,920.43		0	2,076.05		8.935		8.935
104	25-Dec-13	9,262.04	1,938.73	11,200.77	250,990.47	0	9,262.04		0		0		0	1,938.73		0		0		0		48,277.41		0	1,938.73		8.9393		8.9393
105	25-Jan-14	8,856.85	1,932.55	10,789.41	242,133.61	0	8,856.85		0		0		0	1,932.55		0		0		0		48,649.13		0	1,932.55		8.9416		8.9416
106	25-Feb-14	8,519.88	1,864.90	10,384.78	233,613.73	0	8,519.88		0		0		0	1,864.90		0		0		0		49,023.83		0	1,864.90		8.9442		8.9442
107	25-Mar-14	8,343.64	1,625.74	9,969.38	225,270.09	0	8,343.64		0		0		0	1,625.74		0		0		0		49,364.99		0	1,625.74		8.9474		8.9474
108	25-Apr-14	7,890.79	1,735.83	9,626.63	217,379.30	0	7,890.79		0		0		0	1,735.83		0		0		0		49,745.37		0	1,735.83		8.9484		8.9484
109	25-May-14	7,592.86	1,669.82	9,262.67	209,786.45	0	7,592.86		0		0		0	1,669.82		0		0		0		50,127.50		0	1,669.82		9.2179		9.2179
110	25-Jun-14	7,260.85	1,665.99	8,926.84	202,525.59	0	7,260.85		0		0		0	1,665.99		0		0		0		50,525.57		0	1,665.99		9.2222		9.2222
111	25-Jul-14	7,030.83	1,557.29	8,588.11	195,494.77	0	7,030.83		0		0		0	1,557.29		0		0		0		50,914.08		0	1,557.29		9.2272		9.2272
112	25-Aug-14	6,724.28	1,554.02	8,278.31	188,770.48	0	6,724.28		0		0		0	1,554.02		0		0		0		51,318.81		0	1,554.02		9.2313		9.2313
113	25-Sep-14	6,471.73	1,501.48	7,973.21	182,298.75	0	6,471.73		0		0		0	1,501.48		0		0		0		51,727.00		0	1,501.48		9.2369		9.2369
114	25-Oct-14	6,269.77	1,403.76	7,673.53	176,028.98	0	6,269.77		0		0		0	1,403.76		0		0		0		52,125.31		0	1,403.76		9.2404		9.2404

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
115	25-Nov-14	5,997.68	1,401.15	7,398.83	170,031.31	0	5,997.68		0		0		0	1,401.15		0		0		0		52,540.22		0	1,401.15		9.2436		9.2436
116	25-Dec-14	5,810.88	1,310.42	7,121.30	164,220.43	0	5,810.88		0		0		0	1,310.42		0		0		0		52,945.14		0	1,310.42		9.2483		9.2483
117	25-Jan-15	5,559.45	1,308.22	6,867.67	158,660.98	0	5,559.45		0		0		0	1,308.22		0		0		0		53,366.91		0	1,308.22		9.2511		9.2511
118	25-Feb-15	5,353.07	1,264.43	6,617.51	153,307.90	0	5,353.07		0		0		0	1,264.43		0		0		0		53,792.22		0	1,264.43		9.2548		9.2548
119	25-Mar-15	5,254.85	1,103.93	6,358.78	148,053.05	0	5,254.85		0		0		0	1,103.93		0		0		0		54,179.56		0	1,103.93		9.2581		9.2581
120	25-Apr-15	4,963.52	1,180.55	6,144.07	143,089.52	0	4,963.52		0		0		0	1,180.55		0		0		0		54,611.58		0	1,180.55		9.2599		9.2599
121	25-May-15	4,823.39	1,092.11	5,915.50	138,266.13	0	4,823.39		0		0		0	1,092.11		0		0		0		55,028.39		0	1,092.11		9.1588		9.1588
122	25-Jun-15	4,617.01	1,090.47	5,707.48	133,649.12	0	4,617.01		0		0		0	1,090.47		0		0		0		55,462.39		0	1,090.47		9.1588		9.1588
123	25-Jul-15	4,476.79	1,020.05	5,496.85	129,172.33	0	4,476.79		0		0		0	1,020.05		0		0		0		55,885.69		0	1,020.05		9.1588		9.1588
124	25-Aug-15	4,285.82	1,018.75	5,304.57	124,886.51	0	4,285.82		0		0		0	1,018.75		0		0		0		56,326.45		0	1,018.75		9.1588		9.1588
125	25-Sep-15	4,129.82	984.95	5,114.76	120,756.69	0	4,129.82		0		0		0	984.95		0		0		0		56,770.68		0	984.95		9.1588		9.1588
126	25-Oct-15	4,005.28	921.66	4,926.94	116,751.41	0	4,005.28		0		0		0	921.66		0		0		0		57,203.98		0	921.66		9.1588		9.1588
127	25-Nov-15	3,835.68	920.79	4,756.47	112,915.73	0	3,835.68		0		0		0	920.79		0		0		0		57,655.13		0	920.79		9.1588		9.1588
128	25-Dec-15	3,720.66	861.81	4,582.47	109,195.07	0	3,720.66		0		0		0	861.81		0		0		0		58,095.17		0	861.81		9.1588		9.1588
129	25-Jan-16	3,563.88	861.19	4,425.07	105,631.19	0	3,563.88		0		0		0	861.19		0		0		0		58,553.35		0	861.19		9.1588		9.1588
130	25-Feb-16	3,435.65	833.09	4,268.74	102,195.54	0	3,435.65		0		0		0	833.09		0		0		0		59,015.15		0	833.09		9.1588		9.1588
131	25-Mar-16	3,355.22	753.99	4,109.21	98,840.31	0	3,355.22		0		0		0	753.99		0		0		0		59,450.56		0	753.99		9.1588		9.1588
132	25-Apr-16	3,193.94	779.53	3,973.47	95,646.37	0	3,193.94		0		0		0	779.53		0		0		0		59,919.43		0	779.53		9.1588		9.1588
133	25-May-16	3,099.11	730	3,829.11	92,547.26	0	3,099.11		0		0		0	730		0		0		0		60,376.75		0	730		9.1588		9.1588
134	25-Jun-16	2,970.11	729.9	3,700.00	89,577.16	0	2,970.11		0		0		0	729.9		0		0		0		60,852.93		0	729.9		9.1588		9.1588
135	25-Jul-16	2,882.26	683.68	3,565.94	86,694.90	0	2,882.26		0		0		0	683.68		0		0		0		61,317.38		0	683.68		9.1588		9.1588
136	25-Aug-16	2,762.86	683.74	3,446.60	83,932.04	0	2,762.86		0		0		0	683.74		0		0		0		61,800.97		0	683.74		9.1588		9.1588
137	25-Sep-16	2,664.99	661.95	3,326.94	81,267.05	0	2,664.99		0		0		0	661.95		0		0		0		62,288.38		0	661.95		9.1588		9.1588
138	25-Oct-16	2,586.96	620.26	3,207.22	78,680.08	0	2,586.96		0		0		0	620.26		0		0		0		62,763.79		0	620.26		9.1588		9.1588
139	25-Nov-16	2,480.22	620.53	3,100.75	76,199.87	0	2,480.22		0		0		0	620.53		0		0		0		63,258.79		0	620.53		9.1588		9.1588
140	25-Dec-16	2,408.09	581.58	2,989.67	73,791.78	0	2,408.09		0		0		0	581.58		0		0		0		63,741.60		0	581.58		9.1588		9.1588
141	25-Jan-17	2,308.98	581.98	2,890.95	71,482.80	0	2,308.98		0		0		0	581.98		0		0		0		64,244.32		0	581.98		9.1588		9.1588
142	25-Feb-17	2,228.05	563.77	2,791.82	69,254.75	0	2,228.05		0		0		0	563.77		0		0		0		64,750.99		0	563.77		9.1588		9.1588
143	25-Mar-17	2,192.81	493.34	2,686.14	67,061.94	0	2,192.81		0		0		0	493.34		0		0		0		65,212.25		0	493.34		9.1588		9.1588
144	25-Apr-17	2,075.35	528.9	2,604.25	64,986.59	0	2,075.35		0		0		0	528.9		0		0		0		65,726.56		0	528.9		9.1588		9.1588
145	25-May-17	2,015.98	496	2,511.98	62,970.61	0	2,015.98		0		0		0	496		0		0		0		66,228.21		0	496		9.1588		9.1588
146	25-Jun-17	1,933.62	496.63	2,430.26	61,036.99	0	1,933.62		0		0		0	496.63		0		0		0		66,750.53		0	496.63		9.1588		9.1588
147	25-Jul-17	1,878.57	465.85	2,344.43	59,158.42	0	1,878.57		0		0		0	465.85		0		0		0		67,260.00		0	465.85		9.1588		9.1588
148	25-Aug-17	1,802.16	466.57	2,268.72	57,356.26	0	1,802.16		0		0		0	466.57		0		0		0		67,790.46		0	466.57		9.1588		9.1588
149	25-Sep-17	1,740.01	452.35	2,192.36	55,616.25	0	1,740.01		0		0		0	452.35		0		0		0		68,325.10		0	452.35		9.1588		9.1588
150	25-Oct-17	1,690.67	424.48	2,115.15	53,925.58	0	1,690.67		0		0		0	424.48		0		0		0		68,846.58		0	424.48		9.1588		9.1588
151	25-Nov-17	1,622.50	424.16	2,046.66	52,303.08	0	1,622.50		0		0		0	425.3		0		0		1.13		69,389.25		0	424.16		9.1588		9.1344
152	25-Dec-17	1,576.52	399.19	1,975.71	50,726.56	0	1,576.52		0		0		0	399.19		0		0		0		69,918.85		0	399.19		9.1588		9.1588
153	25-Jan-18	1,513.54	395.84	1,909.38	49,213.02	0	1,513.54		0		0		0	400.07		0		0		4.23		70,468.68		0	395.84		9.1588		9.062
154	25-Feb-18	1,463.00	382.57	1,845.56	47,750.02	0	1,463.00		0		0		0	388.13		0		0		5.56		71,022.05		0	382.57		9.1588		9.0276
155	25-Mar-18	1,438.77	340.15	1,778.92	46,311.25	0	1,438.77		0		0		0	340.15		0		0		0		71,527.97		0	340.15		9.1588		9.1588
156	25-Apr-18	1,367.24	358.6	1,725.83	44,944.01	0	1,367.24		0		0		0	365.25		0		0		6.65		72,088.47		0	358.6		9.1588		8.9921
157	25-May-18	1,325.53	343.03	1,668.56	43,618.48	0	1,325.53		0		0		0	343.03		0		0		0		72,638.68		0	343.03		9.1588		9.1588
158	25-Jun-18	1,278.15	336.44	1,614.59	42,340.34	0	1,278.15		0		0		0	344.01		0		0		7.57		73,206.53		0	336.44		9.1588		8.9573
159	25-Jul-18	1,237.78	323.16	1,560.93	41,102.56	0	1,237.78		0		0		0	323.16		0		0		0		73,765.26		0	323.16		9.1588		9.1588
160	25-Aug-18	1,195.23	315.84	1,511.06	39,907.34	0	1,195.23		0		0		0	324.17		0		0		8.33		74,340.41		0	315.84		9.1588		8.9234
161	25-Sep-18	1,155.93	306.08	1,462.01	38,751.40	0	1,155.93		0		0		0	314.74		0		0		8.66		74,919.24		0	306.08		9.1588		8.9068
162	25-Oct-18	1,118.02	295.76	1,413.78	37,633.38	0	1,118.02		0		0		0	295.76		0		0		0		75,491.05		0	295.76		9.1588		9.1588
163	25-Nov-18	1,102.29	287.58	1,389.87	36,531.09	0	1,102.29		0		0		0	296.8		0		0		9.23		76,077.15		0	287.58		9.1588		8.8741
164	25-Dec-18	1,087.49	278.65	1,366.14	35,443.60	0	1,087.49		0		0		0	278.82		0		0		0.17		76,657.62		0	278.65		9.1588		9.1533
165	25-Jan-19	1,052.07	269.87	1,321.94	34,391.54	0	1,052.07		0		0		0	279.53		0		0		9.66		77,250.96		0	269.87		9.1588		8.8422
166	25-Feb-19	1,017.87	261.4	1,279.27	33,373.67	0	1,017.87		0		0		0	271.24		0		0		9.84		77,847.96		0	261.4		9.1588		8.8266
167	25-Mar-19	984.85	237.74	1,222.59	32,388.81	0	984.85		0		0		0	237.74		0		0		0		78,402.51		0	237.74		9.1588		9.1588
168	25-Apr-19	952.98	245.32	1,198.31	31,435.83	0	952.98		0		0		0	255.44		0		0		10.12		79,006.47		0	245.32		9.1588		8.7959
169	25-May-19	922.42	237.7	1,160.11	30,513.41	0	922.42		0		0		0	239.93		0		0		2.23		79,606.10		0	237.7		9.1588		9.0736
170	25-Jun-19	892.89	230.33	1,123.22	29,620.52	0	892.89		0		0		0	240.65		0		0		10.32		80,217.32		0	230.33		9.1588		8.766
171	25-Jul-19	864.37	223.22	1,087.59	28,756.15	0	864.37		0		0		0	226.07		0		0		2.86		80,824.69		0	223.22		9.1588		9.0431
172	25-Aug-19	836.81	216.35	1,053.16	27,919.34	0	836.81		0		0		0	226.79		0		0		10.45		81,443.22		0	216.35		9.1588		8.7369
173	25-Sep-19	810.19	209.71	1,019.89	27,109.15	0	810.19		0		0		0	220.19		0		0		10.49		82,065.43		0	209.71		9.1588		8.7226
174	25-Oct-19	784.46	203.29	987.75	26,324.69	0	784.46		0		0		0	206.91		0		0		3.61		82,684.46		0	203.29		9.1588		8.9988
175	25-Nov-19	759.6	197.09	956.69	25,565.09	0	759.6		0		0		0	207.62		0		0		10.52		83,314.04		0	197.09		9.1588		8.6946
176	25-Dec-19	735.57	191.1	926.67	24,829.53	0	735.57		0		0		0	195.12		0		0		4.02		83,940.85		0	191.1		9.1588		8.9702

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
177	25-Jan-20	712.34	185.32	897.65	24,117.19	0	712.34		0		0		0	195.82		0		0		10.51		84,577.85		0	185.32		9.1588		8.6673
178	25-Feb-20	767.05	179.72	946.77	23,350.14	0	767.05		0		0		0	190.21		0		0		10.48		85,218.61		0	179.72		9.1588		8.654
179	25-Mar-20	2,748.56	172.28	2,920.84	20,601.58	0	2,748.56		0		0		0	172.28		0		0		0		85,847.35		0	172.28		9.1588		9.1588
180	25-Apr-20	603.26	150.9	754.16	19,998.31	0	603.26		0		0		0	162.48		0		0		11.58		86,487.73		0	150.9		9.1588		8.5061
181	25-May-20	576.16	146.19	722.34	19,422.16	0	576.16		0		0		0	152.63		0		0		6.45		87,126.40		0	146.19		9.1588		8.7719
182	25-Jun-20	558.85	141.72	700.57	18,863.31	0	558.85		0		0		0	153.18		0		0		11.45		87,773.62		0	141.72		9.1588		8.474
183	25-Jul-20	541.74	137.41	679.15	18,321.57	0	541.74		0		0		0	143.97		0		0		6.56		88,419.56		0	137.41		9.1588		8.7413
184	25-Aug-20	525.27	133.23	658.51	17,796.30	0	525.27		0		0		0	144.5		0		0		11.27		89,073.80		0	133.23		9.1588		8.4448
185	25-Sep-20	509.37	129.19	638.56	17,286.93	0	509.37		0		0		0	140.35		0		0		11.16		89,731.60		0	129.19		9.1588		8.4304
186	25-Oct-20	494.02	125.28	619.31	16,792.90	0	494.02		0		0		0	131.94		0		0		6.65		90,388.57		0	125.28		9.1588		8.6968
187	25-Nov-20	479.22	121.5	600.73	16,313.68	0	479.22		0		0		0	132.44		0		0		10.94		91,053.50		0	121.5		9.1588		8.4024
188	25-Dec-20	464.92	117.84	582.76	15,848.76	0	464.92		0		0		0	124.51		0		0		6.67		91,717.90		0	117.84		9.1588		8.6682
189	25-Jan-21	451.1	114.3	565.4	15,397.66	0	451.1		0		0		0	125		0		0		10.7		92,390.05		0	114.3		9.1588		8.375
190	25-Feb-21	437.74	110.87	548.61	14,959.91	0	437.74		0		0		0	121.44		0		0		10.57		93,065.86		0	110.87		9.1588		8.3617
191	25-Mar-21	424.83	106.57	531.4	14,535.09	0	424.83		0		0		0	106.57		0		0		0		93,728.81		0	106.57		9.1588		9.1588
192	25-Apr-21	412.36	104.33	516.69	14,122.72	0	412.36		0		0		0	114.63		0		0		10.3		94,411.89		0	104.33		9.1588		8.3355
193	25-May-21	400.28	101.21	501.49	13,722.45	0	400.28		0		0		0	107.79		0		0		6.57		95,095.09		0	101.21		9.1588		8.6001
194	25-Jun-21	388.59	98.2	486.79	13,333.85	0	388.59		0		0		0	108.23		0		0		10.03		95,785.61		0	98.2		9.1588		8.3101
195	25-Jul-21	377.28	95.27	472.55	12,956.57	0	377.28		0		0		0	101.77		0		0		6.5		96,476.51		0	95.27		9.1588		8.5743
196	25-Aug-21	366.33	92.44	458.77	12,590.24	0	366.33		0		0		0	102.19		0		0		9.74		97,174.59		0	92.44		9.1588		8.2854
197	25-Sep-21	355.73	89.7	445.42	12,234.51	0	355.73		0		0		0	99.3		0		0		9.6		97,876.48		0	89.7		9.1588		8.2733
198	25-Oct-21	345.46	87.04	432.5	11,889.05	0	345.46		0		0		0	93.38		0		0		6.34		98,579.12		0	87.04		9.1588		8.5368
199	25-Nov-21	335.52	84.46	419.98	11,553.53	0	335.52		0		0		0	93.77		0		0		9.31		99,288.73		0	84.46		9.1588		8.2497
200	25-Dec-21	325.89	81.96	407.85	11,227.65	0	325.89		0		0		0	88.18		0		0		6.22		99,999.30		0	81.96		9.1588		8.5128
201	25-Jan-22	316.55	79.54	396.09	10,911.09	0	316.55		0		0		0	88.55		0		0		9.01		100,716.73		0	79.54		9.1588		8.2268
202	25-Feb-22	307.51	77.19	384.7	10,603.59	0	307.51		0		0		0	86.05		0		0		8.86		101,438.12		0	77.19		9.1588		8.2156
203	25-Mar-22	298.74	74.92	373.66	10,304.85	0	298.74		0		0		0	75.53		0		0		0.62		102,155.40		0	74.92		9.1588		9.0837
204	25-Apr-22	289.91	72.71	362.62	10,014.93	0	289.91		0		0		0	81.27		0		0		8.56		102,884.75		0	72.71		9.1588		8.1938
205	25-May-22	282.19	70.57	352.76	9,732.74	0	282.19		0		0		0	76.44		0		0		5.87		103,615.60		0	70.57		9.1588		8.4558
206	25-Jun-22	274.03	68.49	342.52	9,458.71	0	274.03		0		0		0	76.76		0		0		8.27		104,353.05		0	68.49		9.1588		8.1725
207	25-Jul-22	267.06	66.48	333.54	9,191.65	0	267.06		0		0		0	72.19		0		0		5.71		105,092.21		0	66.48		9.1588		8.4343
208	25-Aug-22	258.75	64.52	323.27	8,932.91	0	258.75		0		0		0	72.49		0		0		7.97		105,837.90		0	64.52		9.1588		8.152
209	25-Sep-22	251.46	62.63	314.09	8,681.45	0	251.46		0		0		0	70.45		0		0		7.82		106,587.77		0	62.63		9.1588		8.1419
210	25-Oct-22	244.39	60.79	305.18	8,437.06	0	244.39		0		0		0	66.26		0		0		5.47		107,339.63		0	60.79		9.1588		8.4031
211	25-Nov-22	237.53	59.01	296.54	8,199.53	0	237.53		0		0		0	66.54		0		0		7.53		108,097.92		0	59.01		9.1588		8.1223
212	25-Dec-22	230.87	57.28	288.16	7,968.66	0	230.87		0		0		0	62.58		0		0		5.3		108,858.39		0	57.28		9.1588		8.3832
213	25-Jan-23	224.42	55.6	280.02	7,744.24	0	224.42		0		0		0	62.85		0		0		7.24		109,625.23		0	55.6		9.1588		8.1034
214	25-Feb-23	218.15	53.98	272.13	7,526.09	0	218.15		0		0		0	61.08		0		0		7.1		110,396.41		0	53.98		9.1588		8.0941
215	25-Mar-23	212.06	52.4	264.46	7,314.03	0	212.06		0		0		0	53.61		0		0		1.22		111,166.22		0	52.4		9.1588		8.9512
216	25-Apr-23	206.16	50.86	257.02	7,107.87	0	206.16		0		0		0	57.68		0		0		6.82		111,946.12		0	50.86		9.1588		8.076
217	25-May-23	200.35	49.38	249.72	6,907.52	0	200.35		0		0		0	54.25		0		0		4.87		112,728.66		0	49.38		9.1588		8.3361
218	25-Jun-23	194.99	47.93	242.92	6,712.54	0	194.99		0		0		0	54.48		0		0		6.54		113,517.46		0	47.93		9.1588		8.0585
219	25-Jul-23	190.11	46.53	236.64	6,522.43	0	190.11		0		0		0	51.23		0		0		4.7		114,309.06		0	46.53		9.1588		8.3183
220	25-Aug-23	184.19	45.17	229.35	6,338.24	0	184.19		0		0		0	51.44		0		0		6.27		115,106.89		0	45.17		9.1588		8.0416
221	25-Sep-23	179.09	43.85	222.94	6,159.15	0	179.09		0		0		0	49.99		0		0		6.14		115,909.29		0	43.85		9.1588		8.0333
222	25-Oct-23	174.15	42.56	216.71	5,985.00	0	174.15		0		0		0	47.01		0		0		4.45		116,714.74		0	42.56		9.1588		8.2927
223	25-Nov-23	169.34	41.32	210.66	5,815.66	0	169.34		0		0		0	47.2		0		0		5.88		117,526.39		0	41.32		9.1588		8.0172
224	25-Dec-23	164.67	40.11	204.78	5,650.99	0	164.67		0		0		0	44.39		0		0		4.28		118,341.24		0	40.11		9.1588		8.2764
225	25-Jan-24	160.14	38.94	199.08	5,490.85	0	160.14		0		0		0	44.57		0		0		5.63		119,162.28		0	38.94		9.1588		8.0017
226	25-Feb-24	155.83	37.8	193.63	5,335.02	0	155.83		0		0		0	43.3		0		0		5.51		119,988.08		0	37.8		9.1588		7.9941
227	25-Mar-24	152.96	36.69	189.65	5,182.06	0	152.96		0		0		0	39.36		0		0		2.67		120,815.95		0	36.69		9.1588		8.5374
228	25-Apr-24	147.25	35.61	182.85	5,034.82	0	147.25		0		0		0	40.87		0		0		5.26		121,651.35		0	35.61		9.1588		7.9793
229	25-May-24	143.21	34.56	177.77	4,891.61	0	143.21		0		0		0	38.43		0		0		3.86		122,490.33		0	34.56		9.1588		8.2378
230	25-Jun-24	139.28	33.55	172.83	4,752.33	0	139.28		0		0		0	38.58		0		0		5.03		123,335.48		0	33.55		9.1588		7.965
231	25-Jul-24	135.46	32.57	168.03	4,616.87	0	135.46		0		0		0	36.27		0		0		3.7		124,184.38		0	32.57		9.1588		8.2233
232	25-Aug-24	131.75	31.61	163.36	4,485.11	0	131.75		0		0		0	36.41		0		0		4.8		125,039.45		0	31.61		9.1588		7.9512
233	25-Sep-24	128.15	30.68	158.83	4,356.97	0	128.15		0		0		0	35.37		0		0		4.69		125,899.54		0	30.68		9.1588		7.9445
234	25-Oct-24	124.64	29.78	154.42	4,232.33	0	124.64		0		0		0	33.25		0		0		3.47		126,763.58		0	29.78		9.1588		8.2024
235	25-Nov-24	121.23	28.91	150.14	4,111.09	0	121.23		0		0		0	33.38		0		0		4.47		127,633.82		0	28.91		9.1588		7.9313
236	25-Dec-24	117.92	28.06	145.98	3,993.17	0	117.92		0		0		0	31.38		0		0		3.32		128,508.15		0	28.06		9.1588		8.1891
237	25-Jan-25	114.7	27.23	141.93	3,878.47	0	114.7		0		0		0	31.49		0		0		4.26		129,388.70		0	27.23		9.1588		7.9187

														Princ		Gross		Accum Gross				Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped Optimal
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Unsched Princ		Writedown		Writedown		Writedown		Accrued Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Effective Coupon
238	25-Feb-25		111.57		26.43		137.99		3,766.91		0		111.57		0		0		0		30.59		0		0		4.16		130,274.46		0		26.43		9.1588		7.9125
239	25-Mar-25		110.09		25.65		135.73		3,459.96		0		110.09		196.86		196.86		196.86		26.83		0		0		1.19		131,162.60		0		25.65		9.1588		8.7536
240	25-Apr-25		95.7		23.54		119.24		2,984.00		0		95.7		380.26		380.26		577.12		27.29		0		0		3.75		132,058.69		0		23.54		9.1588		7.9006
241	25-May-25		101.03		20.29		121.31		2,532.94		0		101.03		350.03		350.03		927.16		22.77		0		0		2.49		132,958.94		0		20.29		9.1588		8.1578
242	25-Jun-25		69.4		17.21		86.61		2,105.78		0		69.4		357.76		357.76		1,284.92		19.98		0		0		2.77		133,864.92		0		17.21		9.1588		7.8888
243	25-Jul-25		74.67		14.29		88.97		1,701.54		0		74.67		329.56		329.56		1,614.48		16.07		0		0		1.78		134,775.39		0		14.29		9.1588		8.1458
244	25-Aug-25		45.7		11.54		57.25		1,319.30		0		45.7		336.54		336.54		1,951.02		13.42		0		0		1.88		135,691.49		0		11.54		9.1588		7.8774
245	25-Sep-25		34.77		8.94		43.71		958.15		0		34.77		326.38		326.38		2,277.40		10.4		0		0		1.46		136,612.75		0		8.94		9.1588		7.8718
246	25-Oct-25		39.99		6.49		46.48		617.23		0		39.99		300.93		300.93		2,578.33		7.31		0		0		0.82		137,538.96		0		6.49		9.1588		8.1286
247	25-Nov-25		14.6		4.18		18.78		295.69		0		14.6		306.94		306.94		2,885.26		4.87		0		0		0.69		138,470.68		0		4.18		9.1588		7.861
248	25-Dec-25		17.04		2		19.04		0		0		17.04		278.65		278.65		3,163.92		2.26		0		0		0.26		139,407.65		0		2		9.1588		8.1176

FNLC 2005-1 Marketing Materials – CashflowsM10

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
Total		21,443,912.84	3,347,063.79	24,790,976.64		0	21,443,912.84		6,087.16		6,087.16			3,388,831.33		0				63,889.86				22,122.32	3,324,941.47
0	11-May-05	0	0	0	21,450,000.00	0	0		0		0		0	0		0		0		0		0		0	0		0		0
1	25-May-05	831,170.62	35,201.83	866,372.45	20,618,829.38	0	831,170.62		0		0		0	35,201.83		0		0		0		0		0	35,201.83		4.22		4.22
2	25-Jun-05	798,848.00	114,507.99	913,355.99	19,819,981.38	0	798,848.00		0		0		0	114,507.99		0		0		0		0		0	114,507.99		6.4493		6.4493
3	25-Jul-05	768,683.71	107,739.77	876,423.47	19,051,297.68	0	768,683.71		0		0		0	107,739.77		0		0		0		0		0	107,739.77		6.5231		6.5231
4	25-Aug-05	740,088.48	108,995.07	849,083.55	18,311,209.20	0	740,088.48		0		0		0	108,995.07		0		0		0		0		0	108,995.07		6.6439		6.6439
5	25-Sep-05	712,958.54	108,244.07	821,202.61	17,598,250.65	0	712,958.54		0		0		0	108,244.07		0		0		996.4		0		996.4	107,247.67		6.8648		6.8648
6	25-Oct-05	687,192.96	103,024.56	790,217.52	16,911,057.69	0	687,192.96		0		0		0	103,024.56		0		0		0		0		0	103,024.56		7.0251		7.0251
7	25-Nov-05	662,693.78	103,013.71	765,707.49	16,248,363.91	0	662,693.78		0		0		0	103,013.71		0		0		3,540.06		0		3,540.06	99,473.65		7.074		7.074
8	25-Dec-05	639,347.62	97,234.27	736,581.89	15,609,016.29	0	639,347.62		0		0		0	97,234.27		0		0		1,451.20		0		1,451.20	95,783.07		7.1811		7.1811
9	25-Jan-06	616,930.89	97,302.79	714,233.69	14,992,085.39	0	616,930.89		0		0		0	97,302.79		0		0		5,087.76		0		5,087.76	92,215.03		7.2392		7.2392
10	25-Feb-06	590,064.84	93,609.33	683,674.17	14,402,020.55	0	590,064.84		0		0		0	93,609.33		0		0		4,844.46		0		4,844.46	88,764.88		7.251		7.251
11	25-Mar-06	564,311.13	81,758.03	646,069.16	13,837,709.42	0	564,311.13		0		0		0	81,758.03		0		0		0		0		0	81,758.03		7.2988		7.2988
12	25-Apr-06	539,701.16	88,508.22	628,209.38	13,298,008.26	0	539,701.16		0		0		0	88,508.22		0		0		6,202.45		0		6,202.45	82,305.77		7.4278		7.4278
13	25-May-06	552,462.02	79,284.40	631,746.41	12,745,546.25	0	552,462.02		0		0		0	80,316.65		0		0		1,032.25		1,032.25		0	79,284.40		7.2477		7.1546
14	25-Jun-06	526,274.96	75,973.50	602,248.46	12,219,271.29	0	526,274.96		0		0		0	80,063.95		0		0		4,090.44		5,128.85		0	75,973.50		7.2949		6.9222
15	25-Jul-06	504,733.26	72,804.59	577,537.85	11,714,538.03	0	504,733.26		0		0		0	74,741.21		0		0		1,936.62		7,096.02		0	72,804.59		7.34		7.1498
16	25-Aug-06	480,794.73	69,771.52	550,566.25	11,233,743.30	0	480,794.73		0		0		0	74,512.47		0		0		4,740.95		11,879.24		0	69,771.52		7.3866		6.9166
17	25-Sep-06	459,554.49	66,868.41	526,422.90	10,774,188.81	0	459,554.49		0		0		0	71,899.26		0		0		5,030.86		16,980.81		0	66,868.41		7.4326		6.9125
18	25-Oct-06	440,799.92	64,089.66	504,889.58	10,333,388.89	0	440,799.92		0		0		0	67,146.54		0		0		3,056.88		20,138.69		0	64,089.66		7.4786		7.1381
19	25-Nov-06	419,923.71	61,429.94	481,353.64	9,913,465.18	0	419,923.71		0		0		0	66,946.47		0		0		5,516.53		25,774.95		0	61,429.94		7.5236		6.9036
20	25-Dec-06	402,799.52	58,884.12	461,683.64	9,510,665.66	0	402,799.52		0		0		0	62,501.09		0		0		3,616.98		29,545.02		0	58,884.12		7.5656		7.1278
21	25-Jan-07	383,828.67	56,458.37	440,287.04	9,126,836.99	0	383,828.67		0		0		0	62,331.29		0		0		5,872.93		35,593.34		0	56,458.37		7.6109		6.8938
22	25-Feb-07	366,972.34	54,125.45	421,097.80	8,759,864.65	0	366,972.34		0		0		0	60,159.98		0		0		6,034.52		41,838.94		0	54,125.45		7.6547		6.8869
23	25-Mar-07	357,120.50	52,416.21	409,536.71	8,402,744.14	0	357,120.50		0		0		0	52,416.21		0		0		0		42,089.29		0	52,416.21		7.6933		7.6933
24	25-Apr-07	340,401.23	55,951.47	396,352.70	8,062,342.92	0	340,401.23		0		0		0	55,951.47		0		0		0		42,369.55		0	55,951.47		7.7327		7.7327
25	25-May-07	327,835.33	51,136.08	378,971.41	7,734,507.59	0	327,835.33		0		0		0	51,136.08		0		0		0		42,638.28		0	51,136.08		7.6111		7.6111
26	25-Jun-07	312,216.78	50,881.80	363,098.58	7,422,290.81	0	312,216.78		0		0		0	50,881.80		0		0		0		42,918.78		0	50,881.80		7.6396		7.6396
27	25-Jul-07	299,831.79	47,439.57	347,271.36	7,122,459.02	0	299,831.79		0		0		0	47,439.57		0		0		0		43,193.10		0	47,439.57		7.6698		7.6698
28	25-Aug-07	285,561.68	47,212.98	332,774.66	6,836,897.34	0	285,561.68		0		0		0	47,212.98		0		0		0		43,479.41		0	47,212.98		7.6979		7.6979
29	25-Sep-07	273,807.87	45,474.31	319,282.18	6,563,089.47	0	273,807.87		0		0		0	45,474.31		0		0		0		43,768.61		0	45,474.31		7.7241		7.7241
30	25-Oct-07	263,921.85	42,400.84	306,322.69	6,299,167.62	0	263,921.85		0		0		0	42,400.84		0		0		0		44,051.38		0	42,400.84		7.7526		7.7526
31	25-Nov-07	251,336.14	42,197.67	293,533.81	6,047,831.48	0	251,336.14		0		0		0	42,197.67		0		0		0		44,346.47		0	42,197.67		7.7794		7.7794
32	25-Dec-07	241,496.63	39,337.62	280,834.25	5,806,334.84	0	241,496.63		0		0		0	39,337.62		0		0		0		44,634.92		0	39,337.62		7.8053		7.8053
33	25-Jan-08	229,995.88	39,158.71	269,154.59	5,576,338.97	0	229,995.88		0		0		0	39,158.71		0		0		0		44,935.94		0	39,158.71		7.8319		7.8319
34	25-Feb-08	220,020.72	37,733.88	257,754.60	5,356,318.24	0	220,020.72		0		0		0	37,733.88		0		0		0		45,240.02		0	37,733.88		7.8582		7.8582
35	25-Mar-08	214,764.75	34,020.57	248,785.31	5,141,553.50	0	214,764.75		0		0		0	34,020.57		0		0		0		45,527.36		0	34,020.57		7.8846		7.8846
36	25-Apr-08	207,430.62	34,998.10	242,428.72	4,934,122.87	0	207,430.62		0		0		0	34,998.10		0		0		0		45,837.26		0	34,998.10		7.9048		7.9048
37	25-May-08	199,900.34	32,116.62	232,016.96	4,734,222.54	0	199,900.34		0		0		0	32,116.62		0		0		0		46,135.62		0	32,116.62		7.8109		7.8109
38	25-Jun-08	190,461.47	31,915.20	222,376.67	4,543,761.06	0	190,461.47		0		0		0	31,915.20		0		0		0		46,446.63		0	31,915.20		7.8287		7.8287
39	25-Jul-08	183,152.64	29,714.30	212,866.94	4,360,608.43	0	183,152.64		0		0		0	29,714.30		0		0		0		46,750.38		0	29,714.30		7.8475		7.8475
40	25-Aug-08	174,510.91	29,534.33	204,045.24	4,186,097.52	0	174,510.91		0		0		0	29,534.33		0		0		0		47,067.02		0	29,534.33		7.8654		7.8654
41	25-Sep-08	166,790.28	30,674.87	197,465.15	4,019,307.23	0	166,790.28		0		0		0	30,674.87		0		0		0		47,411.91		0	30,674.87		8.5097		8.5097
42	25-Oct-08	161,767.43	28,562.54	190,329.97	3,857,539.81	0	161,767.43		0		0		0	28,562.54		0		0		0		47,748.84		0	28,562.54		8.5276		8.5276
43	25-Nov-08	154,133.25	28,379.21	182,512.46	3,703,406.56	0	154,133.25		0		0		0	28,379.21		0		0		0		48,100.12		0	28,379.21		8.5434		8.5434
44	25-Dec-08	148,301.38	26,421.95	174,723.34	3,555,105.17	0	148,301.38		0		0		0	26,421.95		0		0		0		48,443.29		0	26,421.95		8.5614		8.5614
45	25-Jan-09	141,301.93	26,259.57	167,561.50	3,413,803.24	0	141,301.93		0		0		0	26,259.57		0		0		0		48,801.11		0	26,259.57		8.5778		8.5778
46	25-Feb-09	135,301.81	25,263.77	160,565.58	3,278,501.43	0	135,301.81		0		0		0	25,263.77		0		0		0		49,162.26		0	25,263.77		8.5941		8.5941
47	25-Mar-09	131,999.62	21,956.56	153,956.19	3,146,501.81	0	131,999.62		0		0		0	21,956.56		0		0		0		49,491.51		0	21,956.56		8.6106		8.6106
48	25-Apr-09	125,303.18	23,369.60	148,672.78	3,021,198.63	0	125,303.18		0		0		0	23,369.60		0		0		0		49,859.09		0	23,369.60		8.6251		8.6251
49	25-May-09	120,780.52	21,576.14	142,356.67	2,900,418.10	0	120,780.52		0		0		0	21,576.14		0		0		0		50,215.16		0	21,576.14		8.5699		8.5699
50	25-Jun-09	115,118.05	21,439.75	136,557.79	2,785,300.06	0	115,118.05		0		0		0	21,439.75		0		0		0		50,586.35		0	21,439.75		8.5842		8.5842
51	25-Jul-09	110,825.60	19,954.59	130,780.19	2,674,474.45	0	110,825.60		0		0		0	19,954.59		0		0		0		50,948.76		0	19,954.59		8.5971		8.5971
52	25-Aug-09	105,643.59	19,824.85	125,468.44	2,568,830.86	0	105,643.59		0		0		0	19,824.85		0		0		0		51,326.43		0	19,824.85		8.6082		8.6082
53	25-Sep-09	101,482.29	19,070.96	120,553.25	2,467,348.58	0	101,482.29		0		0		0	19,070.96		0		0		0		51,707.47		0	19,070.96		8.6214		8.6214
54	25-Oct-09	98,228.76	17,751.96	115,980.72	2,369,119.82	0	98,228.76		0		0		0	17,751.96		0		0		0		52,079.50		0	17,751.96		8.6337		8.6337
55	25-Nov-09	93,653.42	17,636.45	111,289.87	2,275,466.40	0	93,653.42		0		0		0	17,636.45		0		0		0		52,467.19		0	17,636.45		8.645		8.645
56	25-Dec-09	90,196.71	16,415.59	106,612.31	2,185,269.69	0	90,196.71		0		0		0	16,415.59		0		0		0		52,845.70		0	16,415.59		8.657		8.657
57	25-Jan-10	86,002.08	16,311.66	102,313.74	2,099,267.60	0	86,002.08		0		0		0	16,311.66		0		0		0		53,240.16		0	16,311.66		8.6683		8.6683

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
58	25-Feb-10	82,418.37	15,692.49	98,110.86	2,016,849.23	0	82,418.37		0		0		0	15,692.49		0		0		0		53,638.14		0	15,692.49		8.6809		8.6809
59	25-Mar-10	80,571.03	13,634.64	94,205.67	1,936,278.21	0	80,571.03		0		0		0	13,634.64		0		0		0		54,000.75		0	13,634.64		8.6919		8.6919
60	25-Apr-10	76,259.78	14,507.12	90,766.90	1,860,018.43	0	76,259.78		0		0		0	14,507.12		0		0		0		54,405.34		0	14,507.12		8.7007		8.7007
61	25-May-10	73,394.44	13,579.22	86,973.66	1,786,623.98	0	73,394.44		0		0		0	13,579.22		0		0		0		54,802.53		0	13,579.22		8.7607		8.7607
62	25-Jun-10	69,987.15	13,496.49	83,483.63	1,716,636.84	0	69,987.15		0		0		0	13,496.49		0		0		0		55,216.52		0	13,496.49		8.7726		8.7726
63	25-Jul-10	67,434.42	12,566.07	80,000.49	1,649,202.41	0	67,434.42		0		0		0	12,566.07		0		0		0		55,620.72		0	12,566.07		8.7842		8.7842
64	25-Aug-10	64,311.31	12,489.76	76,801.08	1,584,891.10	0	64,311.31		0		0		0	12,489.76		0		0		0		56,041.94		0	12,489.76		8.7947		8.7947
65	25-Sep-10	61,670.27	12,018.14	73,688.41	1,523,220.83	0	61,670.27		0		0		0	12,018.14		0		0		0		56,466.91		0	12,018.14		8.806		8.806
66	25-Oct-10	59,465.44	11,191.87	70,657.31	1,463,755.39	0	59,465.44		0		0		0	11,191.87		0		0		0		56,881.80		0	11,191.87		8.817		8.817
67	25-Nov-10	56,718.86	11,127.56	67,846.42	1,407,036.53	0	56,718.86		0		0		0	11,127.56		0		0		0		57,314.22		0	11,127.56		8.8282		8.8282
68	25-Dec-10	54,673.98	10,364.00	65,037.98	1,352,362.55	0	54,673.98		0		0		0	10,364.00		0		0		0		57,736.38		0	10,364.00		8.839		8.839
69	25-Jan-11	52,156.36	10,303.33	62,459.70	1,300,206.19	0	52,156.36		0		0		0	10,303.33		0		0		0		58,176.26		0	10,303.33		8.8476		8.8476
70	25-Feb-11	50,017.80	9,917.95	59,935.75	1,250,188.39	0	50,017.80		0		0		0	9,917.95		0		0		0		58,620.03		0	9,917.95		8.8583		8.8583
71	25-Mar-11	48,756.98	8,622.97	57,379.94	1,201,431.41	0	48,756.98		0		0		0	8,622.97		0		0		0		59,024.35		0	8,622.97		8.868		8.868
72	25-Apr-11	46,057.97	9,182.60	55,240.57	1,155,373.44	0	46,057.97		0		0		0	9,182.60		0		0		0		59,475.48		0	9,182.60		8.8758		8.8758
73	25-May-11	44,421.25	8,552.17	52,973.42	1,110,952.20	0	44,421.25		0		0		0	8,552.17		0		0		0		59,915.72		0	8,552.17		8.8825		8.8825
74	25-Jun-11	42,387.83	8,505.41	50,893.24	1,068,564.37	0	42,387.83		0		0		0	8,505.41		0		0		0		60,374.43		0	8,505.41		8.8908		8.8908
75	25-Jul-11	40,887.25	7,924.56	48,811.82	1,027,677.12	0	40,887.25		0		0		0	7,924.56		0		0		0		60,822.18		0	7,924.56		8.8993		8.8993
76	25-Aug-11	39,019.03	7,883.53	46,902.56	988,658.09	0	39,019.03		0		0		0	7,883.53		0		0		0		61,288.76		0	7,883.53		8.9085		8.9085
77	25-Sep-11	37,449.08	7,591.27	45,040.35	951,209.00	0	37,449.08		0		0		0	7,591.27		0		0		0		61,759.35		0	7,591.27		8.9168		8.9168
78	25-Oct-11	36,148.08	7,074.30	43,222.38	915,060.92	0	36,148.08		0		0		0	7,074.30		0		0		0		62,218.67		0	7,074.30		8.9246		8.9246
79	25-Nov-11	34,503.12	7,038.69	41,541.81	880,557.81	0	34,503.12		0		0		0	7,038.69		0		0		0		62,697.26		0	7,038.69		8.9327		8.9327
80	25-Dec-11	33,297.18	6,560.96	39,858.15	847,260.62	0	33,297.18		0		0		0	6,560.96		0		0		0		63,164.41		0	6,560.96		8.9411		8.9411
81	25-Jan-12	31,786.56	6,528.04	38,314.60	815,474.06	0	31,786.56		0		0		0	6,528.04		0		0		0		63,651.08		0	6,528.04		8.9476		8.9476
82	25-Feb-12	30,512.27	6,288.61	36,800.87	784,961.79	0	30,512.27		0		0		0	6,288.61		0		0		0		64,141.93		0	6,288.61		8.9554		8.9554
83	25-Mar-12	29,620.21	5,667.39	35,287.60	755,341.58	0	29,620.21		0		0		0	5,667.39		0		0		0		64,605.04		0	5,667.39		8.9627		8.9627
84	25-Apr-12	28,128.76	5,833.67	33,962.43	727,212.82	0	28,128.76		0		0		0	5,833.67		0		0		0		65,103.99		0	5,833.67		8.9689		8.9689
85	25-May-12	27,156.49	5,442.64	32,599.13	700,056.33	0	27,156.49		0		0		0	5,442.64		0		0		0		65,591.25		0	5,442.64		8.9811		8.9811
86	25-Jun-12	25,932.05	5,417.90	31,349.95	674,124.28	0	25,932.05		0		0		0	5,417.90		0		0		0		66,098.87		0	5,417.90		8.9875		8.9875
87	25-Jul-12	25,043.01	5,053.29	30,096.30	649,081.27	0	25,043.01		0		0		0	5,053.29		0		0		0		66,594.36		0	5,053.29		8.9953		8.9953
88	25-Aug-12	23,917.19	5,030.83	28,948.02	625,164.08	0	23,917.19		0		0		0	5,030.83		0		0		0		67,110.51		0	5,030.83		9.0008		9.0008
89	25-Sep-12	22,973.79	4,848.79	27,822.58	602,190.29	0	22,973.79		0		0		0	4,848.79		0		0		0		67,631.02		0	4,848.79		9.007		9.007
90	25-Oct-12	22,197.56	4,523.25	26,720.81	579,992.73	0	22,197.56		0		0		0	4,523.25		0		0		0		68,139.02		0	4,523.25		9.0136		9.0136
91	25-Nov-12	21,203.77	4,504.33	25,708.11	558,788.96	0	21,203.77		0		0		0	4,504.33		0		0		0		68,668.20		0	4,504.33		9.0188		9.0188
92	25-Dec-12	20,487.96	4,202.37	24,690.33	538,300.99	0	20,487.96		0		0		0	4,202.37		0		0		0		69,184.62		0	4,202.37		9.0246		9.0246
93	25-Jan-13	19,572.99	4,185.83	23,758.82	518,728.01	0	19,572.99		0		0		0	4,185.83		0		0		0		69,722.60		0	4,185.83		9.0302		9.0302
94	25-Feb-13	18,807.34	4,036.04	22,843.38	499,920.67	0	18,807.34		0		0		0	4,036.04		0		0		0		70,265.09		0	4,036.04		9.0356		9.0356
95	25-Mar-13	18,392.42	3,515.62	21,908.04	481,528.25	0	18,392.42		0		0		0	3,515.62		0		0		0		70,759.22		0	3,515.62		9.0416		9.0416
96	25-Apr-13	17,384.85	3,750.42	21,135.27	464,143.40	0	17,384.85		0		0		0	3,750.42		0		0		0		71,310.33		0	3,750.42		9.0448		9.0448
97	25-May-13	16,829.01	3,476.82	20,305.83	447,314.39	0	16,829.01		0		0		0	3,476.82		0		0		0		71,844.50		0	3,476.82		8.989		8.989
98	25-Jun-13	16,084.68	3,463.72	19,548.41	431,229.71	0	16,084.68		0		0		0	3,463.72		0		0		0		72,400.82		0	3,463.72		8.9923		8.9923
99	25-Jul-13	15,552.70	3,233.11	18,785.81	415,677.00	0	15,552.70		0		0		0	3,233.11		0		0		0		72,943.64		0	3,233.11		8.9969		8.9969
100	25-Aug-13	14,866.95	3,221.46	18,088.41	400,810.06	0	14,866.95		0		0		0	3,221.46		0		0		0		73,508.95		0	3,221.46		8.9999		8.9999
101	25-Sep-13	14,296.35	3,107.55	17,403.91	386,513.70	0	14,296.35		0		0		0	3,107.55		0		0		0		74,078.88		0	3,107.55		9.0037		9.0037
102	25-Oct-13	13,830.29	2,901.14	16,731.43	372,683.41	0	13,830.29		0		0		0	2,901.14		0		0		0		74,634.91		0	2,901.14		9.0071		9.0071
103	25-Nov-13	13,223.26	2,891.51	16,114.76	359,460.16	0	13,223.26		0		0		0	2,891.51		0		0		0		75,213.97		0	2,891.51		9.01		9.01
104	25-Dec-13	12,792.71	2,700.23	15,492.94	346,667.45	0	12,792.71		0		0		0	2,700.23		0		0		0		75,778.97		0	2,700.23		9.0143		9.0143
105	25-Jan-14	12,233.06	2,691.63	14,924.69	334,434.39	0	12,233.06		0		0		0	2,691.63		0		0		0		76,367.34		0	2,691.63		9.0166		9.0166
106	25-Feb-14	11,767.64	2,597.40	14,365.03	322,666.75	0	11,767.64		0		0		0	2,597.40		0		0		0		76,960.45		0	2,597.40		9.0192		9.0192
107	25-Mar-14	11,524.21	2,264.29	13,788.50	311,142.53	0	11,524.21		0		0		0	2,264.29		0		0		0		77,500.51		0	2,264.29		9.0224		9.0224
108	25-Apr-14	10,898.74	2,417.62	13,316.37	300,243.79	0	10,898.74		0		0		0	2,417.62		0		0		0		78,102.70		0	2,417.62		9.0234		9.0234
109	25-May-14	10,487.24	2,325.11	12,812.35	289,756.55	0	10,487.24		0		0		0	2,325.11		0		0		0		78,707.54		0	2,325.11		9.2929		9.2929
110	25-Jun-14	10,028.67	2,319.77	12,348.44	279,727.88	0	10,028.67		0		0		0	2,319.77		0		0		0		79,337.67		0	2,319.77		9.2972		9.2972
111	25-Jul-14	9,710.96	2,168.40	11,879.36	270,016.92	0	9,710.96		0		0		0	2,168.40		0		0		0		79,952.68		0	2,168.40		9.3022		9.3022
112	25-Aug-14	9,287.57	2,163.85	11,451.42	260,729.35	0	9,287.57		0		0		0	2,163.85		0		0		0		80,593.40		0	2,163.85		9.3063		9.3063
113	25-Sep-14	8,938.74	2,090.68	11,029.42	251,790.61	0	8,938.74		0		0		0	2,090.68		0		0		0		81,239.64		0	2,090.68		9.3119		9.3119
114	25-Oct-14	8,659.79	1,954.61	10,614.40	243,130.82	0	8,659.79		0		0		0	1,954.61		0		0		0		81,870.29		0	1,954.61		9.3154		9.3154

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
115	25-Nov-14	8,283.98	1,950.97	10,234.94	234,846.85	0	8,283.98		0		0		0	1,950.97		0		0		0		82,527.25		0	1,950.97		9.3186		9.3186
116	25-Dec-14	8,025.97	1,824.62	9,850.60	226,820.87	0	8,025.97		0		0		0	1,824.62		0		0		0		83,168.44		0	1,824.62		9.3233		9.3233
117	25-Jan-15	7,678.70	1,821.55	9,500.26	219,142.17	0	7,678.70		0		0		0	1,821.55		0		0		0		83,836.35		0	1,821.55		9.3261		9.3261
118	25-Feb-15	7,393.65	1,760.59	9,154.24	211,748.52	0	7,393.65		0		0		0	1,760.59		0		0		0		84,509.89		0	1,760.59		9.3298		9.3298
119	25-Mar-15	7,257.99	1,537.10	8,795.09	204,490.53	0	7,257.99		0		0		0	1,537.10		0		0		0		85,123.35		0	1,537.10		9.3331		9.3331
120	25-Apr-15	6,855.61	1,643.77	8,499.38	197,634.92	0	6,855.61		0		0		0	1,643.77		0		0		0		85,807.61		0	1,643.77		9.3349		9.3349
121	25-May-15	6,662.06	1,520.77	8,182.83	190,972.86	0	6,662.06		0		0		0	1,520.77		0		0		0		86,467.88		0	1,520.77		9.2338		9.2338
122	25-Jun-15	6,377.01	1,518.49	7,895.50	184,595.85	0	6,377.01		0		0		0	1,518.49		0		0		0		87,155.42		0	1,518.49		9.2338		9.2338
123	25-Jul-15	6,183.34	1,420.43	7,603.77	178,412.52	0	6,183.34		0		0		0	1,420.43		0		0		0		87,826.06		0	1,420.43		9.2338		9.2338
124	25-Aug-15	5,919.56	1,418.62	7,338.18	172,492.95	0	5,919.56		0		0		0	1,418.62		0		0		0		88,524.40		0	1,418.62		9.2338		9.2338
125	25-Sep-15	5,704.09	1,371.55	7,075.64	166,788.86	0	5,704.09		0		0		0	1,371.55		0		0		0		89,228.28		0	1,371.55		9.2338		9.2338
126	25-Oct-15	5,532.09	1,283.41	6,815.50	161,256.77	0	5,532.09		0		0		0	1,283.41		0		0		0		89,914.88		0	1,283.41		9.2338		9.2338
127	25-Nov-15	5,297.83	1,282.21	6,580.04	155,958.94	0	5,297.83		0		0		0	1,282.21		0		0		0		90,629.82		0	1,282.21		9.2338		9.2338
128	25-Dec-15	5,138.97	1,200.08	6,339.05	150,819.98	0	5,138.97		0		0		0	1,200.08		0		0		0		91,327.20		0	1,200.08		9.2338		9.2338
129	25-Jan-16	4,922.42	1,199.22	6,121.64	145,897.56	0	4,922.42		0		0		0	1,199.22		0		0		0		92,053.38		0	1,199.22		9.2338		9.2338
130	25-Feb-16	4,745.32	1,160.08	5,905.40	141,152.24	0	4,745.32		0		0		0	1,160.08		0		0		0		92,785.32		0	1,160.08		9.2338		9.2338
131	25-Mar-16	4,634.23	1,049.94	5,684.16	136,518.01	0	4,634.23		0		0		0	1,049.94		0		0		0		93,475.49		0	1,049.94		9.2338		9.2338
132	25-Apr-16	4,411.47	1,085.50	5,496.97	132,106.55	0	4,411.47		0		0		0	1,085.50		0		0		0		94,218.75		0	1,085.50		9.2338		9.2338
133	25-May-16	4,280.48	1,016.54	5,297.02	127,826.07	0	4,280.48		0		0		0	1,016.54		0		0		0		94,943.74		0	1,016.54		9.2338		9.2338
134	25-Jun-16	4,102.30	1,016.39	5,118.69	123,723.76	0	4,102.30		0		0		0	1,016.39		0		0		0		95,698.67		0	1,016.39		9.2338		9.2338
135	25-Jul-16	3,980.97	952.03	4,933.01	119,742.79	0	3,980.97		0		0		0	952.03		0		0		0		96,435.06		0	952.03		9.2338		9.2338
136	25-Aug-16	3,816.05	952.11	4,768.17	115,926.74	0	3,816.05		0		0		0	952.11		0		0		0		97,201.84		0	952.11		9.2338		9.2338
137	25-Sep-16	3,680.88	921.77	4,602.65	112,245.86	0	3,680.88		0		0		0	921.77		0		0		0		97,974.73		0	921.77		9.2338		9.2338
138	25-Oct-16	3,573.11	863.71	4,436.82	108,672.75	0	3,573.11		0		0		0	863.71		0		0		0		98,728.63		0	863.71		9.2338		9.2338
139	25-Nov-16	3,425.67	864.09	4,289.76	105,247.08	0	3,425.67		0		0		0	864.09		0		0		0		99,513.65		0	864.09		9.2338		9.2338
140	25-Dec-16	3,326.05	809.86	4,135.91	101,921.03	0	3,326.05		0		0		0	809.86		0		0		0		100,279.39		0	809.86		9.2338		9.2338
141	25-Jan-17	3,189.15	810.41	3,999.56	98,731.88	0	3,189.15		0		0		0	810.41		0		0		0		101,076.75		0	810.41		9.2338		9.2338
142	25-Feb-17	3,077.38	785.05	3,862.43	95,654.50	0	3,077.38		0		0		0	785.05		0		0		0		101,880.44		0	785.05		9.2338		9.2338
143	25-Mar-17	3,028.70	686.98	3,715.67	92,625.80	0	3,028.70		0		0		0	686.98		0		0		0		102,612.13		0	686.98		9.2338		9.2338
144	25-Apr-17	2,866.47	736.5	3,602.97	89,759.33	0	2,866.47		0		0		0	736.5		0		0		0		103,428.03		0	736.5		9.2338		9.2338
145	25-May-17	2,784.47	690.68	3,475.15	86,974.86	0	2,784.47		0		0		0	690.68		0		0		0		104,223.89		0	690.68		9.2338		9.2338
146	25-Jun-17	2,670.71	691.57	3,362.28	84,304.15	0	2,670.71		0		0		0	691.57		0		0		0		105,052.61		0	691.57		9.2338		9.2338
147	25-Jul-17	2,594.68	648.71	3,243.39	81,709.47	0	2,594.68		0		0		0	648.71		0		0		0		105,860.98		0	648.71		9.2338		9.2338
148	25-Aug-17	2,489.13	649.7	3,138.83	79,220.33	0	2,489.13		0		0		0	649.7		0		0		0		106,702.71		0	649.7		9.2338		9.2338
149	25-Sep-17	2,403.30	627.95	3,031.24	76,817.04	0	2,403.30		0		0		0	629.91		0		0		1.96		107,550.46		0	627.95		9.2338		9.205
150	25-Oct-17	2,335.15	591.09	2,926.25	74,481.88	0	2,335.15		0		0		0	591.09		0		0		0		108,378.04		0	591.09		9.2338		9.2338
151	25-Nov-17	2,241.00	585.85	2,826.85	72,240.89	0	2,241.00		0		0		0	592.23		0		0		6.38		109,236.89		0	585.85		9.2338		9.1344
152	25-Dec-17	2,177.48	555.88	2,733.36	70,063.41	0	2,177.48		0		0		0	555.88		0		0		0		110,077.45		0	555.88		9.2338		9.2338
153	25-Jan-18	2,090.50	546.73	2,637.23	67,972.91	0	2,090.50		0		0		0	557.1		0		0		10.37		110,946.79		0	546.73		9.2338		9.062
154	25-Feb-18	2,020.69	528.4	2,549.09	65,952.22	0	2,020.69		0		0		0	540.47		0		0		12.07		111,821.33		0	528.4		9.2338		9.0276
155	25-Mar-18	1,987.23	473.66	2,460.89	63,964.99	0	1,987.23		0		0		0	473.66		0		0		0		112,624.42		0	473.66		9.2338		9.2338
156	25-Apr-18	1,888.43	495.29	2,383.72	62,076.57	0	1,888.43		0		0		0	508.61		0		0		13.32		113,509.80		0	495.29		9.2338		8.9921
157	25-May-18	1,830.82	477.67	2,308.49	60,245.75	0	1,830.82		0		0		0	477.67		0		0		0		114,383.24		0	477.67		9.2338		9.2338
158	25-Jun-18	1,765.37	464.69	2,230.06	58,480.38	0	1,765.37		0		0		0	479.03		0		0		14.34		115,279.85		0	464.69		9.2338		8.9573
159	25-Jul-18	1,709.61	450	2,159.61	56,770.76	0	1,709.61		0		0		0	450		0		0		0		116,166.91		0	450		9.2338		9.2338
160	25-Aug-18	1,650.84	436.23	2,087.07	55,119.92	0	1,650.84		0		0		0	451.4		0		0		15.17		117,074.72		0	436.23		9.2338		8.9234
161	25-Sep-18	1,596.57	422.76	2,019.33	53,523.34	0	1,596.57		0		0		0	438.28		0		0		15.52		117,988.17		0	422.76		9.2338		8.9068
162	25-Oct-18	1,544.21	409.75	1,953.96	51,979.14	0	1,544.21		0		0		0	411.85		0		0		2.1		118,893.54		0	409.75		9.2338		9.1867
163	25-Nov-18	1,522.48	397.2	1,919.68	50,456.66	0	1,522.48		0		0		0	413.3		0		0		16.1		119,818.18		0	397.2		9.2338		8.8741
164	25-Dec-18	1,502.04	384.87	1,886.91	48,954.62	0	1,502.04		0		0		0	388.26		0		0		3.38		120,735.51		0	384.87		9.2338		9.1533
165	25-Jan-19	1,453.11	372.75	1,825.86	47,501.51	0	1,453.11		0		0		0	389.25		0		0		16.51		121,671.31		0	372.75		9.2338		8.8422
166	25-Feb-19	1,405.88	361.04	1,766.92	46,095.63	0	1,405.88		0		0		0	377.7		0		0		16.66		122,612.75		0	361.04		9.2338		8.8266
167	25-Mar-19	1,360.28	331.05	1,691.33	44,735.35	0	1,360.28		0		0		0	331.05		0		0		0		123,493.34		0	331.05		9.2338		9.2338
168	25-Apr-19	1,316.26	338.84	1,655.10	43,419.09	0	1,316.26		0		0		0	355.71		0		0		16.87		124,445.58		0	338.84		9.2338		8.7959
169	25-May-19	1,274.04	328.3	1,602.34	42,145.05	0	1,274.04		0		0		0	334.1		0		0		5.8		125,392.34		0	328.3		9.2338		9.0736
170	25-Jun-19	1,233.26	318.13	1,551.39	40,911.79	0	1,233.26		0		0		0	335.11		0		0		16.98		126,355.85		0	318.13		9.2338		8.766
171	25-Jul-19	1,193.87	308.31	1,502.17	39,717.93	0	1,193.87		0		0		0	314.81		0		0		6.5		127,314.55		0	308.31		9.2338		9.0431
172	25-Aug-19	1,155.81	298.82	1,454.62	38,562.12	0	1,155.81		0		0		0	315.81		0		0		16.99		128,289.39		0	298.82		9.2338		8.7369
173	25-Sep-19	1,119.03	289.65	1,408.68	37,443.09	0	1,119.03		0		0		0	306.62		0		0		16.97		129,269.96		0	289.65		9.2338		8.7226
174	25-Oct-19	1,083.49	280.79	1,364.28	36,359.60	0	1,083.49		0		0		0	288.12		0		0		7.33		130,246.69		0	280.79		9.2338		8.9988
175	25-Nov-19	1,049.15	272.23	1,321.38	35,310.44	0	1,049.15		0		0		0	289.11		0		0		16.88		131,238.73		0	272.23		9.2338		8.6946
176	25-Dec-19	1,015.96	263.95	1,279.91	34,294.48	0	1,015.96		0		0		0	271.71		0		0		7.76		132,227.53		0	263.95		9.2338		8.9702

								Princ				Accum Gross			Interest		Accum Interest		Couponcap		Couponcap Accum		Couponcap Shortfall		Capped
Period	Date	Principal	Interest	Cash Flow	Balance	Sched Princ	Unsched Princ	Writedown		Gross Writedown		Writedown		Accrued Interest	Shortfall		Shortfall		Shortfall		Shortfall		Payback		Optimal Interest	Coupon		Effective Coupon
177	25-Jan-20	983.88	255.96	1,239.84	33,310.60	0	983.88		0		0		0	272.69		0		0		16.73		133,231.14		0	255.96		9.2338		8.6673
178	25-Feb-20	1,059.44	248.23	1,307.68	32,251.16	0	1,059.44		0		0		0	264.86		0		0		16.63		134,240.61		0	248.23		9.2338		8.654
179	25-Mar-20	3,796.31	239.89	4,036.19	28,454.85	0	3,796.31		0		0		0	239.9		0		0		0.01		135,239.12		0	239.89		9.2338		9.2336
180	25-Apr-20	833.23	208.42	1,041.65	27,621.63	0	833.23		0		0		0	226.25		0		0		17.83		136,247.54		0	208.42		9.2338		8.5061
181	25-May-20	795.78	201.91	997.7	26,825.84	0	795.78		0		0		0	212.54		0		0		10.63		137,254.13		0	201.91		9.2338		8.7719
182	25-Jun-20	771.88	195.75	967.63	26,053.96	0	771.88		0		0		0	213.3		0		0		17.55		138,273.23		0	195.75		9.2338		8.474
183	25-Jul-20	748.25	189.79	938.04	25,305.71	0	748.25		0		0		0	200.48		0		0		10.69		139,291.16		0	189.79		9.2338		8.7413
184	25-Aug-20	725.51	184.02	909.53	24,580.20	0	725.51		0		0		0	201.21		0		0		17.19		140,321.27		0	184.02		9.2338		8.4448
185	25-Sep-20	703.54	178.44	881.98	23,876.66	0	703.54		0		0		0	195.45		0		0		17		141,356.94		0	178.44		9.2338		8.4304
186	25-Oct-20	682.35	173.04	855.39	23,194.32	0	682.35		0		0		0	183.73		0		0		10.68		142,392.09		0	173.04		9.2338		8.6968
187	25-Nov-20	661.9	167.82	829.72	22,532.41	0	661.9		0		0		0	184.43		0		0		16.61		143,438.95		0	167.82		9.2338		8.4024
188	25-Dec-20	642.14	162.76	804.9	21,890.27	0	642.14		0		0		0	173.38		0		0		10.62		144,485.70		0	162.76		9.2338		8.6682
189	25-Jan-21	623.06	157.87	780.93	21,267.21	0	623.06		0		0		0	174.06		0		0		16.19		145,543.90		0	157.87		9.2338		8.375
190	25-Feb-21	604.61	153.13	757.74	20,662.60	0	604.61		0		0		0	169.1		0		0		15.97		146,607.84		0	153.13		9.2338		8.3617
191	25-Mar-21	586.77	148.4	735.17	20,075.83	0	586.77		0		0		0	148.4		0		0		0		147,660.75		0	148.4		9.2338		9.2338
192	25-Apr-21	569.55	144.1	713.65	19,506.27	0	569.55		0		0		0	159.63		0		0		15.53		148,736.16		0	144.1		9.2338		8.3355
193	25-May-21	552.86	139.8	692.66	18,953.41	0	552.86		0		0		0	150.1		0		0		10.3		149,812.42		0	139.8		9.2338		8.6001
194	25-Jun-21	536.72	135.63	672.35	18,416.69	0	536.72		0		0		0	150.7		0		0		15.08		150,899.54		0	135.63		9.2338		8.3101
195	25-Jul-21	521.1	131.59	652.69	17,895.59	0	521.1		0		0		0	141.71		0		0		10.12		151,987.87		0	131.59		9.2338		8.5743
196	25-Aug-21	505.98	127.68	633.66	17,389.61	0	505.98		0		0		0	142.29		0		0		14.61		153,086.87		0	127.68		9.2338		8.2854
197	25-Sep-21	491.33	123.89	615.22	16,898.28	0	491.33		0		0		0	138.27		0		0		14.38		154,191.88		0	123.89		9.2338		8.2733
198	25-Oct-21	477.15	120.21	597.36	16,421.13	0	477.15		0		0		0	130.03		0		0		9.81		155,298.62		0	120.21		9.2338		8.5368
199	25-Nov-21	463.42	116.65	580.07	15,957.71	0	463.42		0		0		0	130.57		0		0		13.92		156,415.77		0	116.65		9.2338		8.2497
200	25-Dec-21	450.11	113.2	563.32	15,507.60	0	450.11		0		0		0	122.79		0		0		9.59		157,534.97		0	113.2		9.2338		8.5128
201	25-Jan-22	437.22	109.86	547.08	15,070.38	0	437.22		0		0		0	123.31		0		0		13.45		158,664.43		0	109.86		9.2338		8.2268
202	25-Feb-22	424.73	106.62	531.35	14,645.65	0	424.73		0		0		0	119.83		0		0		13.21		159,800.12		0	106.62		9.2338		8.2156
203	25-Mar-22	412.62	103.47	516.09	14,233.03	0	412.62		0		0		0	105.18		0		0		1.71		160,930.83		0	103.47		9.2338		9.0837
204	25-Apr-22	400.42	100.42	500.85	13,832.60	0	400.42		0		0		0	113.17		0		0		12.75		162,079.07		0	100.42		9.2338		8.1938
205	25-May-22	389.76	97.47	487.24	13,442.84	0	389.76		0		0		0	106.44		0		0		8.97		163,230.13		0	97.47		9.2338		8.4558
206	25-Jun-22	378.49	94.6	473.09	13,064.35	0	378.49		0		0		0	106.89		0		0		12.28		164,391.14		0	94.6		9.2338		8.1725
207	25-Jul-22	368.86	91.82	460.69	12,695.49	0	368.86		0		0		0	100.53		0		0		8.7		165,555.27		0	91.82		9.2338		8.4343
208	25-Aug-22	357.38	89.12	446.5	12,338.11	0	357.38		0		0		0	100.95		0		0		11.83		166,729.26		0	89.12		9.2338		8.152
209	25-Sep-22	347.31	86.5	433.82	11,990.80	0	347.31		0		0		0	98.1		0		0		11.6		167,909.82		0	86.5		9.2338		8.1419
210	25-Oct-22	337.55	83.97	421.52	11,653.25	0	337.55		0		0		0	92.27		0		0		8.3		169,093.93		0	83.97		9.2338		8.4031
211	25-Nov-22	328.08	81.51	409.58	11,325.18	0	328.08		0		0		0	92.66		0		0		11.15		170,287.76		0	81.51		9.2338		8.1223
212	25-Dec-22	318.88	79.12	398	11,006.29	0	318.88		0		0		0	87.15		0		0		8.03		171,485.42		0	79.12		9.2338		8.3832
213	25-Jan-23	309.96	76.8	386.76	10,696.33	0	309.96		0		0		0	87.51		0		0		10.71		172,692.74		0	76.8		9.2338		8.1034
214	25-Feb-23	301.31	74.55	375.86	10,395.02	0	301.31		0		0		0	85.05		0		0		10.5		173,906.89		0	74.55		9.2338		8.0941
215	25-Mar-23	292.9	72.37	365.27	10,102.12	0	292.9		0		0		0	74.66		0		0		2.28		175,119.93		0	72.37		9.2338		8.9512
216	25-Apr-23	284.75	70.25	355	9,817.37	0	284.75		0		0		0	80.33		0		0		10.07		176,347.85		0	70.25		9.2338		8.076
217	25-May-23	276.72	68.2	344.92	9,540.65	0	276.72		0		0		0	75.54		0		0		7.34		177,580.24		0	68.2		9.2338		8.3361
218	25-Jun-23	269.32	66.21	335.52	9,271.34	0	269.32		0		0		0	75.86		0		0		9.66		178,822.17		0	66.21		9.2338		8.0585
219	25-Jul-23	262.57	64.27	326.84	9,008.77	0	262.57		0		0		0	71.34		0		0		7.07		180,068.83		0	64.27		9.2338		8.3183
220	25-Aug-23	254.4	62.38	316.78	8,754.37	0	254.4		0		0		0	71.63		0		0		9.25		181,325.00		0	62.38		9.2338		8.0416
221	25-Sep-23	247.36	60.56	307.92	8,507.00	0	247.36		0		0		0	69.61		0		0		9.05		182,588.38		0	60.56		9.2338		8.0333
222	25-Oct-23	240.53	58.79	299.32	8,266.47	0	240.53		0		0		0	65.46		0		0		6.67		183,856.85		0	58.79		9.2338		8.2927
223	25-Nov-23	233.89	57.07	290.96	8,032.58	0	233.89		0		0		0	65.73		0		0		8.66		185,134.80		0	57.07		9.2338		8.0172
224	25-Dec-23	227.44	55.4	282.84	7,805.14	0	227.44		0		0		0	61.81		0		0		6.41		186,418.08		0	55.4		9.2338		8.2764
225	25-Jan-24	221.18	53.78	274.96	7,583.95	0	221.18		0		0		0	62.06		0		0		8.28		187,710.84		0	53.78		9.2338		8.0017
226	25-Feb-24	215.24	52.21	267.44	6,999.71	0	215.24		369.01		369.01		369.01	60.3		0		0		8.1		189,011.10		0	52.21		9.2338		7.9941
227	25-Mar-24	211.26	48.14	259.4	6,293.54	0	211.26		494.9		494.9		863.92	52.07		0		0		3.93		190,314.93		0	48.14		9.2338		8.5374
228	25-Apr-24	176.47	43.24	219.72	5,568.33	0	176.47		548.73		548.73		1,412.65	50.04		0		0		6.8		191,629.39		0	43.24		9.2338		7.9793
229	25-May-24	185.14	38.23	223.37	4,880.04	0	185.14		503.15		503.15		1,915.80	42.85		0		0		4.62		192,949.52		0	38.23		9.2338		8.2378
230	25-Jun-24	136.44	33.47	169.91	4,227.18	0	136.44		516.41		516.41		2,432.21	38.8		0		0		5.33		194,278.24		0	33.47		9.2338		7.965
231	25-Jul-24	145.06	28.97	174.03	3,608.33	0	145.06		473.79		473.79		2,906.00	32.53		0		0		3.56		195,613.14		0	28.97		9.2338		8.2233
232	25-Aug-24	100.3	24.71	125	3,022.11	0	100.3		485.92		485.92		3,391.92	28.69		0		0		3.99		196,956.46		0	24.71		9.2338		7.9512
233	25-Sep-24	83.59	20.67	104.27	2,467.18	0	83.59		471.33		471.33		3,863.26	24.03		0		0		3.36		198,307.20		0	20.67		9.2338		7.9445
234	25-Oct-24	92.12	16.86	108.98	1,942.28	0	92.12		432.79		432.79		4,296.04	18.98		0		0		2.12		199,664.83		0	16.86		9.2338		8.2024
235	25-Nov-24	52.72	13.27	65.98	1,446.16	0	52.72		443.4		443.4		4,739.44	15.44		0		0		2.18		201,030.67		0	13.27		9.2338		7.9313
236	25-Dec-24	61.17	9.87	71.04	977.65	0	61.17		407.34		407.34		5,146.78	11.13		0		0		1.26		202,403.82		0	9.87		9.2338		8.1891
237	25-Jan-25	25.01	6.67	31.67	535.6	0	25.01		417.05		417.05		5,563.83	7.77		0		0		1.11		203,785.09		0	6.67		9.2338		7.9187
238	25-Feb-25	12.27	3.65	15.92	118.9	0	12.27		404.42		404.42		5,968.25	4.26		0		0		0.61		205,174.20		0	3.65		9.2338		7.9125
239	25-Mar-25	0	0.81	0.81	0	0	0		118.9		118.9		6,087.16	0.85		0		0		0.04		206,571.15		0	0.81		9.2338		8.7536

FNLC 2005-1 Marketing Materials - CashflowsM11

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash						Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Sched Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total				13,674,760.12		2,146,985.32		15,821,745.44				0		13,674,760.12		5,239.88		5,239.88				2,176,666.33		0				46,705.50				17,024.48		2,129,960.84
	0	11-May-05		0		0		0		13,680,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
	1	25-May-05		530,089.23		22,716.40		552,805.63		13,149,910.77		0		530,089.23		0		0		0		22,716.40		0		0		0		0		0		22,716.40		4.27		4.27
	2	25-Jun-05		509,475.09		73,595.05		583,070.13		12,640,435.68		0		509,475.09		0		0		0		73,595.05		0		0		0		0		0		73,595.05		6.4993		6.4993
	3	25-Jul-05		490,237.44		69,239.04		559,476.48		12,150,198.24		0		490,237.44		0		0		0		69,239.04		0		0		0		0		0		69,239.04		6.5731		6.5731
	4	25-Aug-05		472,000.49		70,036.07		542,036.56		11,678,197.75		0		472,000.49		0		0		0		70,036.07		0		0		0		0		0		70,036.07		6.6939		6.6939
	5	25-Sep-05		454,698.03		69,536.79		524,234.83		11,223,499.72		0		454,698.03		0		0		0		69,536.79		0		0		1,138.28		0		1,138.28		68,398.52		6.9148		6.9148
	6	25-Oct-05		438,265.72		66,172.82		504,438.54		10,785,234.00		0		438,265.72		0		0		0		66,172.82		0		0		296.5		0		296.5		65,876.32		7.0751		7.0751
	7	25-Nov-05		422,641.07		66,162.62		488,803.69		10,362,592.93		0		422,641.07		0		0		0		66,162.62		0		0		2,722.08		0		2,722.08		63,440.54		7.124		7.124
	8	25-Dec-05		407,751.77		62,444.12		470,195.89		9,954,841.16		0		407,751.77		0		0		0		62,444.12		0		0		1,357.30		0		1,357.30		61,086.82		7.2311		7.2311
	9	25-Jan-06		393,455.23		62,484.66		455,939.88		9,561,385.93		0		393,455.23		0		0		0		62,484.66		0		0		3,673.39		0		3,673.39		58,811.26		7.2892		7.2892
	10	25-Feb-06		376,321.07		60,112.17		436,433.24		9,185,064.86		0		376,321.07		0		0		0		60,112.17		0		0		3,501.28		0		3,501.28		56,610.89		7.301		7.301
	11	25-Mar-06		359,896.33		52,499.38		412,395.71		8,825,168.53		0		359,896.33		0		0		0		52,499.38		0		0		0		0		0		52,499.38		7.3488		7.3488
	12	25-Apr-06		344,201.02		56,827.17		401,028.19		8,480,967.51		0		344,201.02		0		0		0		56,827.17		0		0		4,335.66		0		4,335.66		52,491.51		7.4778		7.4778
	13	25-May-06		352,339.41		50,564.59		402,904.01		8,128,628.10		0		352,339.41		0		0		0		51,576.30		0		0		1,011.70		1,011.70		0		50,564.59		7.2977		7.1546
	14	25-Jun-06		335,638.30		48,453.03		384,091.33		7,792,989.80		0		335,638.30		0		0		0		51,411.74		0		0		2,958.71		3,976.45		0		48,453.03		7.3449		6.9222
	15	25-Jul-06		321,899.81		46,432.02		368,331.83		7,471,089.99		0		321,899.81		0		0		0		47,991.83		0		0		1,559.81		5,559.95		0		46,432.02		7.39		7.1498
	16	25-Aug-06		306,632.72		44,497.64		351,130.36		7,164,457.27		0		306,632.72		0		0		0		47,842.91		0		0		3,345.27		8,938.34		0		44,497.64		7.4366		6.9166
	17	25-Sep-06		293,086.50		42,646.15		335,732.65		6,871,370.77		0		293,086.50		0		0		0		46,163.11		0		0		3,516.96		12,508.50		0		42,646.15		7.4826		6.9125
	18	25-Oct-06		281,125.54		40,873.97		321,999.51		6,590,245.22		0		281,125.54		0		0		0		43,109.83		0		0		2,235.87		14,818.78		0		40,873.97		7.5286		7.1381
	19	25-Nov-06		267,811.48		39,177.69		306,989.18		6,322,433.74		0		267,811.48		0		0		0		42,979.68		0		0		3,801.98		18,708.85		0		39,177.69		7.5736		6.9036
	20	25-Dec-06		256,890.32		37,554.07		294,444.39		6,065,543.41		0		256,890.32		0		0		0		40,124.27		0		0		2,570.21		21,390.19		0		37,554.07		7.6156		7.1278
	21	25-Jan-07		244,791.43		36,007.01		280,798.45		5,820,751.98		0		244,791.43		0		0		0		40,013.70		0		0		4,006.69		25,523.85		0		36,007.01		7.6609		6.8938
	22	25-Feb-07		234,041.10		34,519.17		268,560.27		5,586,710.88		0		234,041.10		0		0		0		38,618.38		0		0		4,099.21		29,774.42		0		34,519.17		7.7047		6.8869
	23	25-Mar-07		227,757.97		33,646.34		261,404.31		5,358,952.91		0		227,757.97		0		0		0		33,646.34		0		0		0		29,953.74		0		33,646.34		7.7433		7.7433
	24	25-Apr-07		217,095.05		35,914.47		253,009.52		5,141,857.86		0		217,095.05		0		0		0		35,914.47		0		0		0		30,154.48		0		35,914.47		7.7827		7.7827
	25	25-May-07		209,080.99		32,826.91		241,907.90		4,932,776.87		0		209,080.99		0		0		0		32,826.91		0		0		0		30,347.00		0		32,826.91		7.6611		7.6611
	26	25-Jun-07		199,120.07		32,662.88		231,782.95		4,733,656.80		0		199,120.07		0		0		0		32,662.88		0		0		0		30,547.94		0		32,662.88		7.6896		7.6896
	27	25-Jul-07		191,221.39		30,452.40		221,673.79		4,542,435.41		0		191,221.39		0		0		0		30,452.40		0		0		0		30,744.46		0		30,452.40		7.7198		7.7198
	28	25-Aug-07		182,120.46		30,306.23		212,426.69		4,360,314.95		0		182,120.46		0		0		0		30,306.23		0		0		0		30,949.59		0		30,306.23		7.7479		7.7479
	29	25-Sep-07		174,624.32		29,189.53		203,813.85		4,185,690.63		0		174,624.32		0		0		0		29,189.53		0		0		0		31,156.77		0		29,189.53		7.7741		7.7741
	30	25-Oct-07		168,319.39		27,216.06		195,535.45		4,017,371.24		0		168,319.39		0		0		0		27,216.06		0		0		0		31,359.36		0		27,216.06		7.8026		7.8026
	31	25-Nov-07		160,292.70		27,085.05		187,377.75		3,857,078.54		0		160,292.70		0		0		0		27,085.05		0		0		0		31,570.78		0		27,085.05		7.8294		7.8294
	32	25-Dec-07		154,017.43		25,248.76		179,266.19		3,703,061.10		0		154,017.43		0		0		0		25,248.76		0		0		0		31,777.45		0		25,248.76		7.8553		7.8553
	33	25-Jan-08		146,682.69		25,133.39		171,816.07		3,556,378.42		0		146,682.69		0		0		0		25,133.39		0		0		0		31,993.13		0		25,133.39		7.8819		7.8819
	34	25-Feb-08		140,320.91		24,218.36		164,539.27		3,416,057.51		0		140,320.91		0		0		0		24,218.36		0		0		0		32,211.00		0		24,218.36		7.9082		7.9082
	35	25-Mar-08		136,968.85		21,834.62		158,803.47		3,279,088.66		0		136,968.85		0		0		0		21,834.62		0		0		0		32,416.88		0		21,834.62		7.9346		7.9346
	36	25-Apr-08		132,291.42		22,461.65		154,753.07		3,146,797.25		0		132,291.42		0		0		0		22,461.65		0		0		0		32,638.94		0		22,461.65		7.9548		7.9548
	37	25-May-08		127,488.89		20,613.88		148,102.77		3,019,308.36		0		127,488.89		0		0		0		20,613.88		0		0		0		32,852.75		0		20,613.88		7.8609		7.8609
	38	25-Jun-08		121,469.13		20,484.30		141,953.44		2,897,839.22		0		121,469.13		0		0		0		20,484.30		0		0		0		33,075.63		0		20,484.30		7.8787		7.8787
	39	25-Jul-08		116,807.84		19,071.40		135,879.24		2,781,031.39		0		116,807.84		0		0		0		19,071.40		0		0		0		33,293.31		0		19,071.40		7.8975		7.8975
	40	25-Aug-08		111,296.47		18,955.62		130,252.09		2,669,734.92		0		111,296.47		0		0		0		18,955.62		0		0		0		33,520.24		0		18,955.62		7.9154		7.9154
	41	25-Sep-08		106,372.54		19,735.70		126,108.24		2,563,362.38		0		106,372.54		0		0		0		19,735.70		0		0		0		33,768.03		0		19,735.70		8.5847		8.5847
	42	25-Oct-08		103,169.16		18,376.32		121,545.48		2,460,193.22		0		103,169.16		0		0		0		18,376.32		0		0		0		34,010.11		0		18,376.32		8.6026		8.6026
	43	25-Nov-08		98,300.37		18,258.08		116,558.44		2,361,892.85		0		98,300.37		0		0		0		18,258.08		0		0		0		34,262.51		0		18,258.08		8.6184		8.6184
	44	25-Dec-08		94,581.02		16,998.54		111,579.56		2,267,311.83		0		94,581.02		0		0		0		16,998.54		0		0		0		34,509.10		0		16,998.54		8.6364		8.6364
	45	25-Jan-09		90,117.03		16,893.79		107,010.82		2,177,194.80		0		90,117.03		0		0		0		16,893.79		0		0		0		34,766.23		0		16,893.79		8.6528		8.6528
	46	25-Feb-09		86,290.39		16,252.89		102,543.27		2,090,904.41		0		86,290.39		0		0		0		16,252.89		0		0		0		35,025.76		0		16,252.89		8.6691		8.6691
	47	25-Mar-09		84,184.38		14,125.04		98,309.41		2,006,720.03		0		84,184.38		0		0		0		14,125.04		0		0		0		35,262.38		0		14,125.04		8.6856		8.6856
	48	25-Apr-09		79,913.64		15,033.85		94,947.49		1,926,806.40		0		79,913.64		0		0		0		15,033.85		0		0		0		35,526.55		0		15,033.85		8.7001		8.7001
	49	25-May-09		77,029.26		13,880.87		90,910.13		1,849,777.14		0		77,029.26		0		0		0		13,880.87		0		0		0		35,782.49		0		13,880.87		8.6449		8.6449
	50	25-Jun-09		73,417.94		13,792.92		87,210.87		1,776,359.20		0		73,417.94		0		0		0		13,792.92		0		0		0		36,049.30		0		13,792.92		8.6592		8.6592
	51	25-Jul-09		70,680.39		12,837.30		83,517.69		1,705,678.81		0		70,680.39		0		0		0		12,837.30		0		0		0		36,309.82		0		12,837.30		8.6721		8.6721
	52	25-Aug-09		67,375.49		12,753.70		80,129.19		1,638,303.32		0		67,375.49		0		0		0		12,753.70		0		0		0		36,581.32		0		12,753.70		8.6832		8.6832
	53	25-Sep-09		64,721.57		12,268.54		76,990.12		1,573,581.75		0		64,721.57		0		0		0		12,268.54		0		0		0		36,855.26		0		12,268.54		8.6964		8.6964
	54	25-Oct-09		62,646.59		11,419.88		74,066.47		1,510,935.16		0		62,646.59		0		0		0		11,419.88		0		0		0		37,122.73		0		11,419.88		8.7087		8.7087
	55	25-Nov-09		59,728.61		11,345.44		71,074.06		1,451,206.54		0		59,728.61		0		0		0		11,345.44		0		0		0		37,401.48		0		11,345.44		8.72		8.72
	56	25-Dec-09		57,524.06		10,559.95		68,084.00		1,393,682.49		0		57,524.06		0		0		0		10,559.95		0		0		0		37,673.64		0		10,559.95		8.732		8.732
	57	25-Jan-10		54,848.88		10,492.97		65,341.85		1,338,833.60		0		54,848.88		0		0		0		10,492.97		0		0		0		37,957.28		0		10,492.97		8.7433		8.7433

																				Accum						Accum				Couponcap		Couponcap		Capped
							Cash						Unsched		Princ			Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Sched Princ		Princ		Writedown			Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	58	25-Feb-10		52,563.32		10,094.54		62,657.87		1,286,270.28		0		52,563.32		0			0		0		10,094.54		0		0		0		38,243.47		0		10,094.54		8.7559		8.7559
	59	25-Mar-10		51,385.16		8,770.69		60,155.85		1,234,885.12		0		51,385.16		0			0		0		8,770.69		0		0		0		38,504.24		0		8,770.69		8.7669		8.7669
	60	25-Apr-10		48,635.61		9,331.85		57,967.45		1,186,249.51		0		48,635.61		0			0		0		9,331.85		0		0		0		38,795.21		0		9,331.85		8.7757		8.7757
	61	25-May-10		46,808.21		8,734.45		55,542.66		1,139,441.31		0		46,808.21		0			0		0		8,734.45		0		0		0		39,080.86		0		8,734.45		8.8357		8.8357
	62	25-Jun-10		44,635.16		8,681.14		53,316.30		1,094,806.15		0		44,635.16		0			0		0		8,681.14		0		0		0		39,378.61		0		8,681.14		8.8476		8.8476
	63	25-Jul-10		43,007.13		8,082.59		51,089.72		1,051,799.02		0		43,007.13		0			0		0		8,082.59		0		0		0		39,669.33		0		8,082.59		8.8592		8.8592
	64	25-Aug-10		41,015.33		8,033.43		49,048.75		1,010,783.69		0		41,015.33		0			0		0		8,033.43		0		0		0		39,972.32		0		8,033.43		8.8697		8.8697
	65	25-Sep-10		39,330.97		7,730.00		47,060.97		971,452.73		0		39,330.97		0			0		0		7,730.00		0		0		0		40,278.01		0		7,730.00		8.881		8.881
	66	25-Oct-10		37,924.81		7,198.46		45,123.28		933,527.91		0		37,924.81		0			0		0		7,198.46		0		0		0		40,576.47		0		7,198.46		8.892		8.892
	67	25-Nov-10		36,173.15		7,157.03		43,330.17		897,354.77		0		36,173.15		0			0		0		7,157.03		0		0		0		40,887.55		0		7,157.03		8.9032		8.9032
	68	25-Dec-10		34,869.00		6,665.85		41,534.85		862,485.77		0		34,869.00		0			0		0		6,665.85		0		0		0		41,191.28		0		6,665.85		8.914		8.914
	69	25-Jan-11		33,263.36		6,626.78		39,890.14		829,222.41		0		33,263.36		0			0		0		6,626.78		0		0		0		41,507.77		0		6,626.78		8.9226		8.9226
	70	25-Feb-11		31,899.46		6,378.85		38,278.31		797,322.94		0		31,899.46		0			0		0		6,378.85		0		0		0		41,827.07		0		6,378.85		8.9333		8.9333
	71	25-Mar-11		31,095.36		5,545.91		36,641.27		766,227.58		0		31,095.36		0			0		0		5,545.91		0		0		0		42,118.00		0		5,545.91		8.943		8.943
	72	25-Apr-11		29,374.03		5,905.80		35,279.83		736,853.55		0		29,374.03		0			0		0		5,905.80		0		0		0		42,442.63		0		5,905.80		8.9508		8.9508
	73	25-May-11		28,330.19		5,500.30		33,830.50		708,523.36		0		28,330.19		0			0		0		5,500.30		0		0		0		42,759.45		0		5,500.30		8.9575		8.9575
	74	25-Jun-11		27,033.36		5,470.19		32,503.55		681,490.00		0		27,033.36		0			0		0		5,470.19		0		0		0		43,089.58		0		5,470.19		8.9658		8.9658	��
	75	25-Jul-11		26,076.35		5,096.58		31,172.93		655,413.66		0		26,076.35		0			0		0		5,096.58		0		0		0		43,411.83		0		5,096.58		8.9743		8.9743
	76	25-Aug-11		24,884.86		5,070.14		29,955.01		630,528.79		0		24,884.86		0			0		0		5,070.14		0		0		0		43,747.65		0		5,070.14		8.9835		8.9835
	77	25-Sep-11		23,883.61		4,882.15		28,765.76		606,645.18		0		23,883.61		0			0		0		4,882.15		0		0		0		44,086.39		0		4,882.15		8.9918		8.9918
	78	25-Oct-11		23,053.88		4,549.64		27,603.52		583,591.30		0		23,053.88		0			0		0		4,549.64		0		0		0		44,417.02		0		4,549.64		8.9996		8.9996
	79	25-Nov-11		22,004.79		4,526.70		26,531.49		561,586.52		0		22,004.79		0			0		0		4,526.70		0		0		0		44,761.54		0		4,526.70		9.0077		9.0077
	80	25-Dec-11		21,235.69		4,219.43		25,455.12		540,350.83		0		21,235.69		0			0		0		4,219.43		0		0		0		45,097.86		0		4,219.43		9.0161		9.0161
	81	25-Jan-12		20,272.27		4,198.23		24,470.50		520,078.56		0		20,272.27		0			0		0		4,198.23		0		0		0		45,448.24		0		4,198.23		9.0226		9.0226
	82	25-Feb-12		19,459.57		4,044.22		23,503.80		500,618.99		0		19,459.57		0			0		0		4,044.22		0		0		0		45,801.66		0		4,044.22		9.0304		9.0304
	83	25-Mar-12		18,890.65		3,644.69		22,535.35		481,728.34		0		18,890.65		0			0		0		3,644.69		0		0		0		46,135.11		0		3,644.69		9.0377		9.0377
	84	25-Apr-12		17,939.46		3,751.61		21,691.07		463,788.88		0		17,939.46		0			0		0		3,751.61		0		0		0		46,494.40		0		3,751.61		9.0439		9.0439
	85	25-May-12		17,319.38		3,500.10		20,819.48		446,469.49		0		17,319.38		0			0		0		3,500.10		0		0		0		46,845.28		0		3,500.10		9.0561		9.0561
	86	25-Jun-12		16,538.48		3,484.17		20,022.65		429,931.01		0		16,538.48		0			0		0		3,484.17		0		0		0		47,210.85		0		3,484.17		9.0625		9.0625
	87	25-Jul-12		15,971.49		3,249.67		19,221.15		413,959.53		0		15,971.49		0			0		0		3,249.67		0		0		0		47,567.70		0		3,249.67		9.0703		9.0703
	88	25-Aug-12		15,253.48		3,235.21		18,488.69		398,706.04		0		15,253.48		0	��		0		0		3,235.21		0		0		0		47,939.46		0		3,235.21		9.0758		9.0758
	89	25-Sep-12		14,651.82		3,118.12		17,769.94		384,054.23		0		14,651.82		0			0		0		3,118.12		0		0		0		48,314.37		0		3,118.12		9.082		9.082
	90	25-Oct-12		14,156.77		2,908.76		17,065.53		369,897.46		0		14,156.77		0			0		0		2,908.76		0		0		0		48,680.30		0		2,908.76		9.0886		9.0886
	91	25-Nov-12		13,522.97		2,896.58		16,419.55		356,374.49		0		13,522.97		0			0		0		2,896.58		0		0		0		49,061.50		0		2,896.58		9.0938		9.0938
	92	25-Dec-12		13,066.45		2,702.39		15,768.84		343,308.05		0		13,066.45		0			0		0		2,702.39		0		0		0		49,433.53		0		2,702.39		9.0996		9.0996
	93	25-Jan-13		12,482.91		2,691.74		15,174.65		330,825.13		0		12,482.91		0			0		0		2,691.74		0		0		0		49,821.12		0		2,691.74		9.1052		9.1052
	94	25-Feb-13		11,994.61		2,595.40		14,590.01		318,830.52		0		11,994.61		0			0		0		2,595.40		0		0		0		50,211.98		0		2,595.40		9.1106		9.1106
	95	25-Mar-13		11,729.99		2,260.73		13,990.72		307,100.54		0		11,729.99		0			0		0		2,260.73		0		0		0		50,568.02		0		2,260.73		9.1166		9.1166
	96	25-Apr-13		11,087.40		2,411.71		13,499.11		296,013.13		0		11,087.40		0			0		0		2,411.71		0		0		0		50,965.14		0		2,411.71		9.1198		9.1198
	97	25-May-13		10,732.90		2,235.89		12,968.79		285,280.23		0		10,732.90		0			0		0		2,235.89		0		0		0		51,350.09		0		2,235.89		9.064		9.064
	98	25-Jun-13		10,258.20		2,227.45		12,485.66		275,022.02		0		10,258.20		0			0		0		2,227.45		0		0		0		51,751.03		0		2,227.45		9.0673		9.0673
	99	25-Jul-13		9,918.93		2,079.14		11,998.07		265,103.10		0		9,918.93		0			0		0		2,079.14		0		0		0		52,142.27		0		2,079.14		9.0719		9.0719
	100	25-Aug-13		9,481.58		2,071.65		11,553.22		255,621.52		0		9,481.58		0			0		0		2,071.65		0		0		0		52,549.73		0		2,071.65		9.0749		9.0749
	101	25-Sep-13		9,117.68		1,998.39		11,116.07		246,503.84		0		9,117.68		0			0		0		1,998.39		0		0		0		52,960.55		0		1,998.39		9.0787		9.0787
	102	25-Oct-13		8,820.44		1,865.64		10,686.08		237,683.41		0		8,820.44		0			0		0		1,865.64		0		0		0		53,361.38		0		1,865.64		9.0821		9.0821
	103	25-Nov-13		8,433.29		1,859.44		10,292.74		229,250.11		0		8,433.29		0			0		0		1,859.44		0		0		0		53,778.84		0		1,859.44		9.085		9.085
	104	25-Dec-13		8,158.71		1,736.44		9,895.14		221,091.41		0		8,158.71		0			0		0		1,736.44		0		0		0		54,186.18		0		1,736.44		9.0893		9.0893
	105	25-Jan-14		7,801.79		1,730.90		9,532.68		213,289.62		0		7,801.79		0			0		0		1,730.90		0		0		0		54,610.40		0		1,730.90		9.0916		9.0916
	106	25-Feb-14		7,504.96		1,670.30		9,175.25		205,784.67		0		7,504.96		0			0		0		1,670.30		0		0		0		55,038.06		0		1,670.30		9.0942		9.0942
	107	25-Mar-14		7,349.71		1,456.08		8,805.79		198,434.96		0		7,349.71		0			0		0		1,456.08		0		0		0		55,427.49		0		1,456.08		9.0974		9.0974
	108	25-Apr-14		6,950.81		1,554.68		8,505.49		191,484.15		0		6,950.81		0			0		0		1,554.68		0		0		0		55,861.75		0		1,554.68		9.0984		9.0984
	109	25-May-14		6,688.36		1,494.84		8,183.20		184,795.79		0		6,688.36		0			0		0		1,494.84		0		0		0		56,297.84		0		1,494.84		9.3679		9.3679
	110	25-Jun-14		6,395.91		1,491.40		7,887.30		178,399.88		0		6,395.91		0			0		0		1,491.40		0		0		0		56,752.20		0		1,491.40		9.3722		9.3722
	111	25-Jul-14		6,193.28		1,394.08		7,587.36		172,206.60		0		6,193.28		0			0		0		1,394.08		0		0		0		57,195.68		0		1,394.08		9.3772		9.3772
	112	25-Aug-14		5,923.26		1,391.14		7,314.40		166,283.34		0		5,923.26		0			0		0		1,391.14		0		0		0		57,657.72		0		1,391.14		9.3813		9.3813
	113	25-Sep-14		5,700.79		1,344.10		7,044.89		160,582.55		0		5,700.79		0			0		0		1,344.10		0		0		0		58,123.78		0		1,344.10		9.3869		9.3869
	114	25-Oct-14		5,522.89		1,256.61		6,779.50		155,059.66		0		5,522.89		0			0		0		1,256.61		0		0		0		58,578.62		0		1,256.61		9.3904		9.3904

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash						Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Sched Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	115	25-Nov-14		5,283.21		1,254.27		6,537.47		149,776.45		0		5,283.21		0		0		0		1,254.27		0		0		0		59,052.46		0		1,254.27		9.3936		9.3936
	116	25-Dec-14		5,118.66		1,173.04		6,291.70		144,657.79		0		5,118.66		0		0		0		1,173.04		0		0		0		59,514.95		0		1,173.04		9.3983		9.3983
	117	25-Jan-15		4,897.19		1,171.06		6,068.25		139,760.60		0		4,897.19		0		0		0		1,171.06		0		0		0		59,996.75		0		1,171.06		9.4011		9.4011
	118	25-Feb-15		4,715.39		1,131.86		5,847.26		135,045.21		0		4,715.39		0		0		0		1,131.86		0		0		0		60,482.64		0		1,131.86		9.4048		9.4048
	119	25-Mar-15		4,628.87		988.18		5,617.05		130,416.34		0		4,628.87		0		0		0		988.18		0		0		0		60,925.21		0		988.18		9.4081		9.4081
	120	25-Apr-15		4,372.25		1,056.76		5,429.01		126,044.09		0		4,372.25		0		0		0		1,056.76		0		0		0		61,418.89		0		1,056.76		9.4099		9.4099
	121	25-May-15		4,248.81		977.77		5,226.58		121,795.28		0		4,248.81		0		0		0		977.77		0		0		0		61,895.33		0		977.77		9.3088		9.3088
	122	25-Jun-15		4,067.01		976.3		5,043.31		117,728.26		0		4,067.01		0		0		0		976.3		0		0		0		62,391.48		0		976.3		9.3088		9.3088
	123	25-Jul-15		3,943.50		913.26		4,856.76		113,784.77		0		3,943.50		0		0		0		913.26		0		0		0		62,875.47		0		913.26		9.3088		9.3088
	124	25-Aug-15		3,775.27		912.09		4,687.36		110,009.49		0		3,775.27		0		0		0		912.09		0		0		0		63,379.48		0		912.09		9.3088		9.3088
	125	25-Sep-15		3,637.85		881.83		4,519.68		106,371.64		0		3,637.85		0		0		0		881.83		0		0		0		63,887.52		0		881.83		9.3088		9.3088
	126	25-Oct-15		3,528.16		825.16		4,353.32		102,843.48		0		3,528.16		0		0		0		825.16		0		0		0		64,383.12		0		825.16		9.3088		9.3088
	127	25-Nov-15		3,378.76		824.38		4,203.14		99,464.73		0		3,378.76		0		0		0		824.38		0		0		0		64,899.21		0		824.38		9.3088		9.3088
	128	25-Dec-15		3,277.44		771.58		4,049.02		96,187.29		0		3,277.44		0		0		0		771.58		0		0		0		65,402.65		0		771.58		9.3088		9.3088
	129	25-Jan-16		3,139.33		771.03		3,910.36		93,047.95		0		3,139.33		0		0		0		771.03		0		0		0		65,926.91		0		771.03		9.3088		9.3088
	130	25-Feb-16		3,026.38		745.86		3,772.25		90,021.57		0		3,026.38		0		0		0		745.86		0		0		0		66,455.38		0		745.86		9.3088		9.3088
	131	25-Mar-16		2,955.53		675.05		3,630.58		87,066.03		0		2,955.53		0		0		0		675.05		0		0		0		66,953.71		0		675.05		9.3088		9.3088
	132	25-Apr-16		2,813.47		697.91		3,511.38		84,252.57		0		2,813.47		0		0		0		697.91		0		0		0		67,490.41		0		697.91		9.3088		9.3088
	133	25-May-16		2,729.93		653.58		3,383.50		81,522.64		0		2,729.93		0		0		0		653.58		0		0		0		68,013.95		0		653.58		9.3088		9.3088
	134	25-Jun-16		2,616.29		653.48		3,269.77		78,906.34		0		2,616.29		0		0		0		653.48		0		0		0		68,559.14		0		653.48		9.3088		9.3088
	135	25-Jul-16		2,538.91		612.1		3,151.02		76,367.43		0		2,538.91		0		0		0		612.1		0		0		0		69,090.98		0		612.1		9.3088		9.3088
	136	25-Aug-16		2,433.73		612.15		3,045.89		73,933.70		0		2,433.73		0		0		0		612.15		0		0		0		69,644.81		0		612.15		9.3088		9.3088
	137	25-Sep-16		2,347.53		592.65		2,940.17		71,586.17		0		2,347.53		0		0		0		592.65		0		0		0		70,203.07		0		592.65		9.3088		9.3088
	138	25-Oct-16		2,278.79		555.32		2,834.11		69,307.38		0		2,278.79		0		0		0		555.32		0		0		0		70,747.66		0		555.32		9.3088		9.3088
	139	25-Nov-16		2,184.76		555.56		2,740.33		67,122.61		0		2,184.76		0		0		0		555.56		0		0		0		71,314.77		0		555.56		9.3088		9.3088
	140	25-Dec-16		2,121.23		520.69		2,641.92		65,001.38		0		2,121.23		0		0		0		520.69		0		0		0		71,867.98		0		520.69		9.3088		9.3088
	141	25-Jan-17		2,033.92		521.05		2,554.97		62,967.46		0		2,033.92		0		0		0		521.05		0		0		0		72,444.07		0		521.05		9.3088		9.3088
	142	25-Feb-17		1,962.64		504.74		2,467.38		61,004.83		0		1,962.64		0		0		0		504.74		0		0		0		73,024.78		0		504.74		9.3088		9.3088
	143	25-Mar-17		1,931.59		441.69		2,373.27		59,073.24		0		1,931.59		0		0		0		441.69		0		0		0		73,553.49		0		441.69		9.3088		9.3088
	144	25-Apr-17		1,828.13		473.53		2,301.65		57,245.11		0		1,828.13		0		0		0		473.53		0		0		0		74,143.09		0		473.53		9.3088		9.3088
	145	25-May-17		1,775.83		444.07		2,219.90		55,469.28		0		1,775.83		0		0		0		444.07		0		0		0		74,718.24		0		444.07		9.3088		9.3088
	146	25-Jun-17		1,703.28		444.64		2,147.92		53,766.00		0		1,703.28		0		0		0		444.64		0		0		0		75,317.17		0		444.64		9.3088		9.3088
	147	25-Jul-17		1,654.79		417.08		2,071.87		52,111.21		0		1,654.79		0		0		0		417.08		0		0		0		75,901.43		0		417.08		9.3088		9.3088
	148	25-Aug-17		1,587.48		414.66		2,002.14		50,523.74		0		1,587.48		0		0		0		417.72		0		0		3.06		76,508.46		0		414.66		9.3088		9.2406
	149	25-Sep-17		1,532.73		400.48		1,933.21		48,991.01		0		1,532.73		0		0		0		404.99		0		0		4.51		77,119.42		0		400.48		9.3088		9.205
	150	25-Oct-17		1,489.27		380.04		1,869.31		47,501.73		0		1,489.27		0		0		0		380.04		0		0		0		77,717.66		0		380.04		9.3088		9.3088
	151	25-Nov-17		1,429.22		373.63		1,802.86		46,072.51		0		1,429.22		0		0		0		380.77		0		0		7.13		78,336.10		0		373.63		9.3088		9.1344
	152	25-Dec-17		1,388.72		357.4		1,746.12		44,683.79		0		1,388.72		0		0		0		357.4		0		0		0		78,943.78		0		357.4		9.3088		9.3088
	153	25-Jan-18		1,333.24		348.68		1,681.93		43,350.55		0		1,333.24		0		0		0		358.18		0		0		9.5		79,569.30		0		348.68		9.3088		9.062
	154	25-Feb-18		1,288.72		337		1,625.71		42,061.84		0		1,288.72		0		0		0		347.49		0		0		10.5		80,198.35		0		337		9.3088		9.0276
	155	25-Mar-18		1,267.38		304.54		1,571.91		40,794.46		0		1,267.38		0		0		0		304.54		0		0		0		80,779.00		0		304.54		9.3088		9.3088
	156	25-Apr-18		1,204.37		315.88		1,520.24		39,590.09		0		1,204.37		0		0		0		327		0		0		11.13		81,415.62		0		315.88		9.3088		8.9921
	157	25-May-18		1,167.63		305.96		1,473.59		38,422.46		0		1,167.63		0		0		0		307.11		0		0		1.16		82,045.96		0		305.96		9.3088		9.2738
	158	25-Jun-18		1,125.89		296.36		1,422.25		37,296.58		0		1,125.89		0		0		0		307.99		0		0		11.63		82,690.43		0		296.36		9.3088		8.9573
	159	25-Jul-18		1,090.33		287.13		1,377.46		36,206.25		0		1,090.33		0		0		0		289.32		0		0		2.19		83,329.22		0		287.13		9.3088		9.2383
	160	25-Aug-18		1,052.85		278.21		1,331.06		35,153.40		0		1,052.85		0		0		0		290.23		0		0		12.01		83,981.55		0		278.21		9.3088		8.9234
	161	25-Sep-18		1,018.23		269.62		1,287.85		34,135.17		0		1,018.23		0		0		0		281.79		0		0		12.17		84,637.83		0		269.62		9.3088		8.9068
	162	25-Oct-18		984.84		261.32		1,246.16		33,150.33		0		984.84		0		0		0		264.8		0		0		3.47		85,289.26		0		261.32		9.3088		9.1867
	163	25-Nov-18		970.98		253.32		1,224.30		32,179.35		0		970.98		0		0		0		265.73		0		0		12.41		85,953.41		0		253.32		9.3088		8.8741
	164	25-Dec-18		957.94		245.46		1,203.40		31,221.41		0		957.94		0		0		0		249.63		0		0		4.17		86,613.22		0		245.46		9.3088		9.1533
	165	25-Jan-19		926.74		237.72		1,164.46		30,294.67		0		926.74		0		0		0		250.27		0		0		12.54		87,285.24		0		237.72		9.3088		8.8422
	166	25-Feb-19		896.62		230.26		1,126.88		29,398.05		0		896.62		0		0		0		242.84		0		0		12.58		87,961.25		0		230.26		9.3088		8.8266
	167	25-Mar-19		867.53		212.85		1,080.38		28,530.52		0		867.53		0		0		0		212.85		0		0		0		88,598.11		0		212.85		9.3088		9.3088
	168	25-Apr-19		839.46		216.1		1,055.56		27,691.06		0		839.46		0		0		0		228.7		0		0		12.6		89,281.77		0		216.1		9.3088		8.7959
	169	25-May-19		812.53		209.38		1,021.91		26,878.52		0		812.53		0		0		0		214.81		0		0		5.43		89,962.29		0		209.38		9.3088		9.0736

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash						Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Sched Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	170	25-Jun-19		786.53		202.89		989.42		26,092.00		0		786.53		0		0		0		215.46		0		0		12.56		90,653.93		0		202.89		9.3088		8.766
	171	25-Jul-19		761.4		196.63		958.03		25,330.59		0		761.4		0		0		0		202.4		0		0		5.78		91,342.87		0		196.63		9.3088		9.0431
	172	25-Aug-19		737.13		190.57		927.7		24,593.47		0		737.13		0		0		0		203.05		0		0		12.47		92,042.55		0		190.57		9.3088		8.7369
	173	25-Sep-19		713.68		184.72		898.4		23,879.79		0		713.68		0		0		0		197.14		0		0		12.41		92,746.31		0		184.72		9.3088		8.7226
	174	25-Oct-19		691.01		179.07		870.09		23,188.78		0		691.01		0		0		0		185.24		0		0		6.17		93,447.99		0		179.07		9.3088		8.9988
	175	25-Nov-19		669.11		173.61		842.73		22,519.67		0		669.11		0		0		0		185.88		0		0		12.26		94,159.90		0		173.61		9.3088		8.6946
	176	25-Dec-19		647.94		168.34		816.28		21,871.73		0		647.94		0		0		0		174.69		0		0		6.35		94,870.12		0		168.34		9.3088		8.9702
	177	25-Jan-20		627.48		163.24		790.72		21,244.24		0		627.48		0		0		0		175.32		0		0		12.08		95,590.26		0		163.24		9.3088		8.6673
	178	25-Feb-20		675.67		158.31		833.99		20,568.57		0		675.67		0		0		0		170.29		0		0		11.98		96,314.58		0		158.31		9.3088		8.654
	179	25-Mar-20		2,421.14		152.99		2,574.13		18,147.43		0		2,421.14		0		0		0		154.24		0		0		1.25		97,032.23		0		152.99		9.3088		9.2336
	180	25-Apr-20		531.4		132.92		664.33		17,616.03		0		531.4		0		0		0		145.47		0		0		12.54		97,755.51		0		132.92		9.3088		8.5061
	181	25-May-20		507.52		128.77		636.29		17,108.51		0		507.52		0		0		0		136.65		0		0		7.88		98,477.98		0		128.77		9.3088		8.7719
	182	25-Jun-20		492.27		124.84		617.12		16,616.23		0		492.27		0		0		0		137.14		0		0		12.3		99,208.87		0		124.84		9.3088		8.474
	183	25-Jul-20		477.21		121.04		598.25		16,139.03		0		477.21		0		0		0		128.9		0		0		7.86		99,939.41		0		121.04		9.3088		8.7413
	184	25-Aug-20		462.7		117.36		580.06		15,676.33		0		462.7		0		0		0		129.37		0		0		12.01		100,678.16		0		117.36		9.3088		8.4448
	185	25-Sep-20		448.69		113.8		562.49		15,227.63		0		448.69		0		0		0		125.66		0		0		11.86		101,420.90		0		113.8		9.3088		8.4304
	186	25-Oct-20		435.17		110.36		545.53		14,792.46		0		435.17		0		0		0		118.13		0		0		7.77		102,163.70		0		110.36		9.3088		8.6968
	187	25-Nov-20		422.14		107.03		529.17		14,370.32		0		422.14		0		0		0		118.58		0		0		11.55		102,914.44		0		107.03		9.3088		8.4024
	188	25-Dec-20		409.53		103.8		513.34		13,960.79		0		409.53		0		0		0		111.48		0		0		7.67		103,665.51		0		103.8		9.3088		8.6682
	189	25-Jan-21		397.37		100.68		498.05		13,563.42		0		397.37		0		0		0		111.91		0		0		11.23		104,424.36		0		100.68		9.3088		8.375
	190	25-Feb-21		385.6		97.66		483.26		13,177.83		0		385.6		0		0		0		108.72		0		0		11.06		105,187.31		0		97.66		9.3088		8.3617
	191	25-Mar-21		374.22		94.74		468.96		12,803.60		0		374.22		0		0		0		95.41		0		0		0.67		105,944.17		0		94.74		9.3088		9.243
	192	25-Apr-21		363.24		91.9		455.14		12,440.37		0		363.24		0		0		0		102.63		0		0		10.73		106,715.35		0		91.9		9.3088		8.3355
	193	25-May-21		352.6		89.16		441.75		12,087.77		0		352.6		0		0		0		96.5		0		0		7.35		107,487.50		0		89.16		9.3088		8.6001
	194	25-Jun-21		342.3		86.5		428.8		11,745.47		0		342.3		0		0		0		96.89		0		0		10.4		108,267.07		0		86.5		9.3088		8.3101
	195	25-Jul-21		332.34		83.92		416.26		11,413.13		0		332.34		0		0		0		91.11		0		0		7.19		109,047.85		0		83.92		9.3088		8.5743
	196	25-Aug-21		322.69		81.43		404.12		11,090.44		0		322.69		0		0		0		91.49		0		0		10.06		109,835.93		0		81.43		9.3088		8.2854
	197	25-Sep-21		313.35		79.01		392.36		10,777.09		0		313.35		0		0		0		88.9		0		0		9.89		110,628.32		0		79.01		9.3088		8.2733
	198	25-Oct-21		304.31		76.67		380.98		10,472.78		0		304.31		0		0		0		83.6		0		0		6.93		111,422.26		0		76.67		9.3088		8.5368
	199	25-Nov-21		295.55		74.4		369.95		10,177.23		0		295.55		0		0		0		83.95		0		0		9.55		112,223.35		0		74.4		9.3088		8.2497
	200	25-Dec-21		287.06		72.2		359.26		9,890.16		0		287.06		0		0		0		78.95		0		0		6.75		113,026.21		0		72.2		9.3088		8.5128
	201	25-Jan-22		278.84		70.06		348.91		9,611.32		0		278.84		0		0		0		79.28		0		0		9.21		113,836.13		0		70.06		9.3088		8.2268
	202	25-Feb-22		270.88		68		338.87		9,340.44		0		270.88		0		0		0		77.04		0		0		9.05		114,650.52		0		68		9.3088		8.2156
	203	25-Mar-22		263.15		65.99		329.15		9,077.29		0		263.15		0		0		0		67.63		0		0		1.64		115,462.17		0		65.99		9.3088		9.0837
	204	25-Apr-22		255.37		64.05		319.42		8,821.91		0		255.37		0		0		0		72.76		0		0		8.72		116,285.55		0		64.05		9.3088		8.1938
	205	25-May-22		248.58		62.16		310.74		8,573.34		0		248.58		0		0		0		68.43		0		0		6.27		117,111.23		0		62.16		9.3088		8.4558
	206	25-Jun-22		241.38		60.33		301.72		8,331.95		0		241.38		0		0		0		68.72		0		0		8.39		117,943.79		0		60.33		9.3088		8.1725
	207	25-Jul-22		235.25		58.56		293.81		8,096.70		0		235.25		0		0		0		64.63		0		0		6.07		118,778.83		0		58.56		9.3088		8.4343
	208	25-Aug-22		227.92		56.84		284.76		7,868.78		0		227.92		0		0		0		64.9		0		0		8.07		119,620.70		0		56.84		9.3088		8.152
	209	25-Sep-22		221.5		55.17		276.67		7,647.28		0		221.5		0		0		0		63.08		0		0		7.91		120,467.28		0		55.17		9.3088		8.1419
	210	25-Oct-22		215.28		53.55		268.83		7,432.00		0		215.28		0		0		0		59.32		0		0		5.77		121,316.64		0		53.55		9.3088		8.4031
	211	25-Nov-22		209.23		51.98		261.22		7,222.77		0		209.23		0		0		0		59.57		0		0		7.59		122,172.75		0		51.98		9.3088		8.1223
	212	25-Dec-22		203.37		50.46		253.83		7,019.40		0		203.37		0		0		0		56.03		0		0		5.57		123,031.82		0		50.46		9.3088		8.3832
	213	25-Jan-23		197.68		48.98		246.66		6,821.72		0		197.68		0		0		0		56.27		0		0		7.29		123,897.61		0		48.98		9.3088		8.1034
	214	25-Feb-23		192.16		47.55		239.71		6,629.55		0		192.16		0		0		0		54.68		0		0		7.14		124,768.30		0		47.55		9.3088		8.0941
	215	25-Mar-23		186.8		46.16		232.96		6,442.75		0		186.8		0		0		0		48		0		0		1.84		125,638.79		0		46.16		9.3088		8.9512
	216	25-Apr-23		181.6		44.81		226.41		6,261.15		0		181.6		0		0		0		51.64		0		0		6.84		126,519.36		0		44.81		9.3088		8.076
	217	25-May-23		176.48		43.49		219.98		6,084.67		0		176.48		0		0		0		48.57		0		0		5.08		127,403.34		0		43.49		9.3088		8.3361
	218	25-Jun-23		171.76		42.22		213.98		5,383.35		0		171.76		529.56		529.56		529.56		48.77		0		0		6.55		128,293.98		0		42.22		9.3088		8.0585
	219	25-Jul-23		167.46		37.32		204.78		4,538.69		0		167.46		677.2		677.2		1,206.76		41.76		0		0		4.44		129,187.74		0		37.32		9.3088		8.3183
	220	25-Aug-23		126.66		31.43		158.09		3,713.99		0		126.66		698.04		698.04		1,904.79		36.38		0		0		4.95		130,087.28		0		31.43		9.3088		8.0416
	221	25-Sep-23		103.17		25.69		128.86		2,933.17		0		103.17		677.66		677.66		2,582.45		29.77		0		0		4.08		130,991.25		0		25.69		9.3088		8.0333
	222	25-Oct-23		118.72		20.27		138.99		2,194.43		0		118.72		620.02		620.02		3,202.47		22.75		0		0		2.48		131,898.97		0		20.27		9.3088		8.2927
	223	25-Nov-23		60.14		15.15		75.29		1,496.05		0		60.14		638.24		638.24		3,840.71		17.59		0		0		2.44		132,812.00		0		15.15		9.3088		8.0172
	224	25-Dec-23		75.32		10.32		85.64		836.42		0		75.32		584.3		584.3		4,425.02		11.61		0		0		1.29		133,729.29		0		10.32		9.3088		8.2764
	225	25-Jan-24		21.56		5.76		27.32		213.98		0		21.56		600.88		600.88		5,025.90		6.7		0		0		0.94		134,651.67		0		5.76		9.3088		8.0017
	226	25-Feb-24		0		1.47		1.47		0		0		0		213.98		213.98		5,239.88		1.72		0		0		0.24		135,578.82		0		1.47		9.3088		7.9941

FNLC 2005-1 Marketing Materials — CashflowsM12

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total				21,069,363.15		3,327,218.01		24,396,581.16				0		21,069,363.15		10,636.85		10,636.85				3,377,626.45		0				81,398.71				30,990.27		3,296,227.74
	0	11-May-05		0		0		0		21,080,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
	1	25-May-05		816,833.41		35,414.40		852,247.81		20,263,166.59		0		816,833.41		0		0		0		35,414.40		0		0		0		0		0		35,414.40		4.32		4.32
	2	25-Jun-05		785,068.34		114,277.67		899,346.01		19,478,098.25		0		785,068.34		0		0		0		114,277.67		0		0		0		0		0		114,277.67		6.5493		6.5493
	3	25-Jul-05		755,424.36		107,504.49		862,928.85		18,722,673.89		0		755,424.36		0		0		0		107,504.49		0		0		0		0		0		107,504.49		6.6231		6.6231
	4	25-Aug-05		727,322.38		108,727.20		836,049.58		17,995,351.51		0		727,322.38		0		0		0		108,727.20		0		0		0		0		0		108,727.20		6.7439		6.7439
	5	25-Sep-05		700,660.42		107,926.52		808,586.94		17,294,691.09		0		700,660.42		0		0		0		107,926.52		0		0		2,528.81		0		2,528.81		105,397.71		6.9648		6.9648
	6	25-Oct-05		675,339.28		102,688.67		778,027.95		16,619,351.80		0		675,339.28		0		0		0		102,688.67		0		0		1,177.49		0		1,177.49		101,511.17		7.1251		7.1251
	7	25-Nov-05		651,262.70		102,667.89		753,930.59		15,968,089.10		0		651,262.70		0		0		0		102,667.89		0		0		4,910.10		0		4,910.10		97,757.79		7.174		7.174
	8	25-Dec-05		628,319.25		96,887.71		725,206.96		15,339,769.85		0		628,319.25		0		0		0		96,887.71		0		0		2,756.84		0		2,756.84		94,130.87		7.2811		7.2811
	9	25-Jan-06		606,289.20		96,945.30		703,234.50		14,733,480.66		0		606,289.20		0		0		0		96,945.30		0		0		6,320.93		0		6,320.93		90,624.37		7.3392		7.3392
	10	25-Feb-06		579,886.57		93,263.34		673,149.91		14,153,594.09		0		579,886.57		0		0		0		93,263.34		0		0		6,029.61		0		6,029.61		87,233.73		7.351		7.351
	11	25-Mar-06		554,577.09		81,448.59		636,025.68		13,599,017.00		0		554,577.09		0		0		0		81,448.59		0		0		0		0		0		81,448.59		7.3988		7.3988
	12	25-Apr-06		530,391.63		88,152.53		618,544.16		13,068,625.37		0		530,391.63		0		0		0		88,152.53		0		0		7,266.48		0		7,266.48		80,886.05		7.5278		7.5278
	13	25-May-06		542,932.37		77,916.79		620,849.15		12,525,693.00		0		542,932.37		0		0		0		80,020.28		0		0		2,103.50		2,103.50		0		77,916.79		7.3477		7.1546
	14	25-Jun-06		517,197.02		74,663.00		591,860.03		12,008,495.98		0		517,197.02		0		0		0		79,761.49		0		0		5,098.49		7,214.52		0		74,663.00		7.3949		6.9222
	15	25-Jul-06		496,026.90		71,548.75		567,575.66		11,512,469.08		0		496,026.90		0		0		0		74,452.68		0		0		2,903.92		10,161.43		0		71,548.75		7.44		7.1498
	16	25-Aug-06		472,501.30		68,568.00		541,069.30		11,039,967.77		0		472,501.30		0		0		0		74,218.52		0		0		5,650.52		15,872.47		0		68,568.00		7.4866		6.9166
	17	25-Sep-06		451,627.44		65,714.97		517,342.41		10,588,340.33		0		451,627.44		0		0		0		71,609.71		0		0		5,894.74		21,861.70		0		65,714.97		7.5326		6.9125
	18	25-Oct-06		433,196.38		62,984.15		496,180.53		10,155,143.95		0		433,196.38		0		0		0		66,870.66		0		0		3,886.51		25,878.25		0		62,984.15		7.5786		7.1381
	19	25-Nov-06		412,680.27		60,370.31		473,050.57		9,742,463.69		0		412,680.27		0		0		0		66,666.15		0		0		6,295.85		32,327.94		0		60,370.31		7.6236		6.9036
	20	25-Dec-06		395,851.46		57,868.40		453,719.86		9,346,612.22		0		395,851.46		0		0		0		62,234.86		0		0		4,366.46		36,886.42		0		57,868.40		7.6656		7.1278
	21	25-Jan-07		377,207.85		55,484.49		432,692.34		8,969,404.37		0		377,207.85		0		0		0		62,060.96		0		0		6,576.47		43,681.85		0		55,484.49		7.7109		6.8938
	22	25-Feb-07		360,642.28		53,191.82		413,834.10		8,608,762.09		0		360,642.28		0		0		0		59,894.62		0		0		6,702.80		50,643.70		0		53,191.82		7.7547		6.8869
	23	25-Mar-07		350,960.38		52,181.63		403,142.01		8,257,801.70		0		350,960.38		0		0		0		52,181.63		0		0		0		50,950.67		0		52,181.63		7.7933		7.7933
	24	25-Apr-07		334,529.50		55,697.43		390,226.93		7,923,272.20		0		334,529.50		0		0		0		55,697.43		0		0		0		51,294.33		0		55,697.43		7.8327		7.8327
	25	25-May-07		322,180.36		50,914.29		373,094.65		7,601,091.84		0		322,180.36		0		0		0		50,914.29		0		0		0		51,623.94		0		50,914.29		7.7111		7.7111
	26	25-Jun-07		306,831.22		50,658.66		357,489.88		7,294,260.62		0		306,831.22		0		0		0		50,658.66		0		0		0		51,968.00		0		50,658.66		7.7396		7.7396
	27	25-Jul-07		294,659.86		47,229.12		341,888.98		6,999,600.76		0		294,659.86		0		0		0		47,229.12		0		0		0		52,304.48		0		47,229.12		7.7698		7.7698
	28	25-Aug-07		280,635.91		47,001.33		327,637.24		6,718,964.85		0		280,635.91		0		0		0		47,001.33		0		0		0		52,655.70		0		47,001.33		7.7979		7.7979
	29	25-Sep-07		269,084.84		45,268.48		314,353.33		6,449,880.01		0		269,084.84		0		0		0		45,268.48		0		0		0		53,010.46		0		45,268.48		7.8241		7.8241
	30	25-Oct-07		259,369.35		42,206.94		301,576.29		6,190,510.65		0		259,369.35		0		0		0		42,206.94		0		0		0		53,357.35		0		42,206.94		7.8526		7.8526
	31	25-Nov-07		247,000.74		42,002.86		289,003.60		5,943,509.91		0		247,000.74		0		0		0		42,002.86		0		0		0		53,719.38		0		42,002.86		7.8794		7.8794
	32	25-Dec-07		237,330.96		39,154.36		276,485.32		5,706,178.95		0		237,330.96		0		0		0		39,154.36		0		0		0		54,073.27		0		39,154.36		7.9053		7.9053
	33	25-Jan-08		226,028.58		38,974.61		265,003.20		5,480,150.37		0		226,028.58		0		0		0		38,974.61		0		0		0		54,442.61		0		38,974.61		7.9319		7.9319
	34	25-Feb-08		216,225.49		37,554.89		253,780.38		5,263,924.88		0		216,225.49		0		0		0		37,554.89		0		0		0		54,815.70		0		37,554.89		7.9582		7.9582
	35	25-Mar-08		211,060.18		33,857.77		244,917.95		5,052,864.69		0		211,060.18		0		0		0		33,857.77		0		0		0		55,168.27		0		33,857.77		7.9846		7.9846
	36	25-Apr-08		203,852.57		34,829.51		238,682.07		4,849,012.13		0		203,852.57		0		0		0		34,829.51		0		0		0		55,548.55		0		34,829.51		8.0048		8.0048
	37	25-May-08		196,452.17		31,966.71		228,418.88		4,652,559.96		0		196,452.17		0		0		0		31,966.71		0		0		0		55,914.75		0		31,966.71		7.9109		7.9109
	38	25-Jun-08		187,176.12		31,765.31		218,941.44		4,465,383.83		0		187,176.12		0		0		0		31,765.31		0		0		0		56,296.51		0		31,765.31		7.9287		7.9287
	39	25-Jul-08		179,993.36		29,573.87		209,567.23		4,285,390.47		0		179,993.36		0		0		0		29,573.87		0		0		0		56,669.35		0		29,573.87		7.9475		7.9475
	40	25-Aug-08		171,500.70		29,393.90		200,894.60		4,113,889.77		0		171,500.70		0		0		0		29,393.90		0		0		0		57,058.05		0		29,393.90		7.9654		7.9654
	41	25-Sep-08		163,913.25		30,677.13		194,590.37		3,949,976.53		0		163,913.25		0		0		0		30,677.13		0		0		0		57,483.53		0		30,677.13		8.6597		8.6597
	42	25-Oct-08		158,977.04		28,563.60		187,540.63		3,790,999.49		0		158,977.04		0		0		0		28,563.60		0		0		0		57,899.22		0		28,563.60		8.6776		8.6776
	43	25-Nov-08		151,474.54		28,379.36		179,853.90		3,639,524.95		0		151,474.54		0		0		0		28,379.36		0		0		0		58,332.65		0		28,379.36		8.6934		8.6934
	44	25-Dec-08		145,743.27		26,421.13		172,164.40		3,493,781.68		0		145,743.27		0		0		0		26,421.13		0		0		0		58,756.12		0		26,421.13		8.7114		8.7114
	45	25-Jan-09		138,864.55		26,257.89		165,122.44		3,354,917.13		0		138,864.55		0		0		0		26,257.89		0		0		0		59,197.70		0		26,257.89		8.7278		8.7278
	46	25-Feb-09		132,967.93		25,261.32		158,229.26		3,221,949.19		0		132,967.93		0		0		0		25,261.32		0		0		0		59,643.44		0		25,261.32		8.7441		8.7441
	47	25-Mar-09		129,722.71		21,953.72		151,676.43		3,092,226.49		0		129,722.71		0		0		0		21,953.72		0		0		0		60,049.84		0		21,953.72		8.7606		8.7606
	48	25-Apr-09		123,141.78		23,365.90		146,507.68		2,969,084.71		0		123,141.78		0		0		0		23,365.90		0		0		0		60,503.60		0		23,365.90		8.7751		8.7751
	49	25-May-09		118,697.13		21,575.10		140,272.23		2,850,387.58		0		118,697.13		0		0		0		21,575.10		0		0		0		60,943.25		0		21,575.10		8.7199		8.7199
	50	25-Jun-09		113,132.33		21,438.10		134,570.42		2,737,255.25		0		113,132.33		0		0		0		21,438.10		0		0		0		61,401.61		0		21,438.10		8.7342		8.7342
	51	25-Jul-09		108,913.93		19,952.54		128,866.47		2,628,341.33		0		108,913.93		0		0		0		19,952.54		0		0		0		61,849.18		0		19,952.54		8.7471		8.7471
	52	25-Aug-09		103,821.30		19,822.38		123,643.68		2,524,520.03		0		103,821.30		0		0		0		19,822.38		0		0		0		62,315.64		0		19,822.38		8.7582		8.7582
	53	25-Sep-09		99,731.78		19,068.08		118,799.86		2,424,788.25		0		99,731.78		0		0		0		19,068.08		0		0		0		62,786.32		0		19,068.08		8.7714		8.7714
	54	25-Oct-09		96,534.37		17,748.84		114,283.21		2,328,253.88		0		96,534.37		0		0		0		17,748.84		0		0		0		63,245.90		0		17,748.84		8.7837		8.7837
	55	25-Nov-09		92,037.95		17,632.97		109,670.91		2,236,215.93		0		92,037.95		0		0		0		17,632.97		0		0		0		63,724.89		0		17,632.97		8.795		8.795
	56	25-Dec-09		88,640.87		16,411.96		105,052.83		2,147,575.06		0		88,640.87		0		0		0		16,411.96		0		0		0		64,192.57		0		16,411.96		8.807		8.807
	57	25-Jan-10		84,518.60		16,307.69		100,826.29		2,063,056.46		0		84,518.60		0		0		0		16,307.69		0		0		0		64,680.02		0		16,307.69		8.8183		8.8183

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	58	25-Feb-10		80,996.70		15,688.28		96,684.98		1,982,059.76		0		80,996.70		0		0		0		15,688.28		0		0		0		65,171.87		0		15,688.28		8.8309		8.8309
	59	25-Mar-10		79,181.23		13,630.69		92,811.92		1,902,878.53		0		79,181.23		0		0		0		13,630.69		0		0		0		65,620.06		0		13,630.69		8.8419		8.8419
	60	25-Apr-10		74,944.34		14,502.67		89,447.01		1,827,934.19		0		74,944.34		0		0		0		14,502.67		0		0		0		66,120.18		0		14,502.67		8.8507		8.8507
	61	25-May-10		72,128.43		13,573.48		85,701.91		1,755,805.76		0		72,128.43		0		0		0		13,573.48		0		0		0		66,611.16		0		13,573.48		8.9107		8.9107
	62	25-Jun-10		68,779.91		13,490.47		82,270.38		1,687,025.85		0		68,779.91		0		0		0		13,490.47		0		0		0		67,122.96		0		13,490.47		8.9226		8.9226
	63	25-Jul-10		66,271.22		12,560.19		78,831.41		1,620,754.63		0		66,271.22		0		0		0		12,560.19		0		0		0		67,622.70		0		12,560.19		8.9342		8.9342
	64	25-Aug-10		63,201.98		12,483.67		75,685.65		1,557,552.65		0		63,201.98		0		0		0		12,483.67		0		0		0		68,143.56		0		12,483.67		8.9447		8.9447
	65	25-Sep-10		60,606.49		12,012.02		72,618.51		1,496,946.16		0		60,606.49		0		0		0		12,012.02		0		0		0		68,669.09		0		12,012.02		8.956		8.956
	66	25-Oct-10		58,439.70		11,185.93		69,625.63		1,438,506.46		0		58,439.70		0		0		0		11,185.93		0		0		0		69,182.22		0		11,185.93		8.967		8.967
	67	25-Nov-10		55,740.49		11,121.42		66,861.91		1,382,765.97		0		55,740.49		0		0		0		11,121.42		0		0		0		69,717.08		0		11,121.42		8.9782		8.9782
	68	25-Dec-10		53,730.89		10,358.07		64,088.96		1,329,035.08		0		53,730.89		0		0		0		10,358.07		0		0		0		70,239.32		0		10,358.07		8.989		8.989
	69	25-Jan-11		51,256.70		10,297.28		61,553.97		1,277,778.39		0		51,256.70		0		0		0		10,297.28		0		0		0		70,783.53		0		10,297.28		8.9976		8.9976
	70	25-Feb-11		49,155.02		9,911.92		59,066.94		1,228,623.37		0		49,155.02		0		0		0		9,911.92		0		0		0		71,332.61		0		9,911.92		9.0083		9.0083
	71	25-Mar-11		47,915.95		8,617.56		56,533.51		1,180,707.42		0		47,915.95		0		0		0		8,617.56		0		0		0		71,832.94		0		8,617.56		9.018		9.018
	72	25-Apr-11		45,263.49		9,176.71		54,440.21		1,135,443.92		0		45,263.49		0		0		0		9,176.71		0		0		0		72,391.24		0		9,176.71		9.0258		9.0258
	73	25-May-11		43,655.01		8,546.58		52,201.59		1,091,788.92		0		43,655.01		0		0		0		8,546.58		0		0		0		72,936.13		0		8,546.58		9.0325		9.0325
	74	25-Jun-11		41,656.66		8,499.72		50,156.38		1,050,132.26		0		41,656.66		0		0		0		8,499.72		0		0		0		73,503.95		0		8,499.72		9.0408		9.0408
	75	25-Jul-11		40,181.97		7,919.13		48,101.11		1,009,950.29		0		40,181.97		0		0		0		7,919.13		0		0		0		74,058.25		0		7,919.13		9.0493		9.0493
	76	25-Aug-11		38,345.98		7,877.99		46,223.97		971,604.31		0		38,345.98		0		0		0		7,877.99		0		0		0		74,635.93		0		7,877.99		9.0585		9.0585
	77	25-Sep-11		36,803.11		7,585.82		44,388.93		934,801.20		0		36,803.11		0		0		0		7,585.82		0		0		0		75,218.65		0		7,585.82		9.0668		9.0668
	78	25-Oct-11		35,524.54		7,069.12		42,593.67		899,276.66		0		35,524.54		0		0		0		7,069.12		0		0		0		75,787.47		0		7,069.12		9.0746		9.0746
	79	25-Nov-11		33,907.96		7,033.44		40,941.39		865,368.70		0		33,907.96		0		0		0		7,033.44		0		0		0		76,380.22		0		7,033.44		9.0827		9.0827
	80	25-Dec-11		32,722.83		6,555.96		39,278.79		832,645.87		0		32,722.83		0		0		0		6,555.96		0		0		0		76,958.87		0		6,555.96		9.0911		9.0911
	81	25-Jan-12		31,238.26		6,522.98		37,761.25		801,407.61		0		31,238.26		0		0		0		6,522.98		0		0		0		77,561.77		0		6,522.98		9.0976		9.0976
	82	25-Feb-12		29,985.95		6,283.65		36,269.60		771,421.66		0		29,985.95		0		0		0		6,283.65		0		0		0		78,169.91		0		6,283.65		9.1054		9.1054
	83	25-Mar-12		29,109.28		5,662.84		34,772.12		742,312.38		0		29,109.28		0		0		0		5,662.84		0		0		0		78,743.74		0		5,662.84		9.1127		9.1127
	84	25-Apr-12		27,643.56		5,828.92		33,472.48		714,668.82		0		27,643.56		0		0		0		5,828.92		0		0		0		79,362.07		0		5,828.92		9.1189		9.1189
	85	25-May-12		26,688.05		5,438.09		32,126.15		687,980.77		0		26,688.05		0		0		0		5,438.09		0		0		0		79,965.95		0		5,438.09		9.1311		9.1311
	86	25-Jun-12		25,484.74		5,413.31		30,898.05		662,496.03		0		25,484.74		0		0		0		5,413.31		0		0		0		80,595.16		0		5,413.31		9.1375		9.1375
	87	25-Jul-12		24,611.03		5,048.94		29,659.97		637,885.00		0		24,611.03		0		0		0		5,048.94		0		0		0		81,209.38		0		5,048.94		9.1453		9.1453
	88	25-Aug-12		23,504.63		5,026.44		28,531.08		614,380.36		0		23,504.63		0		0		0		5,026.44		0		0		0		81,849.30		0		5,026.44		9.1508		9.1508
	89	25-Sep-12		22,577.51		4,844.51		27,422.01		591,802.86		0		22,577.51		0		0		0		4,844.51		0		0		0		82,494.69		0		4,844.51		9.157		9.157
	90	25-Oct-12		21,814.67		4,519.20		26,333.87		569,988.19		0		21,814.67		0		0		0		4,519.20		0		0		0		83,124.65		0		4,519.20		9.1636		9.1636
	91	25-Nov-12		20,838.02		4,500.26		25,338.28		549,150.17		0		20,838.02		0		0		0		4,500.26		0		0		0		83,780.95		0		4,500.26		9.1688		9.1688
	92	25-Dec-12		20,134.56		4,198.53		24,333.08		529,015.62		0		20,134.56		0		0		0		4,198.53		0		0		0		84,421.50		0		4,198.53		9.1746		9.1746
	93	25-Jan-13		19,235.36		4,181.96		23,417.32		509,780.25		0		19,235.36		0		0		0		4,181.96		0		0		0		85,088.86		0		4,181.96		9.1802		9.1802
	94	25-Feb-13		18,482.92		4,032.27		22,515.19		491,297.33		0		18,482.92		0		0		0		4,032.27		0		0		0		85,761.90		0		4,032.27		9.1856		9.1856
	95	25-Mar-13		18,075.16		3,512.30		21,587.45		473,222.17		0		18,075.16		0		0		0		3,512.30		0		0		0		86,375.02		0		3,512.30		9.1916		9.1916
	96	25-Apr-13		17,084.97		3,746.85		20,831.83		456,137.20		0		17,084.97		0		0		0		3,746.85		0		0		0		87,058.91		0		3,746.85		9.1948		9.1948
	97	25-May-13		16,538.71		3,473.86		20,012.58		439,598.48		0		16,538.71		0		0		0		3,473.86		0		0		0		87,721.94		0		3,473.86		9.139		9.139
	98	25-Jun-13		15,807.23		3,460.75		19,267.99		423,791.25		0		15,807.23		0		0		0		3,460.75		0		0		0		88,412.53		0		3,460.75		9.1423		9.1423
	99	25-Jul-13		15,284.43		3,230.31		18,514.74		408,506.82		0		15,284.43		0		0		0		3,230.31		0		0		0		89,086.45		0		3,230.31		9.1469		9.1469
	100	25-Aug-13		14,610.50		3,218.66		17,829.16		393,896.32		0		14,610.50		0		0		0		3,218.66		0		0		0		89,788.37		0		3,218.66		9.1499		9.1499
	101	25-Sep-13		14,049.75		3,104.83		17,154.58		379,846.57		0		14,049.75		0		0		0		3,104.83		0		0		0		90,496.11		0		3,104.83		9.1537		9.1537
	102	25-Oct-13		13,591.73		2,898.58		16,490.30		366,254.84		0		13,591.73		0		0		0		2,898.58		0		0		0		91,186.68		0		2,898.58		9.1571		9.1571
	103	25-Nov-13		12,995.16		2,888.94		15,884.10		353,259.68		0		12,995.16		0		0		0		2,888.94		0		0		0		91,905.94		0		2,888.94		9.16		9.16
	104	25-Dec-13		12,572.04		2,697.81		15,269.86		340,687.64		0		12,572.04		0		0		0		2,697.81		0		0		0		92,607.82		0		2,697.81		9.1643		9.1643
	105	25-Jan-14		12,022.05		2,689.20		14,711.26		328,665.59		0		12,022.05		0		0		0		2,689.20		0		0		0		93,338.81		0		2,689.20		9.1666		9.1666
	106	25-Feb-14		11,564.65		2,595.04		14,159.70		317,100.93		0		11,564.65		0		0		0		2,595.04		0		0		0		94,075.79		0		2,595.04		9.1692		9.1692
	107	25-Mar-14		11,325.43		2,262.23		13,587.65		305,775.51		0		11,325.43		0		0		0		2,262.23		0		0		0		94,746.93		0		2,262.23		9.1724		9.1724
	108	25-Apr-14		10,710.75		2,415.42		13,126.17		295,064.76		0		10,710.75		0		0		0		2,415.42		0		0		0		95,495.37		0		2,415.42		9.1734		9.1734
	109	25-May-14		10,306.34		2,321.89		12,628.23		284,758.42		0		10,306.34		0		0		0		2,321.89		0		0		0		96,246.83		0		2,321.89		9.4429		9.4429
	110	25-Jun-14		9,855.68		2,316.54		12,172.22		274,902.74		0		9,855.68		0		0		0		2,316.54		0		0		0		97,029.81		0		2,316.54		9.4472		9.4472
	111	25-Jul-14		9,543.45		2,165.36		11,708.82		265,359.29		0		9,543.45		0		0		0		2,165.36		0		0		0		97,794.10		0		2,165.36		9.4522		9.4522
	112	25-Aug-14		9,127.36		2,160.80		11,288.16		256,231.92		0		9,127.36		0		0		0		2,160.80		0		0		0		98,590.43		0		2,160.80		9.4563		9.4563
	113	25-Sep-14		8,784.55		2,087.71		10,872.26		247,447.37		0		8,784.55		0		0		0		2,087.71		0		0		0		99,393.72		0		2,087.71		9.4619		9.4619
	114	25-Oct-14		8,510.41		1,951.82		10,462.24		238,936.96		0		8,510.41		0		0		0		1,951.82		0		0		0		100,177.72		0		1,951.82		9.4654		9.4654

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	115	25-Nov-14		8,141.08		1,948.18		10,089.26		230,795.88		0		8,141.08		0		0		0		1,948.18		0		0		0		100,994.52		0		1,948.18		9.4686		9.4686
	116	25-Dec-14		7,887.53		1,822.00		9,709.53		222,908.35		0		7,887.53		0		0		0		1,822.00		0		0		0		101,791.81		0		1,822.00		9.4733		9.4733
	117	25-Jan-15		7,546.25		1,818.93		9,365.17		215,362.10		0		7,546.25		0		0		0		1,818.93		0		0		0		102,622.43		0		1,818.93		9.4761		9.4761
	118	25-Feb-15		7,266.12		1,758.04		9,024.15		208,095.98		0		7,266.12		0		0		0		1,758.04		0		0		0		103,460.15		0		1,758.04		9.4798		9.4798
	119	25-Mar-15		7,132.80		1,534.86		8,667.66		200,963.19		0		7,132.80		0		0		0		1,534.86		0		0		0		104,223.25		0		1,534.86		9.4831		9.4831
	120	25-Apr-15		6,737.35		1,641.38		8,378.73		194,225.83		0		6,737.35		0		0		0		1,641.38		0		0		0		105,074.50		0		1,641.38		9.4849		9.4849
	121	25-May-15		6,547.14		1,518.81		8,065.96		187,678.69		0		6,547.14		0		0		0		1,518.81		0		0		0		105,896.16		0		1,518.81		9.3838		9.3838
	122	25-Jun-15		6,267.01		1,516.54		7,783.54		181,411.68		0		6,267.01		0		0		0		1,516.54		0		0		0		106,751.85		0		1,516.54		9.3838		9.3838
	123	25-Jul-15		6,076.68		1,418.61		7,495.29		175,335.00		0		6,076.68		0		0		0		1,418.61		0		0		0		107,586.64		0		1,418.61		9.3838		9.3838
	124	25-Aug-15		5,817.45		1,416.79		7,234.25		169,517.55		0		5,817.45		0		0		0		1,416.79		0		0		0		108,455.99		0		1,416.79		9.3838		9.3838
	125	25-Sep-15		5,605.70		1,369.79		6,975.49		163,911.85		0		5,605.70		0		0		0		1,369.79		0		0		0		109,332.37		0		1,369.79		9.3838		9.3838
	126	25-Oct-15		5,436.66		1,281.76		6,718.43		158,475.19		0		5,436.66		0		0		0		1,281.76		0		0		0		110,187.33		0		1,281.76		9.3838		9.3838
	127	25-Nov-15		5,206.45		1,280.56		6,487.00		153,268.74		0		5,206.45		0		0		0		1,280.56		0		0		0		111,077.70		0		1,280.56		9.3838		9.3838
	128	25-Dec-15		5,050.32		1,198.54		6,248.86		148,218.42		0		5,050.32		0		0		0		1,198.54		0		0		0		111,946.31		0		1,198.54		9.3838		9.3838
	129	25-Jan-16		4,837.51		1,197.68		6,035.19		143,380.91		0		4,837.51		0		0		0		1,197.68		0		0		0		112,850.89		0		1,197.68		9.3838		9.3838
	130	25-Feb-16		4,663.46		1,158.59		5,822.05		138,717.44		0		4,663.46		0		0		0		1,158.59		0		0		0		113,762.78		0		1,158.59		9.3838		9.3838
	131	25-Mar-16		4,554.29		1,048.59		5,602.88		134,163.16		0		4,554.29		0		0		0		1,048.59		0		0		0		114,622.73		0		1,048.59		9.3838		9.3838
	132	25-Apr-16		4,335.37		1,084.10		5,419.48		129,827.78		0		4,335.37		0		0		0		1,084.10		0		0		0		115,548.94		0		1,084.10		9.3838		9.3838
	133	25-May-16		4,206.64		1,015.23		5,221.87		125,621.14		0		4,206.64		0		0		0		1,015.23		0		0		0		116,452.51		0		1,015.23		9.3838		9.3838
	134	25-Jun-16		4,031.54		1,015.08		5,046.62		121,589.60		0		4,031.54		0		0		0		1,015.08		0		0		0		117,393.51		0		1,015.08		9.3838		9.3838
	135	25-Jul-16		3,912.30		950.81		4,863.11		117,677.30		0		3,912.30		0		0		0		950.81		0		0		0		118,311.50		0		950.81		9.3838		9.3838
	136	25-Aug-16		3,750.23		950.89		4,701.12		113,927.07		0		3,750.23		0		0		0		950.89		0		0		0		119,267.52		0		950.89		9.3838		9.3838
	137	25-Sep-16		3,617.39		920.59		4,537.97		110,309.68		0		3,617.39		0		0		0		920.59		0		0		0		120,231.26		0		920.59		9.3838		9.3838
	138	25-Oct-16		3,511.47		862.6		4,374.08		106,798.21		0		3,511.47		0		0		0		862.6		0		0		0		121,171.45		0		862.6		9.3838		9.3838
	139	25-Nov-16		3,366.58		862.98		4,229.56		103,431.63		0		3,366.58		0		0		0		862.98		0		0		0		122,150.57		0		862.98		9.3838		9.3838
	140	25-Dec-16		3,268.67		808.82		4,077.49		100,162.95		0		3,268.67		0		0		0		808.82		0		0		0		123,105.77		0		808.82		9.3838		9.3838
	141	25-Jan-17		3,134.14		809.37		3,943.51		97,028.81		0		3,134.14		0		0		0		809.37		0		0		0		124,100.53		0		809.37		9.3838		9.3838
	142	25-Feb-17		3,024.30		784.04		3,808.34		94,004.51		0		3,024.30		0		0		0		784.04		0		0		0		125,103.32		0		784.04		9.3838		9.3838
	143	25-Mar-17		2,976.45		686.09		3,662.55		91,028.06		0		2,976.45		0		0		0		686.09		0		0		0		126,016.39		0		686.09		9.3838		9.3838
	144	25-Apr-17		2,817.02		734.91		3,551.93		88,211.04		0		2,817.02		0		0		0		735.55		0		0		0.64		127,034.42		0		734.91		9.3838		9.3756
	145	25-May-17		2,736.44		689.8		3,426.24		85,474.59		0		2,736.44		0		0		0		689.8		0		0		0		128,027.80		0		689.8		9.3838		9.3838
	146	25-Jun-17		2,624.65		685.16		3,309.81		82,849.95		0		2,624.65		0		0		0		690.68		0		0		5.52		129,059.59		0		685.16		9.3838		9.3089
	147	25-Jul-17		2,549.92		647.87		3,197.79		80,300.03		0		2,549.92		0		0		0		647.87		0		0		0		130,068.81		0		647.87		9.3838		9.3838
	148	25-Aug-17		2,446.20		638.96		3,085.16		77,853.83		0		2,446.20		0		0		0		648.86		0		0		9.9		131,113.69		0		638.96		9.3838		9.2406
	149	25-Sep-17		2,361.84		617.11		2,978.95		75,491.99		0		2,361.84		0		0		0		629.1		0		0		11.98		132,164.96		0		617.11		9.3838		9.205
	150	25-Oct-17		2,294.87		590.33		2,885.21		73,197.12		0		2,294.87		0		0		0		590.33		0		0		0		133,198.47		0		590.33		9.3838		9.3838
	151	25-Nov-17		2,202.34		575.75		2,778.09		70,994.78		0		2,202.34		0		0		0		591.47		0		0		15.72		134,261.89		0		575.75		9.3838		9.1344
	152	25-Dec-17		2,139.92		555.17		2,695.09		68,854.85		0		2,139.92		0		0		0		555.17		0		0		0		135,311.80		0		555.17		9.3838		9.3838
	153	25-Jan-18		2,054.44		537.3		2,591.74		66,800.41		0		2,054.44		0		0		0		556.38		0		0		19.08		136,386.76		0		537.3		9.3838		9.062
	154	25-Feb-18		1,985.83		519.29		2,505.12		64,814.58		0		1,985.83		0		0		0		539.78		0		0		20.49		137,467.49		0		519.29		9.3838		9.0276
	155	25-Mar-18		1,952.95		473.05		2,426.00		62,861.64		0		1,952.95		0		0		0		473.05		0		0		0		138,470.80		0		473.05		9.3838		9.3838
	156	25-Apr-18		1,855.85		486.75		2,342.60		61,005.78		0		1,855.85		0		0		0		507.95		0		0		21.21		139,564.21		0		486.75		9.3838		8.9921
	157	25-May-18		1,799.24		471.46		2,270.70		59,206.54		0		1,799.24		0		0		0		477.06		0		0		5.59		140,648.37		0		471.46		9.3838		9.2738
	158	25-Jun-18		1,734.92		456.68		2,191.60		57,471.62		0		1,734.92		0		0		0		478.42		0		0		21.74		141,754.97		0		456.68		9.3838		8.9573
	159	25-Jul-18		1,680.12		442.45		2,122.57		55,791.50		0		1,680.12		0		0		0		449.42		0		0		6.97		142,853.25		0		442.45		9.3838		9.2383
	160	25-Aug-18		1,622.37		428.71		2,051.07		54,169.13		0		1,622.37		0		0		0		450.82		0		0		22.12		143,973.07		0		428.71		9.3838		8.9234
	161	25-Sep-18		1,569.03		415.46		1,984.50		52,600.10		0		1,569.03		0		0		0		437.71		0		0		22.25		145,099.55		0		415.46		9.3838		8.9068
	162	25-Oct-18		1,517.57		402.68		1,920.25		51,082.53		0		1,517.57		0		0		0		411.32		0		0		8.64		146,219.01		0		402.68		9.3838		9.1867
	163	25-Nov-18		1,496.22		390.35		1,886.57		49,586.31		0		1,496.22		0		0		0		412.77		0		0		22.42		147,358.78		0		390.35		9.3838		8.8741
	164	25-Dec-18		1,476.13		378.23		1,854.36		48,110.18		0		1,476.13		0		0		0		387.76		0		0		9.52		148,492.33		0		378.23		9.3838		9.1533
	165	25-Jan-19		1,428.05		366.32		1,794.36		46,682.14		0		1,428.05		0		0		0		388.75		0		0		22.44		149,645.40		0		366.32		9.3838		8.8422
	166	25-Feb-19		1,381.63		354.82		1,736.44		45,300.51		0		1,381.63		0		0		0		377.21		0		0		22.4		150,805.21		0		354.82		9.3838		8.8266
	167	25-Mar-19		1,336.81		330.63		1,667.44		43,963.69		0		1,336.81		0		0		0		330.63		0		0		0		151,905.86		0		330.63		9.3838		9.3838
	168	25-Apr-19		1,293.56		332.99		1,626.55		42,670.14		0		1,293.56		0		0		0		355.25		0		0		22.26		153,078.69		0		332.99		9.3838		8.7959
	169	25-May-19		1,252.06		322.64		1,574.71		41,418.08		0		1,252.06		0		0		0		333.67		0		0		11.03		154,247.20		0		322.64		9.3838		9.0736

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	170	25-Jun-19		1,211.99		312.65		1,524.63		40,206.09		0		1,211.99		0		0		0		334.68		0		0		22.03		155,433.57		0		312.65		9.3838		8.766
	171	25-Jul-19		1,173.27		302.99		1,476.26		39,032.82		0		1,173.27		0		0		0		314.4		0		0		11.42		156,616.32		0		302.99		9.3838		9.0431
	172	25-Aug-19		1,135.87		293.66		1,429.53		37,896.95		0		1,135.87		0		0		0		315.4		0		0		21.74		157,816.35		0		293.66		9.3838		8.7369
	173	25-Sep-19		1,099.73		284.65		1,384.38		36,797.22		0		1,099.73		0		0		0		306.23		0		0		21.58		159,023.31		0		284.65		9.3838		8.7226
	174	25-Oct-19		1,064.81		275.94		1,340.75		35,732.42		0		1,064.81		0		0		0		287.75		0		0		11.81		160,227.63		0		275.94		9.3838		8.9988
	175	25-Nov-19		1,031.06		267.53		1,298.59		34,701.36		0		1,031.06		0		0		0		288.74		0		0		21.21		161,448.47		0		267.53		9.3838		8.6946
	176	25-Dec-19		998.44		259.4		1,257.84		33,702.92		0		998.44		0		0		0		271.36		0		0		11.96		162,667.28		0		259.4		9.3838		8.9702
	177	25-Jan-20		966.91		251.54		1,218.45		32,736.01		0		966.91		0		0		0		272.34		0		0		20.79		163,902.15		0		251.54		9.3838		8.6673
	178	25-Feb-20		1,041.17		243.95		1,285.12		31,694.84		0		1,041.17		0		0		0		264.52		0		0		20.57		165,144.13		0		243.95		9.3838		8.654
	179	25-Mar-20		3,730.82		235.75		3,966.57		27,964.02		0		3,730.82		0		0		0		239.59		0		0		3.84		166,376.33		0		235.75		9.3838		9.2336
	180	25-Apr-20		818.85		204.83		1,023.68		27,145.17		0		818.85		0		0		0		225.96		0		0		21.14		167,616.12		0		204.83		9.3838		8.5061
	181	25-May-20		782.06		198.43		980.49		26,363.11		0		782.06		0		0		0		212.27		0		0		13.84		168,855.22		0		198.43		9.3838		8.7719
	182	25-Jun-20		758.56		192.37		950.94		25,604.55		0		758.56		0		0		0		213.03		0		0		20.65		170,108.03		0		192.37		9.3838		8.474
	183	25-Jul-20		735.35		186.51		921.86		24,869.20		0		735.35		0		0		0		200.22		0		0		13.71		171,360.87		0		186.51		9.3838		8.7413
	184	25-Aug-20		712.99		180.85		893.84		24,156.21		0		712.99		0		0		0		200.96		0		0		20.11		172,627.09		0		180.85		9.3838		8.4448
	185	25-Sep-20		691.41		175.36		866.77		23,464.80		0		691.41		0		0		0		195.19		0		0		19.83		173,900.12		0		175.36		9.3838		8.4304
	186	25-Oct-20		670.58		170.06		840.63		22,794.23		0		670.58		0		0		0		183.49		0		0		13.43		175,173.87		0		170.06		9.3838		8.6968
	187	25-Nov-20		650.49		164.92		815.41		22,143.74		0		650.49		0		0		0		184.19		0		0		19.26		176,460.58		0		164.92		9.3838		8.4024
	188	25-Dec-20		631.06		159.96		791.02		21,512.68		0		631.06		0		0		0		173.16		0		0		13.2		177,748.45		0		159.96		9.3838		8.6682
	189	25-Jan-21		612.32		155.15		767.46		20,900.36		0		612.32		0		0		0		173.83		0		0		18.69		179,049.03		0		155.15		9.3838		8.375
	190	25-Feb-21		594.18		150.49		744.67		20,306.18		0		594.18		0		0		0		168.89		0		0		18.4		180,356.64		0		150.49		9.3838		8.3617
	191	25-Mar-21		576.65		145.98		722.63		19,729.53		0		576.65		0		0		0		148.2		0		0		2.22		181,655.45		0		145.98		9.3838		9.243
	192	25-Apr-21		559.73		141.61		701.34		19,169.80		0		559.73		0		0		0		159.42		0		0		17.81		182,977.14		0		141.61		9.3838		8.3355
	193	25-May-21		543.33		137.39		680.71		18,626.48		0		543.33		0		0		0		149.9		0		0		12.52		184,301.02		0		137.39		9.3838		8.6001
	194	25-Jun-21		527.47		133.29		660.76		18,099.01		0		527.47		0		0		0		150.51		0		0		17.22		185,637.08		0		133.29		9.3838		8.3101
	195	25-Jul-21		512.11		129.32		641.43		17,586.90		0		512.11		0		0		0		141.53		0		0		12.21		186,975.71		0		129.32		9.3838		8.5743
	196	25-Aug-21		497.25		125.48		622.73		17,089.65		0		497.25		0		0		0		142.11		0		0		16.63		188,326.35		0		125.48		9.3838		8.2854
	197	25-Sep-21		482.86		121.75		604.61		16,606.80		0		482.86		0		0		0		138.09		0		0		16.34		189,684.38		0		121.75		9.3838		8.2733
	198	25-Oct-21		468.92		118.14		587.06		16,137.88		0		468.92		0		0		0		129.86		0		0		11.72		191,045.52		0		118.14		9.3838		8.5368
	199	25-Nov-21		455.42		114.64		570.07		15,682.45		0		455.42		0		0		0		130.4		0		0		15.76		192,418.46		0		114.64		9.3838		8.2497
	200	25-Dec-21		442.35		111.25		553.6		15,240.11		0		442.35		0		0		0		122.63		0		0		11.38		193,794.86		0		111.25		9.3838		8.5128
	201	25-Jan-22		429.68		107.96		537.65		14,810.42		0		429.68		0		0		0		123.15		0		0		15.18		195,182.92		0		107.96		9.3838		8.2268
	202	25-Feb-22		417.4		104.78		522.18		14,393.02		0		417.4		0		0		0		119.68		0		0		14.9		196,578.66		0		104.78		9.3838		8.2156
	203	25-Mar-22		405.5		101.69		507.19		13,987.52		0		405.5		0		0		0		105.05		0		0		3.36		197,970.86		0		101.69		9.3838		9.0837
	204	25-Apr-22		393.52		98.69		492.21		13,594.00		0		393.52		0		0		0		113.03		0		0		14.33		199,382.02		0		98.69		9.3838		8.1938
	205	25-May-22		383.04		95.79		478.83		13,210.96		0		383.04		0		0		0		106.3		0		0		10.51		200,797.48		0		95.79		9.3838		8.4558
	206	25-Jun-22		370.27		92.97		463.24		11,787.65		0		370.27		1,053.05		1,053.05		1,053.05		106.75		0		0		13.78		202,224.37		0		92.97		9.3838		8.1725
	207	25-Jul-22		364.19		82.85		447.04		10,464.94		0		364.19		958.51		958.51		2,011.56		92.18		0		0		9.33		203,655.04		0		82.85		9.3838		8.4343
	208	25-Aug-22		293.57		73.46		367.03		9,177.91		0		293.57		993.46		993.46		3,005.02		84.56		0		0		11.1		205,095.75		0		73.46		9.3838		8.152
	209	25-Sep-22		257.53		64.35		321.88		7,955.47		0		257.53		964.91		964.91		3,969.93		74.16		0		0		9.81		206,543.52		0		64.35		9.3838		8.1419
	210	25-Oct-22		281.19		55.71		336.9		6,795.08		0		281.19		879.2		879.2		4,849.13		62.21		0		0		6.5		207,996.36		0		55.71		9.3838		8.4031
	211	25-Nov-22		190.71		47.53		238.24		5,694.31		0		190.71		910.06		910.06		5,759.19		54.91		0		0		7.38		209,458.52		0		47.53		9.3838		8.1223
	212	25-Dec-22		213.67		39.78		253.45		4,650.75		0		213.67		829.88		829.88		6,589.07		44.53		0		0		4.75		210,926.54		0		39.78		9.3838		8.3832
	213	25-Jan-23		130.41		32.45		162.86		3,662.16		0		130.41		858.19		858.19		7,447.26		37.58		0		0		5.13		212,403.50		0		32.45		9.3838		8.1034
	214	25-Feb-23		102.58		25.52		128.11		2,726.28		0		102.58		833.29		833.29		8,280.56		29.59		0		0		4.07		213,888.00		0		25.52		9.3838		8.0941
	215	25-Mar-23		243.58		18.98		262.56		1,840.99		0		243.58		641.72		641.72		8,922.27		19.9		0		0		0.92		215,378.02		0		18.98		9.3838		8.9512
	216	25-Apr-23		51.11		12.8		63.91		1,004.28		0		51.11		785.6		785.6		9,707.87		14.88		0		0		2.07		216,877.90		0		12.8		9.3838		8.076
	217	25-May-23		75.31		6.98		82.29		211		0		75.31		717.97		717.97		10,425.84		7.85		0		0		0.88		218,385.38		0		6.98		9.3838		8.3361
	218	25-Jun-23		0		1.46		1.46		0		0		0		211		211		10,636.85		1.71		0		0		0.24		219,901.06		0		1.46		9.3838		8.0585

FNLC 2005-1 Marketing Materials — CashflowsM13

																				Accum						Accum				Couponcap		Couponcap		Capped
								Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest			Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total				41,752,931.22		6,878,624.83			48,631,556.05				0		41,752,931.22		37,068.78		37,068.78				7,076,742.46		0				357,466.94				159,349.31		6,719,275.52
	0	11-May-05		0		0			0		41,790,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
	1	25-May-05		1,619,329.61		76,707.87			1,696,037.48		40,170,670.39		0		1,619,329.61		0		0		0		76,707.87		0		0		0		0		0		76,707.87		4.72		4.72
	2	25-Jun-05		1,556,357.01		240,386.09			1,796,743.10		38,614,313.38		0		1,556,357.01		0		0		0		240,386.09		0		0		6,592.74		0		6,592.74		233,793.35		6.9493		6.9493
	3	25-Jul-05		1,497,589.37		225,993.49			1,723,582.86		37,116,724.00		0		1,497,589.37		0		0		0		225,993.49		0		0		787.77		0		787.77		225,205.72		7.0231		7.0231
	4	25-Aug-05		1,441,878.67		228,330.64			1,670,209.32		35,674,845.33		0		1,441,878.67		0		0		0		228,330.64		0		0		11,401.98		0		11,401.98		216,928.66		7.1439		7.1439
	5	25-Sep-05		1,389,022.72		226,246.70			1,615,269.42		34,285,822.60		0		1,389,022.72		0		0		0		226,246.70		0		0		17,301.23		0		17,301.23		208,945.46		7.3648		7.3648
	6	25-Oct-05		1,338,824.89		215,003.54			1,553,828.42		32,946,997.72		0		1,338,824.89		0		0		0		215,003.54		0		0		13,762.93		0		13,762.93		201,240.61		7.5251		7.5251
	7	25-Nov-05		1,291,094.32		214,882.15			1,505,976.47		31,655,903.39		0		1,291,094.32		0		0		0		214,882.15		0		0		21,082.44		0		21,082.44		193,799.71		7.574		7.574
	8	25-Dec-05		1,245,610.12		202,626.80			1,448,236.92		30,410,293.27		0		1,245,610.12		0		0		0		202,626.80		0		0		16,017.27		0		16,017.27		186,609.53		7.6811		7.6811
	9	25-Jan-06		1,201,936.69		202,663.66			1,404,600.35		29,208,356.58		0		1,201,936.69		0		0		0		202,663.66		0		0		23,005.56		0		23,005.56		179,658.09		7.7392		7.7392
	10	25-Feb-06		1,149,594.86		194,950.36			1,344,545.22		28,058,761.72		0		1,149,594.86		0		0		0		194,950.36		0		0		22,014.04		0		22,014.04		172,936.32		7.751		7.751
	11	25-Mar-06		1,099,420.15		170,196.97			1,269,617.12		26,959,341.57		0		1,099,420.15		0		0		0		170,196.97		0		0		3,691.92		0		3,691.92		166,505.05		7.7988		7.7988
	12	25-Apr-06		1,051,473.72		184,043.79			1,235,517.51		25,907,867.85		0		1,051,473.72		0		0		0		184,043.79		0		0		23,691.42		0		23,691.42		160,352.37		7.9278		7.9278
	13	25-May-06		1,076,335.09		154,465.96			1,230,801.05		24,831,532.76		0		1,076,335.09		0		0		0		167,271.99		0		0		12,806.03		12,806.03		0		154,465.96		7.7477		7.1546
	14	25-Jun-06		1,025,316.11		148,015.51			1,173,331.62		23,806,216.65		0		1,025,316.11		0		0		0		166,676.08		0		0		18,660.57		31,542.93		0		148,015.51		7.7949		6.9222
	15	25-Jul-06		983,347.45		141,841.67			1,125,189.12		22,822,869.20		0		983,347.45		0		0		0		155,533.95		0		0		13,692.28		45,423.15		0		141,841.67		7.84		7.1498
	16	25-Aug-06		936,709.18		135,932.48			1,072,641.65		21,886,160.02		0		936,709.18		0		0		0		154,995.56		0		0		19,063.08		64,756.77		0		135,932.48		7.8866		6.9166
	17	25-Sep-06		895,327.84		130,276.49			1,025,604.33		20,990,832.18		0		895,327.84		0		0		0		149,501.08		0		0		19,224.58		84,366.81		0		130,276.49		7.9326		6.9125
	18	25-Oct-06		858,789.21		124,862.80			983,652.01		20,132,042.97		0		858,789.21		0		0		0		139,564.54		0		0		14,701.75		99,570.41		0		124,862.80		7.9786		7.1381
	19	25-Nov-06		818,117.10		119,680.98			937,798.08		19,313,925.87		0		818,117.10		0		0		0		139,096.53		0		0		19,415.55		119,577.89		0		119,680.98		8.0236		6.9036
	20	25-Dec-06		784,754.87		114,721.08			899,475.96		18,529,171.00		0		784,754.87		0		0		0		129,815.33		0		0		15,094.25		135,382.41		0		114,721.08		8.0656		7.1278
	21	25-Jan-07		747,794.88		109,995.11			857,789.99		17,781,376.12		0		747,794.88		0		0		0		129,414.88		0		0		19,419.77		155,605.86		0		109,995.11		8.1109		6.8938
	22	25-Feb-07		714,954.51		105,450.01			820,404.52		17,066,421.61		0		714,954.51		0		0		0		124,862.65		0		0		19,412.64		175,941.30		0		105,450.01		8.1547		6.8869
	23	25-Mar-07		695,760.64		107,105.85			802,866.49		16,370,660.97		0		695,760.64		0		0		0		108,756.91		0		0		1,651.06		178,696.54		0		107,105.85		8.1933		8.0689
	24	25-Apr-07		663,187.29		111,202.08			774,389.37		15,707,473.68		0		663,187.29		0		0		0		116,056.03		0		0		4,853.95		184,764.33		0		111,202.08		8.2327		7.8884
	25	25-May-07		638,705.75		106,170.74			744,876.49		15,068,767.93		0		638,705.75		0		0		0		106,170.74		0		0		0		186,013.20		0		106,170.74		8.1111		8.1111
	26	25-Jun-07		608,276.88		102,245.79	��		710,522.67		14,460,491.05		0		608,276.88		0		0		0		105,618.50		0		0		3,372.71		190,648.06		0		102,245.79		8.1396		7.8797
	27	25-Jul-07		584,147.80		98,009.51			682,157.31		13,876,343.25		0		584,147.80		0		0		0		98,449.43		0		0		439.92		192,380.15		0		98,009.51		8.1698		8.1333
	28	25-Aug-07		556,346.05		93,949.61			650,295.66		13,319,997.20		0		556,346.05		0		0		0		97,957.31		0		0		4,007.69		197,690.35		0		93,949.61		8.1979		7.8625
	29	25-Sep-07		533,446.66		91,581.82			625,028.47		12,786,550.54		0		533,446.66		0		0		0		94,330.41		0		0		2,748.59		201,798.16		0		91,581.82		8.2241		7.9845
	30	25-Oct-07		514,186.21		87,935.24			602,121.45		12,272,364.33		0		514,186.21		0		0		0		87,935.24		0		0		0		203,185.96		0		87,935.24		8.2526		8.2526
	31	25-Nov-07		489,666.08		86,248.30			575,914.39		11,782,698.25		0		489,666.08		0		0		0		87,495.62		0		0		1,247.31		205,861.23		0		86,248.30		8.2794		8.1614
	32	25-Dec-07		470,496.24		81,549.04			552,045.28		11,312,202.01		0		470,496.24		0		0		0		81,549.04		0		0		0		207,286.01		0		81,549.04		8.3053		8.3053
	33	25-Jan-08		448,089.87		79,284.75			527,374.62		10,864,112.14		0		448,089.87		0		0		0		81,161.56		0		0		1,876.82		210,615.65		0		79,284.75		8.3319		8.1392
	34	25-Feb-08		428,655.75		76,019.20			504,674.95		10,435,456.38		0		428,655.75		0		0		0		78,192.70		0		0		2,173.50		214,262.89		0		76,019.20		8.3582		8.1259
	35	25-Mar-08		418,415.80		70,483.80			488,899.59		10,017,040.59		0		418,415.80		0		0		0		70,483.80		0		0		0		215,710.07		0		70,483.80		8.3846		8.3846
	36	25-Apr-08		404,127.07		72,498.00			476,625.07		9,612,913.51		0		404,127.07		0		0		0		72,498.00		0		0		0		217,271.27		0		72,498.00		8.4048		8.4048
	37	25-May-08		389,456.18		66,576.64			456,032.82		9,223,457.33		0		389,456.18		0		0		0		66,576.64		0		0		0		218,776.03		0		66,576.64		8.3109		8.3109
	38	25-Jun-08		371,066.89		66,150.05			437,216.94		8,852,390.44		0		371,066.89		0		0		0		66,150.05		0		0		0		220,345.08		0		66,150.05		8.3287		8.3287
	39	25-Jul-08		356,827.45		61,579.44			418,406.89		8,495,562.99		0		356,827.45		0		0		0		61,579.44		0		0		0		221,877.86		0		61,579.44		8.3475		8.3475
	40	25-Aug-08		339,991.19		61,198.12			401,189.31		8,155,571.80		0		339,991.19		0		0		0		61,198.12		0		0		0		223,476.16		0		61,198.12		8.3654		8.3654
	41	25-Sep-08		324,949.46		65,029.52			389,978.97		7,830,622.35		0		324,949.46		0		0		0		65,029.52		0		0		0		225,258.08		0		65,029.52		9.2597		9.2597
	42	25-Oct-08		315,163.68		60,541.15			375,704.83		7,515,458.67		0		315,163.68		0		0		0		60,541.15		0		0		0		226,999.63		0		60,541.15		9.2776		9.2776
	43	25-Nov-08		300,290.37		60,143.59			360,433.96		7,215,168.30		0		300,290.37		0		0		0		60,143.59		0		0		0		228,816.22		0		60,143.59		9.2934		9.2934
	44	25-Dec-08		288,928.43		55,986.10			344,914.53		6,926,239.87		0		288,928.43		0		0		0		55,986.10		0		0		0		230,591.72		0		55,986.10		9.3114		9.3114
	45	25-Jan-09		275,291.73		55,633.44			330,925.17		6,650,948.14		0		275,291.73		0		0		0		55,633.44		0		0		0		232,443.90		0		55,633.44		9.3278		9.3278
	46	25-Feb-09		263,601.99		53,515.58			317,117.57		6,387,346.15		0		263,601.99		0		0		0		53,515.58		0		0		0		234,314.21		0		53,515.58		9.3441		9.3441
	47	25-Mar-09		257,168.50		46,502.86			303,671.36		6,130,177.65		0		257,168.50		0		0		0		46,502.86		0		0		0		236,020.13		0		46,502.86		9.3606		9.3606
	48	25-Apr-09		244,122.14		49,488.94			293,611.09		5,886,055.51		0		244,122.14		0		0		0		49,488.94		0		0		0		237,925.52		0		49,488.94		9.3751		9.3751
	49	25-May-09		235,310.87		45,714.54			281,025.41		5,650,744.64		0		235,310.87		0		0		0		45,714.54		0		0		0		239,773.39		0		45,714.54		9.3199		9.3199
	50	25-Jun-09		224,278.93		45,419.46			269,698.40		5,426,465.71		0		224,278.93		0		0		0		45,419.46		0		0		0		241,700.64		0		45,419.46		9.3342		9.3342
	51	25-Jul-09		215,916.18		42,268.10			258,184.28		5,210,549.53		0		215,916.18		0		0		0		42,268.10		0		0		0		243,583.30		0		42,268.10		9.3471		9.3471
	52	25-Aug-09		205,820.31		41,988.95			247,809.26		5,004,729.22		0		205,820.31		0		0		0		41,988.95		0		0		0		245,546.21		0		41,988.95		9.3582		9.3582
	53	25-Sep-09		197,713.05		40,387.25			238,100.29		4,807,016.18		0		197,713.05		0		0		0		40,387.25		0		0		0		247,527.72		0		40,387.25		9.3714		9.3714
	54	25-Oct-09		191,374.35		37,589.66			228,964.02		4,615,641.83		0		191,374.35		0		0		0		37,589.66		0		0		0		249,463.33		0		37,589.66		9.3837		9.3837
	55	25-Nov-09		182,460.43		37,341.18			219,801.61		4,433,181.40		0		182,460.43		0		0		0		37,341.18		0		0		0		251,481.52		0		37,341.18		9.395		9.395
	56	25-Dec-09		175,725.90		34,752.45			210,478.35		4,257,455.49		0		175,725.90		0		0		0		34,752.45		0		0		0		253,452.92		0		34,752.45		9.407		9.407
	57	25-Jan-10		167,553.71		34,528.83			202,082.54		4,089,901.78		0		167,553.71		0		0		0		34,528.83		0		0		0		255,508.48		0		34,528.83		9.4183		9.4183

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	58	25-Feb-10		160,571.73		33,214.31		193,786.04		3,929,330.05		0		160,571.73		0		0		0		33,214.31		0		0		0		257,583.48		0		33,214.31		9.4309		9.4309
	59	25-Mar-10		156,972.65		28,855.82		185,828.47		3,772,357.40		0		156,972.65		0		0		0		28,855.82		0		0		0		259,475.09		0		28,855.82		9.4419		9.4419
	60	25-Apr-10		148,573.25		30,699.83		179,273.08		3,623,784.15		0		148,573.25		0		0		0		30,699.83		0		0		0		261,586.73		0		30,699.83		9.4507		9.4507
	61	25-May-10		142,990.85		28,720.60		171,711.46		3,480,793.30		0		142,990.85		0		0		0		28,720.60		0		0		0		263,659.95		0		28,720.60		9.5107		9.5107
	62	25-Jun-10		136,352.58		28,542.56		164,895.14		3,344,440.72		0		136,352.58		0		0		0		28,542.56		0		0		0		265,821.97		0		28,542.56		9.5226		9.5226
	63	25-Jul-10		131,379.23		26,572.14		157,951.37		3,213,061.48		0		131,379.23		0		0		0		26,572.14		0		0		0		267,933.97		0		26,572.14		9.5342		9.5342
	64	25-Aug-10		125,294.63		26,408.30		151,702.93		3,087,766.85		0		125,294.63		0		0		0		26,408.30		0		0		0		270,136.13		0		26,408.30		9.5447		9.5447
	65	25-Sep-10		120,149.21		25,408.55		145,557.76		2,967,617.65		0		120,149.21		0		0		0		25,408.55		0		0		0		272,359.02		0		25,408.55		9.556		9.556
	66	25-Oct-10		115,853.65		23,659.33		139,512.98		2,851,764.00		0		115,853.65		0		0		0		23,659.33		0		0		0		274,530.40		0		23,659.33		9.567		9.567
	67	25-Nov-10		110,502.62		23,521.05		134,023.66		2,741,261.38		0		110,502.62		0		0		0		23,521.05		0		0		0		276,794.70		0		23,521.05		9.5782		9.5782
	68	25-Dec-10		106,518.68		21,904.96		128,423.65		2,634,742.70		0		106,518.68		0		0		0		21,904.96		0		0		0		279,006.52		0		21,904.96		9.589		9.589
	69	25-Jan-11		101,613.73		21,775.09		123,388.82		2,533,128.97		0		101,613.73		0		0		0		21,775.09		0		0		0		281,312.40		0		21,775.09		9.5976		9.5976
	70	25-Feb-11		97,447.26		20,958.64		118,405.90		2,435,681.71		0		97,447.26		0		0		0		20,958.64		0		0		0		283,639.93		0		20,958.64		9.6083		9.6083
	71	25-Mar-11		94,990.86		18,220.52		113,211.39		2,340,690.85		0		94,990.86		0		0		0		18,220.52		0		0		0		285,761.74		0		18,220.52		9.618		9.618
	72	25-Apr-11		89,732.52		19,401.71		109,134.23		2,250,958.33		0		89,732.52		0		0		0		19,401.71		0		0		0		288,130.39		0		19,401.71		9.6258		9.6258
	73	25-May-11		86,543.77		18,068.63		104,612.40		2,164,414.56		0		86,543.77		0		0		0		18,068.63		0		0		0		290,443.23		0		18,068.63		9.6325		9.6325
	74	25-Jun-11		82,582.16		17,968.54		100,550.69		2,081,832.40		0		82,582.16		0		0		0		17,968.54		0		0		0		292,854.44		0		17,968.54		9.6408		9.6408
	75	25-Jul-11		79,658.66		16,740.19		96,398.85		2,002,173.74		0		79,658.66		0		0		0		16,740.19		0		0		0		295,209.30		0		16,740.19		9.6493		9.6493
	76	25-Aug-11		76,018.90		16,652.16		92,671.06		1,926,154.84		0		76,018.90		0		0		0		16,652.16		0		0		0		297,664.57		0		16,652.16		9.6585		9.6585
	77	25-Sep-11		72,960.24		16,033.68		88,993.92		1,853,194.60		0		72,960.24		0		0		0		16,033.68		0		0		0		300,142.39		0		16,033.68		9.6668		9.6668
	78	25-Oct-11		70,425.55		14,940.76		85,366.32		1,782,769.05		0		70,425.55		0		0		0		14,940.76		0		0		0		302,562.19		0		14,940.76		9.6746		9.6746
	79	25-Nov-11		67,220.76		14,864.52		82,085.27		1,715,548.29		0		67,220.76		0		0		0		14,864.52		0		0		0		305,084.91		0		14,864.52		9.6827		9.6827
	80	25-Dec-11		64,871.30		13,854.62		78,725.92		1,650,676.99		0		64,871.30		0		0		0		13,854.62		0		0		0		307,548.75		0		13,854.62		9.6911		9.6911
	81	25-Jan-12		61,928.22		13,784.33		75,712.55		1,588,748.77		0		61,928.22		0		0		0		13,784.33		0		0		0		310,117.00		0		13,784.33		9.6976		9.6976
	82	25-Feb-12		59,445.58		13,277.85		72,723.43		1,529,303.19		0		59,445.58		0		0		0		13,277.85		0		0		0		312,708.78		0		13,277.85		9.7054		9.7054
	83	25-Mar-12		57,707.63		11,965.45		69,673.08		1,471,595.55		0		57,707.63		0		0		0		11,965.45		0		0		0		315,155.46		0		11,965.45		9.7127		9.7127
	84	25-Apr-12		54,801.91		12,315.86		67,117.77		1,416,793.65		0		54,801.91		0		0		0		12,315.86		0		0		0		317,793.01		0		12,315.86		9.7189		9.7189
	85	25-May-12		52,907.68		11,489.13		64,396.81		1,363,885.97		0		52,907.68		0		0		0		11,489.13		0		0		0		320,370.07		0		11,489.13		9.7311		9.7311
	86	25-Jun-12		50,522.16		11,436.28		61,958.44		1,313,363.81		0		50,522.16		0		0		0		11,436.28		0		0		0		323,056.40		0		11,436.28		9.7375		9.7375
	87	25-Jul-12		48,790.08		10,665.94		59,456.02		1,264,573.73		0		48,790.08		0		0		0		10,665.94		0		0		0		325,679.96		0		10,665.94		9.7453		9.7453
	88	25-Aug-12		46,596.71		10,618.02		57,214.73		1,217,977.01		0		46,596.71		0		0		0		10,618.02		0		0		0		328,414.54		0		10,618.02		9.7508		9.7508
	89	25-Sep-12		44,758.73		10,233.27		54,992.00		1,173,218.29		0		44,758.73		0		0		0		10,233.27		0		0		0		331,173.84		0		10,233.27		9.757		9.757
	90	25-Oct-12		43,246.44		9,545.70		52,792.13		1,129,971.85		0		43,246.44		0		0		0		9,545.70		0		0		0		333,868.38		0		9,545.70		9.7636		9.7636
	91	25-Nov-12		41,310.29		9,505.35		50,815.64		1,088,661.56		0		41,310.29		0		0		0		9,505.35		0		0		0		336,676.89		0		9,505.35		9.7688		9.7688
	92	25-Dec-12		39,915.71		8,867.69		48,783.40		1,048,745.85		0		39,915.71		0		0		0		8,867.69		0		0		0		339,419.29		0		8,867.69		9.7746		9.7746
	93	25-Jan-13		38,133.11		8,832.37		46,965.48		1,010,612.75		0		38,133.11		0		0		0		8,832.37		0		0		0		342,277.82		0		8,832.37		9.7802		9.7802
	94	25-Feb-13		36,641.43		8,515.92		45,157.35		973,971.32		0		36,641.43		0		0		0		8,515.92		0		0		0		345,162.02		0		8,515.92		9.7856		9.7856
	95	25-Mar-13		35,833.06		7,417.46		43,250.52		938,138.26		0		35,833.06		0		0		0		7,417.46		0		0		0		347,790.67		0		7,417.46		9.7916		9.7916
	96	25-Apr-13		33,870.07		7,912.64		41,782.71		904,268.19		0		33,870.07		0		0		0		7,912.64		0		0		0		350,724.08		0		7,912.64		9.7948		9.7948
	97	25-May-13		32,787.14		7,338.89		40,126.03		871,481.05		0		32,787.14		0		0		0		7,338.89		0		0		0		353,570.50		0		7,338.89		9.739		9.739
	98	25-Jun-13		31,337.02		7,311.03		38,648.05		840,144.04		0		31,337.02		0		0		0		7,311.03		0		0		0		356,536.67		0		7,311.03		9.7423		9.7423
	99	25-Jul-13		30,300.58		6,824.00		37,124.58		809,843.45		0		30,300.58		0		0		0		6,824.00		0		0		0		359,432.61		0		6,824.00		9.7469		9.7469
	100	25-Aug-13		28,964.55		6,799.24		35,763.79		780,878.90		0		28,964.55		0		0		0		6,799.24		0		0		0		362,450.32		0		6,799.24		9.7499		9.7499
	101	25-Sep-13		27,852.90		6,558.62		34,411.52		753,026.00		0		27,852.90		0		0		0		6,558.62		0		0		0		365,494.54		0		6,558.62		9.7537		9.7537
	102	25-Oct-13		26,944.89		6,122.79		33,067.68		726,081.11		0		26,944.89		0		0		0		6,122.79		0		0		0		368,466.35		0		6,122.79		9.7571		9.7571
	103	25-Nov-13		25,762.23		6,102.31		31,864.54		700,318.88		0		25,762.23		0		0		0		6,102.31		0		0		0		371,563.10		0		6,102.31		9.76		9.76
	104	25-Dec-13		24,923.41		5,698.44		30,621.85		675,395.46		0		24,923.41		0		0		0		5,698.44		0		0		0		374,586.48		0		5,698.44		9.7643		9.7643
	105	25-Jan-14		23,833.09		5,680.16		29,513.25		651,562.38		0		23,833.09		0		0		0		5,680.16		0		0		0		377,736.80		0		5,680.16		9.7666		9.7666
	106	25-Feb-14		22,926.32		5,481.18		28,407.51		628,636.05		0		22,926.32		0		0		0		5,481.18		0		0		0		380,914.46		0		5,481.18		9.7692		9.7692
	107	25-Mar-14		22,452.07		4,778.11		27,230.18		606,183.98		0		22,452.07		0		0		0		4,778.11		0		0		0		383,809.70		0		4,778.11		9.7724		9.7724
	108	25-Apr-14		21,233.50		5,101.63		26,335.13		584,950.49		0		21,233.50		0		0		0		5,101.63		0		0		0		387,039.84		0		5,101.63		9.7734		9.7734
	109	25-May-14		20,431.77		4,895.50		25,327.27		564,518.71		0		20,431.77		0		0		0		4,895.50		0		0		0		390,279.00		0		4,895.50		10.0429		10.0429
	110	25-Jun-14		19,538.38		4,884.08		24,422.46		544,980.33		0		19,538.38		0		0		0		4,884.08		0		0		0		393,655.60		0		4,884.08		10.0472		10.0472
	111	25-Jul-14		18,919.40		4,565.21		23,484.61		526,060.94		0		18,919.40		0		0		0		4,565.21		0		0		0		396,953.19		0		4,565.21		10.0522		10.0522
	112	25-Aug-14		18,094.52		4,555.47		22,649.99		507,966.42		0		18,094.52		0		0		0		4,555.47		0		0		0		400,390.64		0		4,555.47		10.0563		10.0563
	113	25-Sep-14		17,414.91		4,401.23		21,816.14		490,551.50		0		17,414.91		0		0		0		4,401.23		0		0		0		403,859.79		0		4,401.23		10.0619		10.0619
	114	25-Oct-14		16,871.45		4,114.66		20,986.12		473,680.05		0		16,871.45		0		0		0		4,114.66		0		0		0		407,247.30		0		4,114.66		10.0654		10.0654

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	115	25-Nov-14		16,139.27		4,106.89		20,246.16		457,540.78		0		16,139.27		0		0		0		4,106.89		0		0		0		410,778.21		0		4,106.89		10.0686		10.0686
	116	25-Dec-14		15,636.62		3,840.79		19,477.40		441,904.16		0		15,636.62		0		0		0		3,840.79		0		0		0		414,226.45		0		3,840.79		10.0733		10.0733
	117	25-Jan-15		14,960.04		3,834.24		18,794.29		426,944.12		0		14,960.04		0		0		0		3,834.24		0		0		0		417,820.55		0		3,834.24		10.0761		10.0761
	118	25-Feb-15		14,404.70		3,705.80		18,110.50		412,539.42		0		14,404.70		0		0		0		3,705.80		0		0		0		421,447.16		0		3,705.80		10.0798		10.0798
	119	25-Mar-15		14,140.40		3,235.30		17,375.70		398,399.03		0		14,140.40		0		0		0		3,235.30		0		0		0		424,752.32		0		3,235.30		10.0831		10.0831
	120	25-Apr-15		13,356.45		3,459.78		16,816.24		385,042.58		0		13,356.45		0		0		0		3,459.78		0		0		0		428,440.96		0		3,459.78		10.0849		10.0849
	121	25-May-15		12,979.37		3,203.49		16,182.86		372,063.21		0		12,979.37		0		0		0		3,203.49		0		0		0		432,005.52		0		3,203.49		9.9838		9.9838
	122	25-Jun-15		12,424.02		3,198.69		15,622.70		359,639.19		0		12,424.02		0		0		0		3,198.69		0		0		0		435,719.54		0		3,198.69		9.9838		9.9838
	123	25-Jul-15		12,046.70		2,992.14		15,038.84		347,592.50		0		12,046.70		0		0		0		2,992.14		0		0		0		439,344.66		0		2,992.14		9.9838		9.9838
	124	25-Aug-15		11,532.80		2,987.97		14,520.77		336,059.70		0		11,532.80		0		0		0		2,988.31		0		0		0.34		443,121.68		0		2,987.97		9.9838		9.9827
	125	25-Sep-15		11,113.01		2,880.21		13,993.22		324,946.69		0		11,113.01		0		0		0		2,889.16		0		0		8.95		446,928.42		0		2,880.21		9.9838		9.9529
	126	25-Oct-15		10,777.90		2,703.50		13,481.40		314,168.79		0		10,777.90		0		0		0		2,703.50		0		0		0		450,646.79		0		2,703.50		9.9838		9.9838
	127	25-Nov-15		10,321.51		2,676.54		12,998.05		303,847.29		0		10,321.51		0		0		0		2,700.96		0		0		24.42		454,510.47		0		2,676.54		9.9838		9.8935
	128	25-Dec-15		10,012.01		2,527.96		12,539.96		293,835.28		0		10,012.01		0		0		0		2,527.96		0		0		0		458,291.92		0		2,527.96		9.9838		9.9838
	129	25-Jan-16		9,590.11		2,488.72		12,078.83		284,245.17		0		9,590.11		0		0		0		2,526.15		0		0		37.43		462,210.98		0		2,488.72		9.9838		9.8359
	130	25-Feb-16		9,245.07		2,400.11		11,645.19		275,000.10		0		9,245.07		0		0		0		2,443.70		0		0		43.59		466,157.39		0		2,400.11		9.9838		9.8057
	131	25-Mar-16		9,028.64		2,211.69		11,240.33		265,971.46		0		9,028.64		0		0		0		2,211.69		0		0		0		469,906.46		0		2,211.69		9.9838		9.9838
	132	25-Apr-16		8,594.65		2,232.79		10,827.44		257,376.81		0		8,594.65		0		0		0		2,286.60		0		0		53.81		473,905.06		0		2,232.79		9.9838		9.7489
	133	25-May-16		8,339.45		2,141.33		10,480.78		249,037.36		0		8,339.45		0		0		0		2,141.33		0		0		0		477,847.88		0		2,141.33		9.9838		9.9838
	134	25-Jun-16		7,992.32		2,077.81		10,070.13		241,045.04		0		7,992.32		0		0		0		2,141.01		0		0		63.21		481,897.94		0		2,077.81		9.9838		9.6891
	135	25-Jul-16		7,755.93		2,004.64		9,760.57		233,289.10		0		7,755.93		0		0		0		2,005.45		0		0		0.82		485,906.43		0		2,004.64		9.9838		9.9797
	136	25-Aug-16		7,434.63		1,934.20		9,368.83		225,854.47		0		7,434.63		0		0		0		2,005.62		0		0		71.42		490,006.51		0		1,934.20		9.9838		9.6283
	137	25-Sep-16		7,171.28		1,866.39		9,037.67		218,683.19		0		7,171.28		0		0		0		1,941.71		0		0		75.32		494,131.08		0		1,866.39		9.9838		9.5965
	138	25-Oct-16		6,961.32		1,801.09		8,762.40		211,721.87		0		6,961.32		0		0		0		1,819.41		0		0		18.32		498,219.09		0		1,801.09		9.9838		9.8833
	139	25-Nov-16		6,674.07		1,738.21		8,412.28		205,047.80		0		6,674.07		0		0		0		1,820.21		0		0		82		502,391.41		0		1,738.21		9.9838		9.5341
	140	25-Dec-16		6,479.98		1,677.66		8,157.63		198,567.83		0		6,479.98		0		0		0		1,705.96		0		0		28.31		506,530.17		0		1,677.66		9.9838		9.8181
	141	25-Jan-17		6,213.27		1,619.34		7,832.61		192,354.55		0		6,213.27		0		0		0		1,707.12		0		0		87.78		510,748.75		0		1,619.34		9.9838		9.4704
	142	25-Feb-17		5,995.51		1,563.16		7,558.67		186,359.04		0		5,995.51		0		0		0		1,653.70		0		0		90.54		514,989.87		0		1,563.16		9.9838		9.4372
	143	25-Mar-17		5,900.66		1,447.11		7,347.78		180,458.38		0		5,900.66		0		0		0		1,447.11		0		0		0		518,988.86		0		1,447.11		9.9838		9.9838
	144	25-Apr-17		5,584.60		1,456.92		7,041.52		174,873.77		0		5,584.60		0		0		0		1,551.43		0		0		94.51		523,273.39		0		1,456.92		9.9838		9.3756
	145	25-May-17		5,424.85		1,406.69		6,831.54		169,448.92		0		5,424.85		0		0		0		1,454.92		0		0		48.23		527,530.86		0		1,406.69		9.9838		9.6529
	146	25-Jun-17		5,203.22		1,358.30		6,561.52		164,245.70		0		5,203.22		0		0		0		1,456.78		0		0		98.48		531,858.01		0		1,358.30		9.9838		9.3089
	147	25-Jul-17		5,055.09		1,311.66		6,366.75		159,190.61		0		5,055.09		0		0		0		1,366.50		0		0		54.84		536,160.24		0		1,311.66		9.9838		9.5831
	148	25-Aug-17		4,849.46		1,266.71		6,116.17		154,341.15		0		4,849.46		0		0		0		1,368.59		0		0		101.87		540,528.46		0		1,266.71		9.9838		9.2406
	149	25-Sep-17		4,682.22		1,223.40		5,905.62		149,658.93		0		4,682.22		0		0		0		1,326.90		0		0		103.5		544,916.49		0		1,223.40		9.9838		9.205
	150	25-Oct-17		4,549.46		1,181.64		5,731.10		145,109.46		0		4,549.46		0		0		0		1,245.14		0		0		63.5		549,282.41		0		1,181.64		9.9838		9.4747
	151	25-Nov-17		4,366.02		1,141.39		5,507.41		140,743.44		0		4,366.02		0		0		0		1,247.53		0		0		106.14		553,709.04		0		1,141.39		9.9838		9.1344
	152	25-Dec-17		4,242.29		1,102.58		5,344.87		136,501.15		0		4,242.29		0		0		0		1,170.96		0		0		68.38		558,115.17		0		1,102.58		9.9838		9.4008
	153	25-Jan-18		4,072.82		1,065.17		5,137.99		132,428.34		0		4,072.82		0		0		0		1,173.52		0		0		108.35		562,578.71		0		1,065.17		9.9838		9.062
	154	25-Feb-18		3,936.80		1,029.46		4,966.27		128,491.53		0		3,936.80		0		0		0		1,138.51		0		0		109.04		567,061.09		0		1,029.46		9.9838		9.0276
	155	25-Mar-18		3,871.62		996.88		4,868.50		124,619.91		0		3,871.62		0		0		0		997.76		0		0		0.88		571,461.43		0		996.88		9.9838		9.975
	156	25-Apr-18		3,679.13		964.95		4,644.08		120,940.78		0		3,679.13		0		0		0		1,071.38		0		0		106.43		575,992.78		0		964.95		9.9838		8.9921
	157	25-May-18		3,566.90		934.65		4,501.55		117,373.88		0		3,566.90		0		0		0		1,006.21		0		0		71.56		580,515.69		0		934.65		9.9838		9.2738
	158	25-Jun-18		3,439.39		905.34		4,344.73		113,934.49		0		3,439.39		0		0		0		1,009.08		0		0		103.75		585,097.11		0		905.34		9.9838		8.9573
	159	25-Jul-18		3,330.76		877.14		4,207.89		110,603.74		0		3,330.76		0		0		0		947.92		0		0		70.78		589,672.31		0		877.14		9.9838		9.2383
	160	25-Aug-18		3,216.26		849.89		4,066.14		107,387.48		0		3,216.26		0		0		0		950.88		0		0		100.99		594,304.39		0		849.89		9.9838		8.9234
	161	25-Sep-18		3,110.53		823.63		3,934.16		104,276.95		0		3,110.53		0		0		0		923.23		0		0		99.59		598,962.15		0		823.63		9.9838		8.9068
	162	25-Oct-18		3,008.50		798.3		3,806.80		101,268.45		0		3,008.50		0		0		0		867.57		0		0		69.27		603,616.82		0		798.3		9.9838		9.1867
	163	25-Nov-18		2,966.18		773.85		3,740.03		98,302.27		0		2,966.18		0		0		0		870.62		0		0		96.77		608,326.18		0		773.85		9.9838		8.8741
	164	25-Dec-18		2,926.35		749.83		3,676.17		95,375.93		0		2,926.35		0		0		0		817.86		0		0		68.03		613,034.40		0		749.83		9.9838		9.1533
	165	25-Jan-19		2,831.03		726.21		3,557.23		92,544.90		0		2,831.03		0		0		0		819.96		0		0		93.76		617,795.88		0		726.21		9.9838		8.8422
	166	25-Feb-19		2,739.01		703.4		3,442.41		89,805.90		0		2,739.01		0		0		0		795.62		0		0		92.22		622,583.77		0		703.4		9.9838		8.8266
	167	25-Mar-19		2,650.17		681.39		3,331.56		87,155.73		0		2,650.17		0		0		0		697.36		0		0		15.97		627,323.51		0		681.39		9.9838		9.7552
	168	25-Apr-19		2,564.41		660.14		3,224.55		84,591.32		0		2,564.41		0		0		0		749.29		0		0		89.15		632,164.17		0		660.14		9.9838		8.7959
	169	25-May-19		2,482.15		639.62		3,121.77		82,109.17		0		2,482.15		0		0		0		703.79		0		0		64.17		637,008.32		0		639.62		9.9838		9.0736

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	170	25-Jun-19		2,402.70		619.8		3,022.50		79,706.47		0		2,402.70		0		0		0		705.91		0		0		86.1		641,902.90		0		619.8		9.9838		8.766
	171	25-Jul-19		2,325.95		600.66		2,926.61		77,380.52		0		2,325.95		0		0		0		663.14		0		0		62.48		646,802.69		0		600.66		9.9838		9.0431
	172	25-Aug-19		2,251.80		582.17		2,833.97		75,128.72		0		2,251.80		0		0		0		665.25		0		0		83.09		651,751.96		0		582.17		9.9838		8.7369
	173	25-Sep-19		2,180.15		564.3		2,744.46		72,948.57		0		2,180.15		0		0		0		645.89		0		0		81.59		656,728.95		0		564.3		9.9838		8.7226
	174	25-Oct-19		2,110.92		547.04		2,657.96		70,837.65		0		2,110.92		0		0		0		606.92		0		0		59.88		661,713.64		0		547.04		9.9838		8.9988
	175	25-Nov-19		2,044.01		530.36		2,574.38		68,793.64		0		2,044.01		0		0		0		609		0		0		78.64		666,746.54		0		530.36		9.9838		8.6946
	176	25-Dec-19		1,979.35		514.25		2,493.60		66,814.29		0		1,979.35		0		0		0		572.35		0		0		58.11		671,788.71		0		514.25		9.9838		8.9702
	177	25-Jan-20		1,916.85		498.67		2,415.52		64,897.44		0		1,916.85		0		0		0		574.41		0		0		75.74		676,878.37		0		498.67		9.9838		8.6673
	178	25-Feb-20		2,064.07		483.62		2,547.68		62,833.38		0		2,064.07		0		0		0		557.93		0		0		74.32		681,996.80		0		483.62		9.9838		8.654
	179	25-Mar-20		7,396.16		467.36		7,863.52		55,437.22		0		7,396.16		0		0		0		505.34		0		0		37.97		687,107.58		0		467.36		9.9838		9.2336
	180	25-Apr-20		1,623.34		406.06		2,029.40		53,813.88		0		1,623.34		0		0		0		476.6		0		0		70.54		692,210.97		0		406.06		9.9838		8.5061
	181	25-May-20		1,550.39		393.38		1,943.76		50,702.08		0		1,550.39		1,561.41		1,561.41		1,561.41		447.72		0		0		54.35		697,325.33		0		393.38		9.9838		8.7719
	182	25-Jun-20		1,294.15		369.98		1,664.12		47,310.93		0		1,294.15		2,097.01		2,097.01		3,658.42		435.89		0		0		65.92		702,479.68		0		369.98		9.9838		8.474
	183	25-Jul-20		1,367.87		344.63		1,712.50		44,055.03		0		1,367.87		1,888.03		1,888.03		5,546.45		393.62		0		0		48.99		707,645.80		0		344.63		9.9838		8.7413
	184	25-Aug-20		1,140.08		320.36		1,460.44		40,932.43		0		1,140.08		1,982.51		1,982.51		7,528.97		378.75		0		0		58.39		712,850.10		0		320.36		9.9838		8.4448
	185	25-Sep-20		1,065.98		297.15		1,363.13		37,939.17		0		1,065.98		1,927.28		1,927.28		9,456.25		351.9		0		0		54.75		718,079.82		0		297.15		9.9838		8.4304
	186	25-Oct-20		1,131.31		274.96		1,406.27		35,072.03		0		1,131.31		1,735.84		1,735.84		11,192.09		315.65		0		0		40.69		723,324.69		0		274.96		9.9838		8.6968
	187	25-Nov-20		922.93		253.76		1,176.69		32,328.19		0		922.93		1,820.91		1,820.91		13,013.00		301.52		0		0		47.76		728,605.97		0		253.76		9.9838		8.4024
	188	25-Dec-20		983.51		233.52		1,217.04		29,703.58		0		983.51		1,641.09		1,641.09		14,654.09		268.97		0		0		35.44		733,904.51		0		233.52		9.9838		8.6682
	189	25-Jan-21		788.13		214.22		1,002.35		27,195.12		0		788.13		1,720.33		1,720.33		16,374.42		255.37		0		0		41.15		739,238.46		0		214.22		9.9838		8.375
	190	25-Feb-21		724.22		195.81		920.03		24,798.78		0		724.22		1,672.12		1,672.12		18,046.54		233.8		0		0		37.99		744,599.22		0		195.81		9.9838		8.3617
	191	25-Mar-21		1,019.93		178.28		1,198.21		22,511.04		0		1,019.93		1,267.82		1,267.82		19,314.36		192.57		0		0		14.29		749,966.42		0		178.28		9.9838		9.243
	192	25-Apr-21		602.18		161.58		763.76		20,329.21		0		602.18		1,579.64		1,579.64		20,894.00		193.53		0		0		31.95		755,381.49		0		161.58		9.9838		8.3355
	193	25-May-21		654.64		145.7		800.34		18,248.84		0		654.64		1,425.73		1,425.73		22,319.74		169.14		0		0		23.44		760,818.58		0		145.7		9.9838		8.6001
	194	25-Jun-21		490.59		130.59		621.18		16,266.67		0		490.59		1,491.57		1,491.57		23,811.31		156.89		0		0		26.3		766,289.24		0		130.59		9.9838		8.3101
	195	25-Jul-21		540.08		116.23		656.31		14,379.06		0		540.08		1,347.52		1,347.52		25,158.83		135.34		0		0		19.11		771,783.64		0		116.23		9.9838		8.5743
	196	25-Aug-21		388.42		102.59		491.01		12,582.85		0		388.42		1,407.80		1,407.80		26,566.63		123.62		0		0		21.03		777,311.09		0		102.59		9.9838		8.2854
	197	25-Sep-21		340.71		89.64		430.35		10,874.55		0		340.71		1,367.59		1,367.59		27,934.22		108.18		0		0		18.53		782,867.39		0		89.64		9.9838		8.2733
	198	25-Oct-21		385.62		77.36		462.98		9,250.97		0		385.62		1,237.97		1,237.97		29,172.19		90.47		0		0		13.11		788,449.84		0		77.36		9.9838		8.5368
	199	25-Nov-21		251.34		65.72		317.06		7,709.09		0		251.34		1,290.54		1,290.54		30,462.73		79.53		0		0		13.81		794,064.75		0		65.72		9.9838		8.2497
	200	25-Dec-21		293.58		54.69		348.26		6,245.73		0		293.58		1,169.78		1,169.78		31,632.51		64.14		0		0		9.45		799,707.29		0		54.69		9.9838		8.5128
	201	25-Jan-22		169.94		44.25		214.19		4,858.01		0		169.94		1,217.78		1,217.78		32,850.29		53.7		0		0		9.45		805,382.04		0		44.25		9.9838		8.2268
	202	25-Feb-22		132.15		34.37		166.52		3,542.93		0		132.15		1,182.92		1,182.92		34,033.21		41.77		0		0		7.4		811,087.16		0		34.37		9.9838		8.2156
	203	25-Mar-22		340.65		25.03		365.68		2,297.69		0		340.65		904.59		904.59		34,937.80		27.51		0		0		2.48		816,820.04		0		25.03		9.9838		9.0837
	204	25-Apr-22		75.55		16.21		91.76		1,106.01		0		75.55		1,116.13		1,116.13		36,053.94		19.75		0		0		3.54		822,586.84		0		16.21		9.9838		8.1938
	205	25-May-22		91.16		7.79		98.95		0		0		91.16		1,014.85		1,014.85		37,068.78		9.2		0		0		1.41		828,384.63		0		7.79		9.9838		8.4558

FNLC 2005-1 Marketing Materials — CashflowsM14

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total				26,581,322.00		4,942,353.91		31,523,675.91				0		26,581,322.00		48,678.00		48,678.00				5,575,964.56		0				1,079,905.80				446,295.16		4,496,058.76
	0	11-May-05		0		0		0		26,630,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
	1	25-May-05		1,031,891.54		67,004.04		1,098,895.58		25,598,108.46		0		1,031,891.54		0		0		0		67,004.04		0		0		0		0		0		67,004.04		6.47		6.47
	2	25-Jun-05		991,763.27		191,757.07		1,183,520.34		24,606,345.18		0		991,763.27		0		0		0		191,757.07		0		0		42,776.05		0		42,776.05		148,981.02		8.6993		8.6993
	3	25-Jul-05		954,314.55		179,894.94		1,134,209.49		23,652,030.63		0		954,314.55		0		0		0		179,894.94		0		0		36,386.25		0		36,386.25		143,508.69		8.7731		8.7731
	4	25-Aug-05		918,813.81		181,142.30		1,099,956.11		22,733,216.82		0		918,813.81		0		0		0		181,142.30		0		0		42,908.02		0		42,908.02		138,234.27		8.8939		8.8939
	5	25-Sep-05		885,132.21		178,429.74		1,063,561.95		21,848,084.61		0		885,132.21		0		0		0		178,429.74		0		0		45,282.63		0		45,282.63		133,147.11		9.1148		9.1148
	6	25-Oct-05		853,144.46		168,869.31		1,022,013.76		20,994,940.16		0		853,144.46		0		0		0		168,869.31		0		0		40,631.99		0		40,631.99		128,237.31		9.2751		9.2751
	7	25-Nov-05		822,728.93		168,568.37		991,297.30		20,172,211.23		0		822,728.93		0		0		0		168,568.37		0		0		45,072.65		0		45,072.65		123,495.73		9.324		9.324
	8	25-Dec-05		793,744.86		158,538.45		952,283.31		19,378,466.37		0		793,744.86		0		0		0		158,538.45		0		0		39,624.55		0		39,624.55		118,913.90		9.4311		9.4311
	9	25-Jan-06		765,914.67		158,346.40		924,261.07		18,612,551.70		0		765,914.67		0		0		0		158,346.40		0		0		43,862.19		0		43,862.19		114,484.21		9.4892		9.4892
	10	25-Feb-06		732,560.69		152,277.04		884,837.73		17,879,991.02		0		732,560.69		0		0		0		152,277.04		0		0		42,076.17		0		42,076.17		110,200.87		9.501		9.501
	11	25-Mar-06		700,587.67		132,791.91		833,379.58		17,179,403.35		0		700,587.67		0		0		0		132,791.91		0		0		26,689.27		0		26,689.27		106,102.64		9.5488		9.5488
	12	25-Apr-06		670,034.58		143,167.33		813,201.91		16,509,368.77		0		670,034.58		0		0		0		143,167.33		0		0		40,985.38		0		40,985.38		102,181.95		9.6778		9.6778
	13	25-May-06		685,877.09		98,430.93		784,308.02		15,823,491.68		0		685,877.09		0		0		0		130,667.53		0		0		32,236.60		32,236.60		0		98,430.93		9.4977		7.1546
	14	25-Jun-06		653,366.07		94,320.48		747,686.55		15,170,125.61		0		653,366.07		0		0		0		130,056.75		0		0		35,736.27		68,165.02		0		94,320.48		9.5449		6.9222
	15	25-Jul-06		626,622.22		90,386.31		717,008.53		14,543,503.39		0		626,622.22		0		0		0		121,234.59		0		0		30,848.28		99,419.44		0		90,386.31		9.59		7.1498
	16	25-Aug-06		596,902.74		86,620.77		683,523.50		13,946,600.66		0		596,902.74		0		0		0		120,684.66		0		0		34,063.89		134,075.47		0		86,620.77		9.6366		6.9166
	17	25-Sep-06		570,533.15		83,016.58		653,549.73		13,376,067.51		0		570,533.15		0		0		0		116,283.89		0		0		33,267.31		168,140.86		0		83,016.58		9.6826		6.9125
	18	25-Oct-06		547,249.50		79,566.79		626,816.30		12,828,818.00		0		547,249.50		0		0		0		108,442.01		0		0		28,875.21		198,016.25		0		79,566.79		9.7286		7.1381
	19	25-Nov-06		521,331.86		76,264.76		597,596.62		12,307,486.14		0		521,331.86		0		0		0		107,969.33		0		0		31,704.56		230,897.98		0		76,264.76		9.7736		6.9036
	20	25-Dec-06		500,072.32		73,104.15		573,176.47		11,807,413.83		0		500,072.32		0		0		0		100,671.13		0		0		27,566.98		259,836.45		0		73,104.15		9.8156		7.1278
	21	25-Jan-07		476,520.16		70,092.60		546,612.76		11,330,893.66		0		476,520.16		0		0		0		100,260.65		0		0		30,168.05		291,546.98		0		70,092.60		9.8609		6.8938
	22	25-Feb-07		455,593.17		67,196.31		522,789.48		10,875,300.49		0		455,593.17		0		0		0		96,641.73		0		0		29,445.42		322,721.38		0		67,196.31		9.9047		6.8869
	23	25-Mar-07		443,362.19		68,251.46		511,613.65		10,431,938.30		0		443,362.19		0		0		0		84,106.07		0		0		15,854.61		340,601.32		0		68,251.46		9.9433		8.0689
	24	25-Apr-07		422,605.35		70,861.72		493,467.07		10,009,332.95		0		422,605.35		0		0		0		89,675.17		0		0		18,813.45		361,728.40		0		70,861.72		9.9827		7.8884
	25	25-May-07		407,004.89		67,978.75		474,983.64		9,602,328.07		0		407,004.89		0		0		0		82,252.53		0		0		14,273.78		378,458.87		0		67,978.75		9.8611		8.1498
	26	25-Jun-07		387,614.58		65,154.47		452,769.06		9,214,713.49		0		387,614.58		0		0		0		81,773.85		0		0		16,619.38		397,646.20		0		65,154.47		9.8896		7.8797
	27	25-Jul-07		372,238.72		62,454.97		434,693.69		8,842,474.77		0		372,238.72		0		0		0		76,173.43		0		0		13,718.46		414,059.80		0		62,454.97		9.9198		8.1333
	28	25-Aug-07		354,522.50		59,867.87		414,390.37		8,487,952.27		0		354,522.50		0		0		0		75,746.82		0		0		15,878.96		432,742.14		0		59,867.87		9.9479		7.8625
	29	25-Sep-07		339,930.23		58,359.03		398,289.26		8,148,022.04		0		339,930.23		0		0		0		72,901.40		0		0		14,542.37		450,259.83		0		58,359.03		9.9741		7.9845
	30	25-Oct-07		327,656.83		57,315.42		384,972.25		7,820,365.21		0		327,656.83		0		0		0		67,917.84		0		0		10,602.42		464,029.50		0		57,315.42		10.0026		8.4411
	31	25-Nov-07		312,031.77		54,960.33		366,992.11		7,508,333.44		0		312,031.77		0		0		0		67,540.02		0		0		12,579.69		479,870.31		0		54,960.33		10.0294		8.1614
	32	25-Dec-07		299,816.10		52,689.66		352,505.76		7,208,517.34		0		299,816.10		0		0		0		62,915.45		0		0		10,225.80		493,463.60		0		52,689.66		10.0553		8.421
	33	25-Jan-08		285,538.01		50,522.92		336,060.93		6,922,979.33		0		285,538.01		0		0		0		62,581.72		0		0		12,058.81		508,980.98		0		50,522.92		10.0819		8.1392
	34	25-Feb-08		273,153.93		48,442.00		321,595.93		6,649,825.40		0		273,153.93		0		0		0		60,259.57		0		0		11,817.57		524,360.03		0		48,442.00		10.1082		8.1259
	35	25-Mar-08		266,628.68		49,557.85		316,186.53		6,383,196.72		0		266,628.68		0		0		0		54,289.06		0		0		4,731.22		532,999.04		0		49,557.85		10.1346		9.2514
	36	25-Apr-08		257,523.43		53,443.89		310,967.31		6,125,673.29		0		257,523.43		0		0		0		55,817.30		0		0		2,373.41		539,835.03		0		53,443.89		10.1548		9.723
	37	25-May-08		248,174.64		51,233.78		299,408.42		5,877,498.65		0		248,174.64		0		0		0		51,358.16		0		0		124.38		544,474.47		0		51,233.78		10.0609		10.0365
	38	25-Jun-08		236,456.36		49,103.85		285,560.22		5,641,042.29		0		236,456.36		0		0		0		51,010.11		0		0		1,906.26		550,929.56		0		49,103.85		10.0787		9.7021
	39	25-Jul-08		227,382.50		47,068.37		274,450.88		5,413,659.79		0		227,382.50		0		0		0		47,467.02		0		0		398.65		555,925.12		0		47,068.37		10.0975		10.0127
	40	25-Aug-08		216,653.87		45,117.15		261,771.02		5,197,005.91		0		216,653.87		0		0		0		47,155.59		0		0		2,038.44		562,596.62		0		45,117.15		10.1154		9.6781
	41	25-Sep-08		207,068.77		44,401.57		251,470.35		4,989,937.14		0		207,068.77		0		0		0		53,186.40		0		0		8,784.83		576,188.09		0		44,401.57		11.8847		9.9217
	42	25-Oct-08		200,832.94		44,494.27		245,327.22		4,789,104.20		0		200,832.94		0		0		0		49,494.35		0		0		5,000.08		586,325.93		0		44,494.27		11.9026		10.7002
	43	25-Nov-08		191,355.17		42,657.21		234,012.38		4,597,749.02		0		191,355.17		0		0		0		49,150.90		0		0		6,493.69		598,042.10		0		42,657.21		11.9184		10.3438
	44	25-Dec-08		184,114.96		40,888.87		225,003.83		4,413,634.07		0		184,114.96		0		0		0		45,733.81		0		0		4,844.94		608,205.57		0		40,888.87		11.9364		10.6719
	45	25-Jan-09		175,425.19		39,197.84		214,623.03		4,238,208.88		0		175,425.19		0		0		0		45,428.16		0		0		6,230.32		619,837.41		0		39,197.84		11.9528		10.3135
	46	25-Feb-09		167,976.10		37,577.58		205,553.68		4,070,232.78		0		167,976.10		0		0		0		43,682.05		0		0		6,104.47		631,437.60		0		37,577.58		11.9691		10.2964
	47	25-Mar-09		163,876.46		36,664.59		200,541.05		3,906,356.33		0		163,876.46		0		0		0		37,943.25		0		0		1,278.66		638,404.24		0		36,664.59		11.9856		11.5817
	48	25-Apr-09		155,562.88		36,247.34		191,810.22		3,750,793.45		0		155,562.88		0		0		0		40,366.02		0		0		4,118.67		648,446.71		0		36,247.34		12.0001		10.7757
	49	25-May-09		149,948.03		34,752.30		184,700.33		3,600,845.41		0		149,948.03		0		0		0		37,335.71		0		0		2,583.41		657,038.19		0		34,752.30		11.9449		11.1184
	50	25-Jun-09		142,918.11		33,318.36		176,236.47		3,457,927.30		0		142,918.11		0		0		0		37,082.23		0		0		3,763.87		666,881.59		0		33,318.36		11.9592		10.7453
	51	25-Jul-09		137,589.08		31,946.27		169,535.36		3,320,338.21		0		137,589.08		0		0		0		34,498.88		0		0		2,552.60		675,595.21		0		31,946.27		11.9721		11.0863
	52	25-Aug-09		131,155.65		30,632.04		161,787.69		3,189,182.56		0		131,155.65		0		0		0		34,262.13		0		0		3,630.09		685,458.06		0		30,632.04		11.9832		10.7136
	53	25-Sep-09		125,989.43		29,738.63		155,728.06		3,063,193.13		0		125,989.43		0		0		0		32,945.00		0		0		3,206.37		695,056.22		0		29,738.63		11.9964		10.8289
	54	25-Oct-09		121,950.20		29,252.87		151,203.08		2,941,242.92		0		121,950.20		0		0		0		30,654.14		0		0		1,401.26		703,095.13		0		29,252.87		12.0087		11.4598
	55	25-Nov-09		116,269.95		28,051.60		144,321.55		2,824,972.97		0		116,269.95		0		0		0		30,443.50		0		0		2,391.90		712,192.68		0		28,051.60		12.02		11.0756
	56	25-Dec-09		111,978.48		26,900.69		138,879.17		2,712,994.49		0		111,978.48		0		0		0		28,325.06		0		0		1,424.37		720,398.88		0		26,900.69		12.032		11.427
	57	25-Jan-10		106,770.89		25,799.06		132,569.94		2,606,223.60		0		106,770.89		0		0		0		28,135.43		0		0		2,336.38		729,585.85		0		25,799.06		12.0433		11.0432

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	58	25-Feb-10		102,321.73		24,743.84		127,065.57		2,503,901.87		0		102,321.73		0		0		0		27,056.43		0		0		2,312.59		738,825.23		0		24,743.84		12.0559		11.0254
	59	25-Mar-10		100,028.27		23,500.04		123,528.31		2,403,873.59		0		100,028.27		0		0		0		23,500.04		0		0		0		745,759.37		0		23,500.04		12.0669		12.0669
	60	25-Apr-10		94,675.89		23,214.62		117,890.52		2,309,197.70		0		94,675.89		0		0		0		24,996.73		0		0		1,782.10		754,743.40		0		23,214.62		12.0757		11.2148
	61	25-May-10		91,118.60		22,265.39		113,384.00		2,218,079.10		0		91,118.60		0		0		0		23,353.11		0		0		1,087.71		763,108.39		0		22,265.39		12.1357		11.5705
	62	25-Jun-10		86,888.47		21,355.97		108,244.44		2,131,190.63		0		86,888.47		0		0		0		23,202.07		0		0		1,846.10		772,301.80		0		21,355.97		12.1476		11.1811
	63	25-Jul-10		83,719.29		20,485.17		104,204.46		2,047,471.34		0		83,719.29		0		0		0		21,594.64		0		0		1,109.47		780,834.70		0		20,485.17		12.1592		11.5345
	64	25-Aug-10		79,841.97		19,651.17		99,493.14		1,967,629.37		0		79,841.97		0		0		0		21,456.40		0		0		1,805.23		790,134.21		0		19,651.17		12.1697		11.1458
	65	25-Sep-10		76,563.14		18,877.87		95,441.00		1,891,066.23		0		76,563.14		0		0		0		20,638.85		0		0		1,760.98		799,475.91		0		18,877.87		12.181		11.1417
	66	25-Oct-10		73,825.86		18,153.83		91,979.69		1,817,240.37		0		73,825.86		0		0		0		19,213.23		0		0		1,059.40		808,210.11		0		18,153.83		12.192		11.5197
	67	25-Nov-10		70,416.00		17,418.36		87,834.36		1,746,824.37		0		70,416.00		0		0		0		19,096.13		0		0		1,677.77		817,634.62		0		17,418.36		12.2032		11.131
	68	25-Dec-10		67,877.30		16,713.69		84,591.00		1,678,947.07		0		67,877.30		0		0		0		17,779.76		0		0		1,066.07		826,523.85		0		16,713.69		12.214		11.4817
	69	25-Jan-11		64,751.70		16,038.74		80,790.44		1,614,195.37		0		64,751.70		0		0		0		17,670.95		0		0		1,632.20		836,051.72		0		16,038.74		12.2226		11.0936
	70	25-Feb-11		62,096.69		15,392.12		77,488.81		1,552,098.68		0		62,096.69		0		0		0		17,004.31		0		0		1,612.18		845,636.06		0		15,392.12		12.2333		11.0735
	71	25-Mar-11		60,531.39		14,779.60		75,310.99		1,491,567.29		0		60,531.39		0		0		0		14,779.60		0		0		0		853,688.49		0		14,779.60		12.243		12.243
	72	25-Apr-11		57,180.59		14,236.65		71,417.25		1,434,386.70		0		57,180.59		0		0		0		15,734.99		0		0		1,498.34		863,335.08		0		14,236.65		12.2508		11.0842
	73	25-May-11		55,148.61		13,665.67		68,814.29		1,379,238.09		0		55,148.61		0		0		0		14,651.66		0		0		985.99		872,546.22		0		13,665.67		12.2575		11.4326
	74	25-Jun-11		52,624.14		13,118.38		65,742.53		1,326,613.95		0		52,624.14		0		0		0		14,567.81		0		0		1,449.43		882,294.72		0		13,118.38		12.2658		11.0454
	75	25-Jul-11		50,761.19		12,594.01		63,355.20		1,275,852.76		0		50,761.19		0		0		0		13,569.38		0		0		975.38		891,646.03		0		12,594.01		12.2743		11.392
	76	25-Aug-11		48,441.81		12,091.47		60,533.28		1,227,410.95		0		48,441.81		0		0		0		13,495.28		0		0		1,403.81		901,500.11		0		12,091.47		12.2835		11.0057
	77	25-Sep-11		46,492.73		11,622.96		58,115.69		1,180,918.21		0		46,492.73		0		0		0		12,991.66		0		0		1,368.70		911,405.56		0		11,622.96		12.2918		10.9968
	78	25-Oct-11		44,877.54		11,181.67		56,059.22		1,136,040.67		0		44,877.54		0		0		0		12,104.02		0		0		922.34		920,957.67		0		11,181.67		12.2996		11.3624
	79	25-Nov-11		42,835.34		10,737.92		53,573.26		1,093,205.33		0		42,835.34		0		0		0		12,040.10		0		0		1,302.18		930,964.79		0		10,737.92		12.3077		10.9766
	80	25-Dec-11		41,338.18		10,312.49		51,650.67		1,051,867.15		0		41,338.18		0		0		0		11,220.02		0		0		907.53		940,654.35		0		10,312.49		12.3161		11.3199
	81	25-Jan-12		39,462.76		9,904.72		49,367.47		1,012,404.40		0		39,462.76		0		0		0		11,161.50		0		0		1,256.78		950,768.63		0		9,904.72		12.3226		10.9351
	82	25-Feb-12		37,880.73		9,513.81		47,394.54		974,523.66		0		37,880.73		0		0		0		10,749.55		0		0		1,235.75		960,938.98		0		9,513.81		12.3304		10.9129
	83	25-Mar-12		36,773.25		9,141.98		45,915.24		937,750.41		0		36,773.25		0		0		0		9,685.50		0		0		543.52		970,497.04		0		9,141.98		12.3377		11.6453
	84	25-Apr-12		34,921.63		8,785.75		43,707.38		902,828.78		0		34,921.63		0		0		0		9,967.79		0		0		1,182.04		980,771.63		0		8,785.75		12.3439		10.8801
	85	25-May-12		33,714.56		8,441.01		42,155.57		869,114.22		0		33,714.56		0		0		0		9,296.20		0		0		855.19		990,796.57		0		8,441.01		12.3561		11.2194
	86	25-Jun-12		32,194.43		8,110.45		40,304.88		836,919.80		0		32,194.43		0		0		0		9,252.14		0		0		1,141.69		1,001,184.23		0		8,110.45		12.3625		10.837
	87	25-Jul-12		31,090.69		7,793.47		38,884.16		805,829.11		0		31,090.69		0		0		0		8,627.46		0		0		833.98		1,011,341.33		0		7,793.47		12.3703		11.1745
	88	25-Aug-12		29,693.00		7,489.50		37,182.49		776,136.11		0		29,693.00		0		0		0		8,587.67		0		0		1,098.18		1,021,839.07		0		7,489.50		12.3758		10.7932
	89	25-Sep-12		28,521.77		7,200.93		35,722.70		747,614.33		0		28,521.77		0		0		0		8,275.38		0		0		1,074.45		1,032,394.06		0		7,200.93		12.382		10.7744
	90	25-Oct-12		27,558.09		6,927.40		34,485.49		720,056.24		0		27,558.09		0		0		0		7,718.25		0		0		790.85		1,042,751.07		0		6,927.40		12.3886		11.1192
	91	25-Nov-12		26,324.31		6,658.83		32,983.15		693,731.93		0		26,324.31		0		0		0		7,684.76		0		0		1,025.92		1,053,420.00		0		6,658.83		12.3938		10.7392
	92	25-Dec-12		25,435.64		6,401.19		31,836.82		668,296.29		0		25,435.64		0		0		0		7,168.33		0		0		767.15		1,063,907.24		0		6,401.19		12.3996		11.0726
	93	25-Jan-13		24,299.70		6,154.03		30,453.74		643,996.59		0		24,299.70		0		0		0		7,138.91		0		0		984.88		1,074,689.15		0		6,154.03		12.4052		10.6938
	94	25-Feb-13		23,349.16		5,916.91		29,266.07		620,647.43		0		23,349.16		0		0		0		6,882.33		0		0		965.42		1,085,528.60		0		5,916.91		12.4106		10.6697
	95	25-Mar-13		22,834.03		5,696.02		28,530.05		597,813.40		0		22,834.03		0		0		0		5,993.81		0		0		297.8		1,095,788.88		0		5,696.02		12.4166		11.7997
	96	25-Apr-13		21,583.15		5,490.66		27,073.82		576,230.24		0		21,583.15		0		0		0		6,393.51		0		0		902.85		1,106,756.08		0		5,490.66		12.4198		10.666
	97	25-May-13		20,893.07		5,280.40		26,173.47		555,337.17		0		20,893.07		0		0		0		5,937.09		0		0		656.7		1,117,554.75		0		5,280.40		12.364		10.9964
	98	25-Jun-13		19,969.01		5,078.54		25,047.55		535,368.17		0		19,969.01		0		0		0		5,914.13		0		0		835.59		1,128,610.34		0		5,078.54		12.3673		10.62
	99	25-Jul-13		19,308.56		4,884.83		24,193.39		516,059.61		0		19,308.56		0		0		0		5,519.60		0		0		634.77		1,139,542.83		0		4,884.83		12.3719		10.9491
	100	25-Aug-13		18,457.19		4,698.90		23,156.10		497,602.42		0		18,457.19		0		0		0		5,499.22		0		0		800.31		1,150,719.08		0		4,698.90		12.3749		10.574
	101	25-Sep-13		17,748.81		4,522.98		22,271.79		479,853.61		0		17,748.81		0		0		0		5,304.16		0		0		781.18		1,161,959.78		0		4,522.98		12.3787		10.5556
	102	25-Oct-13		17,170.19		4,354.65		21,524.84		462,683.42		0		17,170.19		0		0		0		4,951.33		0		0		596.68		1,173,101.19		0		4,354.65		12.3821		10.89
	103	25-Nov-13		16,416.57		4,189.96		20,606.52		446,266.85		0		16,416.57		0		0		0		4,934.45		0		0		744.5		1,184,469.03		0		4,189.96		12.385		10.5164
	104	25-Dec-13		15,882.04		4,031.83		19,913.87		430,384.81		0		15,882.04		0		0		0		4,607.44		0		0		575.62		1,195,745.81		0		4,031.83		12.3893		10.8415
	105	25-Jan-14		15,187.25		3,880.00		19,067.25		415,197.56		0		15,187.25		0		0		0		4,592.44		0		0		712.44		1,207,238.12		0		3,880.00		12.3916		10.4693
	106	25-Feb-14		14,609.43		3,734.22		18,343.64		400,588.13		0		14,609.43		0		0		0		4,431.31		0		0		697.1		1,218,792.91		0		3,734.22		12.3942		10.4444
	107	25-Mar-14		14,307.22		3,595.05		17,902.27		386,280.92		0		14,307.22		0		0		0		3,862.64		0		0		267.59		1,229,998.47		0		3,595.05		12.3974		11.5385
	108	25-Apr-14		13,530.70		3,467.44		16,998.14		372,750.21		0		13,530.70		0		0		0		4,124.09		0		0		656.65		1,241,696.16		0		3,467.44		12.3984		10.4243
	109	25-May-14		13,019.82		3,338.01		16,357.83		359,730.40		0		13,019.82		0		0		0		3,934.97		0		0		596.96		1,253,412.62		0		3,338.01		12.6679		10.7461
	110	25-Jun-14		12,450.51		3,213.65		15,664.17		347,279.88		0		12,450.51		0		0		0		3,925.44		0		0		711.79		1,265,321.77		0		3,213.65		12.6722		10.3744
	111	25-Jul-14		12,056.08		3,094.19		15,150.27		335,223.80		0		12,056.08		0		0		0		3,668.78		0		0		574.59		1,277,170.11		0		3,094.19		12.6772		10.6917
	112	25-Aug-14		11,530.44		2,979.43		14,509.87		323,693.37		0		11,530.44		0		0		0		3,660.65		0		0		681.22		1,289,202.67		0		2,979.43		12.6813		10.3214
	113	25-Sep-14		11,097.37		2,869.45		13,966.83		312,595.99		0		11,097.37		0		0		0		3,536.30		0		0		666.84		1,301,297.94		0		2,869.45		12.6869		10.2945
	114	25-Oct-14		10,751.06		2,765.17		13,516.23		301,844.93		0		10,751.06		0		0		0		3,305.81		0		0		540.64		1,313,349.62		0		2,765.17		12.6904		10.615

																			Accum						Accum				Couponcap		Couponcap		Capped
							Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period		Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
	115	25-Nov-14		10,284.49		2,663.29		12,947.78		291,560.44		0		10,284.49		0		0		0		3,299.35		0		0		636.06		1,325,573.85		0		2,663.29		12.6936		10.2465
	116	25-Dec-14		9,964.18		2,565.38		12,529.56		281,596.26		0		9,964.18		0		0		0		3,085.27		0		0		519.89		1,337,757.19		0		2,565.38		12.6983		10.5586
	117	25-Jan-15		9,533.04		2,471.29		12,004.33		272,063.22		0		9,533.04		0		0		0		3,079.83		0		0		608.55		1,350,105.88		0		2,471.29		12.7011		10.1915
	118	25-Feb-15		9,179.16		2,380.85		11,560.01		262,884.06		0		9,179.16		0		0		0		2,976.44		0		0		595.59		1,362,516.36		0		2,380.85		12.7048		10.1625
	119	25-Mar-15		9,010.74		2,293.65		11,304.39		253,873.32		0		9,010.74		0		0		0		2,598.37		0		0		304.72		1,374,708.96		0		2,293.65		12.7081		11.2178
	120	25-Apr-15		8,511.18		2,206.76		10,717.94		245,362.14		0		8,511.18		0		0		0		2,778.55		0		0		571.79		1,387,230.21		0		2,206.76		12.7099		10.0943
	121	25-May-15		8,270.89		2,126.55		10,397.44		237,091.25		0		8,270.89		0		0		0		2,578.10		0		0		451.55		1,399,704.87		0		2,126.55		12.6088		10.4004
	122	25-Jun-15		7,917.00		2,049.46		9,966.46		229,174.25		0		7,917.00		0		0		0		2,574.24		0		0		524.78		1,412,328.94		0		2,049.46		12.6088		10.0384
	123	25-Jul-15		7,676.56		1,975.32		9,651.89		221,497.68		0		7,676.56		0		0		0		2,408.01		0		0		432.69		1,424,934.93		0		1,975.32		12.6088		10.3432
	124	25-Aug-15		7,349.09		1,904.04		9,253.12		214,148.59		0		7,349.09		0		0		0		2,404.93		0		0		500.89		1,437,684.83		0		1,904.04		12.6088		9.9827
	125	25-Sep-15		7,081.58		1,835.37		8,916.95		207,067.01		0		7,081.58		0		0		0		2,325.14		0		0		489.77		1,450,496.32		0		1,835.37		12.6088		9.9529
	126	25-Oct-15		6,868.04		1,768.99		8,637.03		200,198.97		0		6,868.04		0		0		0		2,175.72		0		0		406.73		1,463,294.76		0		1,768.99		12.6088		10.2517
	127	25-Nov-15		6,577.21		1,705.58		8,282.79		193,621.76		0		6,577.21		0		0		0		2,173.68		0		0		468.09		1,476,229.30		0		1,705.58		12.6088		9.8935
	128	25-Dec-15		6,379.99		1,644.58		8,024.57		187,241.77		0		6,379.99		0		0		0		2,034.45		0		0		389.87		1,489,157.95		0		1,644.58		12.6088		10.1926
	129	25-Jan-16		6,111.14		1,585.90		7,697.04		181,130.63		0		6,111.14		0		0		0		2,032.99		0		0		447.09		1,502,217.90		0		1,585.90		12.6088		9.8359
	130	25-Feb-16		5,891.27		1,529.43		7,420.71		175,239.35		0		5,891.27		0		0		0		1,966.64		0		0		437.21		1,515,339.54		0		1,529.43		12.6088		9.8057
	131	25-Mar-16		5,753.35		1,475.10		7,228.45		169,486.00		0		5,753.35		0		0		0		1,779.92		0		0		304.82		1,528,399.91		0		1,475.10		12.6088		10.4495
	132	25-Apr-16		5,476.80		1,422.81		6,899.61		164,009.20		0		5,476.80		0		0		0		1,840.21		0		0		417.4		1,541,648.00		0		1,422.81		12.6088		9.7489
	133	25-May-16		5,314.18		1,372.49		6,686.67		158,695.02		0		5,314.18		0		0		0		1,723.30		0		0		350.81		1,554,899.86		0		1,372.49		12.6088		10.042
	134	25-Jun-16		5,092.98		1,324.05		6,417.03		153,602.04		0		5,092.98		0		0		0		1,723.04		0		0		398.99		1,568,271.94		0		1,324.05		12.6088		9.6891
	135	25-Jul-16		4,942.34		1,277.42		6,219.77		148,659.70		0		4,942.34		0		0		0		1,613.95		0		0		336.52		1,581,650.92		0		1,277.42		12.6088		9.9797
	136	25-Aug-16		4,737.60		1,232.54		5,970.14		143,922.10		0		4,737.60		0		0		0		1,614.08		0		0		381.55		1,595,145.94		0		1,232.54		12.6088		9.6283
	137	25-Sep-16		4,569.78		1,189.32		5,759.11		139,352.32		0		4,569.78		0		0		0		1,562.65		0		0		373.32		1,608,701.01		0		1,189.32		12.6088		9.5965
	138	25-Oct-16		4,435.99		1,147.71		5,583.70		134,916.33		0		4,435.99		0		0		0		1,464.22		0		0		316.51		1,622,266.88		0		1,147.71		12.6088		9.8833
	139	25-Nov-16		4,252.94		1,107.65		5,360.59		130,663.39		0		4,252.94		0		0		0		1,464.86		0		0		357.22		1,635,942.71		0		1,107.65		12.6088		9.5341
	140	25-Dec-16		4,129.26		1,069.06		5,198.32		126,534.13		0		4,129.26		0		0		0		1,372.92		0		0		303.86		1,649,631.51		0		1,069.06		12.6088		9.8181
	141	25-Jan-17		3,959.31		1,031.90		4,991.20		122,574.82		0		3,959.31		0		0		0		1,373.85		0		0		341.96		1,663,426.34		0		1,031.90		12.6088		9.4704
	142	25-Feb-17		3,820.54		996.1		4,816.64		118,754.28		0		3,820.54		0		0		0		1,330.87		0		0		334.77		1,677,278.89		0		996.1		12.6088		9.4372
	143	25-Mar-17		3,760.10		961.62		4,721.72		114,994.18		0		3,760.10		0		0		0		1,164.60		0		0		202.99		1,691,063.71		0		961.62		12.6088		10.4111
	144	25-Apr-17		3,558.70		928.4		4,487.10		111,435.48		0		3,558.70		0		0		0		1,248.56		0		0		320.16		1,705,036.56		0		928.4		12.6088		9.3756
	145	25-May-17		3,456.90		896.39		4,353.29		107,978.58		0		3,456.90		0		0		0		1,170.89		0		0		274.5		1,719,026.44		0		896.39		12.6088		9.6529
	146	25-Jun-17		3,315.67		865.55		4,181.22		104,662.91		0		3,315.67		0		0		0		1,172.39		0		0		306.83		1,733,112.92		0		865.55		12.6088		9.3089
	147	25-Jul-17		3,221.27		835.83		4,057.11		101,441.64		0		3,221.27		0		0		0		1,099.73		0		0		263.89		1,747,217.38		0		835.83		12.6088		9.5831
	148	25-Aug-17		3,090.24		807.19		3,897.43		98,351.40		0		3,090.24		0		0		0		1,101.41		0		0		294.22		1,761,414.58		0		807.19		12.6088		9.2406
	149	25-Sep-17		2,983.67		779.59		3,763.26		95,367.72		0		2,983.67		0		0		0		1,067.86		0		0		288.27		1,775,664.82		0		779.59		12.6088		9.205
	150	25-Oct-17		2,899.07		752.98		3,652.05		92,468.65		0		2,899.07		0		0		0		1,002.06		0		0		249.08		1,789,933.76		0		752.98		12.6088		9.4747
	151	25-Nov-17		2,782.18		727.33		3,509.51		89,686.47		0		2,782.18		0		0		0		1,003.99		0		0		276.65		1,804,289.51		0		727.33		12.6088		9.1344
	152	25-Dec-17		2,703.33		702.6		3,405.93		86,983.15		0		2,703.33		0		0		0		942.37		0		0		239.76		1,818,664.07		0		702.6		12.6088		9.4008
	153	25-Jan-18		2,595.34		678.76		3,274.10		84,387.81		0		2,595.34		0		0		0		944.43		0		0		265.66		1,833,121.44		0		678.76		12.6088		9.062
	154	25-Feb-18		2,508.66		656.01		3,164.67		81,879.15		0		2,508.66		0		0		0		916.25		0		0		260.24		1,847,631.89		0		656.01		12.6088		9.0276
	155	25-Mar-18		2,467.13		635.25		3,102.37		79,412.02		0		2,467.13		0		0		0		802.98		0		0		167.73		1,862,134.22		0		635.25		12.6088		9.975
	156	25-Apr-18		2,344.46		614.9		2,959.36		77,067.55		0		2,344.46		0		0		0		862.22		0		0		247.32		1,876,800.35		0		614.9		12.6088		8.9921
	157	25-May-18		2,272.95		595.59		2,868.54		74,794.60		0		2,272.95		0		0		0		809.77		0		0		214.19		1,891,518.69		0		595.59		12.6088		9.2738
	158	25-Jun-18		2,191.70		576.91		2,768.61		72,602.91		0		2,191.70		0		0		0		812.09		0		0		235.18		1,906,343.67		0		576.91		12.6088		8.9573
	159	25-Jul-18		2,122.47		558.94		2,681.41		70,480.44		0		2,122.47		0		0		0		762.86		0		0		203.92		1,921,223.75		0		558.94		12.6088		9.2383
	160	25-Aug-18		2,049.51		541.58		2,591.08		68,430.93		0		2,049.51		0		0		0		765.25		0		0		223.67		1,936,210.26		0		541.58		12.6088		8.9234
	161	25-Sep-18		1,982.13		524.85		2,506.98		66,448.80		0		1,982.13		0		0		0		742.99		0		0		218.15		1,951,278.65		0		524.85		12.6088		8.9068
	162	25-Oct-18		1,917.12		508.7		2,425.82		64,531.68		0		1,917.12		0		0		0		698.2		0		0		189.5		1,966,406.33		0		508.7		12.6088		9.1867
	163	25-Nov-18		1,890.15		493.13		2,383.27		62,641.53		0		1,890.15		0		0		0		700.66		0		0		207.53		1,981,640.34		0		493.13		12.6088		8.8741
	164	25-Dec-18		1,276.36		477.82		1,754.18		57,936.05		0		1,276.36		3,429.12		3,429.12		3,429.12		658.2		0		0		180.38		1,996,936.25		0		477.82		12.6088		9.1533
	165	25-Jan-19		937.33		441.13		1,378.46		53,381.83		0		937.33		3,616.89		3,616.89		7,046.01		629.05		0		0		187.91		2,012,329.11		0		441.13		12.6088		8.8422
	166	25-Feb-19		892.81		405.74		1,298.55		48,973.83		0		892.81		3,515.19		3,515.19		10,561.20		579.6		0		0		173.86		2,027,798.03		0		405.74		12.6088		8.8266
	167	25-Mar-19		1,708.99		371.58		2,080.57		44,707.18		0		1,708.99		2,557.66		2,557.66		13,118.86		480.28		0		0		108.7		2,043,292.40		0		371.58		12.6088		9.7552
	168	25-Apr-19		809.97		338.62		1,148.59		40,577.17		0		809.97		3,320.04		3,320.04		16,438.90		485.41		0		0		146.79		2,058,915.61		0		338.62		12.6088		8.7959
	169	25-May-19		1,023.00		306.82		1,329.81		36,579.27		0		1,023.00		2,974.90		2,974.90		19,413.80		426.36		0		0		119.54		2,074,603.23		0		306.82		12.6088		9.0736
	170	25-Jun-19		734.76		276.12		1,010.88		32,709.10		0		734.76		3,135.42		3,135.42		22,549.21		397.16		0		0		121.04		2,090,384.45		0		276.12		12.6088		8.766
	171	25-Jul-19		936.79		246.49		1,183.28		28,962.43		0		936.79		2,809.88		2,809.88		25,359.09		343.69		0		0		97.19		2,106,234.56		0		246.49		12.6088		9.0431
	172	25-Aug-19		666.44		217.9		884.34		25,335.19		0		666.44		2,960.80		2,960.80		28,319.89		314.46		0		0		96.56		2,122,177.25		0		217.9		12.6088		8.7369
	173	25-Sep-19		634.67		190.3		824.97		21,823.45		0		634.67		2,877.07		2,877.07		31,196.96		275.08		0		0		84.78		2,138,202.00		0		190.3		12.6088		8.7226
	174	25-Oct-19		821.31		163.65		984.96		18,423.41		0		821.31		2,578.73		2,578.73		33,775.69		229.31		0		0		65.65		2,154,302.03		0		163.65		12.6088		8.9988
	175	25-Nov-19		575.53		137.94		713.47		15,131.41		0		575.53		2,716.47		2,716.47		36,492.16		200.03		0		0		62.1		2,170,493.43		0		137.94		12.6088		8.6946
	176	25-Dec-19		752.59		113.11		865.71		11,943.91		0		752.59		2,434.90		2,434.90		38,927.06		158.99		0		0		45.88		2,186,764.19		0		113.11		12.6088		8.9702
	177	25-Jan-20		521.82		89.14		610.97		8,857.51		0		521.82		2,564.59		2,564.59		41,491.64		129.68		0		0		40.54		2,203,125.72		0		89.14		12.6088		8.6673
	178	25-Feb-20		496.84		66.01		562.85		5,868.89		0		496.84		2,491.77		2,491.77		43,983.41		96.17		0		0		30.16		2,219,573.63		0		66.01		12.6088		8.654
	179	25-Mar-20		844.46		43.65		888.11		2,983.93		0		844.46		2,040.51		2,040.51		46,023.92		59.61		0		0		15.96		2,236,099.14		0		43.65		12.6088		9.2336
	180	25-Apr-20		329.85		21.86		351.7		435.24		0		329.85		2,218.84		2,218.84		48,242.77		32.4		0		0		10.54		2,252,488.41		0		21.86		12.6088		8.5061
	181	25-May-20		0		3.18		3.18		0		0		0		435.24		435.24		48,678.00		4.57		0		0		1.39		2,268,955.33		0		3.18		12.6088		8.7719

FNLC 2005-1 Marketing Materials — CashflowsM15

																		Accum						Accum				Couponcap		Couponcap		Capped
						Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
Total			17,347,786.51		3,219,399.51		20,567,186.02				0		17,347,786.51		42,213.49		42,213.49				3,635,498.89		0				703,560.77				287,461.39		2,931,938.12
0	11-May-05		0		0		0		17,390,000.00		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		673,848.81		43,755.17		717,603.99		16,716,151.19		0		673,848.81		0		0		0		43,755.17		0		0		0		0		0		43,755.17		6.47		6.47
2	25-Jun-05		647,644.14		125,221.76		772,865.89		16,068,507.05		0		647,644.14		0		0		0		125,221.76		0		0		27,933.74		0		27,933.74		97,288.02		8.6993		8.6993
3	25-Jul-05		623,189.26		117,475.52		740,664.78		15,445,317.79		0		623,189.26		0		0		0		117,475.52		0		0		23,761.05		0		23,761.05		93,714.46		8.7731		8.7731
4	25-Aug-05		600,006.46		118,290.07		718,296.53		14,845,311.32		0		600,006.46		0		0		0		118,290.07		0		0		28,019.92		0		28,019.92		90,270.15		8.8939		8.8939
5	25-Sep-05		578,011.61		116,518.70		694,530.31		14,267,299.72		0		578,011.61		0		0		0		116,518.70		0		0		29,570.59		0		29,570.59		86,948.11		9.1148		9.1148
6	25-Oct-05		557,122.87		110,275.53		667,398.40		13,710,176.84		0		557,122.87		0		0		0		110,275.53		0		0		26,533.62		0		26,533.62		83,741.90		9.2751		9.2751
7	25-Nov-05		537,260.83		110,079.01		647,339.84		13,172,916.01		0		537,260.83		0		0		0		110,079.01		0		0		29,433.47		0		29,433.47		80,645.54		9.324		9.324
8	25-Dec-05		518,333.57		103,529.24		621,862.81		12,654,582.44		0		518,333.57		0		0		0		103,529.24		0		0		25,875.74		0		25,875.74		77,653.50		9.4311		9.4311
9	25-Jan-06		500,159.82		103,403.83		603,563.65		12,154,422.61		0		500,159.82		0		0		0		103,403.83		0		0		28,643.02		0		28,643.02		74,760.81		9.4892		9.4892
10	25-Feb-06		478,378.91		99,440.40		577,819.30		11,676,043.70		0		478,378.91		0		0		0		99,440.40		0		0		27,476.70		0		27,476.70		71,963.69		9.501		9.501
11	25-Mar-06		457,499.79		86,716.16		544,215.95		11,218,543.91		0		457,499.79		0		0		0		86,716.16		0		0		17,428.71		0		17,428.71		69,287.46		9.5488		9.5488
12	25-Apr-06		437,547.93		89,511.97		527,059.90		10,780,995.98		0		437,547.93		0		0		0		93,491.54		0		0		26,764.39		3,979.57		22,784.82		66,727.15		9.6778		9.2659
13	25-May-06		447,893.45		64,277.65		512,171.10		10,333,102.53		0		447,893.45		0		0		0		85,328.89		0		0		21,051.24		25,054.53		0		64,277.65		9.4977		7.1546
14	25-Jun-06		426,663.01		61,593.44		488,256.44		9,906,439.52		0		426,663.01		0		0		0		84,930.04		0		0		23,336.60		48,540.48		0		61,593.44		9.5449		6.9222
15	25-Jul-06		409,198.66		59,024.33		468,222.99		9,497,240.86		0		409,198.66		0		0		0		79,168.96		0		0		20,144.63		68,974.33		0		59,024.33		9.59		7.1498
16	25-Aug-06		389,791.16		56,565.35		446,356.51		9,107,449.70		0		389,791.16		0		0		0		78,809.85		0		0		22,244.50		91,629.64		0		56,565.35		9.6366		6.9166
17	25-Sep-06		372,571.22		54,211.73		426,782.95		8,734,878.48		0		372,571.22		0		0		0		75,936.04		0		0		21,724.31		113,899.37		0		54,211.73		9.6826		6.9125
18	25-Oct-06		357,366.46		51,958.94		409,325.40		8,377,512.02		0		357,366.46		0		0		0		70,815.12		0		0		18,856.18		133,433.07		0		51,958.94		9.7286		7.1381
19	25-Nov-06		340,441.65		49,802.64		390,244.28		8,037,070.37		0		340,441.65		0		0		0		70,506.44		0		0		20,703.81		154,930.11		0		49,802.64		9.7736		6.9036
20	25-Dec-06		326,558.68		47,738.68		374,297.36		7,710,511.69		0		326,558.68		0		0		0		65,740.56		0		0		18,001.87		173,852.24		0		47,738.68		9.8156		7.1278
21	25-Jan-07		311,178.58		45,772.07		356,950.66		7,399,333.11		0		311,178.58		0		0		0		65,472.50		0		0		19,700.43		194,584.71		0		45,772.07		9.8609		6.8938
22	25-Feb-07		297,512.78		43,880.73		341,393.50		7,101,820.34		0		297,512.78		0		0		0		63,109.26		0		0		19,228.53		214,967.20		0		43,880.73		9.9047		6.8869
23	25-Mar-07		289,525.67		44,569.77		334,095.44		6,812,294.67		0		289,525.67		0		0		0		54,923.19		0		0		10,353.42		226,669.72		0		44,569.77		9.9433		8.0689
24	25-Apr-07		275,970.97		46,274.33		322,245.30		6,536,323.70		0		275,970.97		0		0		0		58,559.94		0		0		12,285.61		240,495.05		0		46,274.33		9.9827		7.8884
25	25-May-07		265,783.51		44,391.68		310,175.20		6,270,540.18		0		265,783.51		0		0		0		53,712.78		0		0		9,321.10		251,449.48		0		44,391.68		9.8611		8.1498
26	25-Jun-07		253,121.20		42,547.36		295,668.56		6,017,418.98		0		253,121.20		0		0		0		53,400.20		0		0		10,852.84		264,008.47		0		42,547.36		9.8896		7.8797
27	25-Jul-07		243,080.41		40,784.53		283,864.93		5,774,338.58		0		243,080.41		0		0		0		49,742.99		0		0		8,958.47		274,756.32		0		40,784.53		9.9198		8.1333
28	25-Aug-07		231,511.31		39,095.09		270,606.40		5,542,827.26		0		231,511.31		0		0		0		49,464.41		0		0		10,369.32		286,985.88		0		39,095.09		9.9479		7.8625
29	25-Sep-07		221,982.23		38,109.78		260,092.01		5,320,845.03		0		221,982.23		0		0		0		47,606.28		0		0		9,496.50		298,455.55		0		38,109.78		9.9741		7.9845
30	25-Oct-07		213,967.41		37,428.28		251,395.70		5,106,877.62		0		213,967.41		0		0		0		44,351.90		0		0		6,923.62		307,478.59		0		37,428.28		10.0026		8.4411
31	25-Nov-07		203,763.89		35,890.36		239,654.25		4,903,113.73		0		203,763.89		0		0		0		44,105.18		0		0		8,214.82		317,854.33		0		35,890.36		10.0294		8.1614
32	25-Dec-07		195,786.78		34,407.55		230,194.33		4,707,326.94		0		195,786.78		0		0		0		41,085.23		0		0		6,677.68		326,762.55		0		34,407.55		10.0553		8.421
33	25-Jan-08		186,462.86		32,992.62		219,455.48		4,520,864.08		0		186,462.86		0		0		0		40,867.30		0		0		7,874.68		336,927.43		0		32,992.62		10.0819		8.1392
34	25-Feb-08		178,375.77		31,633.74		210,009.51		4,342,488.31		0		178,375.77		0		0		0		39,350.88		0		0		7,717.14		347,002.15		0		31,633.74		10.1082		8.1259
35	25-Mar-08		174,114.64		32,362.41		206,477.05		4,168,373.67		0		174,114.64		0		0		0		35,452.00		0		0		3,089.59		352,677.77		0		32,362.41		10.1346		9.2514
36	25-Apr-08		168,168.70		34,900.08		203,068.78		4,000,204.98		0		168,168.70		0		0		0		36,449.97		0		0		1,549.89		357,180.49		0		34,900.08		10.1548		9.723
37	25-May-08		162,063.72		33,456.83		195,520.56		3,838,141.25		0		162,063.72		0		0		0		33,538.05		0		0		81.22		360,249.09		0		33,456.83		10.0609		10.0365
38	25-Jun-08		154,411.42		32,065.94		186,477.36		3,683,729.83		0		154,411.42		0		0		0		33,310.77		0		0		1,244.83		364,503.64		0		32,065.94		10.0787		9.7021
39	25-Jul-08		148,485.98		30,736.72		179,222.71		3,535,243.85		0		148,485.98		0		0		0		30,997.05		0		0		260.33		367,805.35		0		30,736.72		10.0975		10.0127
40	25-Aug-08		141,479.94		29,462.53		170,942.47		3,393,763.91		0		141,479.94		0		0		0		30,793.68		0		0		1,331.15		372,201.77		0		29,462.53		10.1154		9.6781
41	25-Sep-08		135,220.65		28,995.25		164,215.90		3,258,543.25		0		135,220.65		0		0		0		34,731.94		0		0		5,736.69		381,118.44		0		28,995.25		11.8847		9.9217
42	25-Oct-08		131,148.51		29,055.78		160,204.29		3,127,394.74		0		131,148.51		0		0		0		32,320.95		0		0		3,265.17		387,781.96		0		29,055.78		11.9026		10.7002
43	25-Nov-08		124,959.31		27,856.13		152,815.44		3,002,435.43		0		124,959.31		0		0		0		32,096.66		0		0		4,240.53		395,476.52		0		27,856.13		11.9184		10.3438
44	25-Dec-08		120,231.28		26,701.37		146,932.65		2,882,204.15		0		120,231.28		0		0		0		29,865.23		0		0		3,163.85		402,157.44		0		26,701.37		11.9364		10.6719
45	25-Jan-09		114,556.67		25,597.09		140,153.76		2,767,647.48		0		114,556.67		0		0		0		29,665.63		0		0		4,068.54		409,797.58		0		25,597.09		11.9528		10.3135
46	25-Feb-09		109,692.24		24,539.02		134,231.26		2,657,955.24		0		109,692.24		0		0		0		28,525.38		0		0		3,986.36		417,417.36		0		24,539.02		11.9691		10.2964
47	25-Mar-09		107,015.08		23,942.82		130,957.90		2,550,940.16		0		107,015.08		0		0		0		24,777.81		0		0		835		422,012.44		0		23,942.82		11.9856		11.5817
48	25-Apr-09		101,586.12		23,670.35		125,256.47		2,449,354.04		0		101,586.12		0		0		0		26,359.93		0		0		2,689.59		428,617.91		0		23,670.35		12.0001		10.7757
49	25-May-09		97,919.50		22,694.05		120,613.55		2,351,434.54		0		97,919.50		0		0		0		24,381.07		0		0		1,687.03		434,276.22		0		22,694.05		11.9449		11.1184
50	25-Jun-09		93,328.80		21,757.65		115,086.45		2,258,105.73		0		93,328.80		0		0		0		24,215.54		0		0		2,457.89		440,752.44		0		21,757.65		11.9592		10.7453
51	25-Jul-09		89,848.82		20,861.65		110,710.47		2,168,256.91		0		89,848.82		0		0		0		22,528.56		0		0		1,666.91		446,491.27		0		20,861.65		11.9721		11.0863
52	25-Aug-09		85,647.65		20,003.42		105,651.07		2,082,609.26		0		85,647.65		0		0		0		22,373.95		0		0		2,370.53		452,980.94		0		20,003.42		11.9832		10.7136
53	25-Sep-09		82,273.99		19,420.01		101,693.99		2,000,335.28		0		82,273.99		0		0		0		21,513.84		0		0		2,093.83		459,298.75		0		19,420.01		11.9964		10.8289
54	25-Oct-09		79,636.28		19,102.80		98,739.07		1,920,699.00		0		79,636.28		0		0		0		20,017.86		0		0		915.06		464,600.02		0		19,102.80		12.0087		11.4598
55	25-Nov-09		75,926.94		18,318.33		94,245.28		1,844,772.06		0		75,926.94		0		0		0		19,880.30		0		0		1,561.97		470,593.03		0		18,318.33		12.02		11.0756
56	25-Dec-09		73,124.51		17,566.77		90,691.28		1,771,647.55		0		73,124.51		0		0		0		18,496.91		0		0		930.15		476,004.38		0		17,566.77		12.032		11.427
57	25-Jan-10		69,723.83		16,847.37		86,571.21		1,701,923.71		0		69,723.83		0		0		0		18,373.08		0		0		1,525.71		482,056.62		0		16,847.37		12.0433		11.0432
58	25-Feb-10		66,818.44		16,158.29		82,976.73		1,635,105.28		0		66,818.44		0		0		0		17,668.47		0		0		1,510.17		488,143.51		0		16,158.29		12.0559		11.0254
59	25-Mar-10		65,320.75		15,346.06		80,666.82		1,569,784.52		0		65,320.75		0		0		0		15,346.06		0		0		0		492,724.91		0		15,346.06		12.0669		12.0669
60	25-Apr-10		61,825.53		15,159.68		76,985.21		1,507,958.99		0		61,825.53		0		0		0		16,323.43		0		0		1,163.75		498,647.00		0		15,159.68		12.0757		11.2148
61	25-May-10		59,502.54		14,539.81		74,042.35		1,448,456.46		0		59,502.54		0		0		0		15,250.11		0		0		710.3		504,165.28		0		14,539.81		12.1357		11.5705
62	25-Jun-10		56,740.16		13,945.94		70,686.10		1,391,716.30		0		56,740.16		0		0		0		15,151.48		0		0		1,205.54		510,224.99		0		13,945.94		12.1476		11.1811
63	25-Jul-10		54,670.61		13,377.28		68,047.90		1,337,045.68		0		54,670.61		0		0		0		14,101.80		0		0		724.51		515,853.83		0		13,377.28		12.1592		11.5345
64	25-Aug-10		52,138.64		12,832.66		64,971.30		1,284,907.05		0		52,138.64		0		0		0		14,011.52		0		0		1,178.86		521,983.73		0		12,832.66		12.1697		11.1458
65	25-Sep-10		49,997.48		12,327.68		62,325.16		1,234,909.57		0		49,997.48		0		0		0		13,477.64		0		0		1,149.96		528,141.72		0		12,327.68		12.181		11.1417
66	25-Oct-10		48,209.98		11,854.87		60,064.84		1,186,699.59		0		48,209.98		0		0		0		12,546.68		0		0		691.81		533,903.58		0		11,854.87		12.192		11.5197
67	25-Nov-10		45,983.26		11,374.59		57,357.85		1,140,716.33		0		45,983.26		0		0		0		12,470.21		0		0		1,095.62		540,116.70		0		11,374.59		12.2032		11.131
68	25-Dec-10		44,325.43		10,914.42		55,239.86		1,096,390.90		0		44,325.43		0		0		0		11,610.59		0		0		696.17		545,980.73		0		10,914.42		12.214		11.4817
69	25-Jan-11		42,284.34		10,473.67		52,758.01		1,054,106.55		0		42,284.34		0		0		0		11,539.53		0		0		1,065.87		552,262.27		0		10,473.67		12.2226		11.0936
70	25-Feb-11		40,550.56		10,051.41		50,601.97		1,013,555.99		0		40,550.56		0		0		0		11,104.20		0		0		1,052.79		558,581.15		0		10,051.41		12.2333		11.0735

																		Accum						Accum				Couponcap		Couponcap		Capped
						Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
71	25-Mar-11		39,528.38		9,651.42		49,179.80		974,027.61		0		39,528.38		0		0		0		9,651.42		0		0		0		563,900.15		0		9,651.42		12.243		12.243
72	25-Apr-11		37,340.24		9,296.86		46,637.10		936,687.37		0		37,340.24		0		0		0		10,275.31		0		0		978.45		570,260.89		0		9,296.86		12.2508		11.0842
73	25-May-11		36,013.31		8,924.00		44,937.31		900,674.07		0		36,013.31		0		0		0		9,567.87		0		0		643.87		576,337.74		0		8,924.00		12.2575		11.4326
74	25-Jun-11		34,364.77		8,566.61		42,931.38		866,309.30		0		34,364.77		0		0		0		9,513.11		0		0		946.51		582,765.99		0		8,566.61		12.2658		11.0454
75	25-Jul-11		33,148.22		8,224.17		41,372.39		833,161.08		0		33,148.22		0		0		0		8,861.12		0		0		636.94		588,935.33		0		8,224.17		12.2743		11.392
76	25-Aug-11		31,633.61		7,896.01		39,529.62		801,527.46		0		31,633.61		0		0		0		8,812.73		0		0		916.72		595,433.49		0		7,896.01		12.2835		11.0057
77	25-Sep-11		30,360.82		7,590.06		37,950.88		771,166.65		0		30,360.82		0		0		0		8,483.85		0		0		893.79		601,965.74		0		7,590.06		12.2918		10.9968
78	25-Oct-11		29,306.06		7,301.89		36,607.95		741,860.58		0		29,306.06		0		0		0		7,904.20		0		0		602.31		608,267.84		0		7,301.89		12.2996		11.3624
79	25-Nov-11		27,972.46		7,012.11		34,984.56		713,888.12		0		27,972.46		0		0		0		7,862.46		0		0		850.35		614,867.57		0		7,012.11		12.3077		10.9766
80	25-Dec-11		26,994.78		6,734.29		33,729.07		686,893.34		0		26,994.78		0		0		0		7,326.93		0		0		592.64		621,260.41		0		6,734.29		12.3161		11.3199
81	25-Jan-12		25,770.08		6,468.01		32,238.09		661,123.26		0		25,770.08		0		0		0		7,288.71		0		0		820.71		627,931.11		0		6,468.01		12.3226		10.9351
82	25-Feb-12		24,736.99		6,212.73		30,949.72		636,386.27		0		24,736.99		0		0		0		7,019.70		0		0		806.97		634,638.90		0		6,212.73		12.3304		10.9129
83	25-Mar-12		24,013.78		5,969.92		29,983.70		612,372.50		0		24,013.78		0		0		0		6,324.85		0		0		354.93		640,947.36		0		5,969.92		12.3377		11.6453
84	25-Apr-12		22,804.62		5,737.30		28,541.92		589,567.88		0		22,804.62		0		0		0		6,509.19		0		0		771.9		647,724.27		0		5,737.30		12.3439		10.8801
85	25-May-12		22,016.38		5,512.17		27,528.55		567,551.50		0		22,016.38		0		0		0		6,070.63		0		0		558.46		654,338.64		0		5,512.17		12.3561		11.2194
86	25-Jun-12		21,023.70		5,296.31		26,320.01		546,527.80		0		21,023.70		0		0		0		6,041.86		0		0		745.55		661,190.38		0		5,296.31		12.3625		10.837
87	25-Jul-12		20,302.93		5,089.32		25,392.25		526,224.86		0		20,302.93		0		0		0		5,633.93		0		0		544.61		667,892.06		0		5,089.32		12.3703		11.1745
88	25-Aug-12		19,390.21		4,890.81		24,281.02		506,834.66		0		19,390.21		0		0		0		5,607.95		0		0		717.13		674,816.68		0		4,890.81		12.3758		10.7932
89	25-Sep-12		18,625.37		4,702.37		23,327.74		488,209.29		0		18,625.37		0		0		0		5,404.01		0		0		701.64		681,779.22		0		4,702.37		12.382		10.7744
90	25-Oct-12		17,996.07		4,523.75		22,519.81		470,213.22		0		17,996.07		0		0		0		5,040.19		0		0		516.44		688,613.03		0		4,523.75		12.3886		11.1192
91	25-Nov-12		17,190.38		4,348.37		21,538.75		453,022.84		0		17,190.38		0		0		0		5,018.32		0		0		669.95		695,651.04		0		4,348.37		12.3938		10.7392
92	25-Dec-12		16,610.05		4,180.12		20,790.17		436,412.79		0		16,610.05		0		0		0		4,681.09		0		0		500.96		702,570.90		0		4,180.12		12.3996		11.0726
93	25-Jan-13		15,868.26		4,018.73		19,886.99		420,544.52		0		15,868.26		0		0		0		4,661.87		0		0		643.15		709,683.70		0		4,018.73		12.4052		10.6938
94	25-Feb-13		15,247.53		3,863.88		19,111.41		405,296.99		0		15,247.53		0		0		0		4,494.32		0		0		630.44		716,834.57		0		3,863.88		12.4106		10.6697
95	25-Mar-13		14,911.15		3,719.63		18,630.78		390,385.84		0		14,911.15		0		0		0		3,914.10		0		0		194.47		723,607.82		0		3,719.63		12.4166		11.7997
96	25-Apr-13		14,094.29		3,585.53		17,679.82		376,291.55		0		14,094.29		0		0		0		4,175.11		0		0		589.58		730,843.43		0		3,585.53		12.4198		10.666
97	25-May-13		13,643.65		3,448.22		17,091.87		362,647.89		0		13,643.65		0		0		0		3,877.06		0		0		428.84		737,969.49		0		3,448.22		12.364		10.9964
98	25-Jun-13		13,040.22		3,316.40		16,356.62		349,607.68		0		13,040.22		0		0		0		3,862.06		0		0		545.66		745,263.86		0		3,316.40		12.3673		10.62
99	25-Jul-13		12,608.93		3,189.91		15,798.84		336,998.75		0		12,608.93		0		0		0		3,604.43		0		0		414.52		752,478.35		0		3,189.91		12.3719		10.9491
100	25-Aug-13		12,052.97		3,068.49		15,121.46		324,945.78		0		12,052.97		0		0		0		3,591.11		0		0		522.62		759,852.55		0		3,068.49		12.3749		10.574
101	25-Sep-13		11,590.38		2,953.61		14,543.99		313,355.40		0		11,590.38		0		0		0		3,463.74		0		0		510.13		767,269.39		0		2,953.61		12.3787		10.5556
102	25-Oct-13		11,212.53		2,843.69		14,056.22		302,142.87		0		11,212.53		0		0		0		3,233.33		0		0		389.64		774,621.97		0		2,843.69		12.3821		10.89
103	25-Nov-13		10,720.39		2,736.14		13,456.53		291,422.48		0		10,720.39		0		0		0		3,222.31		0		0		486.18		782,122.95		0		2,736.14		12.385		10.5164
104	25-Dec-13		10,371.34		2,632.88		13,004.21		281,051.14		0		10,371.34		0		0		0		3,008.77		0		0		375.89		789,564.98		0		2,632.88		12.3893		10.8415
105	25-Jan-14		9,917.62		2,533.73		12,451.35		271,133.52		0		9,917.62		0		0		0		2,998.97		0		0		465.24		797,148.30		0		2,533.73		12.3916		10.4693
106	25-Feb-14		9,540.29		2,438.53		11,978.82		261,593.23		0		9,540.29		0		0		0		2,893.75		0		0		455.22		804,772.93		0		2,438.53		12.3942		10.4444
107	25-Mar-14		9,342.94		2,347.65		11,690.59		252,250.29		0		9,342.94		0		0		0		2,522.39		0		0		174.74		812,170.05		0		2,347.65		12.3974		11.5385
108	25-Apr-14		8,835.86		2,264.32		11,100.18		243,414.43		0		8,835.86		0		0		0		2,693.12		0		0		428.81		819,889.28		0		2,264.32		12.3984		10.4243
109	25-May-14		8,502.24		2,179.80		10,682.04		234,912.19		0		8,502.24		0		0		0		2,569.62		0		0		389.83		827,621.29		0		2,179.80		12.6679		10.7461
110	25-Jun-14		8,130.47		2,098.59		10,229.06		226,781.72		0		8,130.47		0		0		0		2,563.40		0		0		464.81		835,479.66		0		2,098.59		12.6722		10.3744
111	25-Jul-14		7,872.90		2,020.58		9,893.47		218,908.82		0		7,872.90		0		0		0		2,395.80		0		0		375.22		843,298.83		0		2,020.58		12.6772		10.6917
112	25-Aug-14		7,529.64		1,945.64		9,475.28		211,379.18		0		7,529.64		0		0		0		2,390.49		0		0		444.85		851,238.82		0		1,945.64		12.6813		10.3214
113	25-Sep-14		7,246.84		1,873.82		9,120.66		204,132.34		0		7,246.84		0		0		0		2,309.28		0		0		435.46		859,220.28		0		1,873.82		12.6869		10.2945
114	25-Oct-14		7,020.69		1,805.72		8,826.41		197,111.66		0		7,020.69		0		0		0		2,158.77		0		0		353.05		867,173.84		0		1,805.72		12.6904		10.615
115	25-Nov-14		6,716.01		1,739.19		8,455.20		190,395.65		0		6,716.01		0		0		0		2,154.55		0		0		415.36		875,240.59		0		1,739.19		12.6936		10.2465
116	25-Dec-14		6,506.84		1,675.25		8,182.09		183,888.81		0		6,506.84		0		0		0		2,014.75		0		0		339.5		883,281.15		0		1,675.25		12.6983		10.5586
117	25-Jan-15		6,225.30		1,613.81		7,839.10		177,663.51		0		6,225.30		0		0		0		2,011.20		0		0		397.4		891,430.22		0		1,613.81		12.7011		10.1915
118	25-Feb-15		5,994.20		1,554.75		7,548.95		171,669.31		0		5,994.20		0		0		0		1,943.68		0		0		388.93		899,620.13		0		1,554.75		12.7048		10.1625
119	25-Mar-15		5,884.22		1,497.81		7,382.02		165,785.09		0		5,884.22		0		0		0		1,696.79		0		0		198.99		907,668.26		0		1,497.81		12.7081		11.2178
120	25-Apr-15		5,558.00		1,441.06		6,999.06		160,227.10		0		5,558.00		0		0		0		1,814.46		0		0		373.39		915,931.42		0		1,441.06		12.7099		10.0943
121	25-May-15		5,401.08		1,388.69		6,789.77		154,826.02		0		5,401.08		0		0		0		1,683.56		0		0		294.87		924,164.67		0		1,388.69		12.6088		10.4004
122	25-Jun-15		5,169.98		1,338.34		6,508.33		149,656.03		0		5,169.98		0		0		0		1,681.04		0		0		342.69		932,495.99		0		1,338.34		12.6088		10.0384
123	25-Jul-15		5,012.97		1,289.93		6,302.90		144,643.06		0		5,012.97		0		0		0		1,572.49		0		0		282.55		940,816.02		0		1,289.93		12.6088		10.3432
124	25-Aug-15		4,799.12		1,243.38		6,042.50		139,843.94		0		4,799.12		0		0		0		1,570.47		0		0		327.09		949,230.55		0		1,243.38		12.6088		9.9827
125	25-Sep-15		4,624.44		1,198.54		5,822.97		135,219.50		0		4,624.44		0		0		0		1,518.37		0		0		319.83		957,685.79		0		1,198.54		12.6088		9.9529
126	25-Oct-15		4,484.99		1,155.19		5,640.18		130,734.51		0		4,484.99		0		0		0		1,420.80		0		0		265.61		966,132.98		0		1,155.19		12.6088		10.2517
127	25-Nov-15		4,295.07		1,113.78		5,408.85		126,439.44		0		4,295.07		0		0		0		1,419.46		0		0		305.68		974,669.56		0		1,113.78		12.6088		9.8935
128	25-Dec-15		4,166.28		1,073.95		5,240.23		122,273.16		0		4,166.28		0		0		0		1,328.54		0		0		254.59		983,202.80		0		1,073.95		12.6088		10.1926
129	25-Jan-16		3,990.72		1,035.63		5,026.34		118,282.45		0		3,990.72		0		0		0		1,327.59		0		0		291.96		991,822.28		0		1,035.63		12.6088		9.8359
130	25-Feb-16		3,847.14		998.75		4,845.89		114,435.31		0		3,847.14		0		0		0		1,284.26		0		0		285.51		1,000,482.54		0		998.75		12.6088		9.8057
131	25-Mar-16		3,757.07		963.27		4,720.34		110,678.24		0		3,757.07		0		0		0		1,162.33		0		0		199.06		1,009,103.27		0		963.27		12.6088		10.4495
132	25-Apr-16		3,576.48		929.13		4,505.60		107,101.76		0		3,576.48		0		0		0		1,201.70		0		0		272.57		1,017,847.11		0		929.13		12.6088		9.7489
133	25-May-16		3,470.28		896.26		4,366.55		103,631.48		0		3,470.28		0		0		0		1,125.35		0		0		229.09		1,026,593.90		0		896.26		12.6088		10.042
134	25-Jun-16		3,325.83		864.63		4,190.47		100,305.65		0		3,325.83		0		0		0		1,125.19		0		0		260.55		1,035,419.69		0		864.63		12.6088		9.6891
135	25-Jul-16		3,227.46		834.19		4,061.65		97,078.19		0		3,227.46		0		0		0		1,053.94		0		0		219.76		1,044,250.47		0		834.19		12.6088		9.9797

																		Accum						Accum				Couponcap		Couponcap		Capped
						Cash				Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
136	25-Aug-16		3,093.76		804.88		3,898.64		93,984.43		0		3,093.76		0		0		0		1,054.03		0		0		249.16		1,053,157.52		0		804.88		12.6088		9.6283
137	25-Sep-16		2,984.17		776.66		3,760.83		91,000.25		0		2,984.17		0		0		0		1,020.44		0		0		243.79		1,062,104.24		0		776.66		12.6088		9.5965
138	25-Oct-16		2,896.80		749.48		3,646.28		88,103.45		0		2,896.80		0		0		0		956.17		0		0		206.69		1,071,058.48		0		749.48		12.6088		9.8833
139	25-Nov-16		2,777.27		723.32		3,500.59		85,326.19		0		2,777.27		0		0		0		956.59		0		0		233.27		1,080,085.01		0		723.32		12.6088		9.5341
140	25-Dec-16		2,696.50		698.12		3,394.62		82,629.68		0		2,696.50		0		0		0		896.55		0		0		198.43		1,089,120.47		0		698.12		12.6088		9.8181
141	25-Jan-17		2,585.52		673.85		3,259.37		80,044.17		0		2,585.52		0		0		0		897.16		0		0		223.31		1,098,225.64		0		673.85		12.6088		9.4704
142	25-Feb-17		2,494.90		650.48		3,145.38		77,549.26		0		2,494.90		0		0		0		869.09		0		0		218.61		1,107,368.94		0		650.48		12.6088		9.4372
143	25-Mar-17		2,455.43		627.96		3,083.39		75,093.83		0		2,455.43		0		0		0		760.51		0		0		132.56		1,116,468.46		0		627.96		12.6088		10.4111
144	25-Apr-17		2,323.91		606.27		2,930.18		72,769.92		0		2,323.91		0		0		0		815.34		0		0		209.07		1,125,691.27		0		606.27		12.6088		9.3756
145	25-May-17		2,257.43		585.36		2,842.80		70,512.49		0		2,257.43		0		0		0		764.62		0		0		179.25		1,134,925.63		0		585.36		12.6088		9.6529
146	25-Jun-17		2,165.21		565.23		2,730.43		68,347.28		0		2,165.21		0		0		0		765.59		0		0		200.37		1,144,223.52		0		565.23		12.6088		9.3089
147	25-Jul-17		2,103.56		545.82		2,649.38		66,243.71		0		2,103.56		0		0		0		718.15		0		0		172.33		1,153,533.57		0		545.82		12.6088		9.5831
148	25-Aug-17		2,018.00		527.12		2,545.11		64,225.71		0		2,018.00		0		0		0		719.25		0		0		192.13		1,162,904.61		0		527.12		12.6088		9.2406
149	25-Sep-17		1,948.41		509.09		2,457.50		62,277.31		0		1,948.41		0		0		0		697.34		0		0		188.25		1,172,310.70		0		509.09		12.6088		9.205
150	25-Oct-17		1,893.16		491.71		2,384.87		60,384.15		0		1,893.16		0		0		0		654.37		0		0		162.65		1,181,729.40		0		491.71		12.6088		9.4747
151	25-Nov-17		1,816.83		474.96		2,291.79		58,567.32		0		1,816.83		0		0		0		655.63		0		0		180.66		1,191,205.20		0		474.96		12.6088		9.1344
152	25-Dec-17		1,765.34		458.82		2,224.15		56,801.99		0		1,765.34		0		0		0		615.39		0		0		156.57		1,200,693.66		0		458.82		12.6088		9.4008
153	25-Jan-18		1,687.55		443.25		2,130.79		54,287.23		0		1,687.55		827.21		827.21		827.21		616.73		0		0		173.49		1,210,236.61		0		443.25		12.6088		9.062
154	25-Feb-18		1,584.63		422.01		2,006.64		47,756.41		0		1,584.63		4,946.19		4,946.19		5,773.40		589.43		0		0		167.41		1,219,812.09		0		422.01		12.6088		9.0276
155	25-Mar-18		1,671.95		370.51		2,042.46		42,542.98		0		1,671.95		3,541.49		3,541.49		9,314.89		468.34		0		0		97.83		1,229,373.66		0		370.51		12.6088		9.975
156	25-Apr-18		1,440.14		329.42		1,769.55		36,429.12		0		1,440.14		4,673.72		4,673.72		13,988.61		461.91		0		0		132.5		1,239,025.39		0		329.42		12.6088		8.9921
157	25-May-18		1,575.14		281.53		1,856.67		30,677.28		0		1,575.14		4,176.71		4,176.71		18,165.31		382.77		0		0		101.24		1,248,701.99		0		281.53		12.6088		9.2738
158	25-Jun-18		1,309.40		236.62		1,546.03		24,952.46		0		1,309.40		4,415.41		4,415.41		22,580.73		333.08		0		0		96.46		1,258,430.03		0		236.62		12.6088		8.9573
159	25-Jul-18		1,507.85		192.1		1,699.95		19,494.91		0		1,507.85		3,949.71		3,949.71		26,530.43		262.18		0		0		70.09		1,268,188.25		0		192.1		12.6088		9.2383
160	25-Aug-18		1,190.62		149.8		1,340.42		14,133.19		0		1,190.62		4,171.10		4,171.10		30,701.53		211.67		0		0		61.87		1,277,994.98		0		149.8		12.6088		8.9234
161	25-Sep-18		1,135.37		108.4		1,243.77		8,943.87		0		1,135.37		4,053.94		4,053.94		34,755.47		153.45		0		0		45.05		1,287,841.93		0		108.4		12.6088		8.9068
162	25-Oct-18		1,393.68		68.47		1,462.15		3,921.20		0		1,393.68		3,628.99		3,628.99		38,384.46		93.98		0		0		25.51		1,297,726.62		0		68.47		12.6088		9.1867
163	25-Nov-18		92.17		29.96		122.14		0		0		92.17		3,829.03		3,829.03		42,213.49		42.57		0		0		12.61		1,307,655.93		0		29.96		12.6088		8.8741

FNLC 2005-1 Marketing Materials — CashflowsR

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
Total			0		5,747,171.07		5,747,171.07				0		0		0		0				0		0
0	11-May-05		0		0		0		739,591,603.03		0		0		0		0		0		0		0		0		0		0
1	25-May-05		0		3,115,584.90		3,115,584.90		711,808,287.68		0		0		0		0		0		0		0		0		0		5.0551
2	25-Jun-05		0		486,917.96		486,917.96		685,089,894.61		0		0		0		0		0		0		0		0		0		0.8209
3	25-Jul-05		0		544,715.55		544,715.55		659,380,381.13		0		0		0		0		0		0		0		0		0		0.9541
4	25-Aug-05		0		358,734.50		358,734.50		634,627,267.97		0		0		0		0		0		0		0		0		0		0.6529
5	25-Sep-05		0		235,920.71		235,920.71		610,781,546.92		0		0		0		0		0		0		0		0		0		0.4461
6	25-Oct-05		0		259,391.42		259,391.42		587,797,585.41		0		0		0		0		0		0		0		0		0		0.5096
7	25-Nov-05		0		130,257.32		130,257.32		565,633,027.16		0		0		0		0		0		0		0		0		0		0.2659
8	25-Dec-05		0		182,670.40		182,670.40		544,249,308.24		0		0		0		0		0		0		0		0		0		0.3875
9	25-Jan-06		0		59,347.44		59,347.44		523,615,342.65		0		0		0		0		0		0		0		0		0		0.1309
10	25-Feb-06		0		58,413.80		58,413.80		503,879,943.19		0		0		0		0		0		0		0		0		0		0.1339
11	25-Mar-06		0		315,217.07		315,217.07		485,005,906.27		0		0		0		0		0		0		0		0		0		0.7507
12	25-Apr-06		0		0		0		466,954,978.36		0		0		0		0		0		0		0		0		0		0
13	25-May-06		0		0		0		447,195,521.17		0		0		0		0		0		0		0		0		0		0
14	25-Jun-06		0		0		0		428,291,405.01		0		0		0		0		0		0		0		0		0		0
15	25-Jul-06		0		0		0		410,205,298.37		0		0		0		0		0		0		0		0		0		0
16	25-Aug-06		0		0		0		392,901,565.89		0		0		0		0		0		0		0		0		0		0
17	25-Sep-06		0		0		0		376,346,188.38		0		0		0		0		0		0		0		0		0		0
18	25-Oct-06		0		0		0		360,506,686.35		0		0		0		0		0		0		0		0		0		0
19	25-Nov-06		0		0		0		345,352,046.72		0		0		0		0		0		0		0		0		0		0
20	25-Dec-06		0		0		0		330,852,652.66		0		0		0		0		0		0		0		0		0		0
21	25-Jan-07		0		0		0		316,980,286.10		0		0		0		0		0		0		0		0		0		0
22	25-Feb-07		0		0		0		303,707,827.73		0		0		0		0		0		0		0		0		0		0
23	25-Mar-07		0		0		0		291,009,099.04		0		0		0		0		0		0		0		0		0		0
24	25-Apr-07		0		0		0		278,878,730.33		0		0		0		0		0		0		0		0		0		0
25	25-May-07		0		0		0		267,270,798.81		0		0		0		0		0		0		0		0		0		0
26	25-Jun-07		0		0		0		256,162,134.63		0		0		0		0		0		0		0		0		0		0
27	25-Jul-07		0		0		0		245,530,817.55		0		0		0		0		0		0		0		0		0		0
28	25-Aug-07		0		0		0		235,355,875.40		0		0		0		0		0		0		0		0		0		0
29	25-Sep-07		0		0		0		225,617,332.40		0		0		0		0		0		0		0		0		0		0
30	25-Oct-07		0		0		0		216,299,710.26		0		0		0		0		0		0		0		0		0		0
31	25-Nov-07		0		0		0		207,380,731.86		0		0		0		0		0		0		0		0		0		0
32	25-Dec-07		0		0		0		198,842,906.78		0		0		0		0		0		0		0		0		0		0
33	25-Jan-08		0		0		0		190,669,582.48		0		0		0		0		0		0		0		0		0		0
34	25-Feb-08		0		0		0		182,844,796.68		0		0		0		0		0		0		0		0		0		0
35	25-Mar-08		0		0		0		175,353,495.01		0		0		0		0		0		0		0		0		0		0
36	25-Apr-08		0		0		0		168,202,044.49		0		0		0		0		0		0		0		0		0		0
37	25-May-08		0		0		0		161,353,611.58		0		0		0		0		0		0		0		0		0		0
38	25-Jun-08		0		0		0		154,794,999.18		0		0		0		0		0		0		0		0		0		0
39	25-Jul-08		0		0		0		148,513,626.36		0		0		0		0		0		0		0		0		0		0
40	25-Aug-08		0		0		0		142,497,450.07		0		0		0		0		0		0		0		0		0		0
41	25-Sep-08		0		0		0		136,735,015.77		0		0		0		0		0		0		0		0		0		0
42	25-Oct-08		0		0		0		131,220,173.39		0		0		0		0		0		0		0		0		0		0
43	25-Nov-08		0		0		0		125,937,113.95		0		0		0		0		0		0		0		0		0		0
44	25-Dec-08		0		0		0		120,875,800.19		0		0		0		0		0		0		0		0		0		0
45	25-Jan-09		0		0		0		116,026,656.82		0		0		0		0		0		0		0		0		0		0
46	25-Feb-09		0		0		0		111,380,521.79		0		0		0		0		0		0		0		0		0		0
47	25-Mar-09		0		0		0		106,928,665.46		0		0		0		0		0		0		0		0		0		0
48	25-Apr-09		0		0		0		102,665,264.00		0		0		0		0		0		0		0		0		0		0
49	25-May-09		0		0		0		98,579,525.72		0		0		0		0		0		0		0		0		0		0
50	25-Jun-09		0		0		0		94,663,810.14		0		0		0		0		0		0		0		0		0		0
51	25-Jul-09		0		0		0		90,910,816.25		0		0		0		0		0		0		0		0		0		0
52	25-Aug-09		0		0		0		87,313,560.26		0		0		0		0		0		0		0		0		0		0

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
53	25-Sep-09		0		0		0		83,865,378.11		0		0		0		0		0		0		0		0		0		0
54	25-Oct-09		0		0		0		80,561,463.57		0		0		0		0		0		0		0		0		0		0
55	25-Nov-09		0		0		0		77,393,987.50		0		0		0		0		0		0		0		0		0		0
56	25-Dec-09		0		0		0		74,357,119.88		0		0		0		0		0		0		0		0		0		0
57	25-Jan-10		0		0		0		71,445,286.74		0		0		0		0		0		0		0		0		0		0
58	25-Feb-10		0		0		0		68,653,156.00		0		0		0		0		0		0		0		0		0		0
59	25-Mar-10		0		0		0		65,968,974.68		0		0		0		0		0		0		0		0		0		0
60	25-Apr-10		0		0		0		63,394,621.04		0		0		0		0		0		0		0		0		0		0
61	25-May-10		0		0		0		60,925,848.27		0		0		0		0		0		0		0		0		0		0
62	25-Jun-10		0		0		0		58,558,177.67		0		0		0		0		0		0		0		0		0		0
63	25-Jul-10		0		0		0		56,287,312.40		0		0		0		0		0		0		0		0		0		0
64	25-Aug-10		0		0		0		54,109,142.40		0		0		0		0		0		0		0		0		0		0
65	25-Sep-10		0		0		0		52,019,800.69		0		0		0		0		0		0		0		0		0		0
66	25-Oct-10		0		0		0		50,015,554.11		0		0		0		0		0		0		0		0		0		0
67	25-Nov-10		0		0		0		48,092,702.64		0		0		0		0		0		0		0		0		0		0
68	25-Dec-10		0		0		0		46,247,806.31		0		0		0		0		0		0		0		0		0		0
69	25-Jan-11		0		0		0		44,477,574.99		0		0		0		0		0		0		0		0		0		0
70	25-Feb-11		0		0		0		42,778,860.99		0		0		0		0		0		0		0		0		0		0
71	25-Mar-11		0		0		0		41,148,706.93		0		0		0		0		0		0		0		0		0		0
72	25-Apr-11		0		0		0		39,584,262.92		0		0		0		0		0		0		0		0		0		0
73	25-May-11		0		0		0		38,082,676.88		0		0		0		0		0		0		0		0		0		0
74	25-Jun-11		0		0		0		36,641,312.06		0		0		0		0		0		0		0		0		0		0
75	25-Jul-11		0		0		0		35,257,646.16		0		0		0		0		0		0		0		0		0		0
76	25-Aug-11		0		0		0		33,929,265.52		0		0		0		0		0		0		0		0		0		0
77	25-Sep-11		0		0		0		32,653,895.75		0		0		0		0		0		0		0		0		0		0
78	25-Oct-11		0		0		0		31,429,339.89		0		0		0		0		0		0		0		0		0		0
79	25-Nov-11		0		0		0		30,253,428.10		0		0		0		0		0		0		0		0		0		0
80	25-Dec-11		0		0		0		29,124,136.65		0		0		0		0		0		0		0		0		0		0
81	25-Jan-12		0		0		0		28,039,529.05		0		0		0		0		0		0		0		0		0		0
82	25-Feb-12		0		0		0		26,997,751.81		0		0		0		0		0		0		0		0		0		0
83	25-Mar-12		0		0		0		25,997,039.13		0		0		0		0		0		0		0		0		0		0
84	25-Apr-12		0		0		0		25,035,692.34		0		0		0		0		0		0		0		0		0		0
85	25-May-12		0		0		0		24,112,077.37		0		0		0		0		0		0		0		0		0		0
86	25-Jun-12		0		0		0		23,224,638.49		0		0		0		0		0		0		0		0		0		0
87	25-Jul-12		0		0		0		22,371,886.41		0		0		0		0		0		0		0		0		0		0
88	25-Aug-12		0		0		0		21,552,395.39		0		0		0		0		0		0		0		0		0		0
89	25-Sep-12		0		0		0		20,764,809.05		0		0		0		0		0		0		0		0		0		0
90	25-Oct-12		0		0		0		20,007,827.72		0		0		0		0		0		0		0		0		0		0
91	25-Nov-12		0		0		0		19,280,182.36		0		0		0		0		0		0		0		0		0		0
92	25-Dec-12		0		0		0		18,580,674.88		0		0		0		0		0		0		0		0		0		0
93	25-Jan-13		0		0		0		17,908,158.17		0		0		0		0		0		0		0		0		0		0
94	25-Feb-13		0		0		0		17,261,533.67		0		0		0		0		0		0		0		0		0		0
95	25-Mar-13		0		0		0		16,639,769.22		0		0		0		0		0		0		0		0		0		0
96	25-Apr-13		0		0		0		16,041,872.30		0		0		0		0		0		0		0		0		0		0
97	25-May-13		0		0		0		15,466,838.60		0		0		0		0		0		0		0		0		0		0
98	25-Jun-13		0		0		0		14,913,743.94		0		0		0		0		0		0		0		0		0		0
99	25-Jul-13		0		0		0		14,381,703.32		0		0		0		0		0		0		0		0		0		0
100	25-Aug-13		0		0		0		13,869,868.90		0		0		0		0		0		0		0		0		0		0
101	25-Sep-13		0		0		0		13,377,436.43		0		0		0		0		0		0		0		0		0		0
102	25-Oct-13		0		0		0		12,903,628.39		0		0		0		0		0		0		0		0		0		0
103	25-Nov-13		0		0		0		12,447,689.44		0		0		0		0		0		0		0		0		0		0
104	25-Dec-13		0		0		0		12,008,905.40		0		0		0		0		0		0		0		0		0		0
105	25-Jan-14		0		0		0		11,586,591.94		0		0		0		0		0		0		0		0		0		0
106	25-Feb-14		0		0		0		11,180,093.31		0		0		0		0		0		0		0		0		0		0
107	25-Mar-14		0		0		0		10,788,783.78		0		0		0		0		0		0		0		0		0		0
108	25-Apr-14		0		0		0		10,412,079.70		0		0		0		0		0		0		0		0		0		0
109	25-May-14		0		0		0		10,049,380.68		0		0		0		0		0		0		0		0		0		0
110	25-Jun-14		0		0		0		9,700,133.44		0		0		0		0		0		0		0		0		0		0
111	25-Jul-14		0		0		0		9,363,807.79		0		0		0		0		0		0		0		0		0		0
112	25-Aug-14		0		0		0		9,039,895.48		0		0		0		0		0		0		0		0		0		0
113	25-Sep-14		0		0		0		8,727,910.18		0		0		0		0		0		0		0		0		0		0
114	25-Oct-14		0		0		0		8,427,389.10		0		0		0		0		0		0		0		0		0		0

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
115	25-Nov-14		0		0		0		8,137,878.54		0		0		0		0		0		0		0		0		0		0
116	25-Dec-14		0		0		0		7,858,949.03		0		0		0		0		0		0		0		0		0		0
117	25-Jan-15		0		0		0		7,590,188.78		0		0		0		0		0		0		0		0		0		0
118	25-Feb-15		0		0		0		7,331,202.85		0		0		0		0		0		0		0		0		0		0
119	25-Mar-15		0		0		0		7,081,611.58		0		0		0		0		0		0		0		0		0		0
120	25-Apr-15		0		0		0		6,841,041.38		0		0		0		0		0		0		0		0		0		0
121	25-May-15		0		0		0		6,609,155.97		0		0		0		0		0		0		0		0		0		0
122	25-Jun-15		0		0		0		6,385,621.10		0		0		0		0		0		0		0		0		0		0
123	25-Jul-15		0		0		0		6,170,116.02		0		0		0		0		0		0		0		0		0		0
124	25-Aug-15		0		0		0		5,962,333.02		0		0		0		0		0		0		0		0		0		0
125	25-Sep-15		0		0		0		5,761,976.46		0		0		0		0		0		0		0		0		0		0
126	25-Oct-15		0		0		0		5,568,761.90		0		0		0		0		0		0		0		0		0		0
127	25-Nov-15		0		0		0		5,382,419.16		0		0		0		0		0		0		0		0		0		0
128	25-Dec-15		0		0		0		5,202,687.32		0		0		0		0		0		0		0		0		0		0
129	25-Jan-16		0		0		0		5,029,315.96		0		0		0		0		0		0		0		0		0		0
130	25-Feb-16		0		0		0		4,862,064.70		0		0		0		0		0		0		0		0		0		0
131	25-Mar-16		0		0		0		4,700,702.80		0		0		0		0		0		0		0		0		0		0
132	25-Apr-16		0		0		0		4,545,008.78		0		0		0		0		0		0		0		0		0		0
133	25-May-16		0		0		0		4,394,769.95		0		0		0		0		0		0		0		0		0		0
134	25-Jun-16		0		0		0		4,249,782.15		0		0		0		0		0		0		0		0		0		0
135	25-Jul-16		0		0		0		4,109,849.29		0		0		0		0		0		0		0		0		0		0
136	25-Aug-16		0		0		0		3,974,783.10		0		0		0		0		0		0		0		0		0		0
137	25-Sep-16		0		0		0		3,844,402.74		0		0		0		0		0		0		0		0		0		0
138	25-Oct-16		0		0		0		3,718,534.55		0		0		0		0		0		0		0		0		0		0
139	25-Nov-16		0		0		0		3,597,011.69		0		0		0		0		0		0		0		0		0		0
140	25-Dec-16		0		0		0		3,479,673.90		0		0		0		0		0		0		0		0		0		0
141	25-Jan-17		0		0		0		3,366,367.21		0		0		0		0		0		0		0		0		0		0
142	25-Feb-17		0		0		0		3,256,943.72		0		0		0		0		0		0		0		0		0		0
143	25-Mar-17		0		0		0		3,151,261.26		0		0		0		0		0		0		0		0		0		0
144	25-Apr-17		0		0		0		3,049,183.24		0		0		0		0		0		0		0		0		0		0
145	25-May-17		0		0		0		2,950,578.41		0		0		0		0		0		0		0		0		0		0
146	25-Jun-17		0		0		0		2,855,320.58		0		0		0		0		0		0		0		0		0		0
147	25-Jul-17		0		0		0		2,763,288.47		0		0		0		0		0		0		0		0		0		0
148	25-Aug-17		0		0		0		2,674,365.51		0		0		0		0		0		0		0		0		0		0
149	25-Sep-17		0		0		0		2,588,439.61		0		0		0		0		0		0		0		0		0		0
150	25-Oct-17		0		0		0		2,505,403.00		0		0		0		0		0		0		0		0		0		0
151	25-Nov-17		0		0		0		2,425,152.05		0		0		0		0		0		0		0		0		0		0
152	25-Dec-17		0		0		0		2,347,587.12		0		0		0		0		0		0		0		0		0		0
153	25-Jan-18		0		0		0		2,272,612.37		0		0		0		0		0		0		0		0		0		0
154	25-Feb-18		0		0		0		2,200,135.60		0		0		0		0		0		0		0		0		0		0
155	25-Mar-18		0		0		0		2,130,068.16		0		0		0		0		0		0		0		0		0		0
156	25-Apr-18		0		0		0		2,062,324.73		0		0		0		0		0		0		0		0		0		0
157	25-May-18		0		0		0		1,996,823.24		0		0		0		0		0		0		0		0		0		0
158	25-Jun-18		0		0		0		1,933,484.73		0		0		0		0		0		0		0		0		0		0
159	25-Jul-18		0		0		0		1,872,233.21		0		0		0		0		0		0		0		0		0		0
160	25-Aug-18		0		0		0		1,812,995.53		0		0		0		0		0		0		0		0		0		0
161	25-Sep-18		0		0		0		1,755,701.32		0		0		0		0		0		0		0		0		0		0
162	25-Oct-18		0		0		0		1,700,282.81		0		0		0		0		0		0		0		0		0		0
163	25-Nov-18		0		0		0		1,646,674.79		0		0		0		0		0		0		0		0		0		0
164	25-Dec-18		0		0		0		1,594,814.47		0		0		0		0		0		0		0		0		0		0
165	25-Jan-19		0		0		0		1,544,641.38		0		0		0		0		0		0		0		0		0		0
166	25-Feb-19		0		0		0		1,496,097.31		0		0		0		0		0		0		0		0		0		0
167	25-Mar-19		0		0		0		1,449,126.15		0		0		0		0		0		0		0		0		0		0
168	25-Apr-19		0		0		0		1,403,673.55		0		0		0		0		0		0		0		0		0		0
169	25-May-19		0		0		0		1,359,678.53		0		0		0		0		0		0		0		0		0		0
170	25-Jun-19		0		0		0		1,317,091.47		0		0		0		0		0		0		0		0		0		0
171	25-Jul-19		0		0		0		1,275,864.67		0		0		0		0		0		0		0		0		0		0
172	25-Aug-19		0		0		0		1,235,952.15		0		0		0		0		0		0		0		0		0		0
173	25-Sep-19		0		0		0		1,197,309.63		0		0		0		0		0		0		0		0		0		0
174	25-Oct-19		0		0		0		1,159,894.42		0		0		0		0		0		0		0		0		0		0
175	25-Nov-19		0		0		0		1,123,665.37		0		0		0		0		0		0		0		0		0		0
176	25-Dec-19		0		0		0		1,088,582.83		0		0		0		0		0		0		0		0		0		0

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
177	25-Jan-20		0		0		0		1,054,608.57		0		0		0		0		0		0		0		0		0		0
178	25-Feb-20		0		0		0		1,018,359.81		0		0		0		0		0		0		0		0		0		0
179	25-Mar-20		0		0		0		896,293.87		0		0		0		0		0		0		0		0		0		0
180	25-Apr-20		0		0		0		867,586.90		0		0		0		0		0		0		0		0		0		0
181	25-May-20		0		0		0		840,607.44		0		0		0		0		0		0		0		0		0		0
182	25-Jun-20		0		0		0		814,487.82		0		0		0		0		0		0		0		0		0		0
183	25-Jul-20		0		0		0		789,199.12		0		0		0		0		0		0		0		0		0		0
184	25-Aug-20		0		0		0		764,713.46		0		0		0		0		0		0		0		0		0		0
185	25-Sep-20		0		0		0		741,003.95		0		0		0		0		0		0		0		0		0		0
186	25-Oct-20		0		0		0		718,044.67		0		0		0		0		0		0		0		0		0		0
187	25-Nov-20		0		0		0		695,810.63		0		0		0		0		0		0		0		0		0		0
188	25-Dec-20		0		0		0		674,277.74		0		0		0		0		0		0		0		0		0		0
189	25-Jan-21		0		0		0		653,422.74		0		0		0		0		0		0		0		0		0		0
190	25-Feb-21		0		0		0		633,223.22		0		0		0		0		0		0		0		0		0		0
191	25-Mar-21		0		0		0		613,657.56		0		0		0		0		0		0		0		0		0		0
192	25-Apr-21		0		0		0		594,704.89		0		0		0		0		0		0		0		0		0		0
193	25-May-21		0		0		0		576,345.08		0		0		0		0		0		0		0		0		0		0
194	25-Jun-21		0		0		0		558,558.72		0		0		0		0		0		0		0		0		0		0
195	25-Jul-21		0		0		0		541,327.05		0		0		0		0		0		0		0		0		0		0
196	25-Aug-21		0		0		0		524,632.00		0		0		0		0		0		0		0		0		0		0
197	25-Sep-21		0		0		0		508,456.10		0		0		0		0		0		0		0		0		0		0
198	25-Oct-21		0		0		0		492,782.51		0		0		0		0		0		0		0		0		0		0
199	25-Nov-21		0		0		0		477,594.96		0		0		0		0		0		0		0		0		0		0
200	25-Dec-21		0		0		0		462,877.74		0		0		0		0		0		0		0		0		0		0
201	25-Jan-22		0		0		0		448,615.68		0		0		0		0		0		0		0		0		0		0
202	25-Feb-22		0		0		0		434,794.15		0		0		0		0		0		0		0		0		0		0
203	25-Mar-22		0		0		0		421,398.99		0		0		0		0		0		0		0		0		0		0
204	25-Apr-22		0		0		0		408,416.56		0		0		0		0		0		0		0		0		0		0
205	25-May-22		0		0		0		395,833.66		0		0		0		0		0		0		0		0		0		0
206	25-Jun-22		0		0		0		383,637.55		0		0		0		0		0		0		0		0		0		0
207	25-Jul-22		0		0		0		371,815.91		0		0		0		0		0		0		0		0		0		0
208	25-Aug-22		0		0		0		360,356.84		0		0		0		0		0		0		0		0		0		0
209	25-Sep-22		0		0		0		349,248.86		0		0		0		0		0		0		0		0		0		0
210	25-Oct-22		0		0		0		338,480.86		0		0		0		0		0		0		0		0		0		0
211	25-Nov-22		0		0		0		328,042.09		0		0		0		0		0		0		0		0		0		0
212	25-Dec-22		0		0		0		317,922.19		0		0		0		0		0		0		0		0		0		0
213	25-Jan-23		0		0		0		308,111.12		0		0		0		0		0		0		0		0		0		0
214	25-Feb-23		0		0		0		298,599.19		0		0		0		0		0		0		0		0		0		0
215	25-Mar-23		0		0		0		289,377.02		0		0		0		0		0		0		0		0		0		0
216	25-Apr-23		0		0		0		280,435.56		0		0		0		0		0		0		0		0		0		0
217	25-May-23		0		0		0		271,766.04		0		0		0		0		0		0		0		0		0		0
218	25-Jun-23		0		0		0		263,359.98		0		0		0		0		0		0		0		0		0		0
219	25-Jul-23		0		0		0		255,209.18		0		0		0		0		0		0		0		0		0		0
220	25-Aug-23		0		0		0		247,305.73		0		0		0		0		0		0		0		0		0		0
221	25-Sep-23		0		0		0		239,641.96		0		0		0		0		0		0		0		0		0		0
222	25-Oct-23		0		0		0		232,210.44		0		0		0		0		0		0		0		0		0		0
223	25-Nov-23		0		0		0		225,004.00		0		0		0		0		0		0		0		0		0		0
224	25-Dec-23		0		0		0		218,015.69		0		0		0		0		0		0		0		0		0		0
225	25-Jan-24		0		0		0		211,238.81		0		0		0		0		0		0		0		0		0		0
226	25-Feb-24		0		0		0		204,666.84		0		0		0		0		0		0		0		0		0		0
227	25-Mar-24		0		0		0		198,293.50		0		0		0		0		0		0		0		0		0		0
228	25-Apr-24		0		0		0		192,112.68		0		0		0		0		0		0		0		0		0		0
229	25-May-24		0		0		0		186,118.47		0		0		0		0		0		0		0		0		0		0
230	25-Jun-24		0		0		0		180,305.18		0		0		0		0		0		0		0		0		0		0
231	25-Jul-24		0		0		0		174,667.30		0		0		0		0		0		0		0		0		0		0
232	25-Aug-24		0		0		0		169,199.49		0		0		0		0		0		0		0		0		0		0
233	25-Sep-24		0		0		0		163,896.59		0		0		0		0		0		0		0		0		0		0
234	25-Oct-24		0		0		0		158,753.60		0		0		0		0		0		0		0		0		0		0
235	25-Nov-24		0		0		0		153,765.68		0		0		0		0		0		0		0		0		0		0
236	25-Dec-24		0		0		0		148,928.12		0		0		0		0		0		0		0		0		0		0
237	25-Jan-25		0		0		0		144,236.40		0		0		0		0		0		0		0		0		0		0

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
238	25-Feb-25		0		0		0		139,686.11		0		0		0		0		0		0		0		0		0		0
239	25-Mar-25		0		0		0		135,291.57		0		0		0		0		0		0		0		0		0		0
240	25-Apr-25		0		0		0		131,051.59		0		0		0		0		0		0		0		0		0		0
241	25-May-25		0		0		0		126,938.82		0		0		0		0		0		0		0		0		0		0
242	25-Jun-25		0		0		0		122,949.43		0		0		0		0		0		0		0		0		0		0
243	25-Jul-25		0		0		0		119,079.70		0		0		0		0		0		0		0		0		0		0
244	25-Aug-25		0		0		0		115,326.06		0		0		0		0		0		0		0		0		0		0
245	25-Sep-25		0		0		0		111,685.03		0		0		0		0		0		0		0		0		0		0
246	25-Oct-25		0		0		0		108,153.22		0		0		0		0		0		0		0		0		0		0
247	25-Nov-25		0		0		0		104,727.39		0		0		0		0		0		0		0		0		0		0
248	25-Dec-25		0		0		0		101,404.35		0		0		0		0		0		0		0		0		0		0
249	25-Jan-26		0		0		0		98,181.04		0		0		0		0		0		0		0		0		0		0
250	25-Feb-26		0		0		0		95,054.49		0		0		0		0		0		0		0		0		0		0
251	25-Mar-26		0		0		0		92,021.82		0		0		0		0		0		0		0		0		0		0
252	25-Apr-26		0		0		0		89,080.23		0		0		0		0		0		0		0		0		0		0
253	25-May-26		0		0		0		86,227.01		0		0		0		0		0		0		0		0		0		0
254	25-Jun-26		0		0		0		83,459.53		0		0		0		0		0		0		0		0		0		0
255	25-Jul-26		0		0		0		80,775.25		0		0		0		0		0		0		0		0		0		0
256	25-Aug-26		0		0		0		78,171.70		0		0		0		0		0		0		0		0		0		0
257	25-Sep-26		0		0		0		75,646.48		0		0		0		0		0		0		0		0		0		0
258	25-Oct-26		0		0		0		73,197.28		0		0		0		0		0		0		0		0		0		0
259	25-Nov-26		0		0		0		70,821.85		0		0		0		0		0		0		0		0		0		0
260	25-Dec-26		0		0		0		68,517.99		0		0		0		0		0		0		0		0		0		0
261	25-Jan-27		0		0		0		66,283.59		0		0		0		0		0		0		0		0		0		0
262	25-Feb-27		0		0		0		64,116.61		0		0		0		0		0		0		0		0		0		0
263	25-Mar-27		0		0		0		62,015.04		0		0		0		0		0		0		0		0		0		0
264	25-Apr-27		0		0		0		59,976.95		0		0		0		0		0		0		0		0		0		0
265	25-May-27		0		0		0		58,000.48		0		0		0		0		0		0		0		0		0		0
266	25-Jun-27		0		0		0		56,083.80		0		0		0		0		0		0		0		0		0		0
267	25-Jul-27		0		0		0		54,225.16		0		0		0		0		0		0		0		0		0		0
268	25-Aug-27		0		0		0		52,422.83		0		0		0		0		0		0		0		0		0		0
269	25-Sep-27		0		0		0		50,675.16		0		0		0		0		0		0		0		0		0		0
270	25-Oct-27		0		0		0		48,980.53		0		0		0		0		0		0		0		0		0		0
271	25-Nov-27		0		0		0		47,337.40		0		0		0		0		0		0		0		0		0		0
272	25-Dec-27		0		0		0		45,744.24		0		0		0		0		0		0		0		0		0		0
273	25-Jan-28		0		0		0		44,199.57		0		0		0		0		0		0		0		0		0		0
274	25-Feb-28		0		0		0		42,701.98		0		0		0		0		0		0		0		0		0		0
275	25-Mar-28		0		0		0		41,250.07		0		0		0		0		0		0		0		0		0		0
276	25-Apr-28		0		0		0		39,842.51		0		0		0		0		0		0		0		0		0		0
277	25-May-28		0		0		0		38,477.98		0		0		0		0		0		0		0		0		0		0
278	25-Jun-28		0		0		0		37,155.23		0		0		0		0		0		0		0		0		0		0
279	25-Jul-28		0		0		0		35,873.01		0		0		0		0		0		0		0		0		0		0
280	25-Aug-28		0		0		0		34,630.15		0		0		0		0		0		0		0		0		0		0
281	25-Sep-28		0		0		0		33,425.48		0		0		0		0		0		0		0		0		0		0
282	25-Oct-28		0		0		0		32,257.88		0		0		0		0		0		0		0		0		0		0
283	25-Nov-28		0		0		0		31,126.26		0		0		0		0		0		0		0		0		0		0
284	25-Dec-28		0		0		0		30,029.56		0		0		0		0		0		0		0		0		0		0
285	25-Jan-29		0		0		0		28,966.75		0		0		0		0		0		0		0		0		0		0
286	25-Feb-29		0		0		0		27,936.83		0		0		0		0		0		0		0		0		0		0
287	25-Mar-29		0		0		0		26,938.84		0		0		0		0		0		0		0		0		0		0
288	25-Apr-29		0		0		0		25,971.84		0		0		0		0		0		0		0		0		0		0
289	25-May-29		0		0		0		25,034.91		0		0		0		0		0		0		0		0		0		0
290	25-Jun-29		0		0		0		24,127.17		0		0		0		0		0		0		0		0		0		0
291	25-Jul-29		0		0		0		23,247.76		0		0		0		0		0		0		0		0		0		0
292	25-Aug-29		0		0		0		22,395.84		0		0		0		0		0		0		0		0		0		0
293	25-Sep-29		0		0		0		21,570.61		0		0		0		0		0		0		0		0		0		0
294	25-Oct-29		0		0		0		20,771.27		0		0		0		0		0		0		0		0		0		0
295	25-Nov-29		0		0		0		19,997.05		0		0		0		0		0		0		0		0		0		0
296	25-Dec-29		0		0		0		19,247.23		0		0		0		0		0		0		0		0		0		0
297	25-Jan-30		0		0		0		18,521.08		0		0		0		0		0		0		0		0		0		0
298	25-Feb-30		0		0		0		17,817.90		0		0		0		0		0		0		0		0		0		0
299	25-Mar-30		0		0		0		17,137.00		0		0		0		0		0		0		0		0		0		0
300	25-Apr-30		0		0		0		16,477.74		0		0		0		0		0		0		0		0		0		0
301	25-May-30		0		0		0		15,839.46		0		0		0		0		0		0		0		0		0		0
302	25-Jun-30		0		0		0		15,221.56		0		0		0		0		0		0		0		0		0		0
303	25-Jul-30		0		0		0		14,623.42		0		0		0		0		0		0		0		0		0		0
304	25-Aug-30		0		0		0		14,044.45		0		0		0		0		0		0		0		0		0		0

																		Accum						Accum
										Sched		Unsched		Princ		Gross		Gross		Accrued		Interest		Interest				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Princ		Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Coupon		Coupon
305	25-Sep-30		0		0		0		13,484.10		0		0		0		0		0		0		0		0		0		0
306	25-Oct-30		0		0		0		12,941.80		0		0		0		0		0		0		0		0		0		0
307	25-Nov-30		0		0		0		12,417.02		0		0		0		0		0		0		0		0		0		0
308	25-Dec-30		0		0		0		11,909.24		0		0		0		0		0		0		0		0		0		0
309	25-Jan-31		0		0		0		11,417.95		0		0		0		0		0		0		0		0		0		0
310	25-Feb-31		0		0		0		10,942.66		0		0		0		0		0		0		0		0		0		0
311	25-Mar-31		0		0		0		10,482.89		0		0		0		0		0		0		0		0		0		0
312	25-Apr-31		0		0		0		10,038.19		0		0		0		0		0		0		0		0		0		0
313	25-May-31		0		0		0		9,608.09		0		0		0		0		0		0		0		0		0		0
314	25-Jun-31		0		0		0		9,192.16		0		0		0		0		0		0		0		0		0		0
315	25-Jul-31		0		0		0		8,789.98		0		0		0		0		0		0		0		0		0		0
316	25-Aug-31		0		0		0		8,401.13		0		0		0		0		0		0		0		0		0		0
317	25-Sep-31		0		0		0		8,025.22		0		0		0		0		0		0		0		0		0		0
318	25-Oct-31		0		0		0		7,661.86		0		0		0		0		0		0		0		0		0		0
319	25-Nov-31		0		0		0		7,310.66		0		0		0		0		0		0		0		0		0		0
320	25-Dec-31		0		0		0		6,971.27		0		0		0		0		0		0		0		0		0		0
321	25-Jan-32		0		0		0		6,643.32		0		0		0		0		0		0		0		0		0		0
322	25-Feb-32		0		0		0		6,326.47		0		0		0		0		0		0		0		0		0		0
323	25-Mar-32		0		0		0		6,020.38		0		0		0		0		0		0		0		0		0		0
324	25-Apr-32		0		0		0		5,724.74		0		0		0		0		0		0		0		0		0		0
325	25-May-32		0		0		0		5,439.22		0		0		0		0		0		0		0		0		0		0
326	25-Jun-32		0		0		0		5,163.51		0		0		0		0		0		0		0		0		0		0
327	25-Jul-32		0		0		0		4,897.31		0		0		0		0		0		0		0		0		0		0
328	25-Aug-32		0		0		0		4,640.35		0		0		0		0		0		0		0		0		0		0
329	25-Sep-32		0		0		0		4,392.32		0		0		0		0		0		0		0		0		0		0
330	25-Oct-32		0		0		0		4,152.97		0		0		0		0		0		0		0		0		0		0
331	25-Nov-32		0		0		0		3,922.03		0		0		0		0		0		0		0		0		0		0
332	25-Dec-32		0		0		0		3,699.23		0		0		0		0		0		0		0		0		0		0
333	25-Jan-33		0		0		0		3,484.33		0		0		0		0		0		0		0		0		0		0
334	25-Feb-33		0		0		0		3,277.09		0		0		0		0		0		0		0		0		0		0
335	25-Mar-33		0		0		0		3,077.27		0		0		0		0		0		0		0		0		0		0
336	25-Apr-33		0		0		0		2,884.63		0		0		0		0		0		0		0		0		0		0
337	25-May-33		0		0		0		2,698.97		0		0		0		0		0		0		0		0		0		0
338	25-Jun-33		0		0		0		2,520.06		0		0		0		0		0		0		0		0		0		0
339	25-Jul-33		0		0		0		2,347.68		0		0		0		0		0		0		0		0		0		0
340	25-Aug-33		0		0		0		2,181.65		0		0		0		0		0		0		0		0		0		0
341	25-Sep-33		0		0		0		2,021.76		0		0		0		0		0		0		0		0		0		0
342	25-Oct-33		0		0		0		1,867.82		0		0		0		0		0		0		0		0		0		0
343	25-Nov-33		0		0		0		1,719.64		0		0		0		0		0		0		0		0		0		0
344	25-Dec-33		0		0		0		1,577.04		0		0		0		0		0		0		0		0		0		0
345	25-Jan-34		0		0		0		1,439.86		0		0		0		0		0		0		0		0		0		0
346	25-Feb-34		0		0		0		1,307.90		0		0		0		0		0		0		0		0		0		0
347	25-Mar-34		0		0		0		1,181.02		0		0		0		0		0		0		0		0		0		0
348	25-Apr-34		0		0		0		1,059.05		0		0		0		0		0		0		0		0		0		0
349	25-May-34		0		0		0		941.76		0		0		0		0		0		0		0		0		0		0
350	25-Jun-34		0		0		0		829.03		0		0		0		0		0		0		0		0		0		0
351	25-Jul-34		0		0		0		720.74		0		0		0		0		0		0		0		0		0		0
352	25-Aug-34		0		0		0		616.75		0		0		0		0		0		0		0		0		0		0
353	25-Sep-34		0		0		0		516.96		0		0		0		0		0		0		0		0		0		0
354	25-Oct-34		0		0		0		421.24		0		0		0		0		0		0		0		0		0		0
355	25-Nov-34		0		0		0		329.49		0		0		0		0		0		0		0		0		0		0
356	25-Dec-34		0		0		0		241.6		0		0		0		0		0		0		0		0		0		0
357	25-Jan-35		0		0		0		157.45		0		0		0		0		0		0		0		0		0		0
358	25-Feb-35		0		0		0		76.95		0		0		0		0		0		0		0		0		0		0
359	25-Mar-35		0		0		0		1.07		0		0		0		0		0		0		0		0		0		0
360	25-Apr-35		0		0		0		0		0		0		0		0		0		0		0		0		0		0

FNLC 2005-1 Marketing Materials - Cashflows#OC

Period	Date	#OC
Total
0	11-May-05		0
1	25-May-05		22,187,748.09
2	25-Jun-05		22,187,748.09
3	25-Jul-05		22,187,748.09
4	25-Aug-05		22,187,748.09
5	25-Sep-05		22,187,748.09
6	25-Oct-05		22,187,748.09
7	25-Nov-05		22,187,748.09
8	25-Dec-05		22,187,748.09
9	25-Jan-06		22,187,748.09
10	25-Feb-06		22,187,748.09
11	25-Mar-06		22,187,748.09
12	25-Apr-06		22,187,748.09
13	25-May-06		20,906,020.52
14	25-Jun-06		19,603,777.64
15	25-Jul-06		18,399,057.14
16	25-Aug-06		17,176,059.22
17	25-Sep-06		15,991,011.89
18	25-Oct-06		14,894,571.76
19	25-Nov-06		13,784,765.08
20	25-Dec-06		12,757,465.79
21	25-Jan-07		11,722,692.03
22	25-Feb-07		10,724,047.09
23	25-Mar-07		9,969,625.66
24	25-Apr-07		9,224,368.77
25	25-May-07		8,581,268.10
26	25-Jun-07		7,915,054.30
27	25-Jul-07		7,311,957.24
28	25-Aug-07		6,687,955.08
29	25-Sep-07		6,107,232.12
30	25-Oct-07		5,616,780.85
31	25-Nov-07		5,104,029.79
32	25-Dec-07		4,643,338.29
33	25-Jan-08		4,162,491.52
34	25-Feb-08		3,696,552.62
35	25-Mar-08		3,388,305.75
36	25-Apr-08		3,174,611.77
37	25-May-08		3,012,076.33
38	25-Jun-08		2,823,667.60
39	25-Jul-08		2,668,046.05
40	25-Aug-08		2,488,588.56
41	25-Sep-08		2,304,647.64
42	25-Oct-08		2,200,303.60
43	25-Nov-08		2,072,408.54
44	25-Dec-08		1,971,205.64
45	25-Jan-09		1,848,068.29
46	25-Feb-09		1,727,258.47

Period	Date	#OC
47	25-Mar-09		1,690,281.88
48	25-Apr-09		1,617,789.94
49	25-May-09		1,571,695.62
50	25-Jun-09		1,506,235.90
51	25-Jul-09		1,459,932.25
52	25-Aug-09		1,396,047.96
53	25-Sep-09		1,342,058.06
54	25-Oct-09		1,323,517.69
55	25-Nov-09		1,288,388.15
56	25-Dec-09		1,268,253.69
57	25-Jan-10		1,232,859.49
58	25-Feb-10		1,197,306.24
59	25-Mar-10		1,207,915.94
60	25-Apr-10		1,184,158.59
61	25-May-10		1,170,147.69
62	25-Jun-10		1,143,277.97
63	25-Jul-10		1,127,834.82
64	25-Aug-10		1,100,630.87
65	25-Sep-10		1,073,922.46
66	25-Oct-10		1,058,566.14
67	25-Nov-10		1,032,742.35
68	25-Dec-10		1,016,480.45
69	25-Jan-11		990,678.87
70	25-Feb-11		964,867.88
71	25-Mar-11		965,447.14
72	25-Apr-11		941,465.00
73	25-May-11		925,598.79
74	25-Jun-11		901,943.75
75	25-Jul-11		885,799.19
76	25-Aug-11		862,455.08
77	25-Sep-11		839,613.15
78	25-Oct-11		824,071.43
79	25-Nov-11		802,156.22
80	25-Dec-11		786,527.49
81	25-Jan-12		765,058.10
82	25-Feb-12		743,798.89
83	25-Mar-12		733,768.46
84	25-Apr-12		713,220.50
85	25-May-12		697,885.62
86	25-Jun-12		677,774.06
87	25-Jul-12		662,614.29
88	25-Aug-12		643,061.37
89	25-Sep-12		623,859.92
90	25-Oct-12		609,301.66
91	25-Nov-12		590,840.99
92	25-Dec-12		576,577.01
93	25-Jan-13		558,701.46
94	25-Feb-13		541,110.10
95	25-Mar-13		534,501.23
96	25-Apr-13		518,060.74
97	25-May-13		505,892.54
98	25-Jun-13		490,768.73
99	25-Jul-13		478,906.26

Period	Date	#OC
100	25-Aug-13		464,314.01
101	25-Sep-13		450,039.62
102	25-Oct-13		438,801.58
103	25-Nov-13		425,129.74
104	25-Dec-13		414,212.56
105	25-Jan-14		401,048.04
106	25-Feb-14		388,131.68
107	25-Mar-14		382,262.76
108	25-Apr-14		370,079.77
109	25-May-14		358,138.44
110	25-Jun-14		344,311.70
111	25-Jul-14		332,780.35
112	25-Aug-14		319,501.41
113	25-Sep-14		306,482.55
114	25-Oct-14		295,598.18
115	25-Nov-14		283,154.77
116	25-Dec-14		272,663.19
117	25-Jan-15		260,725.94
118	25-Feb-15		249,029.29
119	25-Mar-15		242,189.93
120	25-Apr-15		230,913.48
121	25-May-15		221,848.29
122	25-Jun-15		211,599.78
123	25-Jul-15		202,903.54
124	25-Aug-15		193,107.14
125	25-Sep-15		183,530.52
126	25-Oct-15		175,343.01
127	25-Nov-15		166,192.30
128	25-Dec-15		158,339.21
129	25-Jan-16		149,603.82
130	25-Feb-16		141,065.20
131	25-Mar-16		134,700.36
132	25-Apr-16		126,552.93
133	25-May-16		119,479.66
134	25-Jun-16		111,698.15
135	25-Jul-16		104,913.48
136	25-Aug-16		97,479.59
137	25-Sep-16		90,210.51
138	25-Oct-16		83,849.06
139	25-Nov-16		76,901.76
140	25-Dec-16		70,807.42
141	25-Jan-17		64,165.63
142	25-Feb-17		57,668.66
143	25-Mar-17		53,284.48
144	25-Apr-17		47,078.84
145	25-May-17		41,603.85
146	25-Jun-17		35,671.15
147	25-Jul-17		30,421.08
148	25-Aug-17		24,750.09
149	25-Sep-17		19,205.17
150	25-Oct-17		14,270.42
151	25-Nov-17		8,972.17
152	25-Dec-17		4,235.69

Period	Date	#OC
153	25-Jan-18		0
154	25-Feb-18		0
155	25-Mar-18		0
156	25-Apr-18		0
157	25-May-18		0
158	25-Jun-18		0
159	25-Jul-18		0
160	25-Aug-18		0
161	25-Sep-18		0
162	25-Oct-18		0
163	25-Nov-18		0
164	25-Dec-18		0
165	25-Jan-19		0
166	25-Feb-19		0
167	25-Mar-19		0
168	25-Apr-19		0
169	25-May-19		0
170	25-Jun-19		0
171	25-Jul-19		0
172	25-Aug-19		0
173	25-Sep-19		0
174	25-Oct-19		0
175	25-Nov-19		0
176	25-Dec-19		0
177	25-Jan-20		0
178	25-Feb-20		0
179	25-Mar-20		0
180	25-Apr-20		0
181	25-May-20		0
182	25-Jun-20		0
183	25-Jul-20		0
184	25-Aug-20		0
185	25-Sep-20		0
186	25-Oct-20		0
187	25-Nov-20		0
188	25-Dec-20		0
189	25-Jan-21		0
190	25-Feb-21		0
191	25-Mar-21		0
192	25-Apr-21		0
193	25-May-21		0
194	25-Jun-21		0
195	25-Jul-21		0
196	25-Aug-21		0
197	25-Sep-21		0
198	25-Oct-21		0
199	25-Nov-21		0
200	25-Dec-21		0
201	25-Jan-22		0
202	25-Feb-22		0
203	25-Mar-22		0
204	25-Apr-22		0
205	25-May-22		0

Period	Date	#OC
206	25-Jun-22		0
207	25-Jul-22		0
208	25-Aug-22		0
209	25-Sep-22		0
210	25-Oct-22		0
211	25-Nov-22		0
212	25-Dec-22		0
213	25-Jan-23		0
214	25-Feb-23		0
215	25-Mar-23		0
216	25-Apr-23		0
217	25-May-23		0
218	25-Jun-23		0
219	25-Jul-23		0
220	25-Aug-23		0
221	25-Sep-23		0
222	25-Oct-23		0
223	25-Nov-23		0
224	25-Dec-23		0
225	25-Jan-24		0
226	25-Feb-24		0
227	25-Mar-24		0
228	25-Apr-24		0
229	25-May-24		0
230	25-Jun-24		0
231	25-Jul-24		0
232	25-Aug-24		0
233	25-Sep-24		0
234	25-Oct-24		0
235	25-Nov-24		0
236	25-Dec-24		0
237	25-Jan-25		0
238	25-Feb-25		0
239	25-Mar-25		0
240	25-Apr-25		0
241	25-May-25		0
242	25-Jun-25		0
243	25-Jul-25		0
244	25-Aug-25		0
245	25-Sep-25		0
246	25-Oct-25		0
247	25-Nov-25		0
248	25-Dec-25		0
249	25-Jan-26		0
250	25-Feb-26		0
251	25-Mar-26		0
252	25-Apr-26		0
253	25-May-26		0
254	25-Jun-26		0
255	25-Jul-26		0
256	25-Aug-26		0
257	25-Sep-26		0
258	25-Oct-26		0

Period	Date	#OC
259	25-Nov-26		0
260	25-Dec-26		0
261	25-Jan-27		0
262	25-Feb-27		0
263	25-Mar-27		0
264	25-Apr-27		0
265	25-May-27		0
266	25-Jun-27		0
267	25-Jul-27		0
268	25-Aug-27		0
269	25-Sep-27		0
270	25-Oct-27		0
271	25-Nov-27		0
272	25-Dec-27		0
273	25-Jan-28		0
274	25-Feb-28		0
275	25-Mar-28		0
276	25-Apr-28		0
277	25-May-28		0
278	25-Jun-28		0
279	25-Jul-28		0
280	25-Aug-28		0
281	25-Sep-28		0
282	25-Oct-28		0
283	25-Nov-28		0
284	25-Dec-28		0
285	25-Jan-29		0
286	25-Feb-29		0
287	25-Mar-29		0
288	25-Apr-29		0
289	25-May-29		0
290	25-Jun-29		0
291	25-Jul-29		0
292	25-Aug-29		0
293	25-Sep-29		0
294	25-Oct-29		0
295	25-Nov-29		0
296	25-Dec-29		0
297	25-Jan-30		0
298	25-Feb-30		0
299	25-Mar-30		0
300	25-Apr-30		0
301	25-May-30		0
302	25-Jun-30		0
303	25-Jul-30		0
304	25-Aug-30		0
305	25-Sep-30		0
306	25-Oct-30		0
307	25-Nov-30		0
308	25-Dec-30		0
309	25-Jan-31		0
310	25-Feb-31		0
311	25-Mar-31		0

Period	Date	#OC
312	25-Apr-31		0
313	25-May-31		0
314	25-Jun-31		0
315	25-Jul-31		0
316	25-Aug-31		0
317	25-Sep-31		0
318	25-Oct-31		0
319	25-Nov-31		0
320	25-Dec-31		0
321	25-Jan-32		0
322	25-Feb-32		0
323	25-Mar-32		0
324	25-Apr-32		0
325	25-May-32		0
326	25-Jun-32		0
327	25-Jul-32		0
328	25-Aug-32		0
329	25-Sep-32		0
330	25-Oct-32		0
331	25-Nov-32		0
332	25-Dec-32		0
333	25-Jan-33		0
334	25-Feb-33		0
335	25-Mar-33		0
336	25-Apr-33		0
337	25-May-33		0
338	25-Jun-33		0
339	25-Jul-33		0
340	25-Aug-33		0
341	25-Sep-33		0
342	25-Oct-33		0
343	25-Nov-33		0
344	25-Dec-33		0
345	25-Jan-34		0
346	25-Feb-34		0
347	25-Mar-34		0
348	25-Apr-34		0
349	25-May-34		0
350	25-Jun-34		0
351	25-Jul-34		0
352	25-Aug-34		0
353	25-Sep-34		0
354	25-Oct-34		0
355	25-Nov-34		0
356	25-Dec-34		0
357	25-Jan-35		0
358	25-Feb-35		0
359	25-Mar-35		0
360	25-Apr-35		0

FNLC 2005-1 Marketing Materials - Cashflows#SPECOCTARG

Period	Date	#SPECOCTARG
Total
0	11-May-05		0
1	25-May-05		22,187,748.09
2	25-Jun-05		22,187,748.09
3	25-Jul-05		22,187,748.09
4	25-Aug-05		22,187,748.09
5	25-Sep-05		22,187,748.09
6	25-Oct-05		22,187,748.09
7	25-Nov-05		22,187,748.09
8	25-Dec-05		22,187,748.09
9	25-Jan-06		22,187,748.09
10	25-Feb-06		22,187,748.09
11	25-Mar-06		22,187,748.09
12	25-Apr-06		22,187,748.09
13	25-May-06		22,187,748.09
14	25-Jun-06		22,187,748.09
15	25-Jul-06		22,187,748.09
16	25-Aug-06		22,187,748.09
17	25-Sep-06		22,187,748.09
18	25-Oct-06		22,187,748.09
19	25-Nov-06		22,187,748.09
20	25-Dec-06		22,187,748.09
21	25-Jan-07		22,187,748.09
22	25-Feb-07		22,187,748.09
23	25-Mar-07		22,187,748.09
24	25-Apr-07		22,187,748.09
25	25-May-07		22,187,748.09
26	25-Jun-07		22,187,748.09
27	25-Jul-07		22,187,748.09
28	25-Aug-07		22,187,748.09
29	25-Sep-07		22,187,748.09
30	25-Oct-07		22,187,748.09
31	25-Nov-07		22,187,748.09
32	25-Dec-07		22,187,748.09
33	25-Jan-08		22,187,748.09
34	25-Feb-08		22,187,748.09
35	25-Mar-08		22,187,748.09
36	25-Apr-08		22,187,748.09
37	25-May-08		22,187,748.09
38	25-Jun-08		22,187,748.09
39	25-Jul-08		22,187,748.09
40	25-Aug-08		22,187,748.09
41	25-Sep-08		22,187,748.09
42	25-Oct-08		22,187,748.09
43	25-Nov-08		22,187,748.09
44	25-Dec-08		22,187,748.09
45	25-Jan-09		22,187,748.09
46	25-Feb-09		22,187,748.09

Period	Date	#SPECOCTARG
47	25-Mar-09		22,187,748.09
48	25-Apr-09		22,187,748.09
49	25-May-09		22,187,748.09
50	25-Jun-09		22,187,748.09
51	25-Jul-09		22,187,748.09
52	25-Aug-09		22,187,748.09
53	25-Sep-09		22,187,748.09
54	25-Oct-09		22,187,748.09
55	25-Nov-09		22,187,748.09
56	25-Dec-09		22,187,748.09
57	25-Jan-10		22,187,748.09
58	25-Feb-10		22,187,748.09
59	25-Mar-10		22,187,748.09
60	25-Apr-10		22,187,748.09
61	25-May-10		22,187,748.09
62	25-Jun-10		22,187,748.09
63	25-Jul-10		22,187,748.09
64	25-Aug-10		22,187,748.09
65	25-Sep-10		22,187,748.09
66	25-Oct-10		22,187,748.09
67	25-Nov-10		22,187,748.09
68	25-Dec-10		22,187,748.09
69	25-Jan-11		22,187,748.09
70	25-Feb-11		22,187,748.09
71	25-Mar-11		22,187,748.09
72	25-Apr-11		22,187,748.09
73	25-May-11		22,187,748.09
74	25-Jun-11		22,187,748.09
75	25-Jul-11		22,187,748.09
76	25-Aug-11		22,187,748.09
77	25-Sep-11		22,187,748.09
78	25-Oct-11		22,187,748.09
79	25-Nov-11		22,187,748.09
80	25-Dec-11		22,187,748.09
81	25-Jan-12		22,187,748.09
82	25-Feb-12		22,187,748.09
83	25-Mar-12		22,187,748.09
84	25-Apr-12		22,187,748.09
85	25-May-12		22,187,748.09
86	25-Jun-12		22,187,748.09
87	25-Jul-12		22,187,748.09
88	25-Aug-12		21,552,395.39
89	25-Sep-12		20,764,809.05
90	25-Oct-12		20,007,827.72
91	25-Nov-12		19,280,182.36
92	25-Dec-12		18,580,674.88
93	25-Jan-13		17,908,158.17
94	25-Feb-13		17,261,533.67
95	25-Mar-13		16,639,769.22
96	25-Apr-13		16,041,872.30
97	25-May-13		15,466,838.60
98	25-Jun-13		14,913,743.94
99	25-Jul-13		14,381,703.32

Period	Date	#SPECOCTARG
100	25-Aug-13		13,869,868.90
101	25-Sep-13		13,377,436.43
102	25-Oct-13		12,903,628.39
103	25-Nov-13		12,447,689.44
104	25-Dec-13		12,008,905.40
105	25-Jan-14		11,586,591.94
106	25-Feb-14		11,180,093.31
107	25-Mar-14		10,788,783.78
108	25-Apr-14		10,412,079.70
109	25-May-14		10,049,380.68
110	25-Jun-14		9,700,133.44
111	25-Jul-14		9,363,807.79
112	25-Aug-14		9,039,895.48
113	25-Sep-14		8,727,910.18
114	25-Oct-14		8,427,389.10
115	25-Nov-14		8,137,878.54
116	25-Dec-14		7,858,949.03
117	25-Jan-15		7,590,188.78
118	25-Feb-15		7,331,202.85
119	25-Mar-15		7,081,611.58
120	25-Apr-15		6,841,041.38
121	25-May-15		6,609,155.97
122	25-Jun-15		6,385,621.10
123	25-Jul-15		6,170,116.02
124	25-Aug-15		5,962,333.02
125	25-Sep-15		5,761,976.46
126	25-Oct-15		5,568,761.90
127	25-Nov-15		5,382,419.16
128	25-Dec-15		5,202,687.32
129	25-Jan-16		5,029,315.96
130	25-Feb-16		4,862,064.70
131	25-Mar-16		4,700,702.80
132	25-Apr-16		4,545,008.78
133	25-May-16		4,394,769.95
134	25-Jun-16		4,249,782.15
135	25-Jul-16		4,109,849.29
136	25-Aug-16		3,974,783.10
137	25-Sep-16		3,844,402.74
138	25-Oct-16		3,718,534.55
139	25-Nov-16		3,597,011.69
140	25-Dec-16		3,479,673.90
141	25-Jan-17		3,366,367.21
142	25-Feb-17		3,256,943.72
143	25-Mar-17		3,151,261.26
144	25-Apr-17		3,049,183.24
145	25-May-17		2,950,578.41
146	25-Jun-17		2,855,320.58
147	25-Jul-17		2,763,288.47
148	25-Aug-17		2,674,365.51
149	25-Sep-17		2,588,439.61
150	25-Oct-17		2,505,403.00
151	25-Nov-17		2,425,152.05
152	25-Dec-17		2,347,587.12

Period	Date	#SPECOCTARG
153	25-Jan-18		2,272,612.37
154	25-Feb-18		2,200,135.60
155	25-Mar-18		2,130,068.16
156	25-Apr-18		2,062,324.73
157	25-May-18		1,996,823.24
158	25-Jun-18		1,933,484.73
159	25-Jul-18		1,872,233.21
160	25-Aug-18		1,812,995.53
161	25-Sep-18		1,755,701.32
162	25-Oct-18		1,700,282.81
163	25-Nov-18		1,646,674.79
164	25-Dec-18		1,594,814.47
165	25-Jan-19		1,544,641.38
166	25-Feb-19		1,496,097.31
167	25-Mar-19		1,449,126.15
168	25-Apr-19		1,403,673.55
169	25-May-19		1,359,678.53
170	25-Jun-19		1,317,091.47
171	25-Jul-19		1,275,864.67
172	25-Aug-19		1,235,952.15
173	25-Sep-19		1,197,309.63
174	25-Oct-19		1,159,894.42
175	25-Nov-19		1,123,665.37
176	25-Dec-19		1,088,582.83
177	25-Jan-20		1,054,608.57
178	25-Feb-20		1,018,359.81
179	25-Mar-20		896,293.87
180	25-Apr-20		867,586.90
181	25-May-20		840,607.44
182	25-Jun-20		814,487.82
183	25-Jul-20		789,199.12
184	25-Aug-20		764,713.46
185	25-Sep-20		741,003.95
186	25-Oct-20		718,044.67
187	25-Nov-20		695,810.63
188	25-Dec-20		674,277.74
189	25-Jan-21		653,422.74
190	25-Feb-21		633,223.22
191	25-Mar-21		613,657.56
192	25-Apr-21		594,704.89
193	25-May-21		576,345.08
194	25-Jun-21		558,558.72
195	25-Jul-21		541,327.05
196	25-Aug-21		524,632.00
197	25-Sep-21		508,456.10
198	25-Oct-21		492,782.51
199	25-Nov-21		477,594.96
200	25-Dec-21		462,877.74
201	25-Jan-22		448,615.68
202	25-Feb-22		434,794.15
203	25-Mar-22		421,398.99
204	25-Apr-22		408,416.56
205	25-May-22		395,833.66

Period	Date	#SPECOCTARG
206	25-Jun-22		383,637.55
207	25-Jul-22		371,815.91
208	25-Aug-22		360,356.84
209	25-Sep-22		349,248.86
210	25-Oct-22		338,480.86
211	25-Nov-22		328,042.09
212	25-Dec-22		317,922.19
213	25-Jan-23		308,111.12
214	25-Feb-23		298,599.19
215	25-Mar-23		289,377.02
216	25-Apr-23		280,435.56
217	25-May-23		271,766.04
218	25-Jun-23		263,359.98
219	25-Jul-23		255,209.18
220	25-Aug-23		247,305.73
221	25-Sep-23		239,641.96
222	25-Oct-23		232,210.44
223	25-Nov-23		225,004.00
224	25-Dec-23		218,015.69
225	25-Jan-24		211,238.81
226	25-Feb-24		204,666.84
227	25-Mar-24		198,293.50
228	25-Apr-24		192,112.68
229	25-May-24		186,118.47
230	25-Jun-24		180,305.18
231	25-Jul-24		174,667.30
232	25-Aug-24		169,199.49
233	25-Sep-24		163,896.59
234	25-Oct-24		158,753.60
235	25-Nov-24		153,765.68
236	25-Dec-24		148,928.12
237	25-Jan-25		144,236.40
238	25-Feb-25		139,686.11
239	25-Mar-25		135,291.57
240	25-Apr-25		131,051.59
241	25-May-25		126,938.82
242	25-Jun-25		122,949.43
243	25-Jul-25		119,079.70
244	25-Aug-25		115,326.06
245	25-Sep-25		111,685.03
246	25-Oct-25		108,153.22
247	25-Nov-25		104,727.39
248	25-Dec-25		101,404.35
249	25-Jan-26		98,181.04
250	25-Feb-26		95,054.49
251	25-Mar-26		92,021.82
252	25-Apr-26		89,080.23
253	25-May-26		86,227.01
254	25-Jun-26		83,459.53
255	25-Jul-26		80,775.25
256	25-Aug-26		78,171.70
257	25-Sep-26		75,646.48
258	25-Oct-26		73,197.28

Period	Date	#SPECOCTARG
259	25-Nov-26		70,821.85
260	25-Dec-26		68,517.99
261	25-Jan-27		66,283.59
262	25-Feb-27		64,116.61
263	25-Mar-27		62,015.04
264	25-Apr-27		59,976.95
265	25-May-27		58,000.48
266	25-Jun-27		56,083.80
267	25-Jul-27		54,225.16
268	25-Aug-27		52,422.83
269	25-Sep-27		50,675.16
270	25-Oct-27		48,980.53
271	25-Nov-27		47,337.40
272	25-Dec-27		45,744.24
273	25-Jan-28		44,199.57
274	25-Feb-28		42,701.98
275	25-Mar-28		41,250.07
276	25-Apr-28		39,842.51
277	25-May-28		38,477.98
278	25-Jun-28		37,155.23
279	25-Jul-28		35,873.01
280	25-Aug-28		34,630.15
281	25-Sep-28		33,425.48
282	25-Oct-28		32,257.88
283	25-Nov-28		31,126.26
284	25-Dec-28		30,029.56
285	25-Jan-29		28,966.75
286	25-Feb-29		27,936.83
287	25-Mar-29		26,938.84
288	25-Apr-29		25,971.84
289	25-May-29		25,034.91
290	25-Jun-29		24,127.17
291	25-Jul-29		23,247.76
292	25-Aug-29		22,395.84
293	25-Sep-29		21,570.61
294	25-Oct-29		20,771.27
295	25-Nov-29		19,997.05
296	25-Dec-29		19,247.23
297	25-Jan-30		18,521.08
298	25-Feb-30		17,817.90
299	25-Mar-30		17,137.00
300	25-Apr-30		16,477.74
301	25-May-30		15,839.46
302	25-Jun-30		15,221.56
303	25-Jul-30		14,623.42
304	25-Aug-30		14,044.45
305	25-Sep-30		13,484.10
306	25-Oct-30		12,941.80
307	25-Nov-30		12,417.02
308	25-Dec-30		11,909.24
309	25-Jan-31		11,417.95
310	25-Feb-31		10,942.66
311	25-Mar-31		10,482.89

Period	Date	#SPECOCTARG
312	25-Apr-31		10,038.19
313	25-May-31		9,608.09
314	25-Jun-31		9,192.16
315	25-Jul-31		8,789.98
316	25-Aug-31		8,401.13
317	25-Sep-31		8,025.22
318	25-Oct-31		7,661.86
319	25-Nov-31		7,310.66
320	25-Dec-31		6,971.27
321	25-Jan-32		6,643.32
322	25-Feb-32		6,326.47
323	25-Mar-32		6,020.38
324	25-Apr-32		5,724.74
325	25-May-32		5,439.22
326	25-Jun-32		5,163.51
327	25-Jul-32		4,897.31
328	25-Aug-32		4,640.35
329	25-Sep-32		4,392.32
330	25-Oct-32		4,152.97
331	25-Nov-32		3,922.03
332	25-Dec-32		3,699.23
333	25-Jan-33		3,484.33
334	25-Feb-33		3,277.09
335	25-Mar-33		3,077.27
336	25-Apr-33		2,884.63
337	25-May-33		2,698.97
338	25-Jun-33		2,520.06
339	25-Jul-33		2,347.68
340	25-Aug-33		2,181.65
341	25-Sep-33		2,021.76
342	25-Oct-33		1,867.82
343	25-Nov-33		1,719.64
344	25-Dec-33		1,577.04
345	25-Jan-34		1,439.86
346	25-Feb-34		1,307.90
347	25-Mar-34		1,181.02
348	25-Apr-34		1,059.05
349	25-May-34		941.76
350	25-Jun-34		829.03
351	25-Jul-34		720.74
352	25-Aug-34		616.75
353	25-Sep-34		516.96
354	25-Oct-34		421.24
355	25-Nov-34		329.49
356	25-Dec-34		241.6
357	25-Jan-35		157.45
358	25-Feb-35		76.95
359	25-Mar-35		1.07
360	25-Apr-35		0

FNLC 2005-1 Marketing Materials — CashflowsTOTAL_BONDS

																			Accum						Accum				Couponcap		Couponcap		Capped
															Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal					Effective
Period	Date	Principal		Interest		Cash Flow		Balance			Sched Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon			Coupon
Total			717,258,630.36		103,632,505.94		820,891,136.30					0		717,258,630.36		161,369.64		161,369.64				105,044,992.33		0				2,388,772.67				976,286.28		102,656,219.65
0	11-May-05		0		0		0		717,420,000.00			0		0		0		0		0		0		0		0		0		0		0		0		0			0
1	25-May-05		27,799,460.42		1,034,927.76		28,834,388.17		689,620,539.58			0		27,799,460.42		0		0		0		1,034,927.76		0		0		0		0		0		1,034,927.76		3.7095			3.7095
2	25-Jun-05		26,718,393.07		3,526,674.36		30,245,067.43		662,902,146.52			0		26,718,393.07		0		0		0		3,526,674.36		0		0		77,302.53		0		77,302.53		3,449,371.83		5.9388			5.9388
3	25-Jul-05		25,709,513.48		3,321,450.65		29,030,964.13		637,192,633.04			0		25,709,513.48		0		0		0		3,321,450.65		0		0		60,935.07		0		60,935.07		3,260,515.58		6.0126			6.0126
4	25-Aug-05		24,753,113.16		3,365,337.26		28,118,450.42		612,439,519.88			0		24,753,113.16		0		0		0		3,365,337.26		0		0		82,329.93		0		82,329.93		3,283,007.33		6.1334			6.1334
5	25-Sep-05		23,845,721.05		3,351,101.43		27,196,822.48		588,593,798.83			0		23,845,721.05		0		0		0		3,351,101.43		0		0		96,968.52		0		96,968.52		3,254,132.90		6.3543			6.3543
6	25-Oct-05		22,983,961.51		3,195,359.39		26,179,320.90		565,609,837.32			0		22,983,961.51		0		0		0		3,195,359.39		0		0		82,402.54		0		82,402.54		3,112,956.85		6.5146			6.5146
7	25-Nov-05		22,164,558.25		3,196,753.69		25,361,311.94		543,445,279.07			0		22,164,558.25		0		0		0		3,196,753.69		0		0		108,796.67		0		108,796.67		3,087,957.02		6.5635			6.5635
8	25-Dec-05		21,383,718.92		3,020,904.88		24,404,623.80		522,061,560.15			0		21,383,718.92		0		0		0		3,020,904.88		0		0		87,643.42		0		87,643.42		2,933,261.46		6.6706			6.6706
9	25-Jan-06		20,633,965.59		3,024,890.61		23,658,856.20		501,427,594.56			0		20,633,965.59		0		0		0		3,024,890.61		0		0		113,789.87		0		113,789.87		2,911,100.74		6.7287			6.7287
10	25-Feb-06		19,735,399.46		2,910,429.87		22,645,829.33		481,692,195.10			0		19,735,399.46		0		0		0		2,910,429.87		0		0		108,982.35		0		108,982.35		2,801,447.52		6.7405			6.7405
11	25-Mar-06		18,874,036.93		2,543,219.16		21,417,256.09		462,818,158.18	��		0		18,874,036.93		0		0		0		2,543,219.16		0		0		47,809.90		0		47,809.90		2,495,409.27		6.7883			6.7883
12	25-Apr-06		18,050,927.91		2,752,811.53		20,803,739.44		444,767,230.27			0		18,050,927.91		0		0		0		2,756,791.10		0		0		113,305.05		3,979.57		109,325.48		2,643,486.05		6.9173			6.9073
13	25-May-06		18,477,729.62		2,426,470.19		20,904,199.81		426,289,500.64			0		18,477,729.62		0		0		0		2,497,057.70		0		0		70,587.51		74,590.81		0		2,426,470.19		6.7372			6.5467
14	25-Jun-06		17,601,873.27		2,397,976.41		19,999,849.69		408,687,627.37			0		17,601,873.27		0		0		0		2,490,421.71		0		0		92,445.29		167,480.72		0		2,397,976.41		6.7844			6.5325
15	25-Jul-06		16,881,386.14		2,253,811.74		19,135,197.88		391,806,241.23			0		16,881,386.14		0		0		0		2,325,930.79		0		0		72,119.05		240,597.65		0		2,253,811.74		6.8295			6.6177
16	25-Aug-06		16,080,734.56		2,227,730.40		18,308,464.97		375,725,506.67			0		16,080,734.56		0		0		0		2,319,905.94		0		0		92,175.54		334,206.18		0		2,227,730.40		6.8761			6.6029
17	25-Sep-06		15,370,330.17		2,147,622.98		17,517,953.15		360,355,176.49			0		15,370,330.17		0		0		0		2,239,573.95		0		0		91,950.97		428,146.50		0		2,147,622.98		6.9221			6.6379
18	25-Oct-06		14,743,061.90		2,018,980.68		16,762,042.58		345,612,114.59			0		14,743,061.90		0		0		0		2,092,481.25		0		0		73,500.57		504,193.88		0		2,018,980.68		6.9681			6.7233
19	25-Nov-06		14,044,832.95		1,994,354.97		16,039,187.92		331,567,281.64			0		14,044,832.95		0		0		0		2,087,160.65		0		0		92,805.67		599,996.88		0		1,994,354.97		7.0131			6.7012
20	25-Dec-06		13,472,094.77		1,875,820.25		15,347,915.02		318,095,186.87			0		13,472,094.77		0		0		0		1,949,356.66		0		0		73,536.41		677,097.02		0		1,875,820.25		7.0551			6.7889
21	25-Jan-07		12,837,592.80		1,849,523.26		14,687,116.06		305,257,594.07			0		12,837,592.80		0		0		0		1,944,898.00		0		0		95,374.75		776,491.23		0		1,849,523.26		7.1004			6.7522
22	25-Feb-07		12,273,813.42		1,781,037.47		14,054,850.89		292,983,780.64			0		12,273,813.42		0		0		0		1,877,919.68		0		0		96,882.21		877,978.31		0		1,781,037.47		7.1442			6.7756
23	25-Mar-07		11,944,307.26		1,608,922.13		13,553,229.40		281,039,473.38			0		11,944,307.26		0		0		0		1,636,781.22		0		0		27,859.09		911,296.65		0		1,608,922.13		7.1828			7.0605
24	25-Apr-07		11,385,111.82		1,711,855.26		13,096,967.08		269,654,361.56			0		11,385,111.82		0		0		0		1,747,808.27		0		0		35,953.01		953,414.63		0		1,711,855.26		7.2222			7.0736
25	25-May-07		10,964,830.84		1,571,986.56		12,536,817.41		258,689,530.71			0		10,964,830.84		0		0		0		1,595,581.44		0		0		23,594.88		983,400.97		0		1,571,986.56		7.1006			6.9956
26	25-Jun-07		10,442,450.38		1,557,228.16		11,999,678.54		248,247,080.34			0		10,442,450.38		0		0		0		1,588,073.09		0		0		30,844.92		1,020,880.80		0		1,557,228.16		7.1291			6.9906
27	25-Jul-07		10,028,220.03		1,457,938.22		11,486,158.25		238,218,860.31			0		10,028,220.03		0		0		0		1,481,055.07		0		0		23,116.85		1,050,848.77		0		1,457,938.22		7.1593			7.0475
28	25-Aug-07		9,550,939.99		1,444,108.65		10,995,048.64		228,667,920.32			0		9,550,939.99		0		0		0		1,474,364.63		0		0		30,255.97		1,088,192.30		0		1,444,108.65		7.1874			7.0399
29	25-Sep-07		9,157,820.04		1,393,624.28		10,551,444.32		219,510,100.28			0		9,157,820.04		0		0		0		1,420,411.74		0		0		26,787.45		1,122,420.17		0		1,393,624.28		7.2136			7.0775
30	25-Oct-07		8,827,170.87		1,307,228.91		10,134,399.78		210,682,929.40			0		8,827,170.87		0		0		0		1,324,754.94		0		0		17,526.04		1,147,708.20		0		1,307,228.91		7.2421			7.1463
31	25-Nov-07		8,406,227.33		1,296,685.53		9,702,912.86		202,276,702.07			0		8,406,227.33		0		0		0		1,318,727.35		0		0		22,041.82		1,177,755.82		0		1,296,685.53		7.2689			7.1474
32	25-Dec-07		8,077,133.59		1,212,730.32		9,289,863.91		194,199,568.49			0		8,077,133.59		0		0		0		1,229,633.80		0		0		16,903.48		1,202,811.87		0		1,212,730.32		7.2948			7.1945
33	25-Jan-08		7,692,477.53		1,202,522.21		8,894,999.74		186,507,090.96			0		7,692,477.53		0		0		0		1,224,332.51		0		0		21,810.30		1,233,002.78		0		1,202,522.21		7.3214			7.1909
34	25-Feb-08		7,358,846.89		1,158,350.89		8,517,197.78		179,148,244.06			0		7,358,846.89		0		0		0		1,180,059.10		0		0		21,708.21		1,263,294.72		0		1,158,350.89		7.3477			7.2125
35	25-Mar-08		7,183,054.81		1,056,358.68		8,239,413.49		171,965,189.25			0		7,183,054.81		0		0		0		1,064,179.49		0		0		7,820.81		1,280,181.95		0		1,056,358.68		7.3741			7.3199
36	25-Apr-08		6,937,756.53		1,091,027.53		8,028,784.06		165,027,432.72			0		6,937,756.53		0		0		0		1,094,950.83		0		0		3,923.30		1,294,295.61		0		1,091,027.53		7.3943			7.3678
37	25-May-08		6,685,897.47		1,003,761.18		7,689,658.65		158,341,535.25			0		6,685,897.47		0		0		0		1,003,966.78		0		0		205.6		1,304,676.90		0		1,003,761.18		7.3004			7.2989
38	25-Jun-08		6,370,203.67		994,677.89		7,364,881.56		151,971,331.58			0		6,370,203.67		0		0		0		997,828.98		0		0		3,151.08		1,318,173.65		0		994,677.89		7.3182			7.2951
39	25-Jul-08		6,125,751.27		928,514.36		7,054,265.63		145,845,580.31			0		6,125,751.27		0		0		0		929,173.34		0		0		658.98		1,329,193.26		0		928,514.36		7.337			7.3318
40	25-Aug-08		5,836,718.80		920,322.11		6,757,040.90		140,008,861.51			0		5,836,718.80		0		0		0		923,691.70		0		0		3,369.59		1,343,099.54		0		920,322.11		7.3549			7.328
41	25-Sep-08		5,578,493.38		925,184.70		6,503,678.08		134,430,368.13			0		5,578,493.38		0		0		0		939,706.23		0		0		14,521.52		1,368,738.89		0		925,184.70		7.7943			7.6739
42	25-Oct-08		5,410,498.34		866,899.40		6,277,397.73		129,019,869.79			0		5,410,498.34		0		0		0		875,164.64		0		0		8,265.25		1,388,599.89		0		866,899.40		7.8122			7.7384
43	25-Nov-08		5,155,164.37		858,960.59		6,014,124.96		123,864,705.42			0		5,155,164.37		0		0		0		869,694.81		0		0		10,734.22		1,411,201.45		0		858,960.59		7.828			7.7314
44	25-Dec-08		4,960,110.87		801,860.44		5,761,971.31		118,904,594.55			0		4,960,110.87		0		0		0		809,869.23		0		0		8,008.79		1,431,163.82		0		801,860.44		7.846			7.7684
45	25-Jan-09		4,726,006.03		794,733.30		5,520,739.32		114,178,588.53			0		4,726,006.03		0		0		0		805,032.16		0		0		10,298.87		1,453,687.78		0		794,733.30		7.8624			7.7618
46	25-Feb-09		4,525,325.21		764,546.98		5,289,872.19		109,653,263.32			0		4,525,325.21		0		0		0		774,637.81		0		0		10,090.83		1,476,190.86		0		764,546.98		7.8787			7.7761
47	25-Mar-09		4,414,879.74		671,235.77		5,086,115.51		105,238,383.58			0		4,414,879.74		0		0		0		673,349.42		0		0		2,113.66		1,490,746.48		0		671,235.77		7.8952			7.8704
48	25-Apr-09		4,190,909.51		709,984.54		4,900,894.06		101,047,474.06			0		4,190,909.51		0		0		0		716,792.81		0		0		6,808.26		1,510,737.73		0		709,984.54		7.9097			7.8346
49	25-May-09		4,039,643.96		657,127.78		4,696,771.75		97,007,830.10			0		4,039,643.96		0		0		0		661,398.23		0		0		4,270.44		1,528,228.23		0		657,127.78		7.8545			7.8038
50	25-Jun-09		3,850,255.87		651,095.08		4,501,350.95		93,157,574.23			0		3,850,255.87		0		0		0		657,316.84		0		0		6,221.76		1,547,927.04		0		651,095.08		7.8688			7.7943
51	25-Jul-09		3,706,690.23		607,647.58		4,314,337.81		89,450,884.00			0		3,706,690.23		0		0		0		611,867.09		0		0		4,219.51		1,565,679.76		0		607,647.58		7.8817			7.8274
52	25-Aug-09		3,533,371.70		601,959.64		4,135,331.34		85,917,512.30			0		3,533,371.70		0		0		0		607,960.26		0		0		6,000.62		1,585,472.43		0		601,959.64		7.8928			7.8149
53	25-Sep-09		3,394,192.24		579,621.80		3,973,814.04		82,523,320.06			0		3,394,192.24		0		0		0		584,922.01		0		0		5,300.21		1,604,860.36		0		579,621.80		7.906			7.8344
54	25-Oct-09		3,285,374.18		542,221.01		3,827,595.20		79,237,945.87			0		3,285,374.18		0		0		0		544,537.34		0		0		2,316.32		1,621,591.28		0		542,221.01		7.9183			7.8846
55	25-Nov-09		3,132,346.53		537,104.29		3,669,450.81		76,105,599.35			0		3,132,346.53		0		0		0		541,058.15		0		0		3,953.87		1,640,216.44		0		537,104.29		7.9296			7.8717
56	25-Dec-09		3,016,733.15		501,312.64		3,518,045.80		73,088,866.19			0		3,016,733.15		0		0		0		503,667.16		0		0		2,354.52		1,657,285.86		0		501,312.64		7.9416			7.9045
57	25-Jan-10		2,876,438.94		496,674.93		3,373,113.88		70,212,427.25			0		2,876,438.94		0		0		0		500,537.02		0		0		3,862.09		1,676,123.45		0		496,674.93		7.9529			7.8915
58	25-Feb-10		2,756,577.49		477,777.24		3,234,354.73		67,455,849.76			0		2,756,577.49		0		0		0		481,600.01		0		0		3,822.77		1,695,081.30		0		477,777.24		7.9655			7.9023
59	25-Mar-10		2,694,791.02		418,492.60		3,113,283.62		64,761,058.74			0		2,694,791.02		0		0		0		418,492.60		0		0		0		1,709,906.70		0		418,492.60		7.9765			7.9765
60	25-Apr-10		2,550,596.28		442,366.38		2,992,962.66		62,210,462.46			0		2,550,596.28		0		0		0		445,312.24		0		0		2,945.86		1,728,506.83		0		442,366.38		7.9853			7.9325
61	25-May-10		2,454,761.88		415,287.10		2,870,048.97		59,755,700.58			0		2,454,761.88		0		0		0		417,085.11		0		0		1,798.02		1,746,016.78		0		415,287.10		8.0453			8.0106
62	25-Jun-10		2,340,800.87		411,542.29		2,752,343.17		57,414,899.70			0		2,340,800.87		0		0		0		414,593.93		0		0		3,051.64		1,765,051.05		0		411,542.29		8.0572			7.9979
63	25-Jul-10		2,255,422.12		384,224.03		2,639,646.15		55,159,477.58			0		2,255,422.12		0		0		0		386,058.02		0		0		1,833.99		1,782,905.59		0		384,224.03		8.0688			8.0305
64	25-Aug-10		2,150,966.06		380,770.28		2,531,736.33		53,008,511.52			0		2,150,966.06		0		0		0		383,754.37		0		0		2,984.09		1,802,184.57		0		380,770.28		8.0793			8.0165
65	25-Sep-10		2,062,633.30		366,394.57		2,429,027.87		50,945,878.22			0		2,062,633.30		0		0		0		369,305.51		0		0		2,910.94		1,821,569.13		0		366,394.57		8.0906			8.0268
66	25-Oct-10		1,988,890.26		342,201.59		2,331,091.85		48,956,987.97			0		1,988,890.26		0		0		0		343,952.81		0		0		1,751.22		1,839,859.15		0		342,201.59		8.1016			8.0604
67	25-Nov-10		1,897,027.67		339,241.42		2,236,269.09		47,059,960.29			0		1,897,027.67		0		0		0		342,014.81		0		0		2,773.39		1,859,452.17		0		339,241.42		8.1128			8.047
68	25-Dec-10		1,828,634.43		316,818.20		2,145,452.63		45,231,325.86			0		1,828,634.43		0		0		0		318,580.43		0		0		1,762.24		1,878,068.23		0		316,818.20		8.1236			8.0787
69	25-Jan-11		1,744,429.74		314,044.78		2,058,474.52		43,486,896.12			0		1,744,429.74		0		0		0		316,742.85		0		0		2,698.07		1,897,903.75		0		314,044.78		8.1322			8.0629
70	25-Feb-11		1,672,903.01		302,262.78		1,975,165.79		41,813,993.11			0		1,672,903.01		0		0		0		304,927.76		0		0		2,664.98		1,917,869.89		0		302,262.78		8.1429			8.0717
71	25-Mar-11		1,630,733.32		265,138.97		1,895,872.29		40,183,259.79			0		1,630,733.32		0		0		0		265,138.97		0		0		0		1,934,944.26		0		265,138.97		8.1526			8.1526
72	25-Apr-11		1,540,461.87		279,891.60		1,820,353.47		38,642,797.92			0		1,540,461.87		0		0		0		282,368.38		0		0		2,476.78		1,955,084.37		0		279,891.60		8.1604			8.0888
73	25-May-11		1,485,719.83		261,369.96		1,747,089.78		37,157,078.09			0		1,485,719.83		0		0		0		262,999.82		0		0		1,629.86		1,974,406.76		0		261,369.96		8.1671			8.1165
74	25-Jun-11		1,417,709.78		259,187.36		1,676,897.14		35,739,368.31			0		1,417,709.78		0		0		0		261,583.30		0		0		2,395.94		1,994,788.45		0		259,187.36		8.1754			8.1005
75	25-Jul-11		1,367,521.35		242,127.34		1,609,648.69		34,371,846.97			0		1,367,521.35		0		0		0		243,739.66		0		0		1,612.32		2,014,414.79		0		242,127.34		8.1839			8.1298
76	25-Aug-11		1,305,036.53		240,178.82		1,545,215.35		33,066,810.44			0		1,305,036.53		0		0		0		242,499.35		0		0		2,320.52		2,035,046.75		0		240,178.82		8.1931			8.1147
77	25-Sep-11		1,252,527.84		231,265.93		1,483,793.76		31,814,282.60			0		1,252,527.84		0		0		0		233,528.42		0		0		2,262.50		2,055,802.40		0		231,265.93		8.2014			8.1219
78	25-Oct-11		1,209,014.14		216,116.98		1,425,131.12		30,605,268.46			0		1,209,014.14		0		0		0		217,641.64		0		0		1,524.66		2,075,872.40		0		216,116.98		8.2092			8.1517
79	25-Nov-11		1,153,996.58		214,410.73		1,368,407.31		29,451,271.88			0		1,153,996.58		0		0		0		216,563.26		0		0		2,152.53		2,096,873.31		0		214,410.73		8.2173			8.1356
80	25-Dec-11		1,113,662.71		200,381.06		1,314,043.77		28,337,609.16			0		1,113,662.71		0		0		0		201,881.22		0		0		1,500.17		2,117,246.15		0		200,381.06		8.2257			8.1646
81	25-Jan-12		1,063,138.21		198,803.38		1,261,941.59		27,274,470.95			0		1,063,138.21		0		0		0		200,880.86		0		0		2,077.49		2,138,502.26		0		198,803.38		8.2322			8.1471
82	25-Feb-12		1,020,518.04		191,484.92		1,212,002.96		26,253,952.91			0		1,020,518.04		0		0		0		193,527.64		0		0		2,042.72		2,159,891.37		0		191,484.92		8.24			8.153
83	25-Mar-12		990,682.24		173,523.95		1,164,206.18		25,263,270.68			0		990,682.24		0		0		0		174,422.40		0		0		898.45		2,180,015.23		0		173,523.95		8.2473			8.2048
84	25-Apr-12		940,798.84		177,596.80		1,118,395.63		24,322,471.84			0		940,798.84		0		0		0		179,550.73		0		0		1,953.93		2,201,655.12		0		177,596.80		8.2535			8.1637
85	25-May-12		908,280.09		166,121.66		1,074,401.75		23,414,191.75			0		908,280.09		0		0		0		167,535.31		0		0		1,413.65		2,222,776.53		0		166,121.66		8.2657			8.196
86	25-Jun-12		867,327.32		164,896.76		1,032,224.08		22,546,864.43			0		867,327.32		0		0		0		166,784.00		0		0		1,887.24		2,244,686.94		0		164,896.76		8.2721			8.1785
87	25-Jul-12		837,592.31		154,192.98		991,785.30		21,709,272.12			0		837,592.31		0		0		0		155,571.58		0		0		1,378.59		2,266,106.45		0		154,192.98		8.2799			8.2065
88	25-Aug-12		799,938.09		153,072.84		953,010.93		20,909,334.03			0		799,938.09		0		0		0		154,888.15		0		0		1,815.31		2,288,281.32		0		153,072.84		8.2854			8.1883
89	25-Sep-12		768,384.90		147,516.41		915,901.31		20,140,949.12			0		768,384.90		0		0		0		149,292.50		0		0		1,776.09		2,310,593.09		0		147,516.41		8.2916			8.193
90	25-Oct-12		742,423.07		137,970.81		880,393.88		19,398,526.05			0		742,423.07		0		0		0		139,278.10		0		0		1,307.29		2,332,464.46		0		137,970.81		8.2982			8.2203
91	25-Nov-12		709,184.68		137,006.58		846,191.26		18,689,341.37			0		709,184.68		0		0		0		138,702.45		0		0		1,695.87		2,355,048.69		0		137,006.58		8.3034			8.2019
92	25-Dec-12		685,243.50		128,143.19		813,386.70		18,004,097.86			0		685,243.50		0		0		0		129,411.30		0		0		1,268.11		2,377,217.05		0		128,143.19		8.3092			8.2278
93	25-Jan-13		654,641.15		127,280.79		781,921.94		17,349,456.71			0		654,641.15		0		0		0		128,908.82		0		0		1,628.02		2,400,073.42		0		127,280.79		8.3148			8.2098
94	25-Feb-13		629,033.14		122,706.42		751,739.56		16,720,423.57			0		629,033.14		0		0		0		124,302.28		0		0		1,595.86		2,423,068.65		0		122,706.42		8.3202			8.2134
95	25-Mar-13		615,155.59		107,788.15		722,943.74		16,105,267.98			0		615,155.59		0		0		0		108,280.41		0		0		492.26		2,444,662.45		0		107,788.15		8.3262	��		8.2884
96	25-Apr-13		581,456.43		114,023.30		695,479.73		15,523,811.55			0		581,456.43		0		0		0		115,515.73		0		0		1,492.43		2,467,953.05		0		114,023.30		8.3294			8.2218
97	25-May-13		562,865.49		105,946.03		668,811.53		14,960,946.06			0		562,865.49		0		0		0		107,031.57		0		0		1,085.53		2,490,812.27		0		105,946.03		8.2736			8.1897
98	25-Jun-13		537,970.85		105,250.42		643,221.27		14,422,975.22			0		537,970.85		0		0		0		106,631.67		0		0		1,381.25		2,514,303.00		0		105,250.42		8.2769			8.1697
99	25-Jul-13		520,178.16		98,487.33		618,665.49		13,902,797.06			0		520,178.16		0		0		0		99,536.62		0		0		1,049.29		2,537,467.72		0		98,487.33		8.2815			8.1942
100	25-Aug-13		497,242.16		97,857.94		595,100.10		13,405,554.90			0		497,242.16		0		0		0		99,180.87		0		0		1,322.94		2,561,245.54		0		97,857.94		8.2845			8.174
101	25-Sep-13		478,158.08		94,386.16		572,544.25		12,927,396.81			0		478,158.08		0		0		0		95,677.47		0		0		1,291.31		2,585,175.00		0		94,386.16		8.2883			8.1764
102	25-Oct-13		462,570.01		88,338.81		550,908.82		12,464,826.80			0		462,570.01		0		0		0		89,325.13		0		0		986.32		2,608,814.14		0		88,338.81		8.2917			8.2001
103	25-Nov-13		442,267.10		87,800.30		530,067.40		12,022,559.70			0		442,267.10		0		0		0		89,030.98		0		0		1,230.67		2,633,043.04		0		87,800.30		8.2946			8.1799
104	25-Dec-13		427,866.86		82,193.56		510,060.42		11,594,692.84			0		427,866.86		0		0		0		83,145.07		0		0		951.51		2,656,993.56		0		82,193.56		8.2989			8.2039
105	25-Jan-14		409,148.95		81,704.20		490,853.15		11,185,543.90			0		409,148.95		0		0		0		82,881.88		0		0		1,177.68		2,681,519.16		0		81,704.20		8.3012			8.1833
106	25-Feb-14		393,582.27		78,829.90		472,412.17		10,791,961.63			0		393,582.27		0		0		0		79,982.22		0		0		1,152.32		2,706,194.37		0		78,829.90		8.3038			8.1842
107	25-Mar-14		385,440.61		69,284.57		454,725.18		10,406,521.02			0		385,440.61		0		0		0		69,726.90		0		0		442.33		2,729,803.05		0		69,284.57		8.307			8.2543
108	25-Apr-14		364,521.09		73,363.99		437,885.08		10,041,999.93			0		364,521.09		0		0		0		74,449.45		0		0		1,085.46		2,754,803.65		0		73,363.99		8.308			8.1869
109	25-May-14		350,757.69		70,792.64		421,550.33		9,691,242.24			0		350,757.69		0		0		0		71,779.42		0		0		986.78		2,779,855.34		0		70,792.64		8.5775			8.4596
110	25-Jun-14		335,420.50		70,440.59		405,861.09		9,355,821.74			0		335,420.50		0		0		0		71,617.19		0		0		1,176.60		2,805,462.32		0		70,440.59		8.5818			8.4408
111	25-Jul-14		324,794.29		65,997.37		390,791.66		9,031,027.45			0		324,794.29		0		0		0		66,947.18		0		0		949.81		2,830,831.18		0		65,997.37		8.5868			8.465
112	25-Aug-14		310,633.38		65,682.98		376,316.36		8,720,394.07			0		310,633.38		0		0		0		66,809.04		0		0		1,126.07		2,856,745.38		0		65,682.98		8.5909			8.4461
113	25-Sep-14		298,966.44		63,450.81		362,417.25		8,421,427.63			0		298,966.44		0		0		0		64,553.12		0		0		1,102.30		2,882,817.03		0		63,450.81		8.5965			8.4497
114	25-Oct-14		289,636.71		59,459.91		349,096.62		8,131,790.92			0		289,636.71		0		0		0		60,353.60		0		0		893.69		2,908,674.54		0		59,459.91		8.6			8.4727

FNLC 2005-1 Marketing Materials — CashflowsTOTAL_BONDS

																		Accum						Accum					Couponcap		Couponcap		Capped
														Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap			Accum		Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall			Shortfall		Payback		Interest		Coupon		Coupon
115	25-Nov-14		277,067.15		59,191.45		336,258.61		7,854,723.77		0		277,067.15		0		0		0		60,242.87		0		0		1,051.42			2,935,063.97		0		59,191.45		8.6032		8.4531
116	25-Dec-14		268,437.92		55,484.54		323,922.47		7,586,285.84		0		268,437.92		0		0		0		56,343.93		0		0		859.39			2,961,242.00		0		55,484.54		8.6079		8.4766
117	25-Jan-15		256,823.01		55,244.65		312,067.66		7,329,462.84		0		256,823.01		0		0		0		56,250.59		0		0		1,005.94			2,987,944.13		0		55,244.65		8.6107		8.4567
118	25-Feb-15		247,289.27		53,385.13		300,674.41		7,082,173.56		0		247,289.27		0		0		0		54,369.66		0		0		984.53			3,014,803.36		0		53,385.13		8.6144		8.4584
119	25-Mar-15		242,751.91		46,965.69		289,717.60		6,839,421.65		0		242,751.91		0		0		0		47,469.40		0		0		503.7			3,040,746.68		0		46,965.69		8.6177		8.5263
120	25-Apr-15		229,293.75		49,819.40		279,113.15		6,610,127.90		0		229,293.75		0		0		0		50,764.59		0		0		945.19			3,067,893.77		0		49,819.40		8.6195		8.459
121	25-May-15		222,820.22		46,176.70		268,996.92		6,387,307.68		0		222,820.22		0		0		0		46,923.12		0		0		746.42			3,094,746.43		0		46,176.70		8.5184		8.3829
122	25-Jun-15		213,286.37		45,985.30		259,271.67		6,174,021.32		0		213,286.37		0		0		0		46,852.77		0		0		867.47			3,122,102.52		0		45,985.30		8.5184		8.3607
123	25-Jul-15		206,808.84		43,112.11		249,920.95		5,967,212.47		0		206,808.84		0		0		0		43,827.34		0		0		715.24			3,149,274.30		0		43,112.11		8.5184		8.3794
124	25-Aug-15		197,986.60		42,942.93		240,929.53		5,769,225.87		0		197,986.60		0		0		0		43,771.25		0		0		828.33			3,176,944.55		0		42,942.93		8.5184		8.3572
125	25-Sep-15		190,779.93		41,500.42		232,280.35		5,578,445.94		0		190,779.93		0		0		0		42,318.96		0		0		818.55			3,204,768.47		0		41,500.42		8.5184		8.3536
126	25-Oct-15		185,027.05		38,927.21		223,954.26		5,393,418.90		0		185,027.05		0		0		0		39,599.55		0		0		672.34			3,232,415.32		0		38,927.21		8.5184		8.3738
127	25-Nov-15		177,192.03		38,764.12		215,956.15		5,216,226.87		0		177,192.03		0		0		0		39,562.31		0		0		798.19			3,260,543.67		0		38,764.12		8.5184		8.3465
128	25-Dec-15		171,878.75		36,383.82		208,262.57		5,044,348.12		0		171,878.75		0		0		0		37,028.28		0		0		644.46			3,288,511.91		0		36,383.82		8.5184		8.3701
129	25-Jan-16		164,635.98		36,225.29		200,861.26		4,879,712.14		0		164,635.98		0		0		0		37,001.77		0		0		776.49			3,316,947.75		0		36,225.29		8.5184		8.3396
130	25-Feb-16		158,712.64		35,027.81		193,740.46		4,720,999.49		0		158,712.64		0		0		0		35,794.12		0		0		766.31			3,345,535.93		0		35,027.81		8.5184		8.336
131	25-Mar-16		154,997.05		31,891.85		186,888.90		4,566,002.44		0		154,997.05		0		0		0		32,395.73		0		0		503.88			3,373,662.71		0		31,891.85		8.5184		8.3859
132	25-Apr-16		147,546.60		32,749.19		180,295.79		4,418,455.84		0		147,546.60		0		0		0		33,492.97		0		0		743.78			3,402,557.20		0		32,749.19		8.5184		8.3292
133	25-May-16		143,165.55		30,785.26		173,950.81		4,275,290.29		0		143,165.55		0		0		0		31,365.16		0		0		579.9			3,431,331.25		0		30,785.26		8.5184		8.3609
134	25-Jun-16		137,206.29		30,637.75		167,844.05		4,138,084.00		0		137,206.29		0		0		0		31,360.51		0		0		722.75			3,460,528.67		0		30,637.75		8.5184		8.3221
135	25-Jul-16		133,148.19		28,817.80		161,965.99		4,004,935.81		0		133,148.19		0		0		0		29,374.90		0		0		557.1			3,489,623.92		0		28,817.80		8.5184		8.3569
136	25-Aug-16		127,632.30		28,675.25		156,307.55		3,877,303.51		0		127,632.30		0		0		0		29,377.38		0		0		702.13			3,519,121.79		0		28,675.25		8.5184		8.3148
137	25-Sep-16		123,111.28		27,748.73		150,860.01		3,754,192.23		0		123,111.28		0		0		0		28,441.16		0		0		692.43			3,548,767.66		0		27,748.73		8.5184		8.311
138	25-Oct-16		119,506.75		26,108.26		145,615.01		3,634,685.49		0		119,506.75		0		0		0		26,649.77		0		0		541.51			3,578,321.07		0		26,108.26		8.5184		8.3453
139	25-Nov-16		114,575.56		25,989.00		140,564.55		3,520,109.93		0		114,575.56		0		0		0		26,661.48		0		0		672.49			3,608,262.57		0		25,989.00		8.5184		8.3035
140	25-Dec-16		111,243.46		24,457.50		135,700.96		3,408,866.47		0		111,243.46		0		0		0		24,988.10		0		0		530.6			3,638,117.05		0		24,457.50		8.5184		8.3375
141	25-Jan-17		106,664.88		24,351.99		131,016.87		3,302,201.59		0		106,664.88		0		0		0		25,005.03		0		0		653.05			3,668,350.55		0		24,351.99		8.5184		8.2959
142	25-Feb-17		102,926.53		23,578.70		126,505.24		3,199,275.05		0		102,926.53		0		0		0		24,222.62		0		0		643.92			3,698,727.15		0		23,578.70		8.5184		8.292
143	25-Mar-17		101,298.27		20,861.02		122,159.29		3,097,976.78		0		101,298.27		0		0		0		21,196.56		0		0		335.54			3,728,468.78		0		20,861.02		8.5184		8.3836
144	25-Apr-17		95,872.38		22,100.18		117,972.56		3,002,104.40		0		95,872.38		0		0		0		22,724.57		0		0		624.39			3,759,135.96		0		22,100.18		8.5184		8.2844
145	25-May-17		93,129.85		20,808.97		113,938.82		2,908,974.56		0		93,129.85		0		0		0		21,310.95		0		0		501.98			3,789,726.56		0		20,808.97		8.5184		8.3178
146	25-Jun-17		89,325.13		20,726.98		110,052.11		2,819,649.42		0		89,325.13		0		0		0		21,338.18		0		0		611.2			3,820,672.54		0		20,726.98		8.5184		8.2744
147	25-Jul-17		86,782.02		19,524.70		106,306.73		2,732,867.40		0		86,782.02		0		0		0		20,015.76		0		0		491.06			3,851,546.90		0		19,524.70		8.5184		8.3094
148	25-Aug-17		83,251.97		19,445.20		102,697.18		2,649,615.42		0		83,251.97		0		0		0		20,046.38		0		0		601.18			3,882,763.76		0		19,445.20		8.5184		8.2629
149	25-Sep-17		80,380.98		18,837.23		99,218.21		2,569,234.44		0		80,380.98		0		0		0		19,435.71		0		0		598.48			3,914,110.88		0		18,837.23		8.5184		8.2561
150	25-Oct-17		78,101.87		17,762.92		95,864.78		2,491,132.58		0		78,101.87		0		0		0		18,238.15		0		0		475.23			3,945,396.86		0		17,762.92		8.5184		8.2964
151	25-Nov-17		74,952.70		17,679.36		92,632.06		2,416,179.88		0		74,952.70		0		0		0		18,273.19		0		0		593.82			3,977,000.24		0		17,679.36		8.5184		8.2416
152	25-Dec-17		72,828.44		16,686.95		89,515.40		2,343,351.44		0		72,828.44		0		0		0		17,151.67		0		0		464.71			4,008,552.34		0		16,686.95		8.5184		8.2876
153	25-Jan-18		69,911.86		16,598.49		86,510.35		2,272,612.37		0		69,911.86		827.21		827.21		827.21		17,189.17		0		0		590.68			4,040,401.40		0		16,598.49		8.5184		8.2257
154	25-Feb-18		67,530.57		16,082.07		83,612.65		2,200,135.60		0		67,530.57		4,946.19		4,946.19		5,773.40		16,667.39		0		0		585.32			4,072,374.86		0		16,082.07		8.5169		8.2178
155	25-Mar-18		66,525.95		14,292.23		80,818.18		2,130,068.16		0		66,525.95		3,541.49		3,541.49		9,314.89		14,558.66		0		0		266.43			4,103,975.39		0		14,292.23		8.5078		8.3521
156	25-Apr-18		63,069.71		15,053.32		78,123.04		2,062,324.73		0		63,069.71		4,673.72		4,673.72		13,988.61		15,591.86		0		0		538.54			4,136,271.64		0		15,053.32		8.5005		8.2069
157	25-May-18		61,324.78		14,198.65		75,523.43		1,996,823.24		0		61,324.78		4,176.71		4,176.71		18,165.31		14,592.39		0		0		393.74			4,168,591.93		0		14,198.65		8.4908		8.2617
158	25-Jun-18		58,923.10		14,092.64		73,015.74		1,933,484.73		0		58,923.10		4,415.41		4,415.41		22,580.73		14,583.30		0		0		490.66			4,201,216.91		0		14,092.64		8.4812		8.1958
159	25-Jul-18		57,301.82		13,294.67		70,596.49		1,872,233.21		0		57,301.82		3,949.71		3,949.71		26,530.43		13,648.62		0		0		353.95			4,233,881.34		0		13,294.67		8.4709		8.2512
160	25-Aug-18		55,066.58		13,195.77		68,262.35		1,812,995.53		0		55,066.58		4,171.10		4,171.10		30,701.53		13,639.93		0		0		444.16			4,266,840.67		0		13,195.77		8.4604		8.1849
161	25-Sep-18		53,240.27		12,769.84		66,010.11		1,755,701.32		0		53,240.27		4,053.94		4,053.94		34,755.47		13,191.23		0		0		421.39			4,299,969.75		0		12,769.84		8.4495		8.1796
162	25-Oct-18		51,789.52		12,047.24		63,836.76		1,700,282.81		0		51,789.52		3,628.99		3,628.99		38,384.46		12,345.72		0		0		298.48			4,333,158.68		0		12,047.24		8.4381		8.2341
163	25-Nov-18		49,778.98		11,960.39		61,739.37		1,646,674.79		0		49,778.98		3,829.03		3,829.03		42,213.49		12,337.45		0		0		377.07			4,366,630.97		0		11,960.39		8.4265		8.1689
164	25-Dec-18		48,431.21		11,284.12		59,715.32		1,594,814.47		0		48,431.21		3,429.12		3,429.12		45,642.61		11,549.77		0		0		265.65			4,390,203.95		0		11,284.12		8.4168		8.2232
165	25-Jan-19		46,556.20		11,205.81		57,762.01		1,544,641.38		0		46,556.20		3,616.89		3,616.89		49,259.50		11,548.63		0		0		342.82			4,414,001.56		0		11,205.81		8.4093		8.1597
166	25-Feb-19		45,028.89		10,847.51		55,876.39		1,496,097.31		0		45,028.89		3,515.19		3,515.19		52,774.69		11,175.06		0		0		327.55			4,437,923.68		0		10,847.51		8.4016		8.1554
167	25-Mar-19		44,413.49		9,642.47		54,055.96		1,449,126.15		0		44,413.49		2,557.66		2,557.66		55,332.35		9,767.13		0		0		124.66			4,461,595.24		0		9,642.47		8.3937		8.2865
168	25-Apr-19		42,132.56		10,166.08		52,298.64		1,403,673.55		0		42,132.56		3,320.04		3,320.04		58,652.39		10,463.87		0		0		297.79			4,485,766.88		0		10,166.08		8.3855		8.1468
169	25-May-19		41,020.12		9,590.60		50,610.72		1,359,678.53		0		41,020.12		2,974.90		2,974.90		61,627.29		9,798.80		0		0		208.2			4,509,981.70		0		9,590.60		8.377		8.199
170	25-Jun-19		39,451.65		9,528.80		48,980.44		1,317,091.47		0		39,451.65		3,135.42		3,135.42		64,762.71		9,797.84		0		0		269.04			4,534,409.52		0		9,528.80		8.3683		8.1385
171	25-Jul-19		38,416.93		8,988.67		47,405.60		1,275,864.67		0		38,416.93		2,809.88		2,809.88		67,572.59		9,174.90		0		0		186.23			4,558,888.90		0		8,988.67		8.3592		8.1896
172	25-Aug-19		36,951.72		8,932.44		45,884.16		1,235,952.15		0		36,951.72		2,960.80		2,960.80		70,533.38		9,173.75		0		0		241.31			4,583,577.49		0		8,932.44		8.3499		8.1303
173	25-Sep-19		35,765.45		8,648.74		44,414.19		1,197,309.63		0		35,765.45		2,877.07		2,877.07		73,410.45		8,876.56		0		0		227.83			4,608,398.47		0		8,648.74		8.3403		8.1263
174	25-Oct-19		34,836.48		8,157.32		42,993.80		1,159,894.42		0		34,836.48		2,578.73		2,578.73		75,989.18		8,311.77		0		0		154.45			4,633,282.94		0		8,157.32		8.3304		8.1756
175	25-Nov-19		33,512.58		8,108.62		41,621.20		1,123,665.37		0		33,512.58		2,716.47		2,716.47		78,705.65		8,310.23		0		0		201.61			4,658,371.71		0		8,108.62		8.3202		8.1184
176	25-Dec-19		32,647.64		7,647.03		40,294.67		1,088,582.83		0		32,647.64		2,434.90		2,434.90		81,140.55		7,781.10		0		0		134.07			4,683,531.52		0		7,647.03		8.3097		8.1665
177	25-Jan-20		31,409.68		7,602.85		39,012.53		1,054,608.57		0		31,409.68		2,564.59		2,564.59		83,705.14		7,779.25		0		0		176.39			4,708,892.84		0		7,602.85		8.2988		8.1107
178	25-Feb-20		33,756.99		7,362.13		41,119.11		1,018,359.81		0		33,756.99		2,491.77		2,491.77		86,196.91		7,526.28		0		0		164.15			4,734,392.49		0		7,362.13		8.2876		8.1069
179	25-Mar-20		120,025.43		6,730.27		126,755.70		896,293.87		0		120,025.43		2,040.51		2,040.51		88,237.42		6,789.29		0		0		59.02			4,759,904.34		0		6,730.27		8.2761		8.2042
180	25-Apr-20		26,488.13		6,235.23		32,723.36		867,586.90		0		26,488.13		2,218.84		2,218.84		90,456.26		6,379.40		0		0		144.17			4,785,330.08		0		6,235.23		8.2655		8.0787
181	25-May-20		24,982.81		5,872.43		30,855.25		840,607.44		0		24,982.81		1,996.65		1,996.65		92,452.91		5,966.98		0		0		94.54			4,810,831.27		0		5,872.43		8.2532		8.1224
182	25-Jun-20		24,022.61		5,842.35		29,864.96		814,487.82		0		24,022.61		2,097.01		2,097.01		94,549.92		5,970.22		0		0		127.87			4,819,961.43		0		5,842.35		8.2478		8.0711
183	25-Jul-20		23,400.66		5,507.50		28,908.16		789,199.12		0		23,400.66		1,888.03		1,888.03		96,437.95		5,595.31		0		0		87.81			4,829,092.34		0		5,507.50		8.2437		8.1143
184	25-Aug-20		22,503.15		5,480.50		27,983.65		764,713.46		0		22,503.15		1,982.51		1,982.51		98,420.47		5,599.46		0		0		118.96			4,838,316.39		0		5,480.50		8.2395		8.0644
185	25-Sep-20		21,782.23		5,308.02		27,090.25		741,003.95		0		21,782.23		1,927.28		1,927.28		100,347.75		5,422.94		0		0		114.92			4,847,588.28		0		5,308.02		8.2353		8.0607
186	25-Oct-20		21,223.44		5,003.42		26,226.85		718,044.67		0		21,223.44		1,735.84		1,735.84		102,083.59		5,082.64		0		0		79.23			4,856,866.22		0		5,003.42		8.231		8.1027
187	25-Nov-20		20,413.13		4,979.25		25,392.37		695,810.63		0		20,413.13		1,820.91		1,820.91		103,904.50		5,086.64		0		0		107.4			4,866,234.84		0		4,979.25		8.2266		8.0529
188	25-Dec-20		19,891.80		4,693.97		24,585.77		674,277.74		0		19,891.80		1,641.09		1,641.09		105,545.59		4,767.58		0		0		73.61			4,875,612.50		0		4,693.97		8.2222		8.0953
189	25-Jan-21		19,134.66		4,671.40		23,806.06		653,422.74		0		19,134.66		1,720.33		1,720.33		107,265.92		4,771.46		0		0		100.06			4,885,079.42		0		4,671.40		8.2178		8.0454
190	25-Feb-21		18,527.40		4,524.88		23,052.28		633,223.22		0		18,527.40		1,672.12		1,672.12		108,938.04		4,621.35		0		0		96.47			4,894,596.24		0		4,524.88		8.2133		8.0418
191	25-Mar-21		18,297.84		4,025.66		22,323.51		613,657.56		0		18,297.84		1,267.82		1,267.82		110,205.86		4,042.85		0		0		17.19			4,904,048.69		0		4,025.66		8.2087		8.1738
192	25-Apr-21		17,373.03		4,245.83		21,618.86		594,704.89		0		17,373.03		1,579.64		1,579.64		111,785.50		4,335.29		0		0		89.46			4,913,665.73		0		4,245.83		8.2041		8.0348
193	25-May-21		16,934.07		4,003.40		20,937.47		576,345.08		0		16,934.07		1,425.73		1,425.73		113,211.23		4,063.58		0		0		60.18			4,923,299.07		0		4,003.40		8.1995		8.0781
194	25-Jun-21		16,294.79		3,983.74		20,278.54		558,558.72		0		16,294.79		1,491.57		1,491.57		114,702.81		4,067.09		0		0		83.34			4,933,018.96		0		3,983.74		8.1949		8.0269
195	25-Jul-21		15,884.14		3,757.12		19,641.26		541,327.05		0		15,884.14		1,347.52		1,347.52		116,050.33		3,812.24		0		0		55.12			4,942,757.63		0		3,757.12		8.1902		8.0717
196	25-Aug-21		15,287.25		3,737.63		19,024.88		524,632.00		0		15,287.25		1,407.80		1,407.80		117,458.13		3,815.58		0		0		77.95			4,952,582.42		0		3,737.63		8.1854		8.0182
197	25-Sep-21		14,808.31		3,620.37		18,428.67		508,456.10		0		14,808.31		1,367.59		1,367.59		118,825.72		3,695.76		0		0		75.39			4,962,460.44		0		3,620.37		8.1807		8.0138
198	25-Oct-21		14,435.62		3,416.31		17,851.93		492,782.51		0		14,435.62		1,237.97		1,237.97		120,063.69		3,464.23		0		0		47.92			4,972,360.45		0		3,416.31		8.1759		8.0628
199	25-Nov-21		13,897.01		3,396.96		17,293.98		477,594.96		0		13,897.01		1,290.54		1,290.54		121,354.23		3,467.31		0		0		70.34			4,982,345.98		0		3,396.96		8.1711		8.0053
200	25-Dec-21		13,547.44		3,206.72		16,754.16		462,877.74		0		13,547.44		1,169.78		1,169.78		122,524.01		3,250.11		0		0		43.39			4,992,355.71		0		3,206.72		8.1662		8.0572
201	25-Jan-22		13,044.28		3,187.56		16,231.84		448,615.68		0		13,044.28		1,217.78		1,217.78		123,741.79		3,253.00		0		0		65.44			5,002,450.48		0		3,187.56		8.1613		7.9971
202	25-Feb-22		12,638.61		3,087.83		15,726.44		434,794.15		0		12,638.61		1,182.92		1,182.92		124,924.71		3,150.87		0		0		63.05			5,012,600.63		0		3,087.83		8.1564		7.9932
203	25-Mar-22		12,490.56		2,746.79		15,237.35		421,398.99		0		12,490.56		904.59		904.59		125,829.30		2,756.59		0		0		9.81			5,022,726.86		0		2,746.79		8.1514		8.1224
204	25-Apr-22		11,866.30		2,897.73		14,764.02		408,416.56		0		11,866.30		1,116.13		1,116.13		126,945.44		2,956.11		0		0		58.38			5,032,988.58		0		2,897.73		8.1464		7.9855
205	25-May-22		11,568.05		2,737.87		14,305.92		395,833.66		0		11,568.05		1,014.85		1,014.85		127,960.28		2,770.89		0		0		33.03			5,043,280.36		0		2,737.87		8.1414		8.0443
206	25-Jun-22		11,143.07		2,719.45		13,862.52		383,637.55		0		11,143.07		1,053.05		1,053.05		129,013.33		2,773.34		0		0		53.89			5,047,826.11		0		2,719.45		8.1364		7.9783
207	25-Jul-22		10,863.13		2,570.18		13,433.31		371,815.91		0		10,863.13		958.51		958.51		129,971.84		2,600.09		0		0		29.9			5,052,371.35		0		2,570.18		8.1329		8.0394
208	25-Aug-22		10,465.60		2,552.23		13,017.83		360,356.84		0		10,465.60		993.46		993.46		130,965.30		2,602.90		0		0		50.67			5,056,966.42		0		2,552.23		8.1296		7.9714
209	25-Sep-22		10,143.07		2,472.53		12,615.60		349,248.86		0		10,143.07		964.91		964.91		131,930.21		2,521.61		0		0		49.08			5,061,586.53		0		2,472.53		8.1262		7.968
210	25-Oct-22		9,888.81		2,337.37		12,226.17		338,480.86		0		9,888.81		879.2		879.2		132,809.41		2,364.03		0		0		26.67			5,066,208.89		0		2,337.37		8.1227		8.0311
211	25-Nov-22		9,528.71		2,320.42		11,849.12		328,042.09		0		9,528.71		910.06		910.06		133,719.47		2,366.50		0		0		46.08			5,070,879.66		0		2,320.42		8.1192		7.9611
212	25-Dec-22		9,290.02		2,194.01		11,484.03		317,922.19		0		9,290.02		829.88		829.88		134,549.36		2,218.58		0		0		24.57			5,075,554.38		0		2,194.01		8.1157		8.0258
213	25-Jan-23		8,952.88		2,177.61		11,130.49		308,111.12		0		8,952.88		858.19		858.19		135,407.55		2,220.84		0		0		43.23			5,080,276.70		0		2,177.61		8.1122		7.9543
214	25-Feb-23		8,678.64		2,109.48		10,788.12		298,599.19		0		8,678.64		833.29		833.29		136,240.84		2,151.37		0		0		41.88			5,085,025.23		0		2,109.48		8.1086		7.9508
215	25-Mar-23		8,580.45		1,876.09		10,456.54		289,377.02		0		8,580.45		641.72		641.72		136,882.56		1,882.35		0		0		6.26			5,089,740.27		0		1,876.09		8.1051		8.0781
216	25-Apr-23		8,155.86		1,979.54		10,135.41		280,435.56		0		8,155.86		785.6		785.6		137,668.15		2,018.78		0		0		39.24			5,094,541.46		0		1,979.54		8.1015		7.944
217	25-May-23		7,951.55		1,872.81		9,824.36		271,766.04		0		7,951.55		717.97		717.97		138,386.12		1,892.45		0		0		19.65			5,099,350.59		0		1,872.81		8.0979		8.0138
218	25-Jun-23		7,665.50		1,857.57		9,523.07		263,359.98		0		7,665.50		740.56		740.56		139,126.69		1,894.23		0		0		36.66			5,104,205.58		0		1,857.57		8.0943		7.9376
219	25-Jul-23		7,473.59		1,757.62		9,231.21		255,209.18		0		7,473.59		677.2		677.2		139,803.89		1,775.67		0		0		18.05			5,107,545.78		0		1,757.62		8.0909		8.0086
220	25-Aug-23		7,205.41		1,743.06		8,948.48		247,305.73		0		7,205.41		698.04		698.04		140,501.92		1,777.35		0		0		34.28			5,110,922.27		0		1,743.06		8.0876		7.9315
221	25-Sep-23		6,986.12		1,688.45		8,674.57		239,641.96		0		6,986.12		677.66		677.66		141,179.58		1,721.57		0		0		33.13			5,114,317.52		0		1,688.45		8.0841		7.9286
222	25-Oct-23		6,811.50		1,597.69		8,409.19		232,210.44		0		6,811.50		620.02		620.02		141,799.60		1,613.72		0		0		16.03			5,117,715.56		0		1,597.69		8.0807		8.0004
223	25-Nov-23		6,568.20		1,583.88		8,152.07		225,004.00		0		6,568.20		638.24		638.24		142,437.84		1,615.11		0		0		31.23			5,121,149.07		0		1,583.88		8.0772		7.921
224	25-Dec-23		6,404.00		1,499.01		7,903.01		218,015.69		0		6,404.00		584.3		584.3		143,022.14		1,513.85		0		0		14.84			5,124,586.37		0		1,499.01		8.0737		7.9946
225	25-Jan-24		6,176.00		1,485.70		7,661.70		211,238.81		0		6,176.00		600.88		600.88		143,623.03		1,515.07		0		0		29.37			5,128,058.76		0		1,485.70		8.0702		7.9138
226	25-Feb-24		5,988.98		1,438.88		7,427.86		204,666.84		0		5,988.98		582.99		582.99		144,206.02		1,467.33		0		0		28.45			5,131,550.87		0		1,438.88		8.0667		7.9103
227	25-Mar-24		5,878.44		1,322.81		7,201.24		198,293.50		0		5,878.44		494.9		494.9		144,700.92		1,329.41		0		0		6.6	��		5,134,101.30		0		1,322.81		8.0633		8.0233
228	25-Apr-24		5,632.09		1,349.55		6,981.64		192,112.68		0		5,632.09		548.73		548.73		145,249.66		1,376.33		0		0		26.77			5,136,695.27		0		1,349.55		8.0603		7.9036
229	25-May-24		5,491.06		1,277.76		6,768.82		186,118.47		0		5,491.06		503.15		503.15		145,752.80		1,289.88		0		0		12.12			5,139,289.95		0		1,277.76		8.057		7.9813
230	25-Jun-24		5,296.88		1,265.66		6,562.53		180,305.18		0		5,296.88		516.41		516.41		146,269.22		1,290.75		0		0		25.09			5,141,913.23		0		1,265.66		8.0537		7.8971
231	25-Jul-24		5,164.09		1,198.49		6,362.58		174,667.30		0		5,164.09		473.79		473.79		146,743.01		1,209.59		0		0		11.11			5,144,538.11		0		1,198.49		8.0503		7.9764
232	25-Aug-24		4,981.88		1,186.86		6,168.74		169,199.49		0		4,981.88		485.92		485.92		147,228.93		1,210.32		0		0		23.46			5,147,191.19		0		1,186.86		8.0469		7.8909
233	25-Sep-24		4,831.56		1,149.27		5,980.84		163,896.59		0		4,831.56		471.33		471.33		147,700.26		1,171.94		0		0		22.66			5,149,859.40		0		1,149.27		8.0435		7.888
234	25-Oct-24		4,710.20		1,088.47		5,798.67		158,753.60		0		4,710.20		432.79		432.79		148,133.05		1,098.12		0		0		9.66			5,152,530.54		0		1,088.47		8.0401		7.9694
235	25-Nov-24		4,544.53		1,077.54		5,622.07		153,765.68		0		4,544.53		443.4		443.4		148,576.45		1,098.65		0		0		21.12			5,155,229.30		0		1,077.54		8.0367		7.8822
236	25-Dec-24		4,430.21		1,020.63		5,450.84		148,928.12		0		4,430.21		407.34		407.34		148,983.79		1,029.37		0		0		8.74			5,157,931.87		0		1,020.63		8.0333		7.9651
237	25-Jan-25		4,274.68		1,010.15		5,284.82		144,236.40		0		4,274.68		417.05		417.05		149,400.84		1,029.78		0		0		19.63			5,160,661.71		0		1,010.15		8.0298		7.8768

FNLC 2005-1 Marketing Materials — CashflowsTOTAL_BONDS

																		Accum						Accum				Couponcap		Couponcap		Capped
														Princ		Gross		Gross		Accrued		Interest		Interest		Couponcap		Accum		Shortfall		Optimal				Effective
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Unsched Princ		Writedown		Writedown		Writedown		Interest		Shortfall		Shortfall		Shortfall		Shortfall		Payback		Interest		Coupon		Coupon
238	25-Feb-25		4,145.87		977.99		5,123.86		139,686.11		0		4,145.87		404.42		404.42		149,805.26		996.91		0		0		18.92		5,163,407.32		0		977.99		8.0264		7.8741
239	25-Mar-25		4,078.77		870.42		4,949.19		135,291.57		0		4,078.77		315.77		315.77		150,121.03		871.65		0		0		1.23		5,166,131.91		0		870.42		8.0229		8.0116
240	25-Apr-25		3,859.72		916.65		4,776.37		131,051.59		0		3,859.72		380.26		380.26		150,501.29		934.37		0		0		17.71		5,167,504.06		0		916.65		8.0202		7.8682
241	25-May-25		3,762.74		868.78		4,631.52		126,938.82		0		3,762.74		350.03		350.03		150,851.32		875.53		0		0		6.75		5,168,873.51		0		868.78		8.017		7.9552
242	25-Jun-25		3,631.63		859.43		4,491.06		122,949.43		0		3,631.63		357.76		357.76		151,209.08		875.96		0		0		16.53		5,170,261.07		0		859.43		8.0137		7.8624
243	25-Jul-25		3,540.16		814.69		4,354.85		119,079.70		0		3,540.16		329.56		329.56		151,538.64		820.72		0		0		6.03		5,171,646.54		0		814.69		8.0104		7.9515
244	25-Aug-25		3,417.10		805.65		4,222.76		115,326.06		0		3,417.10		336.54		336.54		151,875.18		821.05		0		0		15.39		5,173,049.80		0		805.65		8.007		7.8569
245	25-Sep-25		3,314.66		780		4,094.65		111,685.03		0		3,314.66		326.38		326.38		152,201.56		794.84		0		0		14.84		5,174,461.04		0		780		8.0037		7.8543
246	25-Oct-25		3,230.87		739.53		3,970.41		108,153.22		0		3,230.87		300.93		300.93		152,502.49		744.6		0		0		5.07		5,175,871.08		0		739.53		8.0004		7.9459
247	25-Nov-25		3,118.90		731.01		3,849.91		104,727.39		0		3,118.90		306.94		306.94		152,809.43		744.78		0		0		13.77		5,177,298.43		0		731.01		7.997		7.8491
248	25-Dec-25		3,039.89		693.15		3,733.03		101,404.35		0		3,039.89		283.15		283.15		153,092.58		697.63		0		0		4.48		5,178,725.19		0		693.15		7.9936		7.9423
249	25-Jan-26		2,934.71		684.96		3,619.68		98,181.04		0		2,934.71		288.59		288.59		153,381.17		697.72		0		0		12.76		5,179,226.52		0		684.96		7.9903		7.8443
250	25-Feb-26		2,846.73		662.99		3,509.72		95,054.49		0		2,846.73		279.82		279.82		153,660.99		675.43		0		0		12.44		5,179,730.59		0		662.99		7.989		7.8419
251	25-Mar-26		2,812.53		590.54		3,403.07		92,021.82		0		2,812.53		220.14		220.14		153,881.13		590.54		0		0		0		5,180,207.82		0		590.54		7.9877		7.9877
252	25-Apr-26		2,678.71		620.91		3,299.62		89,080.23		0		2,678.71		262.88		262.88		154,144.01		632.86		0		0		11.95		5,180,717.41		0		620.91		7.9865		7.8357
253	25-May-26		2,610.33		588.93		3,199.27		86,227.01		0		2,610.33		242.89		242.89		154,386.90		592.77		0		0		3.83		5,181,222.01		0		588.93		7.9852		7.9335
254	25-Jun-26		2,520.82		581.1		3,101.92		83,459.53		0		2,520.82		246.65		246.65		154,633.56		592.81		0		0		11.71		5,181,737.59		0		581.1		7.9838		7.8261
255	25-Jul-26		2,455.95		551.54		3,007.49		80,775.25		0		2,455.95		228.33		228.33		154,861.89		555.18		0		0		3.64		5,182,248.28		0		551.54		7.9825		7.9302
256	25-Aug-26		2,372.16		543.72		2,915.88		78,171.70		0		2,372.16		231.39		231.39		155,093.27		555.14		0		0		11.42		5,182,769.89		0		543.72		7.9812		7.817
257	25-Sep-26		2,301.12		525.9		2,827.02		75,646.48		0		2,301.12		224.09		224.09		155,317.37		537.16		0		0		11.26		5,183,294.56		0		525.9		7.9798		7.8125
258	25-Oct-26		2,241.19		499.61		2,740.80		73,197.28		0		2,241.19		208.01		208.01		155,525.38		502.95		0		0		3.34		5,183,814.54		0		499.61		7.9785		7.9255
259	25-Nov-26		2,165.28		491.88		2,657.16		70,821.85		0		2,165.28		210.16		210.16		155,735.54		502.81		0		0		10.92		5,184,345.32		0		491.88		7.9771		7.8038
260	25-Dec-26		2,108.44		467.58		2,576.02		68,517.99		0		2,108.44		195.42		195.42		155,930.96		470.72		0		0		3.14		5,184,871.60		0		467.58		7.9758		7.9226
261	25-Jan-27		2,037.35		459.94		2,497.29		66,283.59		0		2,037.35		197.05		197.05		156,128.00		470.5		0		0		10.56		5,185,408.55		0		459.94		7.9744		7.7955
262	25-Feb-27		1,976.20		444.71		2,420.91		64,116.61		0		1,976.20		190.79		190.79		156,318.79		455.08		0		0		10.37		5,185,814.00		0		444.71		7.9731		7.7914
263	25-Mar-27		1,949.28		397.54		2,346.81		62,015.04		0		1,949.28		152.29		152.29		156,471.08		397.54		0		0		0		5,186,199.11		0		397.54		7.9717		7.9717
264	25-Apr-27		1,859.26		415.65		2,274.92		59,976.95		0		1,859.26		178.82		178.82		156,649.90		425.63		0		0		9.98		5,186,609.08		0		415.65		7.9704		7.7835
265	25-May-27		1,809.52		395.64		2,205.16		58,000.48		0		1,809.52		166.95		166.95		156,816.85		398.3		0		0		2.66		5,187,014.26		0		395.64		7.969		7.9159
266	25-Jun-27		1,749.12		388.36		2,137.48		56,083.80		0		1,749.12		167.56		167.56		156,984.42		397.94		0		0		9.58		5,187,428.88		0		388.36		7.9676		7.7759
267	25-Jul-27		1,701.99		369.83		2,071.82		54,225.16		0		1,701.99		156.66		156.66		157,141.08		372.31		0		0		2.48		5,187,838.99		0		369.83		7.9662		7.9131
268	25-Aug-27		1,645.36		362.74		2,008.10		52,422.83		0		1,645.36		156.97		156.97		157,298.05		371.91		0		0		9.17		5,188,258.34		0		362.74		7.9648		7.7685
269	25-Sep-27		1,595.76		350.53		1,946.28		50,675.16		0		1,595.76		151.91		151.91		157,449.96		359.48		0		0		8.96		5,188,680.10		0		350.53		7.9634		7.765
270	25-Oct-27		1,552.35		333.96		1,886.30		48,980.53		0		1,552.35		142.27		142.27		157,592.23		336.23		0		0		2.27		5,189,097.80		0		333.96		7.962		7.9082
271	25-Nov-27		1,500.89		327.22		1,828.11		47,337.40		0		1,500.89		142.25		142.25		157,734.48		335.76		0		0		8.54		5,189,524.38		0		327.22		7.9606		7.758
272	25-Dec-27		1,459.80		311.84		1,771.64		45,744.24		0		1,459.80		133.37		133.37		157,867.84		313.97		0		0		2.13		5,189,947.21		0		311.84		7.9592		7.905
273	25-Jan-28		1,411.51		305.33		1,716.84		44,199.57		0		1,411.51		133.15		133.15		158,000.99		313.46		0		0		8.13		5,190,245.36		0		305.33		7.9578		7.7514
274	25-Feb-28		1,368.78		294.9		1,663.68		42,701.98		0		1,368.78		128.81		128.81		158,129.81		302.84		0		0		7.94		5,190,545.19		0		294.9		7.9567		7.7481
275	25-Mar-28		1,338.61		273.48		1,612.10		41,250.07		0		1,338.61		113.3		113.3		158,243.10		273.66		0		0		0.18		5,190,838.86		0		273.48		7.9555		7.9504
276	25-Apr-28		1,287.05		275		1,562.04		39,842.51		0		1,287.05		120.52		120.52		158,363.62		282.55		0		0		7.55		5,191,142.02		0		275		7.9544		7.7418
277	25-May-28		1,251.25		262.23		1,513.48		38,477.98		0		1,251.25		113.28		113.28		158,476.90		264.07		0		0		1.84		5,191,441.36		0		262.23		7.9533		7.8979
278	25-Jun-28		1,210.04		256.31		1,466.35		37,155.23		0		1,210.04		112.72		112.72		158,589.61		263.48		0		0		7.17		5,191,747.92		0		256.31		7.9521		7.7357
279	25-Jul-28		1,176.17		244.46		1,420.63		35,873.01		0		1,176.17		106.04		106.04		158,695.66		246.18		0		0		1.73		5,192,050.95		0		244.46		7.951		7.8952
280	25-Aug-28		1,137.48		238.78		1,376.26		34,630.15		0		1,137.48		105.38		105.38		158,801.04		245.57		0		0		6.79		5,192,360.97		0		238.78		7.9498		7.7299
281	25-Sep-28		1,102.79		230.42		1,333.21		33,425.48		0		1,102.79		101.88		101.88		158,902.92		237.03		0		0		6.61		5,192,672.74		0		230.42		7.9486		7.7271
282	25-Oct-28		1,071.63		219.81		1,291.45		32,257.88		0		1,071.63		95.97		95.97		158,998.89		221.37		0		0		1.56		5,192,981.43		0		219.81		7.9475		7.8915
283	25-Nov-28		1,036.43		214.49		1,250.92		31,126.26		0		1,036.43		95.19		95.19		159,094.08		220.73		0		0		6.24		5,193,296.76		0		214.49		7.9463		7.7216
284	25-Dec-28		1,006.96		204.63		1,211.60		30,029.56		0		1,006.96		89.74		89.74		159,183.82		206.08		0		0		1.45		5,193,609.27		0		204.63		7.9451		7.8892
285	25-Jan-29		973.91		199.53		1,173.44		28,966.75		0		973.91		88.9		88.9		159,272.72		205.42		0		0		5.89		5,193,928.20		0		199.53		7.9439		7.7163
286	25-Feb-29		944.01		192.41		1,136.42		27,936.83		0		944.01		85.9		85.9		159,358.62		198.12		0		0		5.71		5,194,248.96		0		192.41		7.9427		7.7137
287	25-Mar-29		927.94		172.56		1,100.50		26,938.84		0		927.94		70.04		70.04		159,428.66		172.56		0		0		0		5,194,557.60		0		172.56		7.9415		7.9415
288	25-Apr-29		886.83		178.82		1,065.65		25,971.84		0		886.83		80.17		80.17		159,508.83		184.19		0		0		5.37		5,194,882.00		0		178.82		7.9403		7.7087
289	25-May-29		861.21		170.63		1,031.84		25,034.91		0		861.21		75.71		75.71		159,584.55		171.83		0		0		1.2		5,195,204.27		0		170.63		7.9391		7.8837
290	25-Jun-29		832.96		166.08		999.04		24,127.17		0		832.96		74.78		74.78		159,659.33		171.12		0		0		5.04		5,195,532.43		0		166.08		7.9379		7.7039
291	25-Jul-29		808.74		158.47		967.21		23,247.76		0		808.74		70.67		70.67		159,730.00		159.58		0		0		1.1		5,195,858.73		0		158.47		7.9367		7.8818
292	25-Aug-29		782.2		154.13		936.33		22,395.84		0		782.2		69.72		69.72		159,799.72		158.86		0		0		4.73		5,196,190.72		0		154.13		7.9355		7.6993
293	25-Sep-29		757.93		148.44		906.37		21,570.61		0		757.93		67.3		67.3		159,867.02		153.01		0		0		4.57		5,196,524.66		0		148.44		7.9342		7.697
294	25-Oct-29		735.68		141.63		877.31		20,771.27		0		735.68		63.66		63.66		159,930.69		142.6		0		0		0.97		5,196,857.12		0		141.63		7.933		7.8789
295	25-Nov-29		711.52		137.59		849.11		19,997.05		0		711.52		62.69		62.69		159,993.38		141.87		0		0		4.28		5,197,194.99		0		137.59		7.9317		7.6927
296	25-Dec-29		690.49		131.27		821.76		19,247.23		0		690.49		59.33		59.33		160,052.71		132.16		0		0		0.89		5,197,361.63		0		131.27		7.9305		7.8772
297	25-Jan-30		667.79		127.43		795.22		18,521.08		0		667.79		58.36		58.36		160,111.08		131.42		0		0		3.99		5,197,532.44		0		127.43		7.9294		7.6885
298	25-Feb-30		646.89		122.59		769.47		17,817.90		0		646.89		56.3		56.3		160,167.38		126.44		0		0		3.85		5,197,704.20		0		122.59		7.9282		7.6865
299	25-Mar-30		634.65		109.86		744.5		17,137.00		0		634.65		46.25		46.25		160,213.62		109.86		0		0		0		5,197,868.78		0		109.86		7.927		7.927
300	25-Apr-30		606.91		113.37		720.28		16,477.74		0		606.91		52.36		52.36		160,265.98		116.96		0		0		3.59		5,198,042.41		0		113.37		7.9258		7.6825
301	25-May-30		588.67		108.11		696.78		15,839.46		0		588.67		49.61		49.61		160,315.59		108.82		0		0		0.71		5,198,214.27		0		108.11		7.9246		7.8731
302	25-Jun-30		569.25		104.73		673.98		15,221.56		0		569.25		48.66		48.66		160,364.24		108.07		0		0		3.34		5,198,389.85		0		104.73		7.9234		7.6788
303	25-Jul-30		552.02		99.85		651.87		14,623.42		0		552.02		46.12		46.12		160,410.36		100.49		0		0		0.64		5,198,563.85		0		99.85		7.9222		7.8717
304	25-Aug-30		533.78		96.65		630.43		14,044.45		0		533.78		45.18		45.18		160,455.55		99.74		0		0		3.1		5,198,741.42		0		96.65		7.921		7.6751
305	25-Sep-30		516.83		92.8		609.63		13,484.10		0		516.83		43.53		43.53		160,499.07		95.78		0		0		2.98		5,198,920.00		0		92.8		7.9197		7.6734
306	25-Oct-30		501.02		88.43		589.45		12,941.80		0		501.02		41.28		41.28		160,540.35		88.98		0		0		0.55		5,199,097.30		0		88.43		7.9185		7.8696
307	25-Nov-30		484.41		85.48		569.88		12,417.02		0		484.41		40.37		40.37		160,580.72		88.23		0		0		2.76		5,199,277.93		0		85.48		7.9173		7.6699
308	25-Dec-30		469.49		81.42		550.91		11,909.24		0		469.49		38.29		38.29		160,619.01		81.91		0		0		0.49		5,199,457.45		0		81.42		7.916		7.8683
309	25-Jan-31		453.88		78.62		532.5		11,417.95		0		453.88		37.41		37.41		160,656.42		81.17		0		0		2.54		5,199,640.18		0		78.62		7.9147		7.6667
310	25-Feb-31		439.29		75.36		514.66		10,942.66		0		439.29		36		36		160,692.42		77.81		0		0		2.44		5,199,823.97		0		75.36		7.9135		7.6651
311	25-Mar-31		430.01		67.34		497.35		10,482.89		0		430.01		29.76		29.76		160,722.18		67.34		0		0		0		5,200,002.20		0		67.34		7.9122		7.9122
312	25-Apr-31		411.4		69.16		480.56		10,038.19		0		411.4		33.31		33.31		160,755.49		71.41		0		0		2.25		5,200,188.12		0		69.16		7.9109		7.662
313	25-May-31		398.5		65.79		464.29		9,608.09		0		398.5		31.6		31.6		160,787.09		66.16		0		0		0.37		5,200,373.34		0		65.79		7.9096		7.8653
314	25-Jun-31		385.14		63.37		448.51		9,192.16		0		385.14		30.79		30.79		160,817.88		65.43		0		0		2.06		5,200,561.44		0		63.37		7.9083		7.659
315	25-Jul-31		372.97		60.24		433.21		8,789.98		0		372.97		29.21		29.21		160,847.09		60.57		0		0		0.33		5,200,749.01		0		60.24		7.907		7.8642
316	25-Aug-31		360.42		57.95		418.37		8,401.13		0		360.42		28.42		28.42		160,875.51		59.84		0		0		1.89		5,200,939.35		0		57.95		7.9056		7.6562
317	25-Sep-31		348.61		55.38		403.99		8,025.22		0		348.61		27.3		27.3		160,902.81		57.18		0		0		1.8		5,201,130.82		0		55.38		7.9043		7.6548
318	25-Oct-31		337.46		52.58		390.05		7,661.86		0		337.46		25.9		25.9		160,928.71		52.85		0		0		0.27		5,201,321.99		0		52.58		7.9029		7.8626
319	25-Nov-31		326.04		50.49		376.53		7,310.66		0		326.04		25.15		25.15		160,953.87		52.13		0		0		1.65		5,201,515.76		0		50.49		7.9016		7.6521
320	25-Dec-31		315.53		47.89		363.42		6,971.27		0		315.53		23.87		23.87		160,977.73		48.13		0		0		0.23		5,201,709.35		0		47.89		7.9002		7.8617
321	25-Jan-32		304.8		45.92		350.72		6,643.32		0		304.8		23.15		23.15		161,000.88		47.42		0		0		1.5		5,201,730.49		0		45.92		7.899		7.6495
322	25-Feb-32		294.66		43.75		338.41		6,326.47		0		294.66		22.19		22.19		161,023.07		45.18		0		0		1.43		5,201,751.68		0		43.75		7.8981		7.6483
323	25-Mar-32		286.23		40.25		326.47		6,020.38		0		286.23		19.86		19.86		161,042.93		40.25		0		0		0		5,201,771.45		0		40.25		7.8973		7.8973
324	25-Apr-32		275.27		39.64		314.91		5,724.74		0		275.27		20.38		20.38		161,063.31		40.94		0		0		1.3		5,201,792.78		0		39.64		7.8964		7.6459
325	25-May-32		266.21		37.49		303.7		5,439.22		0		266.21		19.31		19.31		161,082.62		37.67		0		0		0.18		5,201,813.12		0		37.49		7.8956		7.8581
326	25-Jun-32		257.03		35.8		292.83		5,163.51		0		257.03		18.68		18.68		161,101.29		36.98		0		0		1.18		5,201,834.60		0		35.8		7.8947		7.6435
327	25-Jul-32		248.5		33.81		282.31		4,897.31		0		248.5		17.69		17.69		161,118.99		33.97		0		0		0.16		5,201,855.19		0		33.81		7.8938		7.8571
328	25-Aug-32		239.88		32.22		272.11		4,640.35		0		239.88		17.09		17.09		161,136.07		33.29		0		0		1.06		5,201,876.83		0		32.22		7.8929		7.6413
329	25-Sep-32		231.69		30.53		262.22		4,392.32		0		231.69		16.33		16.33		161,152.40		31.54		0		0		1.01		5,201,898.54		0		30.53		7.892		7.6402
330	25-Oct-32		223.89		28.75		252.65		4,152.97		0		223.89		15.46		15.46		161,167.86		28.88		0		0		0.13		5,201,919.52		0		28.75		7.8911		7.8556
331	25-Nov-32		216.05		27.32		243.37		3,922.03		0		216.05		14.89		14.89		161,182.75		28.22		0		0		0.9		5,201,941.41		0		27.32		7.8902		7.6381
332	25-Dec-32		208.71		25.67		234.38		3,699.23		0		208.71		14.09		14.09		161,196.84		25.78		0		0		0.11		5,201,963.06		0		25.67		7.8892		7.8548
333	25-Jan-33		201.35		24.32		225.67		3,484.33		0		201.35		13.55		13.55		161,210.39		25.13		0		0		0.8		5,201,971.72		0		24.32		7.8884		7.6361
334	25-Feb-33		194.33		22.91		217.24		3,277.09		0		194.33		12.91		12.91		161,223.31		23.67		0		0		0.76		5,201,980.39		0		22.91		7.8875		7.6351
335	25-Mar-33		188.97		20.1		209.07		3,077.27		0		188.97		10.86		10.86		161,234.16		20.1		0		0		0		5,201,988.00		0		20.1		7.8867		7.8867
336	25-Apr-33		180.93		20.23		201.16		2,884.63		0		180.93		11.7		11.7		161,245.87		20.9		0		0		0.67		5,201,996.69		0		20.23		7.8858		7.6332
337	25-May-33		174.62		18.88		193.5		2,698.97		0		174.62		11.05		11.05		161,256.91		18.95		0		0		0.08		5,202,004.83		0		18.88		7.8849		7.8525
338	25-Jun-33		168.34		17.74		186.08		2,520.06		0		168.34		10.57		10.57		161,267.48		18.32		0		0		0.59		5,202,013.54		0		17.74		7.8839		7.6314
339	25-Jul-33		162.4		16.49		178.89		2,347.68		0		162.4		9.97		9.97		161,277.45		16.55		0		0		0.07		5,202,021.79		0		16.49		7.883		7.8517
340	25-Aug-33		156.51		15.42		171.94		2,181.65		0		156.51		9.52		9.52		161,286.97		15.93		0		0		0.51		5,202,030.53		0		15.42		7.882		7.6296
341	25-Sep-33		150.87		14.33		165.2		2,021.76		0		150.87		9.02		9.02		161,295.99		14.81		0		0		0.47		5,202,039.29		0		14.33		7.881		7.6287
342	25-Oct-33		145.46		13.23		158.68		1,867.82		0		145.46		8.49		8.49		161,304.47		13.28		0		0		0.05		5,202,047.88		0		13.23		7.88		7.8509
343	25-Nov-33		140.11		12.27		152.37		1,719.64		0		140.11		8.07		8.07		161,312.55		12.67		0		0		0.41		5,202,049.96		0		12.27		7.8792		7.627
344	25-Dec-33		135.08		11.25		146.33		1,577.04		0		135.08		7.52		7.52		161,320.07		11.29		0		0		0.04		5,202,051.68		0		11.25		7.8785		7.8531
345	25-Jan-34		130.25		10.36		140.61		1,439.86		0		130.25		6.94		6.94		161,327.00		10.7		0		0		0.34		5,202,053.72		0		10.36		7.8778		7.6253
346	25-Feb-34		125.62		9.45		135.07		1,307.90		0		125.62		6.33		6.33		161,333.33		9.77		0		0		0.31		5,202,055.75		0		9.45		7.877		7.6245
347	25-Mar-34		121.7		8.01		129.72		1,181.02		0		121.7		5.18		5.18		161,338.51		8.01		0		0		0		5,202,057.37		0		8.01		7.8762		7.8762
348	25-Apr-34		116.78		7.75		124.53		1,059.05		0		116.78		5.19		5.19		161,343.70		8.01		0		0		0.26		5,202,059.37		0		7.75		7.8755		7.6228
349	25-May-34		112.65		6.93		119.58		941.76		0		112.65		4.63		4.63		161,348.34		6.95		0		0		0.02		5,202,061.13		0		6.93		7.8747		7.8518
350	25-Jun-34		108.59		6.18		114.77		829.03		0		108.59		4.14		4.14		161,352.48		6.39		0		0		0.21		5,202,063.10		0		6.18		7.8739		7.621
351	25-Jul-34		104.67		5.42		110.09		720.74		0		104.67		3.63		3.63		161,356.11		5.44		0		0		0.02		5,202,064.88		0		5.42		7.8731		7.8513
352	25-Aug-34		100.82		4.73		105.54		616.75		0		100.82		3.17		3.17		161,359.28		4.89		0		0		0.16		5,202,066.82		0		4.73		7.8723		7.6191
353	25-Sep-34		97.08		4.05		101.13		516.96		0		97.08		2.71		2.71		161,361.99		4.18		0		0		0.13		5,202,068.76		0		4.05		7.8715		7.618
354	25-Oct-34		93.45		3.38		96.83		421.24		0		93.45		2.27		2.27		161,364.26		3.39		0		0		0.01		5,202,070.57		0		3.38		7.8706		7.8505
355	25-Nov-34		89.9		2.76		92.66		329.49		0		89.9		1.85		1.85		161,366.11		2.85		0		0		0.09		5,202,072.48		0		2.76		7.8697		7.6152
356	25-Dec-34		86.45		2.16		88.6		241.6		0		86.45		1.45		1.45		161,367.56		2.16		0		0		0.01		5,202,074.32		0		2.16		7.8688		7.8499
357	25-Jan-35		83.08		1.58		84.66		157.45		0		83.08		1.06		1.06		161,368.62		1.64		0		0		0.05		5,202,076.22		0		1.58		7.8678		7.6105
358	25-Feb-35		79.8		1.04		80.84		76.95		0		79.8		0.7		0.7		161,369.32		1.07		0		0		0.03		5,202,078.11		0		1.04		7.8667		7.6385
359	25-Mar-35		75.57		0.47		76.04		1.13		0		75.57		0.25		0.25		161,369.57		0.47		0		0		0		5,202,079.88		0		0.47		7.8652		7.8652
360	25-Apr-35		1.06		0.01		1.07		0		0		1.06		0.06		0.06		161,369.64		0.01		0		0		0		5,202,080.59		0		0.01		7.8388		7.8388

FNLC 2005-1 Marketing Materials — CashflowsCOLLAT

														Negam /										Reinvestment		Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
Total			702,887,663.30		123,750,644.08		826,638,307.38				10,751,453.67		668,087,953.70		0		61,173,439.49		60,752,195.66		24,048,255.93		36,703,939.73		0		0		8,006,026.64		0		0		0		131,756,670.72		834,644,334.02
0	11-May-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		27,783,315.35		4,166,657.72		31,949,973.07		711,808,287.68		361,835.39		27,421,479.96		0		2,511,692.43		0		0		0		0		0		315,867.25		0		0		0		4,482,524.96		32,265,840.32		6.7605
2	25-Jun-05		26,718,393.07		4,013,592.32		30,731,985.39		685,089,894.61		351,368.59		26,367,024.48		0		2,408,813.14		0		0		0		0		0		304,001.46		0		0		0		4,317,593.77		31,035,986.84		6.7663
3	25-Jul-05		25,709,513.48		3,866,166.21		29,575,679.68		659,380,381.13		341,196.25		25,368,317.23		0		2,309,903.84		0		0		0		0		0		292,590.48		0		0		0		4,158,756.68		29,868,270.16		6.772
4	25-Aug-05		24,753,113.16		3,724,071.76		28,477,184.92		634,627,267.97		331,299.17		24,421,813.99		0		2,214,760.60		0		0		0		0		0		281,610.37		0		0		0		4,005,682.13		28,758,795.29		6.7774
5	25-Sep-05		23,845,721.05		3,587,022.14		27,432,743.19		610,781,546.92		321,659.51		23,524,061.54		0		2,123,192.32		0		0		0		0		0		271,038.73		0		0		0		3,858,060.87		27,703,781.92		6.7826
6	25-Oct-05		22,983,961.51		3,454,750.81		26,438,712.31		587,797,585.41		312,260.76		22,671,700.75		0		2,035,020.32		0		0		0		0		0		260,854.62		0		0		0		3,715,605.42		26,699,566.93		6.7875
7	25-Nov-05		22,164,558.25		3,327,011.02		25,491,569.27		565,633,027.16		303,087.81		21,861,470.44		0		1,950,078.00		0		0		0		0		0		251,038.55		0		0		0		3,578,049.57		25,742,607.82		6.7922
8	25-Dec-05		21,383,718.92		3,203,575.28		24,587,294.20		544,249,308.24		294,126.95		21,089,591.97		0		1,868,210.44		0		0		0		0		0		241,572.44		0		0		0		3,445,147.72		24,828,866.64		6.7964
9	25-Jan-06		20,633,965.59		3,084,238.05		23,718,203.64		523,615,342.65		285,368.05		20,348,597.54		0		1,789,276.16		0		0		0		0		0		232,439.81		0		0		0		3,316,677.86		23,950,643.45		6.8003
10	25-Feb-06		19,735,399.46		2,968,843.68		22,704,243.13		503,879,943.19		276,807.09		19,458,592.37		0		1,713,159.52		0		0		0		0		0		223,627.39		0		0		0		3,192,471.06		22,927,870.52		6.8039
11	25-Mar-06		18,874,036.93		2,858,436.23		21,732,473.16		485,005,906.27		268,569.11		18,605,467.82		0		1,640,356.24		0		0		0		0		0		215,198.73		0		0		0		3,073,634.96		21,947,671.88		6.8074
12	25-Apr-06		18,050,927.91		2,752,811.53		20,803,739.44		466,954,978.36		260,644.24		17,790,283.66		0		1,570,728.65		0		0		0		0		0		207,137.94		0		0		0		2,959,949.47		21,010,877.38		6.811
13	25-May-06		18,252,441.73		2,651,758.08		20,904,199.81		447,195,521.17		251,695.34		17,011,338.60		0		1,504,135.97		2,496,423.25		989,407.80		1,507,015.46		0		0		199,428.69		0		0		0		2,851,186.77		21,103,628.50		6.8146
14	25-Jun-06		17,458,828.27		2,541,021.41		19,999,849.69		428,291,405.01		243,070.74		16,267,007.94		0		1,440,443.71		2,394,037.48		948,749.59		1,445,287.89		0		0		190,989.75		0		0		0		2,732,011.17		20,190,839.44		6.8186
15	25-Jul-06		16,700,164.33		2,435,033.55		19,135,197.88		410,205,298.37		234,758.51		15,555,740.19		0		1,379,523.42		2,295,607.94		909,665.63		1,385,942.30		0		0		182,916.12		0		0		0		2,617,949.67		19,318,114.00		6.8226
16	25-Aug-06		15,974,876.12		2,333,588.85		18,308,464.97		392,901,565.89		226,747.22		14,876,053.71		0		1,321,252.37		2,200,931.56		872,075.20		1,328,856.36		0		0		175,191.85		0		0		0		2,508,780.69		18,483,656.82		6.8266
17	25-Sep-06		15,281,462.11		2,236,491.04		17,517,953.15		376,346,188.38		219,025.89		14,226,533.59		0		1,265,513.34		2,109,818.03		835,902.63		1,273,915.39		0		0		167,801.71		0		0		0		2,404,292.75		17,685,754.86		6.8307
18	25-Oct-06		14,618,489.83		2,143,552.75		16,762,042.58		360,506,686.35		211,584.02		13,605,828.62		0		1,212,194.34		2,022,089.39		801,077.19		1,221,012.19		0		0		160,731.18		0		0		0		2,304,283.93		16,922,773.77		6.8348
19	25-Nov-06		13,984,592.84		2,054,595.09		16,039,187.92		345,352,046.72		204,411.52		13,012,648.41		0		1,161,188.38		1,937,579.71		767,532.91		1,170,046.80		0		0		153,966.40		0		0		0		2,208,561.49		16,193,154.32		6.839
20	25-Dec-06		13,378,467.79		1,969,447.23		15,347,915.02		330,852,652.66		197,498.69		12,445,760.68		0		1,112,393.26		1,856,134.69		735,208.42		1,120,926.27		0		0		147,494.10		0		0		0		2,116,941.33		15,495,409.13		6.8433
21	25-Jan-07		12,798,800.87		1,888,315.19		14,687,116.06		316,980,286.10		190,761.75		11,903,991.53		0		1,065,711.34		1,777,613.28		704,047.59		1,073,565.69		0		0		141,301.65		0		0		0		2,029,616.84		14,828,417.71		6.8489
22	25-Feb-07		12,244,562.66		1,810,288.24		14,054,850.89		303,707,827.73		184,344.02		11,386,213.88		0		1,021,049.56		1,701,900.47		674,004.76		1,027,895.71		0		0		135,377.00		0		0		0		1,945,665.23		14,190,227.89		6.8533
23	25-Mar-07		11,714,514.95		1,838,714.45		13,553,229.40		291,009,099.04		177,876.82		10,891,365.62		0		978,318.57		1,629,486.25		645,272.50		984,213.75		0		0		129,708.55		0		0		0		1,968,423.00		13,682,937.95		7.2651
24	25-Apr-07		11,187,931.52		1,909,035.57		13,096,967.08		278,878,730.33		150,889.03		10,419,244.76		0		937,434.09		1,560,234.92		617,797.73		942,437.19		0		0		124,285.14		0		0		0		2,033,320.70		13,221,252.22		7.8721
25	25-May-07		10,705,449.94		1,831,367.47		12,536,817.41		267,270,798.81		145,841.55		9,967,972.34		0		898,378.84		1,494,117.64		591,636.05		902,481.58		0		0		119,104.46		0		0		0		1,950,471.93		12,655,921.86		7.8803
26	25-Jun-07		10,244,397.95		1,755,280.59		11,999,678.54		256,162,134.63		141,176.05		9,536,609.50		0		861,005.05		1,430,878.62		566,612.39		864,266.23		0		0		114,146.90		0		0		0		1,869,427.50		12,113,825.45		7.8809
27	25-Jul-07		9,803,603.03		1,682,555.22		11,486,158.25		245,530,817.55		136,659.11		9,124,268.60		0		825,238.17		1,370,389.38		542,675.33		827,714.05		0		0		109,402.58		0		0		0		1,791,957.80		11,595,560.83		7.882
28	25-Aug-07		9,382,190.73		1,612,857.91		10,995,048.64		235,355,875.40		132,313.11		8,730,100.67		0		791,007.67		1,312,528.37		519,776.95		792,751.42		0		0		104,862.12		0		0		0		1,717,720.03		11,099,910.76		7.8826
29	25-Sep-07		8,979,234.99		1,572,209.33		10,551,444.32		225,617,332.40		128,066.12		8,353,297.53		0		758,246.06		1,257,179.35		497,871.34		759,308.00		0		0		100,516.57		0		0		0		1,672,725.90		10,651,960.90		8.0162
30	25-Oct-07		8,590,305.54		1,544,094.24		10,134,399.78		216,299,710.26		120,154.11		7,993,236.44		0		726,889.06		1,204,231.59		476,914.99		727,316.60		0		0		96,357.40		0		0		0		1,640,451.64		10,230,757.18		8.2126
31	25-Nov-07		8,222,265.37		1,480,647.49		9,702,912.86		207,380,731.86		116,365.68		7,649,013.20		0		696,886.86		1,153,599.53		456,886.50		696,713.03		0		0		92,378.00		0		0		0		1,573,025.49		9,795,290.86		8.2144
32	25-Dec-07		7,870,389.13		1,419,474.78		9,289,863.91		198,842,906.78		112,744.55		7,319,921.02		0		668,167.78		1,105,159.51		437,723.56		667,435.95		0		0		88,568.85		0		0		0		1,508,043.64		9,378,432.76		8.2137
33	25-Jan-08		7,533,897.50		1,361,102.24		8,894,999.74		190,669,582.48		109,222.24		7,005,287.39		0		640,675.54		1,058,814.67		419,387.87		639,426.80		0		0		84,922.49		0		0		0		1,446,024.74		8,979,922.24		8.2141
34	25-Feb-08		7,212,156.06		1,305,041.72		8,517,197.78		182,844,796.68		105,845.12		6,704,467.90		0		614,356.54		1,014,472.77		401,843.03		612,629.74		0		0		81,431.80		0		0		0		1,386,473.52		8,598,629.58		8.2134
35	25-Mar-08		6,904,310.54		1,335,102.96		8,239,413.49		175,353,495.01		102,400.94		6,416,855.30		0		589,159.42		972,045.44		385,054.30		586,991.14		0		0		78,089.97		0		0		0		1,413,192.92		8,317,503.46		8.7622
36	25-Apr-08		6,588,990.06		1,439,794.01		8,028,784.06		168,202,044.49		77,273.66		6,142,727.51		0		565,035.74		931,449.34		368,988.89		562,460.46		0		0		74,890.56		0		0		0		1,514,684.56		8,103,674.62		9.853
37	25-May-08		6,309,405.61		1,380,253.03		7,689,658.65		161,353,611.58		75,135.76		5,880,576.16		0		542,005.97		892,720.99		353,693.69		539,027.30		0		0		71,836.29		0		0		0		1,452,089.32		7,761,494.94		9.8471
38	25-Jun-08		6,042,009.37		1,322,872.19		7,364,881.56		154,794,999.18		73,087.58		5,629,869.67		0		519,951.58		855,655.15		339,052.12		516,603.03		0		0		68,911.44		0		0		0		1,391,783.63		7,433,793.00		9.8383
39	25-Jul-08		5,786,229.92		1,268,035.72		7,054,265.63		148,513,626.36		71,092.44		5,390,101.56		0		498,830.13		820,178.82		325,035.92		495,142.90		0		0		66,110.36		0		0		0		1,334,146.08		7,120,376.00		9.8301
40	25-Aug-08		5,541,571.69		1,215,469.22		6,757,040.90		142,497,450.07		69,166.61		5,160,787.25		0		478,601.11		786,222.43		311,617.83		474,604.60		0		0		63,427.69		0		0		0		1,278,896.91		6,820,468.60		9.8211
41	25-Sep-08		5,307,486.67		1,196,191.42		6,503,678.08		136,735,015.77		67,248.76		4,941,466.15		0		459,225.78		753,719.39		298,771.75		454,947.64		0		0		60,858.29		0		0		0		1,257,049.71		6,564,536.37		10.0734
42	25-Oct-08		5,078,708.94		1,198,688.79		6,277,397.73		131,220,173.39		60,339.36		4,731,896.63		0		440,667.27		722,606.39		286,472.95		436,133.44		0		0		58,397.25		0		0		0		1,257,086.04		6,335,794.98		10.5198
43	25-Nov-08		4,864,927.32		1,149,197.64		6,014,124.96		125,937,113.95		58,772.23		4,531,437.44		0		422,905.78		692,849.77		274,717.65		418,132.12		0		0		56,041.95		0		0		0		1,205,239.59		6,070,166.91		10.5093
44	25-Dec-08		4,660,413.10		1,101,558.21		5,761,971.31		120,875,800.19		57,266.31		4,339,685.64		0		405,890.45		664,361.81		263,461.14		400,900.67		0		0		53,785.64		0		0		0		1,155,343.85		5,815,756.95		10.4963
45	25-Jan-09		4,464,738.04		1,056,001.28		5,520,739.32		116,026,656.82		55,799.23		4,156,257.06		0		389,588.96		637,087.08		252,681.75		384,405.32		0		0		51,624.04		0		0		0		1,107,625.32		5,572,363.36		10.4835
46	25-Feb-09		4,277,521.11		1,012,351.08		5,289,872.19		111,380,521.79		54,378.02		3,980,784.32		0		373,970.52		610,972.69		242,358.77		368,613.92		0		0		49,553.05		0		0		0		1,061,904.13		5,339,425.24		10.4702
47	25-Mar-09		4,098,360.67		987,754.84		5,086,115.51		106,928,665.46		52,970.60		3,812,917.66		0		359,005.62		585,968.07		232,472.42		353,495.65		0		0		47,568.76		0		0		0		1,035,323.60		5,133,684.27		10.6419
48	25-Apr-09		3,924,380.01		976,514.05		4,900,894.06		102,665,264.00		48,949.30		3,652,427.11		0		344,666.17		562,025.04		223,003.60		339,021.45		0		0		45,667.45		0		0		0		1,022,181.50		4,946,561.51		10.9589
49	25-May-09		3,760,534.71		936,237.04		4,696,771.75		98,579,525.72		47,749.51		3,498,877.11		0		330,933.44		539,111.66		213,908.09		325,203.58		0		0		43,846.62		0		0		0		980,083.66		4,740,618.37		10.9432
50	25-Jun-09		3,603,744.63		897,606.32		4,501,350.95		94,663,810.14		46,585.33		3,351,962.07		0		317,772.68		517,168.19		205,197.24		311,970.95		0		0		42,101.67		0		0		0		939,707.99		4,543,452.62		10.9265
51	25-Jul-09		3,453,695.81		860,642.00		4,314,337.81		90,910,816.25		45,451.22		3,211,390.19		0		305,159.31		496,152.47		196,854.40		299,298.08		0		0		40,429.34		0		0		0		901,071.34		4,354,767.15		10.9099
52	25-Aug-09		3,310,095.32		825,236.01		4,135,331.34		87,313,560.26		44,349.19		3,076,882.52		0		293,069.83		476,024.28		188,863.61		287,160.67		0		0		38,826.49		0		0		0		864,062.51		4,174,157.83		10.8929
53	25-Sep-09		3,172,646.68		801,167.36		3,973,814.04		83,865,378.11		43,263.95		2,948,173.09		0		281,481.77		456,745.11		181,209.64		275,535.47		0		0		37,290.17		0		0		0		838,457.53		4,011,104.21		11.0109
54	25-Oct-09		3,039,514.18		788,081.01		3,827,595.20		80,561,463.57		40,563.81		2,825,072.48		0		270,373.68		438,278.25		173,877.89		264,400.36		0		0		35,817.51		0		0		0		823,898.52		3,863,412.70		11.2764
55	25-Nov-09		2,913,732.60		755,718.22		3,669,450.81		77,393,987.50		39,612.62		2,707,266.08		0		259,730.08		420,597.36		166,853.89		253,743.47		0		0		34,406.46		0		0		0		790,124.67		3,703,857.27		11.2568
56	25-Dec-09		2,793,333.35		724,712.44		3,518,045.80		74,357,119.88		38,686.74		2,594,521.70		0		249,525.78		403,659.18		160,124.91		243,534.27		0		0		33,053.68		0		0		0		757,766.13		3,551,099.48		11.2367
57	25-Jan-10		2,678,079.76		695,034.12		3,373,113.88		71,445,286.74		37,784.04		2,486,617.48		0		239,742.01		387,431.62		153,678.24		233,753.38		0		0		31,756.69		0		0		0		726,790.81		3,404,870.57		11.2167

														Negam /										Reinvestment		Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
58	25-Feb-10		2,567,748.43		666,606.30		3,234,354.73		68,653,156.00		36,905.36		2,383,341.38		0		230,360.84		371,884.00		147,501.69		224,382.31		0		0		30,513.09		0		0		0		697,119.39		3,264,867.82		11.1964
59	25-Mar-10		2,468,777.95		644,505.67		3,113,283.62		65,968,974.68		42,978.63		2,284,215.69		0		221,365.10		356,986.99		141,583.62		215,403.37		0		0		29,320.62		0		0		0		673,826.29		3,142,604.24		11.2654
60	25-Apr-10		2,367,553.94		625,408.73		2,992,962.66		63,394,621.04		42,352.30		2,189,326.02		0		212,716.97		342,675.33		135,875.62		206,799.70		0		0		28,174.25		0		0		0		653,582.98		3,021,136.91		11.3764
61	25-May-10		2,270,212.71		599,836.26		2,870,048.97		60,925,848.27		41,308.25		2,098,504.54		0		204,422.49		328,959.98		130,399.92		198,560.06		0		0		27,074.79		0		0		0		626,911.05		2,897,123.76		11.3543
62	25-Jun-10		2,177,006.99		575,336.18		2,752,343.17		58,558,177.67		40,279.26		2,011,573.66		0		196,467.99		315,817.67		125,154.06		190,663.61		0		0		26,020.41		0		0		0		601,356.59		2,778,363.58		11.3319
63	25-Jul-10		2,087,769.69		551,876.46		2,639,646.15		56,287,312.40		39,278.38		1,928,363.13		0		188,839.05		303,223.77		120,128.18		183,095.59		0		0		25,009.22		0		0		0		576,885.68		2,664,655.37		11.3093
64	25-Aug-10		2,002,328.10		529,408.23		2,531,736.33		54,109,142.40		38,305.10		1,848,710.21		0		181,521.85		291,154.69		115,312.79		175,841.90		0		0		24,039.37		0		0		0		553,447.61		2,555,775.71		11.2866
65	25-Sep-10		1,920,452.64		508,575.23		2,429,027.87		52,019,800.69		37,291.82		1,772,462.03		0		174,503.14		279,587.86		110,698.80		168,889.06		0		0		23,109.11		0		0		0		531,684.34		2,452,136.98		11.2789
66	25-Oct-10		1,842,022.37		489,069.48		2,331,091.85		50,015,554.11		36,273.42		1,699,471.08		0		167,770.49		268,502.07		106,277.86		162,224.21		0		0		22,216.79		0		0		0		511,286.27		2,353,308.64		11.2819
67	25-Nov-10		1,767,013.42		469,255.67		2,236,269.09		48,092,702.64		35,383.58		1,629,591.06		0		161,311.87		257,876.83		102,038.78		155,838.05		0		0		21,360.81		0		0		0		490,616.48		2,257,629.90		11.2586
68	25-Dec-10		1,695,180.87		450,271.76		2,145,452.63		46,247,806.31		34,518.27		1,562,686.23		0		155,115.38		247,691.84		97,976.37		149,715.47		0		0		20,539.59		0		0		0		470,811.35		2,165,992.22		11.2351
69	25-Jan-11		1,626,386.12		432,088.40		2,058,474.52		44,477,574.99		33,676.20		1,498,626.89		0		149,169.94		237,928.23		94,083.03		143,845.21		0		0		19,751.67		0		0		0		451,840.07		2,078,226.19		11.2115
70	25-Feb-11		1,560,497.49		414,668.30		1,975,165.79		42,778,860.99		32,856.94		1,437,289.07		0		143,464.97		228,567.99		90,351.49		138,216.50		0		0		18,995.63		0		0		0		433,663.93		1,994,161.42		11.1877
71	25-Mar-11		1,497,335.00		398,537.29		1,895,872.29		41,148,706.93		32,003.69		1,378,556.50		0		137,990.32		219,593.86		86,774.80		132,819.06		0		0		18,270.14		0		0		0		416,807.43		1,914,142.43		11.1795
72	25-Apr-11		1,436,813.83		383,539.64		1,820,353.47		39,584,262.92		31,137.12		1,322,317.23		0		132,736.48		210,989.66		83,359.48		127,630.18		0		0		17,573.93		0		0		0		401,113.57		1,837,927.39		11.185
73	25-May-11		1,378,932.54		368,157.24		1,747,089.78		38,082,676.88		30,387.22		1,268,459.04		0		127,694.28		202,739.78		80,086.29		122,653.50		0		0		16,905.78		0		0		0		385,063.02		1,763,995.56		11.1607
74	25-Jun-11		1,323,484.03		353,413.11		1,676,897.14		36,641,312.06		29,657.72		1,216,878.48		0		122,854.53		194,828.62		76,947.83		117,880.80		0		0		16,264.48		0		0		0		369,677.59		1,693,161.62		11.1362
75	25-Jul-11		1,270,362.47		339,286.22		1,609,648.69		35,257,646.16		28,947.46		1,167,476.69		0		118,208.75		187,241.75		73,938.32		113,303.43		0		0		15,648.89		0		0		0		354,935.11		1,625,297.58		11.1116
76	25-Aug-11		1,219,467.54		325,747.81		1,545,215.35		33,929,265.52		28,256.09		1,120,159.17		0		113,748.81		179,965.39		71,052.28		108,913.11		0		0		15,057.95		0		0		0		340,805.77		1,560,273.31		11.0869
77	25-Sep-11		1,170,667.88		313,125.88		1,483,793.76		32,653,895.75		27,546.40		1,074,837.03		0		109,466.95		172,986.33		68,284.45		104,701.88		0		0		14,490.62		0		0		0		327,616.51		1,498,284.39		11.0745
78	25-Oct-11		1,123,893.57		301,237.55		1,425,131.12		31,429,339.89		26,839.22		1,031,424.46		0		105,355.84		166,292.18		65,629.89		100,662.29		0		0		13,945.93		0		0		0		315,183.49		1,439,077.06		11.0702
79	25-Nov-11		1,079,124.67		289,282.64		1,368,407.31		30,253,428.10		26,204.23		989,836.65		0		101,408.40		159,870.92		63,083.80		96,787.12		0		0		13,422.95		0		0		0		302,705.59		1,381,830.26		11.0451
80	25-Dec-11		1,036,222.22		277,821.55		1,314,043.77		29,124,136.65		25,586.04		949,994.69		0		97,617.66		153,710.72		60,641.49		93,069.23		0		0		12,920.73		0		0		0		290,742.29		1,326,964.50		11.0198
81	25-Jan-12		995,105.64		266,835.95		1,261,941.59		28,039,529.05		24,983.91		911,823.16		0		93,977.10		147,800.53		58,298.56		89,501.96		0		0		12,438.43		0		0		0		279,274.38		1,274,380.02		10.9944
82	25-Feb-12		955,698.26		256,304.69		1,212,002.96		26,997,751.81		24,397.48		875,249.97		0		90,480.49		142,129.80		56,050.82		86,078.98		0		0		11,975.22		0		0		0		268,279.91		1,223,978.17		10.969
83	25-Mar-12		917,918.48		246,287.70		1,164,206.18		25,997,039.13		23,817.73		840,206.52		0		87,121.84		136,688.42		53,894.23		82,794.19		0		0		11,530.29		0		0		0		257,817.99		1,175,736.47		10.947
84	25-Apr-12		881,704.90		236,690.73		1,118,395.63		25,035,692.34		23,253.12		806,626.88		0		83,895.49		131,466.79		51,824.90		79,641.89		0		0		11,102.90		0		0		0		247,793.63		1,129,498.54		10.9254
85	25-May-12		846,998.40		227,403.36		1,074,401.75		24,112,077.37		22,711.63		774,447.69		0		80,795.96		126,455.64		49,839.07		76,616.57		0		0		10,692.33		0		0		0		238,095.68		1,085,094.08		10.8998
86	25-Jun-12		813,726.16		218,497.91		1,032,224.08		23,224,638.49		22,184.07		743,608.71		0		77,817.99		121,646.10		47,933.38		73,712.72		0		0		10,297.87		0		0		0		228,795.78		1,042,521.94		10.8741
87	25-Jul-12		781,826.82		209,958.47		991,785.30		22,371,886.41		21,670.03		714,052.35		0		74,956.57		117,029.70		46,104.45		70,925.25		0		0		9,918.86		0		0		0		219,877.33		1,001,704.15		10.8484
88	25-Aug-12		751,241.73		201,769.20		953,010.93		21,552,395.39		21,169.15		685,723.54		0		72,206.90		112,598.34		44,349.05		68,249.29		0		0		9,554.66		0		0		0		211,323.86		962,565.59		10.8226
89	25-Sep-12		721,906.18		193,995.13		915,901.31		20,764,809.05		20,672.10		658,569.98		0		69,564.40		108,344.27		42,664.10		65,680.17		0		0		9,204.67		0		0		0		203,199.80		925,105.98		10.8013
90	25-Oct-12		693,767.83		186,626.05		880,393.88		20,007,827.72		20,179.56		632,541.63		0		67,024.69		104,260.14		41,046.64		63,213.50		0		0		8,868.30		0		0		0		195,494.35		889,262.18		10.7851
91	25-Nov-12		666,800.32		179,390.94		846,191.26		19,280,182.36		19,716.86		607,589.61		0		64,583.60		100,338.89		39,493.85		60,845.04		0		0		8,545.01		0		0		0		187,935.95		854,736.27		10.7592
92	25-Dec-12		640,936.88		172,449.82		813,386.70		18,580,674.88		19,265.95		583,667.89		0		62,237.03		96,573.64		38,003.04		58,570.60		0		0		8,234.24		0		0		0		180,684.07		821,620.94		10.7333
93	25-Jan-13		616,130.44		165,791.50		781,921.94		17,908,158.17		18,826.37		560,732.45		0		59,981.13		92,957.89		36,571.63		56,386.26		0		0		7,935.50		0		0		0		173,727.00		789,857.44		10.7074
94	25-Feb-13		592,336.21		159,403.35		751,739.56		17,261,533.67		18,397.89		538,741.19		0		57,812.20		89,485.43		35,197.14		54,288.29		0		0		7,648.28		0		0		0		167,051.63		759,387.84		10.6814
95	25-Mar-13		569,491.35		153,452.39		722,943.74		16,639,769.22		17,959.46		517,654.69		0		55,726.71		86,150.30		33,877.19		52,273.11		0		0		7,372.11		0		0		0		160,824.50		730,315.85		10.6678
96	25-Apr-13		547,559.63		147,920.11		695,479.73		16,041,872.30		17,514.93		497,435.06		0		53,721.33		82,946.93		32,609.63		50,337.29		0		0		7,106.57		0		0		0		155,026.67		702,586.30		10.6675
97	25-May-13		526,556.12		142,255.40		668,811.53		15,466,838.60		17,119.89		478,043.86		0		51,792.86		79,869.95		31,392.37		48,477.58		0		0		6,851.22		0		0		0		149,106.62		675,662.74		10.6413
98	25-Jun-13		506,403.86		136,817.41		643,221.27		14,913,743.94		16,734.85		459,445.88		0		49,938.08		76,913.93		30,223.13		46,690.79		0		0		6,605.63		0		0		0		143,423.04		649,826.90		10.615
99	25-Jul-13		487,066.68		131,598.81		618,665.49		14,381,703.32		16,359.30		441,607.45		0		48,153.99		74,073.87		29,099.92		44,973.94		0		0		6,369.41		0		0		0		137,968.22		625,034.90		10.5888
100	25-Aug-13		468,510.28		126,589.82		595,100.10		13,869,868.90		15,993.07		424,496.36		0		46,437.77		71,344.99		28,020.85		43,324.14		0		0		6,142.19		0		0		0		132,732.01		601,242.29		10.5626
101	25-Sep-13		450,693.83		121,850.41		572,544.25		13,377,436.43		15,627.60		408,082.15		0		44,786.66		68,722.73		26,984.09		41,738.64		0		0		5,923.59		0		0		0		127,774.00		578,467.84		10.5423
102	25-Oct-13		433,593.22		117,315.60		550,908.82		12,903,628.39		15,269.94		392,335.35		0		43,198.09		66,202.74		25,987.93		40,214.82		0		0		5,713.28		0		0		0		123,028.88		556,622.10		10.5236
103	25-Nov-13		417,188.78		112,878.62		530,067.40		12,447,689.44		14,930.70		377,227.40		0		41,669.55		63,780.85		25,030.69		38,750.16		0		0		5,510.92		0		0		0		118,389.54		535,578.33		10.4974
104	25-Dec-13		401,441.82		108,618.59		510,060.42		12,008,905.40		14,599.76		362,731.31		0		40,198.60		61,452.97		24,110.75		37,342.22		0		0		5,316.20		0		0		0		113,934.79		515,376.62		10.4712
105	25-Jan-14		386,324.78		104,528.36		490,853.15		11,586,591.94		14,276.88		348,821.32		0		38,782.95		59,215.27		23,226.59		35,988.68		0		0		5,128.80		0		0		0		109,657.17		495,981.95		10.4451
106	25-Feb-14		371,811.31		100,600.86		472,412.17		11,180,093.31		13,961.83		335,472.73		0		37,420.39		57,064.07		22,376.74		34,687.32		0		0		4,948.44		0		0		0		105,549.30		477,360.61		10.419
107	25-Mar-14		357,873.50		96,851.67		454,725.18		10,788,783.78		13,651.63		322,662.06		0		36,108.82		54,995.84		21,559.81		33,436.03		0		0		4,774.83		0		0		0		101,626.51		459,500.01		10.3954
108	25-Apr-14		344,471.28		93,413.80		437,885.08		10,412,079.70		13,329.36		310,367.50		0		34,846.20		53,007.22		20,774.42		32,232.80		0		0		4,607.71		0		0		0		98,021.51		442,492.79		10.3901
109	25-May-14		331,623.31		89,927.02		421,550.33		10,049,380.68		13,037.46		298,566.47		0		33,630.67		51,095.09		20,019.38		31,075.72		0		0		4,446.83		0		0		0		94,373.85		425,997.15		10.3642
110	25-Jun-14		319,284.39		86,576.70		405,861.09		9,700,133.44		12,752.70		287,238.31		0		32,460.28		49,256.23		19,293.38		29,962.85		0		0		4,291.92		0		0		0		90,868.62		410,153.01		10.3382
111	25-Jul-14		307,433.25		83,358.41		390,791.66		9,363,807.79		12,474.75		276,363.24		0		31,333.27		47,487.66		18,595.26		28,892.40		0		0		4,142.77		0		0		0		87,501.17		394,934.43		10.3122
112	25-Aug-14		296,049.66		80,266.70		376,316.36		9,039,895.48		12,203.44		265,922.33		0		30,247.91		45,786.55		17,923.89		27,862.66		0		0		3,999.13		0		0		0		84,265.83		380,315.49		10.2864
113	25-Sep-14		285,113.30		77,303.95		362,417.25		8,727,910.18		11,937.61		255,897.51		0		29,202.58		44,150.18		17,278.18		26,872.00		0		0		3,860.79		0		0		0		81,164.74		366,278.04		10.2617
114	25-Oct-14		274,602.23		74,494.39		349,096.62		8,427,389.10		11,673.50		246,271.63		0		28,195.70		42,575.95		16,657.10		25,918.85		0		0		3,727.54		0		0		0		78,221.94		352,824.16		10.2422

														Negam /										Reinvestment		Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
115	25-Nov-14		264,508.83		71,749.77		336,258.61		8,137,878.54		11,421.31		237,027.86		0		27,225.78		41,061.39		16,059.66		25,001.73		0		0		3,599.20		0		0		0		75,348.97		339,857.80		10.2167
116	25-Dec-14		254,810.34		69,112.12		323,922.47		7,858,949.03		11,175.08		228,150.34		0		26,291.37		39,604.08		15,484.91		24,119.16		0		0		3,475.55		0		0		0		72,587.68		327,398.02		10.1912
117	25-Jan-15		245,490.48		66,577.17		312,067.66		7,590,188.78		10,934.66		219,623.88		0		25,391.08		38,201.72		14,931.95		23,269.77		0		0		3,356.43		0		0		0		69,933.60		315,424.08		10.1658
118	25-Feb-15		236,533.69		64,140.72		300,674.41		7,331,202.85		10,699.88		211,433.92		0		24,523.57		36,852.12		14,399.88		22,452.24		0		0		3,241.64		0		0		0		67,382.36		303,916.05		10.1406
119	25-Mar-15		227,925.99		61,791.62		289,717.60		7,081,611.58		10,471.56		203,566.53		0		23,687.59		35,553.18		13,887.89		21,665.29		0		0		3,131.03		0		0		0		64,922.65		292,848.64		10.1143
120	25-Apr-15		219,662.48		59,450.68		279,113.15		6,841,041.38		10,259.37		196,007.95		0		22,881.91		34,302.88		13,395.16		20,907.72		0		0		3,024.44		0		0		0		62,475.11		282,137.59		10.0741
121	25-May-15		211,707.01		57,289.91		268,996.92		6,609,155.97		10,040.25		188,745.94		0		22,105.31		33,099.22		12,920.82		20,178.40		0		0		2,921.69		0		0		0		60,211.60		271,918.61		10.0493
122	25-Jun-15		204,058.70		55,212.96		259,271.67		6,385,621.10		9,826.16		181,768.28		0		21,356.73		31,940.43		12,464.26		19,476.17		0		0		2,822.66		0		0		0		58,035.62		262,094.33		10.0248
123	25-Jul-15		196,705.12		53,215.83		249,920.95		6,170,116.02		9,617.05		175,063.29		0		20,635.07		30,824.74		12,024.78		18,799.96		0		0		2,727.19		0		0		0		55,943.02		252,648.14		10.0004
124	25-Aug-15		189,634.25		51,295.28		240,929.53		5,962,333.02		9,412.79		168,619.78		0		19,939.32		29,750.43		11,601.68		18,148.75		0		0		2,635.15		0		0		0		53,930.43		243,564.68		9.9762
125	25-Sep-15		182,835.01		49,445.34		232,280.35		5,761,976.46		9,213.66		162,427.02		0		19,268.47		28,715.88		11,194.34		17,521.55		0		0		2,546.41		0		0		0		51,991.75		234,826.76		9.9515
126	25-Oct-15		176,297.14		47,657.12		223,954.26		5,568,761.90		9,020.33		156,474.70		0		18,621.58		27,719.53		10,802.11		16,917.42		0		0		2,460.84		0		0		0		50,117.97		226,415.11		9.9252
127	25-Nov-15		170,007.27		45,948.88		215,956.15		5,382,419.16		8,829.81		150,753.06		0		17,997.72		26,759.87		10,424.40		16,335.47		0		0		2,378.33		0		0		0		48,327.20		218,334.47		9.9014
128	25-Dec-15		163,957.02		44,305.55		208,262.57		5,202,687.32		8,643.66		145,252.71		0		17,396.03		25,835.47		10,060.65		15,774.82		0		0		2,298.74		0		0		0		46,604.30		210,561.31		9.8778
129	25-Jan-16		158,136.72		42,724.54		200,861.26		5,029,315.96		8,461.78		139,964.63		0		16,815.66		24,944.96		9,710.32		15,234.65		0		0		2,221.98		0		0		0		44,946.52		203,083.24		9.8544
130	25-Feb-16		152,537.12		41,203.34		193,740.46		4,862,064.70		8,284.06		134,880.19		0		16,255.81		24,087.01		9,372.87		14,714.14		0		0		2,147.94		0		0		0		43,351.28		195,888.39		9.8312
131	25-Mar-16		147,149.34		39,739.56		186,888.90		4,700,702.80		8,110.39		129,991.14		0		15,715.71		23,260.37		9,047.81		14,212.56		0		0		2,076.51		0		0		0		41,816.07		188,965.40		9.8081
132	25-Apr-16		141,964.88		38,330.91		180,295.79		4,545,008.78		7,940.67		125,289.55		0		15,194.61		22,463.80		8,734.66		13,729.14		0		0		2,007.59		0		0		0		40,338.50		182,303.38		9.7852
133	25-May-16		136,975.64		36,975.18		173,950.81		4,394,769.95		7,774.81		120,767.86		0		14,691.79		21,696.15		8,432.96		13,263.19		0		0		1,941.10		0		0		0		38,916.28		175,891.91		9.7624
134	25-Jun-16		132,173.77		35,670.28		167,844.05		4,249,782.15		7,612.71		116,418.80		0		14,206.57		20,956.30		8,142.27		12,814.04		0		0		1,876.93		0		0		0		37,547.21		169,720.98		9.7398
135	25-Jul-16		127,551.81		34,414.18		161,965.99		4,109,849.29		7,454.27		112,235.41		0		13,738.30		20,243.18		7,862.14		12,381.04		0		0		1,815.01		0		0		0		36,229.19		163,781.00		9.7174
136	25-Aug-16		123,102.60		33,204.95		156,307.55		3,974,783.10		7,299.40		108,211.03		0		13,286.33		19,555.76		7,592.17		11,963.59		0		0		1,755.25		0		0		0		34,960.19		158,062.80		9.6952
137	25-Sep-16		118,819.27		32,040.73		150,860.01		3,844,402.74		7,148.01		104,339.29		0		12,850.07		18,893.06		7,331.98		11,561.08		0		0		1,697.56		0		0		0		33,738.30		152,557.57		9.6732
138	25-Oct-16		114,695.25		30,919.76		145,615.01		3,718,534.55		7,000.02		100,614.06		0		12,428.93		18,254.12		7,081.17		11,172.95		0		0		1,641.88		0		0		0		32,561.64		147,256.89		9.6514
139	25-Nov-16		110,724.23		29,840.32		140,564.55		3,597,011.69		6,855.34		97,029.48		0		12,022.35		17,638.04		6,839.41		10,798.63		0		0		1,588.12		0		0		0		31,428.44		142,152.68		9.6297
140	25-Dec-16		106,900.17		28,800.78		135,700.96		3,479,673.90		6,713.90		93,579.94		0		11,629.79		17,043.95		6,606.33		10,437.62		0		0		1,536.22		0		0		0		30,337.01		137,237.18		9.6082
141	25-Jan-17		103,217.28		27,799.59		131,016.87		3,366,367.21		6,575.61		90,260.07		0		11,250.74		16,471.01		6,381.61		10,089.40		0		0		1,486.11		0		0		0		29,285.70		132,502.98		9.587
142	25-Feb-17		99,670.01		26,835.22		126,505.24		3,256,943.72		6,440.39		87,064.70		0		10,884.70		15,918.41		6,164.92		9,753.49		0		0		1,437.72		0		0		0		28,272.94		127,942.95		9.5659
143	25-Mar-17		96,253.03		25,906.26		122,159.29		3,151,261.26		6,308.18		83,988.89		0		10,531.19		15,385.40		5,955.97		9,429.43		0		0		1,390.99		0		0		0		27,297.24		123,550.28		9.545
144	25-Apr-17		92,961.25		25,011.31		117,972.56		3,049,183.24		6,178.89		81,027.91		0		10,189.75		14,871.22		5,754.45		9,116.76		0		0		1,345.85		0		0		0		26,357.16		119,318.41		9.5243
145	25-May-17		89,789.76		24,149.05		113,938.82		2,950,578.41		6,052.45		78,177.21		0		9,859.95		14,375.17		5,560.10		8,815.07		0		0		1,302.26		0		0		0		25,451.31		115,241.07		9.5038
146	25-Jun-17		86,733.89		23,318.22		110,052.11		2,855,320.58		5,928.81		75,432.46		0		9,541.36		13,896.57		5,372.62		8,523.94		0		0		1,260.14		0		0		0		24,578.37		111,312.26		9.4835
147	25-Jul-17		83,789.13		22,517.60		106,306.73		2,763,288.47		5,807.88		72,789.47		0		9,233.57		13,434.76		5,191.78		8,242.98		0		0		1,219.46		0		0		0		23,737.06		107,526.19		9.4634
148	25-Aug-17		80,951.16		21,746.02		102,697.18		2,674,365.51		5,689.61		70,244.24		0		8,936.20		12,989.11		5,017.31		7,971.80		0		0		1,180.15		0		0		0		22,926.17		103,877.33		9.4435
149	25-Sep-17		78,215.86		21,002.35		99,218.21		2,588,439.61		5,573.92		67,792.95		0		8,648.86		12,559.03		4,848.98		7,710.04		0		0		1,142.18		0		0		0		22,144.53		100,360.39		9.4239
150	25-Oct-17		75,579.25		20,285.53		95,864.78		2,505,403.00		5,460.77		65,431.92		0		8,371.20		12,143.92		4,686.56		7,457.36		0		0		1,105.48		0		0		0		21,391.01		96,970.26		9.4044
151	25-Nov-17		73,037.54		19,594.52		92,632.06		2,425,152.05		5,350.08		63,157.62		0		8,102.86		11,743.24		4,529.83		7,213.41		0		0		1,070.02		0		0		0		20,664.54		93,702.08		9.3851
152	25-Dec-17		70,587.06		18,928.34		89,515.40		2,347,587.12		5,241.80		60,966.68		0		7,843.52		11,356.45		4,378.58		6,977.87		0		0		1,035.74		0		0		0		19,964.09		90,551.14		9.366
153	25-Jan-18		68,224.31		18,286.04		86,510.35		2,272,612.37		5,135.87		58,855.84		0		7,592.85		10,983.04		4,232.60		6,750.44		0		0		1,002.62		0		0		0		19,288.65		87,512.97		9.3471
154	25-Feb-18		65,945.95		17,666.70		83,612.65		2,200,135.60		5,032.24		56,822.01		0		7,350.55		10,622.52		4,091.70		6,530.82		0		0		970.59		0		0		0		18,637.30		84,583.24		9.3285
155	25-Mar-18		63,748.73		17,069.45		80,818.18		2,130,068.16		4,930.84		54,862.20		0		7,116.30		10,274.40		3,955.69		6,318.71		0		0		939.64		0		0		0		18,009.09		81,757.83		9.31
156	25-Apr-18		61,629.58		16,493.46		78,123.04		2,062,324.73		4,831.64		52,973.55		0		6,889.84		9,938.24		3,824.38		6,113.85		0		0		909.72		0		0		0		17,403.18		79,032.75		9.2918
157	25-May-18		59,585.51		15,937.91		75,523.43		1,996,823.24		4,734.57		51,153.33		0		6,670.89		9,613.59		3,697.62		5,915.97		0		0		880.78		0		0		0		16,818.70		76,404.21		9.2738
158	25-Jun-18		57,613.69		15,402.04		73,015.74		1,933,484.73		4,639.59		49,398.88		0		6,459.17		9,300.04		3,575.22		5,724.82		0		0		852.81		0		0		0		16,254.85		73,868.55		9.2559
159	25-Jul-18		55,711.38		14,885.11		70,596.49		1,872,233.21		4,546.64		47,707.70		0		6,254.44		8,997.18		3,457.04		5,540.14		0		0		825.76		0		0		0		15,710.87		71,422.25		9.2383
160	25-Aug-18		53,875.96		14,386.39		68,262.35		1,812,995.53		4,455.68		46,077.36		0		6,056.44		8,704.63		3,342.91		5,361.72		0		0		799.6		0		0		0		15,185.99		69,061.95		9.2209
161	25-Sep-18		52,104.90		13,905.22		66,010.11		1,755,701.32		4,366.67		44,505.53		0		5,864.95		8,422.01		3,232.69		5,189.32		0		0		774.3		0		0		0		14,679.52		66,784.41		9.2037
162	25-Oct-18		50,395.84		13,440.92		63,836.76		1,700,282.81		4,279.55		42,989.99		0		5,679.74		8,148.96		3,126.29		5,022.67		0		0		749.83		0		0		0		14,190.75		64,586.59		9.1867
163	25-Nov-18		48,746.50		12,992.88		61,739.37		1,646,674.79		4,194.29		41,528.59		0		5,500.59		7,885.14		3,023.62		4,861.52		0		0		726.16		0		0		0		13,719.04		62,465.53		9.1699
164	25-Dec-18		47,154.84		12,560.48		59,715.32		1,594,814.47		4,110.84		40,119.28		0		5,327.28		7,630.21		2,924.73		4,705.48		0		0		703.27		0		0		0		13,263.75		60,418.59		9.1533
165	25-Jan-19		45,618.87		12,143.14		57,762.01		1,544,641.38		4,029.15		38,760.08		0		5,159.62		7,383.86		2,829.64		4,554.22		0		0		681.12		0		0		0		12,824.26		58,443.13		9.137
166	25-Feb-19		44,136.08		11,740.32		55,876.39		1,496,097.31		3,949.20		37,449.10		0		4,995.72		7,145.78		2,737.78		4,408.00		0		0		659.69		0		0		0		12,400.01		56,536.08		9.1208
167	25-Mar-19		42,704.51		11,351.46		54,055.96		1,449,126.15		3,870.93		36,184.56		0		4,821.34		6,915.67		2,649.02		4,266.65		0		0		638.96		0		0		0		11,990.41		54,694.92		9.1049
168	25-Apr-19		41,322.59		10,976.05		52,298.64		1,403,673.55		3,794.31		34,965.04		0		4,248.16		6,693.25		2,563.24		4,130.01		0		0		618.9		0		0		0		11,594.95		52,917.54		9.0891
169	25-May-19		39,997.12		10,613.60		50,610.72		1,359,678.53		3,719.29		33,797.49		0		4,110.35		6,478.25		2,480.35		3,997.90		0		0		599.49		0		0		0		11,213.09		51,210.21		9.0736
170	25-Jun-19		38,716.89		10,263.56		48,980.44		1,317,091.47		3,645.80		32,670.86		0		3,981.05		6,270.40		2,400.23		3,870.17		0		0		580.7		0		0		0		10,844.25		49,561.14		9.0582
171	25-Jul-19		37,480.14		9,925.46		47,405.60		1,275,864.67		3,573.80		31,583.55		0		3,855.97		6,069.45		2,322.79		3,746.67		0		0		562.51		0		0		0		10,487.97		47,968.11		9.0431
172	25-Aug-19		36,285.28		9,598.89		45,884.16		1,235,952.15		3,503.25		30,534.09		0		3,734.95		5,875.17		2,247.93		3,627.24		0		0		544.9		0		0		0		10,143.79		46,429.06		9.0281
173	25-Sep-19		35,130.78		9,283.41		44,414.19		1,197,309.63		3,434.13		29,521.08		0		3,617.87		5,687.30		2,175.56		3,511.74		0		0		527.85		0		0		0		9,811.26		44,942.04		9.0134
174	25-Oct-19		34,015.17		8,978.63		42,993.80		1,159,894.42		3,366.41		28,543.16		0		3,504.58		5,505.64		2,105.60		3,400.04		0		0		511.35		0		0		0		9,489.98		43,505.15		8.9988
175	25-Nov-19		32,937.05		8,684.16		41,621.20		1,123,665.37		3,300.04		27,599.05		0		3,394.96		5,329.96		2,037.96		3,292.00		0		0		495.37		0		0		0		9,179.53		42,116.57		8.9844
176	25-Dec-19		31,895.04		8,399.62		40,294.67		1,088,582.83		3,235.00		26,687.49		0		3,288.87		5,160.05		1,972.56		3,187.50		0		0		479.9		0		0		0		8,879.52		40,774.57		8.9702

														Negam /										Reinvestment		Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
177	25-Jan-20		30,887.86		8,124.68		39,012.53		1,054,608.57		3,171.26		25,807.28		0		3,186.20		4,995.72		1,909.31		3,086.41		0		0		464.92		0		0		0		8,589.59		39,477.45		8.9562
178	25-Feb-20		33,260.14		7,858.97		41,119.11		1,018,359.81		6,454.00		24,958.00		0		3,086.83		4,836.76		1,848.15		2,988.61		0		0		450.41		0		0		0		8,309.37		41,569.52		8.9424
179	25-Mar-20		119,180.97		7,574.72		126,755.70		896,293.87		93,331.53		24,066.16		0		2,990.65		4,668.24		1,783.28		2,884.97		0		0		434.92		0		0		0		8,009.65		127,190.62		8.9258
180	25-Apr-20		26,158.28		6,565.08		32,723.36		867,586.90		3,245.59		21,339.72		0		2,897.55		4,121.66		1,572.97		2,548.69		0		0		382.79		0		0		0		6,947.87		33,106.15		8.7896
181	25-May-20		24,513.25		6,341.99		30,855.25		840,607.44		2,381.02		20,611.59		0		2,807.43		3,986.86		1,520.65		2,466.21		0		0		370.53		0		0		0		6,712.53		31,225.78		8.7719
182	25-Jun-20		23,730.99		6,133.97		29,864.96		814,487.82		2,333.65		19,925.91		0		2,720.18		3,860.06		1,471.43		2,388.63		0		0		359.01		0		0		0		6,492.98		30,223.97		8.7565
183	25-Jul-20		22,975.12		5,933.05		28,908.16		789,199.12		2,287.29		19,263.99		0		2,635.71		3,737.42		1,423.84		2,313.58		0		0		347.85		0		0		0		6,280.90		29,256.02		8.7413
184	25-Aug-20		22,244.69		5,738.96		27,983.65		764,713.46		2,241.89		18,624.97		0		2,553.92		3,618.80		1,377.83		2,240.97		0		0		337.05		0		0		0		6,076.01		28,320.70		8.7263
185	25-Sep-20		21,538.79		5,551.47		27,090.25		741,003.95		2,197.46		18,007.99		0		2,474.73		3,504.06		1,333.34		2,170.72		0		0		326.6		0		0		0		5,878.06		27,416.85		8.7114
186	25-Oct-20		20,856.53		5,370.33		26,226.85		718,044.67		2,153.95		17,412.26		0		2,398.05		3,393.06		1,290.31		2,102.75		0		0		316.47		0		0		0		5,686.80		26,543.32		8.6968
187	25-Nov-20		20,197.06		5,195.31		25,392.37		695,810.63		2,111.36		16,837.00		0		2,323.79		3,285.68		1,248.70		2,036.97		0		0		306.66		0		0		0		5,501.98		25,699.04		8.6824
188	25-Dec-20		19,559.57		5,026.20		24,585.77		674,277.74		2,069.66		16,281.45		0		2,251.87		3,181.79		1,208.46		1,973.32		0		0		297.17		0		0		0		5,323.37		24,882.94		8.6682
189	25-Jan-21		18,943.28		4,862.79		23,806.06		653,422.74		2,028.83		15,744.90		0		2,182.23		3,081.26		1,169.54		1,911.72		0		0		287.97		0		0		0		5,150.76		24,094.04		8.6542
190	25-Feb-21		18,347.42		4,704.86		23,052.28		633,223.22		1,988.85		15,226.67		0		2,114.77		2,984.00		1,131.90		1,852.10		0		0		279.07		0		0		0		4,983.93		23,331.35		8.6404
191	25-Mar-21		17,771.27		4,552.24		22,323.51		613,657.56		1,949.70		14,726.09		0		2,049.43		2,889.87		1,095.48		1,794.39		0		0		270.44		0		0		0		4,822.68		22,593.95		8.6268
192	25-Apr-21		17,214.14		4,404.72		21,618.86		594,704.89		1,911.37		14,242.52		0		1,986.14		2,798.79		1,060.25		1,738.53		0		0		262.08		0		0		0		4,666.80		21,880.94		8.6134
193	25-May-21		16,675.35		4,262.12		20,937.47		576,345.08		1,873.83		13,775.35		0		1,924.83		2,710.63		1,026.18		1,684.46		0		0		253.99		0		0		0		4,516.11		21,191.46		8.6001
194	25-Jun-21		16,154.26		4,124.28		20,278.54		558,558.72		1,837.06		13,323.99		0		1,865.44		2,625.31		993.2		1,632.11		0		0		246.15		0		0		0		4,370.43		20,524.68		8.5871
195	25-Jul-21		15,650.24		3,991.02		19,641.26		541,327.05		1,801.06		12,887.88		0		1,807.90		2,542.73		961.3		1,581.42		0		0		238.55		0		0		0		4,229.57		19,879.81		8.5743
196	25-Aug-21		15,162.70		3,862.18		19,024.88		524,632.00		1,765.80		12,466.46		0		1,752.15		2,462.79		930.44		1,532.35		0		0		231.19		0		0		0		4,093.38		19,256.07		8.5616
197	25-Sep-21		14,691.06		3,737.62		18,428.67		508,456.10		1,731.27		12,059.22		0		1,698.14		2,385.41		900.57		1,484.84		0		0		224.06		0		0		0		3,961.68		18,652.74		8.5491
198	25-Oct-21		14,234.76		3,617.17		17,851.93		492,782.51		1,697.44		11,665.65		0		1,645.81		2,310.50		871.67		1,438.83		0		0		217.15		0		0		0		3,834.32		18,069.08		8.5368
199	25-Nov-21		13,793.28		3,500.70		17,293.98		477,594.96		1,664.32		11,285.27		0		1,595.10		2,237.97		843.7		1,394.27		0		0		210.46		0		0		0		3,711.15		17,504.43		8.5247
200	25-Dec-21		13,366.10		3,388.06		16,754.16		462,877.74		1,631.87		10,917.60		0		1,545.96		2,167.75		816.63		1,351.12		0		0		203.97		0		0		0		3,592.03		16,958.13		8.5128
201	25-Jan-22		12,952.72		3,279.12		16,231.84		448,615.68		1,600.08		10,562.21		0		1,498.35		2,099.77		790.43		1,309.34		0		0		197.69		0		0		0		3,476.81		16,429.53		8.5011
202	25-Feb-22		12,552.67		3,173.76		15,726.44		434,794.15		1,568.94		10,218.65		0		1,452.20		2,033.94		765.07		1,268.86		0		0		191.6		0		0		0		3,365.36		15,918.03		8.4895
203	25-Mar-22		12,165.49		3,071.85		15,237.35		421,398.99		1,538.45		9,886.52		0		1,407.48		1,970.19		740.53		1,229.66		0		0		185.69		0		0		0		3,257.55		15,423.04		8.4781
204	25-Apr-22		11,790.75		2,973.28		14,764.02		408,416.56		1,508.57		9,565.40		0		1,364.14		1,908.46		716.78		1,191.68		0		0		179.97		0		0		0		3,153.25		14,944.00		8.4669
205	25-May-22		11,428.00		2,877.92		14,305.92		395,833.66		1,479.30		9,254.93		0		1,322.13		1,848.68		693.78		1,154.90		0		0		174.43		0		0		0		3,052.35		14,480.35		8.4558
206	25-Jun-22		11,076.85		2,785.67		13,862.52		383,637.55		1,450.62		8,954.71		0		1,281.42		1,790.78		671.52		1,119.26		0		0		169.05		0		0		0		2,954.72		14,031.57		8.445
207	25-Jul-22		10,736.90		2,696.41		13,433.31		371,815.91		1,422.53		8,664.41		0		1,241.95		1,734.71		649.97		1,084.74		0		0		163.85		0		0		0		2,860.26		13,597.16		8.4343
208	25-Aug-22		10,407.77		2,610.06		13,017.83		360,356.84		1,395.00		8,383.67		0		1,203.70		1,680.40		629.1		1,051.29		0		0		158.8		0		0		0		2,768.86		13,176.63		8.4237
209	25-Sep-22		10,089.10		2,526.50		12,615.60		349,248.86		1,368.03		8,112.16		0		1,166.62		1,627.79		608.91		1,018.89		0		0		153.9		0		0		0		2,680.41		12,769.50		8.4133
210	25-Oct-22		9,780.52		2,445.65		12,226.17		338,480.86		1,341.61		7,849.56		0		1,130.67		1,576.83		589.35		987.49		0		0		149.16		0		0		0		2,594.81		12,375.33		8.4031
211	25-Nov-22		9,481.71		2,367.42		11,849.12		328,042.09		1,315.72		7,595.57		0		1,095.82		1,527.47		570.41		957.06		0		0		144.56		0		0		0		2,511.98		11,993.68		8.3931
212	25-Dec-22		9,192.32		2,291.70		11,484.03		317,922.19		1,290.35		7,349.89		0		1,062.04		1,479.66		552.08		927.58		0		0		140.1		0		0		0		2,431.80		11,624.13		8.3832
213	25-Jan-23		8,912.06		2,218.43		11,130.49		308,111.12		1,265.49		7,112.24		0		1,029.29		1,433.33		534.32		899.01		0		0		135.78		0		0		0		2,354.21		11,266.27		8.3735
214	25-Feb-23		8,640.61		2,147.51		10,788.12		298,599.19		1,241.14		6,882.34		0		997.54		1,388.45		517.13		871.32		0		0		131.59		0		0		0		2,279.10		10,919.71		8.3639
215	25-Mar-23		8,377.68		2,078.87		10,456.54		289,377.02		1,217.27		6,659.92		0		966.76		1,344.97		500.48		844.49		0		0		127.53		0		0		0		2,206.39		10,584.07		8.3545
216	25-Apr-23		8,122.98		2,012.43		10,135.41		280,435.56		1,193.87		6,444.74		0		936.91		1,302.85		484.36		818.48		0		0		123.59		0		0		0		2,136.02		10,258.99		8.3452
217	25-May-23		7,876.24		1,948.12		9,824.36		271,766.04		1,170.95		6,236.54		0		907.97		1,262.03		468.75		793.28		0		0		119.77		0		0		0		2,067.89		9,944.13		8.3361
218	25-Jun-23		7,637.21		1,885.86		9,523.07		263,359.98		1,148.49		6,035.09		0		879.91		1,222.48		453.63		768.85		0		0		116.07		0		0		0		2,001.93		9,639.14		8.3271
219	25-Jul-23		7,405.62		1,825.59		9,231.21		255,209.18		1,126.47		5,840.16		0		852.7		1,184.16		438.99		745.17		0		0		112.48		0		0		0		1,938.07		9,343.69		8.3183
220	25-Aug-23		7,181.23		1,767.25		8,948.48		247,305.73		1,104.89		5,651.53		0		826.32		1,147.02		424.81		722.22		0		0		109		0		0		0		1,876.24		9,057.47		8.3096
221	25-Sep-23		6,963.81		1,710.76		8,674.57		239,641.96		1,083.74		5,468.99		0		800.74		1,111.04		411.07		699.97		0		0		105.62		0		0		0		1,816.38		8,780.19		8.3011
222	25-Oct-23		6,753.12		1,656.07		8,409.19		232,210.44		1,063.02		5,292.34		0		775.94		1,076.17		397.77		678.4		0		0		102.35		0		0		0		1,758.42		8,511.54		8.2927
223	25-Nov-23		6,548.95		1,603.12		8,152.07		225,004.00		1,042.70		5,121.37		0		751.88		1,042.37		384.89		657.49		0		0		99.17		0		0		0		1,702.29		8,251.25		8.2845
224	25-Dec-23		6,351.16		1,551.85		7,903.01		218,015.69		1,022.79		4,955.89		0		728.55		1,009.62		372.48		637.14		0		0		96.1		0		0		0		1,647.94		7,999.11		8.2764
225	25-Jan-24		6,159.50		1,502.20		7,661.70		211,238.81		1,003.27		4,795.73		0		705.93		977.88		360.5		617.38		0		0		93.11		0		0		0		1,595.31		7,754.81		8.2684
226	25-Feb-24		5,973.74		1,454.12		7,427.86		204,666.84		984.14		4,640.71		0		684		947.12		348.89		598.23		0		0		90.22		0		0		0		1,544.34		7,518.08		8.2605
227	25-Mar-24		5,793.68		1,407.57		7,201.24		198,293.50		965.38		4,490.65		0		661.76		917.31		337.64		579.66		0		0		87.41		0		0		0		1,494.98		7,288.65		8.2528
228	25-Apr-24		5,619.16		1,362.48		6,981.64		192,112.68		947		4,345.41		0		640.06		888.41		326.75		561.66		0		0		84.69		0		0		0		1,447.17		7,066.33		8.2453
229	25-May-24		5,450.00		1,318.82		6,768.82		186,118.47		928.98		4,204.83		0		620.27		860.41		316.19		544.21		0		0		82.05		0		0		0		1,400.87		6,850.87		8.2378
230	25-Jun-24		5,286.00		1,276.54		6,562.53		180,305.18		911.3		4,068.73		0		601.07		833.26		305.97		527.29		0		0		79.49		0		0		0		1,356.03		6,642.02		8.2305
231	25-Jul-24		5,126.99		1,235.59		6,362.58		174,667.30		893.98		3,936.96		0		582.46		806.95		296.06		510.89		0		0		77.01		0		0		0		1,312.59		6,439.58		8.2233
232	25-Aug-24		4,972.82		1,195.92		6,168.74		169,199.49		876.99		3,809.38		0		564.4		781.44		286.46		494.98		0		0		74.6		0		0		0		1,270.52		6,243.34		8.2162
233	25-Sep-24		4,823.33		1,157.50		5,980.84		163,896.59		860.33		3,685.85		0		546.88		756.72		277.16		479.56		0		0		72.26		0		0		0		1,229.77		6,053.10		8.2093
234	25-Oct-24		4,678.38		1,120.29		5,798.67		158,753.60		843.99		3,566.24		0		529.89		732.76		268.15		464.61		0		0		70		0		0		0		1,190.29		5,868.67		8.2024
235	25-Nov-24		4,537.81		1,084.25		5,622.07		153,765.68		827.97		3,450.43		0		513.41		709.53		259.42		450.11		0		0		67.8		0		0		0		1,152.05		5,689.87		8.1957
236	25-Dec-24		4,401.50		1,049.34		5,450.84		148,928.12		812.26		3,338.28		0		497.42		687.01		250.96		436.05		0		0		65.67		0		0		0		1,115.01		5,516.51		8.1891
237	25-Jan-25		4,269.30		1,015.52		5,284.82		144,236.40		796.85		3,229.69		0		481.92		665.19		242.77		422.42		0		0		63.6		0		0		0		1,079.13		5,348.43		8.1827

														Negam /										Reinvestment			Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ			Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
238	25-Feb-25		4,141.09		982.77		5,123.86		139,686.11		781.74		3,124.53		0		466.87		644.03		234.83		409.2		0			0		61.6		0		0		0		1,044.37		5,185.46		8.1763
239	25-Mar-25		3,998.15		951.03		4,949.19		135,291.57		747.92		3,023.10		0		452.28		623.52		227.13		396.39		0			0		59.66		0		0		0		1,010.69		5,008.84		8.17
240	25-Apr-25		3,855.94		920.43		4,776.37		131,051.59		710.89		2,925.37		0		438.13		603.71		219.68		384.04		0			0		57.78		0		0		0		978.21		4,834.15		8.164
241	25-May-25		3,740.61		890.91		4,631.52		126,938.82		697.44		2,830.72		0		424.41		584.62		212.45		372.16		0			0		55.97		0		0		0		946.88		4,687.49		8.1578
242	25-Jun-25		3,628.75		862.31		4,491.06		122,949.43		684.25		2,739.05		0		411.09		566.1		205.46		360.64		0			0		54.21		0		0		0		916.53		4,545.28		8.1518
243	25-Jul-25		3,520.25		834.6		4,354.85		119,079.70		671.32		2,650.26		0		398.17		548.15		198.67		349.47		0			0		52.51		0		0		0		887.11		4,407.36		8.1458
244	25-Aug-25		3,415.00		807.75		4,222.76		115,326.06		658.63		2,564.26		0		385.64		530.74		192.1		338.64		0			0		50.86		0		0		0		858.61		4,273.61		8.14
245	25-Sep-25		3,312.91		781.74		4,094.65		111,685.03		646.2		2,480.97		0		373.49		513.86		185.74		328.13		0			0		49.25		0		0		0		831		4,143.90		8.1342
246	25-Oct-25		3,213.87		756.54		3,970.41		108,153.22		634.01		2,400.29		0		361.7		497.5		179.57		317.93		0			0		47.7		0		0		0		804.24		4,018.11		8.1286
247	25-Nov-25		3,117.79		732.11		3,849.91		104,727.39		622.05		2,322.15		0		350.27		481.64		173.59		308.04		0			0		46.19		0		0		0		778.3		3,896.10		8.1231
248	25-Dec-25		3,024.58		708.45		3,733.03		101,404.35		610.33		2,246.46		0		339.17		466.25		167.8		298.45		0			0		44.73		0		0		0		753.18		3,777.76		8.1176
249	25-Jan-26		2,934.16		685.52		3,619.68		98,181.04		598.83		2,173.13		0		328.41		451.34		162.19		289.15		0			0		43.31		0		0		0		728.83		3,662.98		8.1123
250	25-Feb-26		2,846.42		663.3		3,509.72		95,054.49		587.56		2,102.11		0		317.98		436.88		156.76		280.12		0			0		41.93		0		0		0		705.23		3,551.65		8.1071
251	25-Mar-26		2,761.30		641.77		3,403.07		92,021.82		576.5		2,033.31		0		307.85		422.86		151.49		271.37		0	��		0		40.6		0		0		0		682.37		3,443.67		8.1019
252	25-Apr-26		2,678.71		620.91		3,299.62		89,080.23		565.66		1,966.67		0		298.03		409.26		146.38		262.88		0			0		39.3		0		0		0		660.21		3,338.92		8.0969
253	25-May-26		2,598.58		600.69		3,199.27		86,227.01		555.03		1,902.11		0		288.51		396.08		141.44		254.64		0			0		38.04		0		0		0		638.73		3,237.31		8.0919
254	25-Jun-26		2,520.82		581.1		3,101.92		83,459.53		544.6		1,839.57		0		279.27		383.3		136.65		246.65		0			0		36.83		0		0		0		617.93		3,138.75		8.087
255	25-Jul-26		2,445.38		562.12		3,007.49		80,775.25		534.37		1,778.99		0		270.31		370.91		132.01		238.9		0			0		35.64		0		0		0		597.76		3,043.14		8.0822
256	25-Aug-26		2,372.16		543.72		2,915.88		78,171.70		524.34		1,720.31		0		261.61		358.9		127.51		231.39		0			0		34.5		0		0		0		578.22		2,950.38		8.0775
257	25-Sep-26		2,301.12		525.9		2,827.02		75,646.48		514.51		1,663.45		0		253.18		347.25		123.16		224.09		0			0		33.39		0		0		0		559.28		2,860.40		8.0729
258	25-Oct-26		2,232.18		508.62		2,740.80		73,197.28		504.86		1,608.38		0		245.01		335.96		118.94		217.02		0			0		32.31		0		0		0		540.93		2,773.11		8.0684
259	25-Nov-26		2,165.28		491.88		2,657.16		70,821.85		495.4		1,555.03		0		237.08		325.01		114.85		210.16		0			0		31.26		0		0		0		523.14		2,688.42		8.064
260	25-Dec-26		2,100.35		475.66		2,576.02		68,517.99		486.12		1,503.35		0		229.38		314.39		110.89		203.5		0			0		30.25		0		0		0		505.91		2,606.26		8.0596
261	25-Jan-27		2,037.35		459.94		2,497.29		66,283.59		477.02		1,453.28		0		221.92		304.1		107.05		197.05		0			0		29.26		0		0		0		489.21		2,526.56		8.0553
262	25-Feb-27		1,976.20		444.71		2,420.91		64,116.61		468.09		1,404.77		0		214.69		294.12		103.33		190.79		0			0		28.31		0		0		0		473.02		2,449.22		8.0511
263	25-Mar-27		1,916.86		429.95		2,346.81		62,015.04		459.34		1,357.79		0		207.67		284.44		99.73		184.71		0			0		27.38		0		0		0		457.34		2,374.20		8.047
264	25-Apr-27		1,859.26		415.65		2,274.92		59,976.95		450.75		1,312.27		0		200.86		275.07		96.25		178.82		0			0		26.49		0		0		0		442.14		2,301.40		8.0429
265	25-May-27		1,803.37		401.79		2,205.16		58,000.48		442.32		1,268.18		0		194.26		265.97		92.87		173.1		0			0		25.62		0		0		0		427.41		2,230.78		8.039
266	25-Jun-27		1,749.12		388.36		2,137.48		56,083.80		434.06		1,225.46		0		187.86		257.16		89.6		167.56		0			0		24.77		0		0		0		413.14		2,162.25		8.0351
267	25-Jul-27		1,696.46		375.35		2,071.82		54,225.16		425.96		1,184.08		0		181.66		248.61		86.43		162.18		0			0		23.95		0		0		0		399.3		2,095.77		8.0312
268	25-Aug-27		1,645.36		362.74		2,008.10		52,422.83		418.01		1,144.00		0		175.64		240.33		83.36		156.97		0			0		23.16		0		0		0		385.9		2,031.26		8.0275
269	25-Sep-27		1,595.76		350.53		1,946.28		50,675.16		410.21		1,105.17		0		169.8		232.29		80.38		151.91		0			0		22.39		0		0		0		372.91		1,968.67		8.0238
270	25-Oct-27		1,547.62		338.69		1,886.30		48,980.53		402.56		1,067.56		0		164.14		224.51		77.51		147		0			0		21.64		0		0		0		360.33		1,907.95		8.0202
271	25-Nov-27		1,500.89		327.22		1,828.11		47,337.40		395.05		1,031.12		0		158.65		216.96		74.72		142.25		0			0		20.92		0		0		0		348.13		1,849.02		8.0166
272	25-Dec-27		1,455.53		316.1		1,771.64		45,744.24		387.69		995.83		0		153.33		209.65		72.02		137.63		0			0		20.22		0		0		0		336.32		1,791.85		8.0132
273	25-Jan-28		1,411.51		305.33		1,716.84		44,199.57		380.47		961.64		0		148.17		202.56		69.4		133.15		0			0		19.54		0		0		0		324.87		1,736.38		8.0097
274	25-Feb-28		1,368.78		294.9		1,663.68		42,701.98		373.38		928.53		0		143.17		195.68		66.87		128.81		0			0		18.88		0		0		0		313.78		1,682.56		8.0064
275	25-Mar-28		1,327.30		284.79		1,612.10		41,250.07		366.43		896.45		0		138.32		189.02		64.42		124.6		0			0		18.24		0		0		0		303.03		1,630.33		8.0031
276	25-Apr-28		1,287.05		275		1,562.04		39,842.51		359.62		865.38		0		133.61		182.56		62.05		120.52		0			0		17.62		0		0		0		292.61		1,579.66		7.9999
277	25-May-28		1,247.97		265.51		1,513.48		38,477.98		352.93		835.29		0		129.06		176.31		59.75		116.56		0			0		17.02		0		0		0		282.52		1,530.49		7.9967
278	25-Jun-28		1,210.04		256.31		1,466.35		37,155.23		346.37		806.15		0		124.64		170.24		57.52		112.72		0			0		16.43		0		0		0		272.75		1,482.79		7.9936
279	25-Jul-28		1,173.22		247.41		1,420.63		35,873.01		339.93		777.92		0		120.35		164.36		55.37		108.99		0			0		15.87		0		0		0		263.28		1,436.50		7.9906
280	25-Aug-28		1,137.48		238.78		1,376.26		34,630.15		333.61		750.58		0		116.2		158.67		53.28		105.38		0			0		15.32		0		0		0		254.1		1,391.58		7.9876
281	25-Sep-28		1,102.79		230.42		1,333.21		33,425.48		327.42		724.11		0		112.17		153.15		51.27		101.88		0			0		14.79		0		0		0		245.21		1,348.00		7.9846
282	25-Oct-28		1,069.12		222.33		1,291.45		32,257.88		321.34		698.46		0		108.27		147.8		49.31		98.48		0			0		14.28		0		0		0		236.6		1,305.72		7.9818
283	25-Nov-28		1,036.43		214.49		1,250.92		31,126.26		315.37		673.63		0		104.49		142.61		47.42		95.19		0			0		13.78		0		0		0		228.26		1,264.70		7.979
284	25-Dec-28		1,004.70		206.89		1,211.60		30,029.56		309.52		649.59		0		100.83		137.59		45.59		92		0			0		13.29		0		0		0		220.18		1,224.89		7.9762
285	25-Jan-29		973.91		199.53		1,173.44		28,966.75		303.78		626.3		0		97.27		132.72		43.82		88.9		0			0		12.83		0		0		0		212.36		1,186.27		7.9735
286	25-Feb-29		944.01		192.41		1,136.42		27,936.83		298.15		603.76		0		93.83		128.01		42.11		85.9		0			0		12.37		0		0		0		204.78		1,148.79		7.9708
287	25-Mar-29		915		185.51		1,100.50		26,938.84		292.62		581.92		0		90.49		123.44		40.45		82.99		0			0		11.93		0		0		0		197.44		1,112.44		7.9682
288	25-Apr-29		886.83		178.82		1,065.65		25,971.84		287.2		560.78		0		87.26		119.02		38.85		80.17		0			0		11.51		0		0		0		190.33		1,077.16		7.9657
289	25-May-29		859.49		172.35		1,031.84		25,034.91		281.88		540.32		0		84.13		114.73		37.3		77.43		0			0		11.09		0		0		0		183.44		1,042.93		7.9632
290	25-Jun-29		832.96		166.08		999.04		24,127.17		276.66		520.5		0		81.1		110.58		35.79		74.78		0			0		10.69		0		0		0		176.77		1,009.73		7.9607
291	25-Jul-29		807.2		160.01		967.21		23,247.76		271.54		501.32		0		78.16		106.55		34.34		72.21		0			0		10.3		0		0		0		170.31		977.51		7.9583
292	25-Aug-29		782.2		154.13		936.33		22,395.84		266.52		482.75		0		75.31		102.66		32.94		69.72		0			0		9.93		0		0		0		164.06		946.26		7.9559
293	25-Sep-29		757.93		148.44		906.37		21,570.61		261.58		464.77		0		72.55		98.88		31.58		67.3		0			0		9.56		0		0		0		158		915.94		7.9536
294	25-Oct-29		734.38		142.93		877.31		20,771.27		256.75		447.37		0		69.87		95.23		30.26		64.96		0			0		9.21		0		0		0		152.14		886.52		7.9513
295	25-Nov-29		711.52		137.59		849.11		19,997.05		252		430.52		0		67.29		91.69		28.99		62.69		0			0		8.87		0		0		0		146.47		857.98		7.9491
296	25-Dec-29		689.33		132.43		821.76		19,247.23		247.34		414.22		0		64.78		88.26		27.77		60.5		0			0		8.54		0		0		0		140.97		830.3		7.9469
297	25-Jan-30		667.79		127.43		795.22		18,521.08		242.77		398.44		0		62.35		84.94		26.58		58.36		0			0		8.22		0		0		0		135.65		803.44		7.9448
298	25-Feb-30		646.89		122.59		769.47		17,817.90		238.28		383.17		0		60		81.73		25.43		56.3		0			0		7.91		0		0		0		130.5		777.38		7.9427
299	25-Mar-30		626.6		117.9		744.5		17,137.00		233.88		368.39		0		57.72		78.62		24.32		54.3		0			0		7.61		0		0		0		125.51		752.11		7.9406
300	25-Apr-30		606.91		113.37		720.28		16,477.74		229.56		354.09		0		55.51		75.6		23.25		52.36		0			0		7.32		0		0		0		120.69		727.6		7.9386

														Negam /										Reinvestment		Intra-period				Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Princ		Reinvestment		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
301	25-May-30		587.8		108.98		696.78		15,839.46		225.33		340.26		0		53.38		72.69		22.21		50.48		0		0		7.04		0		0		0		116.02		703.81		7.9367
302	25-Jun-30		569.25		104.73		673.98		15,221.56		221.17		326.87		0		51.31		69.87		21.21		48.66		0		0		6.76		0		0		0		111.5		680.75		7.9347
303	25-Jul-30		551.25		100.62		651.87		14,623.42		217.09		313.92		0		49.31		67.13		20.24		46.89		0		0		6.5		0		0		0		107.13		658.37		7.9328
304	25-Aug-30		533.78		96.65		630.43		14,044.45		213.08		301.39		0		47.37		64.49		19.3		45.18		0		0		6.25		0		0		0		102.89		636.67		7.931
305	25-Sep-30		516.83		92.8		609.63		13,484.10		209.15		289.27		0		45.5		61.93		18.4		43.53		0		0		6		0		0		0		98.8		615.62		7.9291
306	25-Oct-30		500.37		89.08		589.45		12,941.80		205.3		277.55		0		43.68		59.45		17.53		41.92		0		0		5.76		0		0		0		94.84		595.21		7.9274
307	25-Nov-30		484.41		85.48		569.88		12,417.02		201.51		266.21		0		41.92		57.06		16.69		40.37		0		0		5.53		0		0		0		91		575.41		7.9256
308	25-Dec-30		468.91		81.99		550.91		11,909.24		197.8		255.24		0		40.22		54.74		15.87		38.87		0		0		5.3		0		0		0		87.3		556.21		7.9239
309	25-Jan-31		453.88		78.62		532.5		11,417.95		194.16		244.64		0		38.58		52.49		15.09		37.41		0		0		5.09		0		0		0		83.71		537.59		7.9222
310	25-Feb-31		439.29		75.36		514.66		10,942.66		190.58		234.39		0		36.99		50.32		14.33		36		0		0		4.88		0		0		0		80.24		519.53		7.9206
311	25-Mar-31		425.14		72.21		497.35		10,482.89		187.07		224.47		0		35.45		48.23		13.59		34.63		0		0		4.67		0		0		0		76.89		502.02		7.919
312	25-Apr-31		411.4		69.16		480.56		10,038.19		183.63		214.89		0		33.96		46.2		12.89		33.31		0		0		4.48		0		0		0		73.64		485.04		7.9174
313	25-May-31		398.07		66.22		464.29		9,608.09		180.25		205.62		0		32.52		44.23		12.21		32.03		0		0		4.29		0		0		0		70.5		468.58		7.9158
314	25-Jun-31		385.14		63.37		448.51		9,192.16		176.93		196.67		0		31.13		42.33		11.55		30.79		0		0		4.1		0		0		0		67.47		452.61		7.9143
315	25-Jul-31		372.6		60.61		433.21		8,789.98		173.67		188.01		0		29.78		40.5		10.91		29.59		0		0		3.93		0		0		0		64.54		437.13		7.9128
316	25-Aug-31		360.42		57.95		418.37		8,401.13		170.48		179.64		0		28.48		38.72		10.3		28.42		0		0		3.75		0		0		0		61.7		422.13		7.9114
317	25-Sep-31		348.61		55.38		403.99		8,025.22		167.34		171.56		0		27.22		37.01		9.71		27.3		0		0		3.59		0		0		0		58.97		407.58		7.9099
318	25-Oct-31		337.16		52.89		390.05		7,661.86		164.27		163.75		0		26		35.35		9.14		26.21		0		0		3.43		0		0		0		56.32		393.47		7.9085
319	25-Nov-31		326.04		50.49		376.53		7,310.66		161.25		156.2		0		24.82		33.75		8.59		25.15		0		0		3.27		0		0		0		53.76		379.8		7.9072
320	25-Dec-31		315.26		48.16		363.42		6,971.27		158.28		148.92		0		23.68		32.2		8.06		24.13		0		0		3.12		0		0		0		51.29		366.55		7.9058
321	25-Jan-32		304.8		45.92		350.72		6,643.32		155.37		141.88		0		22.58		30.7		7.55		23.15		0		0		2.98		0		0		0		48.9		353.7		7.9045
322	25-Feb-32		294.66		43.75		338.41		6,326.47		152.52		135.08		0		21.52		29.25		7.06		22.19		0		0		2.84		0		0		0		46.59		341.25		7.9032
323	25-Mar-32		284.81		41.66		326.47		6,020.38		149.72		128.51		0		20.49		27.86		6.59		21.27		0		0		2.7		0		0		0		44.36		329.18		7.902
324	25-Apr-32		275.27		39.64		314.91		5,724.74		146.97		122.17		0		19.5		26.51		6.13		20.38		0		0		2.57		0		0		0		42.21		317.48		7.9007
325	25-May-32		266.01		37.69		303.7		5,439.22		144.27		116.05		0		18.55		25.2		5.69		19.51		0		0		2.44		0		0		0		40.13		306.14		7.8995
326	25-Jun-32		257.03		35.8		292.83		5,163.51		141.62		110.14		0		17.62		23.94		5.27		18.68		0		0		2.32		0		0		0		38.12		295.16		7.8983
327	25-Jul-32		248.33		33.98		282.31		4,897.31		139.02		104.44		0		16.73		22.73		4.86		17.87		0		0		2.21		0		0		0		36.19		284.51		7.8972
328	25-Aug-32		239.88		32.22		272.11		4,640.35		136.47		98.94		0		15.87		21.56		4.47		17.09		0		0		2.09		0		0		0		34.32		274.2		7.896
329	25-Sep-32		231.69		30.53		262.22		4,392.32		133.97		93.63		0		15.03		20.42		4.09		16.33		0		0		1.98		0		0		0		32.51		264.2		7.8949
330	25-Oct-32		223.75		28.89		252.65		4,152.97		131.51		88.51		0		14.23		19.33		3.73		15.6		0		0		1.88		0		0		0		30.77		254.52		7.8938
331	25-Nov-32		216.05		27.32		243.37		3,922.03		129.1		83.57		0		13.45		18.28		3.38		14.89		0		0		1.77		0		0		0		29.09		245.14		7.8927
332	25-Dec-32		208.59		25.79		234.38		3,699.23		126.73		78.81		0		12.71		17.26		3.05		14.21		0		0		1.68		0		0		0		27.47		236.05		7.8917
333	25-Jan-33		201.35		24.32		225.67		3,484.33		124.4		74.22		0		11.98		16.28		2.73		13.55		0		0		1.58		0		0		0		25.9		227.25		7.8907
334	25-Feb-33		194.33		22.91		217.24		3,277.09		122.12		69.79		0		11.29		15.33		2.42		12.91		0		0		1.49		0		0		0		24.4		218.73		7.8896
335	25-Mar-33		187.53		21.54		209.07		3,077.27		119.88		65.52		0		10.62		14.42		2.12		12.3		0		0		1.4		0		0		0		22.94		210.47		7.8886
336	25-Apr-33		180.93		20.23		201.16		2,884.63		117.69		61.41		0		9.97		13.54		1.84		11.7		0		0		1.31		0		0		0		21.54		202.47		7.8877
337	25-May-33		174.54		18.96		193.5		2,698.97		115.53		57.44		0		9.35		12.69		1.56		11.13		0		0		1.23		0		0		0		20.19		194.73		7.8867
338	25-Jun-33		168.34		17.74		186.08		2,520.06		113.41		53.63		0		8.74		11.87		1.3		10.57		0		0		1.15		0		0		0		18.89		187.23		7.8858
339	25-Jul-33		162.33		16.56		178.89		2,347.68		111.34		49.95		0		8.16		11.09		1.05		10.04		0		0		1.08		0		0		0		17.63		179.97		7.8848
340	25-Aug-33		156.51		15.42		171.94		2,181.65		109.3		46.41		0		7.61		10.33		0.81		9.52		0		0		1		0		0		0		16.43		172.94		7.8839
341	25-Sep-33		150.87		14.33		165.2		2,021.76		107.3		43		0		7.07		9.6		0.58		9.02		0		0		0.93		0		0		0		15.26		166.13		7.883
342	25-Oct-33		145.4		13.28		158.68		1,867.82		105.33		39.72		0		6.55		8.89		0.35		8.54		0		0		0.86		0		0		0		14.14		159.55		7.8821
343	25-Nov-33		140.11		12.27		152.37		1,719.64		103.4		36.56		0		6.05		8.21		0.14		8.07		0		0		0.8		0		0		0		13.06		153.17		7.8812
344	25-Dec-33		135.04		11.29		146.33		1,577.04		101.51		33.52		0		5.57		7.56		0		7.56		0		0		0.73		0		0		0		12.03		147.06		7.8804
345	25-Jan-34		130.25		10.36		140.61		1,439.86		99.65		30.6		0		5.11		6.94		0		6.94		0		0		0.67		0		0		0		11.03		141.28		7.8795
346	25-Feb-34		125.62		9.45		135.07		1,307.90		97.83		27.79		0		4.66		6.33		0		6.33		0		0		0.61		0		0		0		10.07		135.69		7.8786
347	25-Mar-34		121.13		8.59		129.72		1,181.02		96.04		25.09		0		4.18		5.75		0		5.75		0		0		0.56		0		0		0		9.14		130.28		7.8777
348	25-Apr-34		116.78		7.75		124.53		1,059.05		94.28		22.5		0		0.06		5.19		0		5.19		0		0		0.5		0		0		0		8.26		125.04		7.8769
349	25-May-34		112.63		6.95		119.58		941.76		92.56		20.07		0		0		4.66		0		4.66		0		0		0.45		0		0		0		7.4		120.03		7.876
350	25-Jun-34		108.59		6.18		114.77		829.03		90.86		17.73		0		0		4.14		0		4.14		0		0		0.4		0		0		0		6.58		115.17		7.875
351	25-Jul-34		104.65		5.44		110.09		720.74		89.18		15.47		0		0		3.65		0		3.65		0		0		0.35		0		0		0		5.79		110.45		7.8741
352	25-Aug-34		100.82		4.73		105.54		616.75		87.53		13.29		0		0		3.17		0		3.17		0		0		0.31		0		0		0		5.04		105.85		7.873
353	25-Sep-34		97.08		4.05		101.13		516.96		85.9		11.18		0		0		2.71		0		2.71		0		0		0.26		0		0		0		4.31		101.39		7.8719
354	25-Oct-34		93.44		3.39		96.83		421.24		84.3		9.14		0		0		2.27		0		2.27		0		0		0.22		0		0		0		3.61		97.05		7.8706
355	25-Nov-34		89.9		2.76		92.66		329.49		82.72		7.18		0		0		1.85		0		1.85		0		0		0.18		0		0		0		2.94		92.84		7.8691
356	25-Dec-34		86.44		2.16		88.6		241.6		81.16		5.28		0		0		1.45		0		1.45		0		0		0.14		0		0		0		2.3		88.74		7.8671
357	25-Jan-35		83.08		1.58		84.66		157.45		79.62		3.46		0		0		1.06		0		1.06		0		0		0.1		0		0		0		1.69		84.77		7.8642
358	25-Feb-35		79.8		1.03		80.84		76.95		78.11		1.69		0		0		0.69		0		0.69		0		0		0.07		0		0		0		1.1		80.9		7.8591
359	25-Mar-35		75.54		0.5		76.04		1.07		75.52		0.02		0		0		0.34		0		0.34		0		0		0.03		0		0		0		0.54		76.08		7.8448
360	25-Apr-35		1.07		0.01		1.07		0		1.07		0		0		0		0		0		0		0		0		0		0		0		0		0.01		1.07		7.0631

FNLC 2005-1 Marketing Materials — CashflowsCOLLAT_1

														Negam /												Master		Trustee				Gross
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
Total			82,226,847.99		25,992,586.92		108,219,434.92				4,005,292.77		73,306,941.05		0		12,683,795.58		12,524,767.74		4,914,614.17		7,610,153.57		1,660,252.74		0		0		0		27,652,839.67		109,879,687.66
0	11-May-05		0		0		0		89,837,001.56		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		418,982.03		600,250.92		1,019,232.95		89,418,019.53		63,915.41		355,066.62		0		305,091.24		0		0		0		38,367.89		0		0		0		638,618.80		1,057,600.84		8.0179
2	25-Jun-05		596,562.75		597,462.48		1,194,025.22		88,821,456.78		64,097.35		532,465.39		0		302,632.98		0		0		0		38,188.95		0		0		0		635,651.42		1,232,214.17		8.018
3	25-Jul-05		773,774.10		593,487.40		1,367,261.50		88,047,682.68		64,150.43		709,623.67		0		299,580.74		0		0		0		37,934.16		0		0		0		631,421.56		1,405,195.66		8.0182
4	25-Aug-05		949,610.99		588,328.08		1,537,939.07		87,098,071.69		64,071.97		885,539.02		0		295,937.80		0		0		0		37,603.70		0		0		0		625,931.78		1,575,542.77		8.0183
5	25-Sep-05		1,123,044.77		581,993.65		1,705,038.41		85,975,026.92		63,860.01		1,059,184.75		0		291,710.82		0		0		0		37,198.13		0		0		0		619,191.78		1,742,236.55		8.0185
6	25-Oct-05		1,293,031.52		574,500.08		1,867,531.60	��	84,681,995.40		63,513.34		1,229,518.18		0		286,909.95		0		0		0		36,718.50		0		0		0		611,218.58		1,904,250.10		8.0186
7	25-Nov-05		1,458,521.03		565,870.35		2,024,391.38		83,223,474.37		63,031.52		1,395,489.51		0		281,548.85		0		0		0		36,166.27		0		0		0		602,036.62		2,060,557.65		8.0188
8	25-Dec-05		1,617,846.11		556,134.44		2,173,980.55		81,605,628.26		62,414.91		1,555,431.21		0		275,644.69		0		0		0		35,543.36		0		0		0		591,677.80		2,209,523.91		8.0189
9	25-Jan-06		1,765,557.72		545,332.60		2,310,890.31		79,840,070.54		61,666.94		1,703,890.78		0		269,220.23		0		0		0		34,852.40		0		0		0		580,185.00		2,345,742.72		8.019
10	25-Feb-06		1,723,693.96		533,543.81		2,257,237.77		78,116,376.58		60,796.60		1,662,897.35		0		262,316.70		0		0		0		34,098.36		0		0		0		567,642.17		2,291,336.13		8.0192
11	25-Mar-06		1,680,120.37		522,036.14		2,202,156.51		76,436,256.22		59,941.44		1,620,178.92		0		255,579.50		0		0		0		33,362.20		0		0		0		555,398.35		2,235,518.71		8.0194
12	25-Apr-06		1,637,652.17		510,819.24		2,148,471.42		74,798,604.05		59,103.61		1,578,548.56		0		249,013.88		0		0		0		32,644.65		0		0		0		543,463.90		2,181,116.07		8.0195
13	25-May-06		1,715,356.07		499,885.74		2,215,241.81		72,900,193.23		58,047.01		1,537,978.72		0		242,615.49		302,385.08		119,330.34		183,054.74		31,945.24		0		0		0		531,830.98		2,247,187.05		8.0197
14	25-Jun-06		1,673,796.76		487,209.06		2,161,005.83		71,044,816.68		57,005.64		1,498,442.55		0		236,380.09		299,928.37		118,348.58		181,579.79		31,134.46		0		0		0		518,343.52		2,192,140.28		8.0199
15	25-Jul-06		1,633,028.27		474,819.51		2,107,847.78		69,232,039.97		55,979.66		1,459,913.87		0		230,303.57		296,883.19		117,134.74		179,748.45		30,342.06		0		0		0		505,161.57		2,138,189.83		8.0201
16	25-Aug-06		1,593,026.66		462,714.19		2,055,740.85		67,461,450.63		54,969.28		1,422,367.15		0		224,381.89		293,252.91		115,690.23		177,562.68		29,567.85		0		0		0		492,282.04		2,085,308.70		8.0202
17	25-Sep-06		1,553,770.02		450,890.36		2,004,660.38		65,732,654.12		53,974.71		1,385,777.54		0		218,611.14		289,044.27		114,017.77		175,026.49		28,811.66		0		0		0		479,702.02		2,033,472.04		8.0204
18	25-Oct-06		1,515,238.40		439,345.41		1,954,583.81		64,045,269.75		52,996.15		1,350,120.77		0		212,987.49		284,267.44		112,121.47		172,145.97		28,073.32		0		0		0		467,418.73		1,982,657.13		8.0206
19	25-Nov-06		1,477,413.85		428,076.80		1,905,490.65		62,398,926.58		52,033.85		1,315,373.22		0		207,507.21		278,936.09		110,006.78		168,929.31		27,352.67		0		0		0		455,429.46		1,932,843.32		8.0208
20	25-Dec-06		1,440,280.41		417,082.06		1,857,362.47		60,793,259.36		51,088.04		1,281,511.84		0		202,166.67		273,067.35		107,680.54		165,386.81		26,649.54		0		0		0		443,731.60		1,884,012.01		8.0209
21	25-Jan-07		1,403,824.80		406,358.77		1,810,183.57		59,227,902.42		50,158.93		1,248,514.18		0		196,962.34		266,683.83		105,151.69		161,532.14		25,963.79		0		0		0		432,322.56		1,836,147.36		8.0211
22	25-Feb-07		1,368,041.39		395,904.51		1,763,945.90		57,702,471.02		49,246.75		1,216,358.34		0		191,890.75		259,826.32		102,436.30		157,390.02		25,295.25		0		0		0		421,199.76		1,789,241.15		8.0213
23	25-Mar-07		1,333,160.88		385,716.71		1,718,877.60		56,215,962.43		48,351.17		1,185,022.99		0		186,948.55		253,134.42		99,786.72		153,347.70		24,643.76		0		0		0		410,360.47		1,743,521.36		8.0215
24	25-Apr-07		1,299,164.18		375,788.68		1,674,952.86		54,767,389.92		47,471.91		1,154,487.33		0		182,132.46		246,613.27		97,204.95		149,408.33		24,008.90		0		0		0		399,797.58		1,698,961.77		8.0217
25	25-May-07		1,266,028.99		366,113.84		1,632,142.83		53,355,791.64		46,608.67		1,124,731.07		0		177,439.27		240,258.54		94,689.25		145,569.29		23,390.24		0		0		0		389,504.08		1,655,533.07		8.0219
26	25-Jun-07		1,233,733.57		356,685.77		1,590,419.34		51,980,230.02		45,761.14		1,095,734.47		0		172,865.87		234,066.01		92,237.96		141,828.06		22,787.37		0		0		0		379,473.14		1,613,206.71		8.0221
27	25-Jul-07		1,202,256.73		347,498.22		1,549,754.95		50,639,791.15		44,929.05		1,067,478.24		0		168,409.23		228,031.58		89,849.44		138,182.14		22,199.89		0		0		0		369,698.11		1,571,954.84		8.0222
28	25-Aug-07		1,171,577.82		338,545.10		1,510,122.92		49,333,584.20		44,112.12		1,039,943.62		0		164,066.38		222,151.22		87,522.08		134,629.13		21,627.41		0		0		0		360,172.51		1,531,750.33		8.0224
29	25-Sep-07		1,141,676.70		329,820.45		1,471,497.15		48,060,740.81		43,310.06		1,013,112.30		0		159,834.44		216,421.03		85,254.35		131,166.68		21,069.55		0		0		0		350,890.00		1,492,566.70		8.0226
30	25-Oct-07		1,112,533.75		321,318.49		1,433,852.24		46,820,414.57		42,522.61		986,966.43		0		155,710.59		210,837.21		83,044.71		127,792.49		20,525.94		0		0		0		341,844.43		1,454,378.18		8.0228
31	25-Nov-07		1,084,129.83		313,033.57		1,397,163.40		45,611,780.42		41,749.50		961,488.62		0		151,692.10		205,396.03		80,891.71		124,504.33		19,996.22		0		0		0		333,029.79		1,417,159.61		8.023
32	25-Dec-07		1,056,446.28		304,960.19		1,361,406.46		44,434,034.14		40,990.46		936,661.93		0		147,776.28		200,093.89		78,793.88		121,300.00		19,480.03		0		0		0		324,440.22		1,380,886.50		8.0232
33	25-Jan-08		1,029,464.91		297,092.98		1,326,557.89		43,286,391.82		40,245.25		912,469.83		0		143,960.53		194,927.24		76,749.84		118,177.40		18,977.04		0		0		0		316,070.01		1,345,534.93		8.0234
34	25-Feb-08		1,003,168.02		289,426.71		1,292,594.73		42,168,089.35		39,513.61		888,896.20		0		140,242.32		189,892.66		74,758.21		115,134.45		18,486.90		0		0		0		307,913.61		1,311,081.62		8.0236
35	25-Mar-08		977,538.30		281,956.29		1,259,494.59		41,078,381.92		38,795.29		865,925.35		0		136,619.16		184,986.79		72,817.66		112,169.13		18,009.29		0		0		0		299,965.58		1,277,503.88		8.0238
36	25-Apr-08		952,558.91		274,676.75		1,227,235.66		40,016,543.54		38,090.05		843,541.98		0		133,088.65		180,206.36		70,926.89		109,279.47		17,543.89		0		0		0		292,220.64		1,244,779.55		8.024
37	25-May-08		928,213.44		267,583.24		1,195,796.68		38,981,866.54		37,397.65		821,731.16		0		129,648.43		175,548.19		69,084.63		106,463.56		17,090.40		0		0		0		284,673.64		1,212,887.08		8.0242
38	25-Jun-08		904,485.87		260,671.04		1,165,156.91		37,973,661.15		36,717.85		800,478.36		0		126,296.21		171,009.18		67,289.66		103,719.52		16,648.51		0		0		0		277,319.55		1,181,805.42		8.0244
39	25-Jul-08		881,360.59		253,935.56		1,135,296.15		36,991,255.02		36,050.43		779,769.41		0		123,029.76		166,586.29		65,540.75		101,045.54		16,217.92		0		0		0		270,153.47		1,151,514.07		8.0246
40	25-Aug-08		858,822.40		247,372.30		1,106,194.70		36,033,992.79		35,395.17		759,590.48		0		119,846.89		162,276.58		63,836.76		98,439.83		15,798.35		0		0		0		263,170.64		1,121,993.05		8.0248
41	25-Sep-08		836,856.46		240,976.89		1,077,833.35		35,101,235.66		34,751.83		739,928.12		0		116,745.48		158,077.18		62,176.52		95,900.66		15,389.52		0		0		0		256,366.41		1,093,222.87		8.025
42	25-Oct-08		815,448.32		234,745.07		1,050,193.39		34,192,360.99		34,120.20		720,769.19		0		113,723.47		153,985.28		60,558.92		93,426.36		14,991.15		0		0		0		249,736.23		1,065,184.54		8.0252
43	25-Nov-08		794,583.87		228,672.69		1,023,256.57		33,306,761.86		33,500.07		702,100.91		0		110,778.83		149,998.14		58,982.89		91,015.26		14,602.99		0		0		0		243,275.68		1,037,859.55		8.0254
44	25-Dec-08		774,249.39		222,755.70		997,005.09		32,443,846.71		32,891.23		683,910.81		0		107,909.61		146,113.12		57,447.35		88,665.77		14,224.76		0		0		0		236,980.47		1,011,229.86		8.0256
45	25-Jan-09		754,431.48		216,990.15		971,421.64		31,603,038.91		32,293.48		666,186.72		0		105,113.87		142,327.60		55,951.28		86,376.32		13,856.23		0		0		0		230,846.38		985,277.86		8.0258
46	25-Feb-09		735,117.09		211,372.20		946,489.29		30,783,776.43		31,706.60		648,916.81		0		102,389.76		138,639.07		54,493.68		84,145.39		13,497.13		0		0		0		224,869.33		959,986.42		8.026
47	25-Mar-09		716,293.48		205,898.09		922,191.57		29,985,511.45		31,130.41		632,089.51		0		99,735.46		135,045.06		53,073.56		81,971.50		13,147.24		0		0		0		219,045.33		935,338.81		8.0262
48	25-Apr-09		697,948.26		200,564.16		898,512.42		29,207,710.00		30,564.70		615,693.59		0		97,149.18		131,543.15		51,689.96		79,853.19		12,806.31		0		0		0		213,370.48		911,318.74		8.0264
49	25-May-09		680,069.32		195,366.87		875,436.19		28,449,851.62		30,009.29		599,718.06		0		94,629.21		128,131.03		50,341.97		77,789.06		12,474.13		0		0		0		207,840.99		887,910.32		8.0267
50	25-Jun-09		662,644.89		190,302.73		852,947.62		27,711,429.00		29,463.99		584,152.24		0		92,173.84		124,806.38		49,028.66		75,777.73		12,150.46		0		0		0		202,453.18		865,098.07		8.0269
51	25-Jul-09		645,663.46		185,368.35		831,031.81		26,991,947.68		28,928.62		568,985.70		0		89,781.45		121,567.00		47,749.15		73,817.85		11,835.09		0		0		0		197,203.44		842,866.90		8.0271
52	25-Aug-09		629,113.84		180,560.45		809,674.29		26,290,925.71		28,402.98		554,208.27		0		87,450.42		118,410.72		46,502.59		71,908.13		11,527.81		0		0		0		192,088.26		821,202.10		8.0273
53	25-Sep-09		612,985.10		175,875.80		788,860.90		25,607,893.32		27,886.92		539,810.06		0		85,179.20		115,335.41		45,288.12		70,047.29		11,228.42		0		0		0		187,104.21		800,089.32		8.0275
54	25-Oct-09		597,266.61		171,311.26		768,577.87		24,942,392.63		27,380.24		525,781.42		0		82,966.27		112,339.02		44,104.94		68,234.08		10,936.70		0		0		0		182,247.97		779,514.57		8.0277
55	25-Nov-09		581,947.97		166,863.79		748,811.76		24,293,977.36		26,882.79		512,112.94		0		80,810.13		109,419.54		42,952.25		66,467.30		10,652.48		0		0		0		177,516.27		759,464.24		8.028
56	25-Dec-09		567,019.08		162,530.41		729,549.49		23,662,212.51		26,394.39		498,795.44		0		78,709.35		106,575.02		41,829.25		64,745.76		10,375.55		0		0		0		172,905.96		739,925.04		8.0282
57	25-Jan-10		552,470.08		158,308.21		710,778.29		23,046,674.11		25,914.87		485,820.00		0		76,662.51		103,803.53		40,735.21		63,068.32		10,105.74		0		0		0		168,413.95		720,884.02		8.0284

														Negam /												Master		Trustee				Gross
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
58	25-Feb-10		538,291.35		154,194.36		692,485.71		22,446,948.90		25,444.08		473,177.89		0		74,668.25		101,103.24		39,669.38		61,433.86		9,842.85		0		0		0		164,037.21		702,328.56		8.0286
59	25-Mar-10		524,473.52		150,186.11		674,659.63		21,862,634.11		24,981.86		460,860.63		0		72,725.22		98,472.31		38,631.03		59,841.28		9,586.72		0		0		0		159,772.83		684,246.35		8.0289
60	25-Apr-10		511,007.47		146,280.77		657,288.23		21,293,337.13		24,528.05		448,859.95		0		70,832.11		95,908.98		37,619.47		58,289.51		9,337.17		0		0		0		155,617.93		666,625.40		8.0291
61	25-May-10		497,884.28		142,475.71		640,359.99		20,738,675.33		24,082.49		437,167.77		0		68,987.66		93,411.54		36,634.01		56,777.52		9,094.03		0		0		0		151,569.74		649,454.02		8.0293
62	25-Jun-10		485,095.27		138,768.39		623,863.66		20,198,275.75		23,645.04		425,776.24		0		67,190.63		90,978.30		35,673.99		55,304.31		8,857.14		0		0		0		147,625.53		632,720.81		8.0295
63	25-Jul-10		472,632.00		135,156.32		607,788.31		19,671,774.88		23,215.55		414,677.69		0		65,439.80		88,607.62		34,738.75		53,868.87		8,626.35		0		0		0		143,782.66		616,414.66		8.0298
64	25-Aug-10		460,486.20		131,637.06		592,123.26		19,158,818.43		22,793.88		403,864.66		0		63,734.01		86,297.92		33,827.67		52,470.25		8,401.49		0		0		0		140,038.55		600,524.75		8.03
65	25-Sep-10		448,649.84		128,208.26		576,858.10		18,659,061.07		22,379.87		393,329.85		0		62,072.10		84,047.64		32,940.12		51,107.52		8,182.41		0		0		0		136,390.67		585,040.52		8.0302
66	25-Oct-10		437,115.09		124,867.61		561,982.70		18,172,166.22		21,973.40		383,066.19		0		60,452.95		81,855.26		32,075.50		49,779.76		7,968.97		0		0		0		132,836.59		569,951.68		8.0305
67	25-Nov-10		425,874.30		121,612.87		547,487.17		17,697,805.84		21,574.32		373,066.76		0		58,875.47		79,719.30		31,233.22		48,486.08		7,761.03		0		0		0		129,373.90		555,248.20		8.0307
68	25-Dec-10		414,920.03		118,441.84		533,361.87		17,235,660.20		21,182.50		363,324.80		0		57,338.60		77,638.34		30,412.73		47,225.61		7,558.44		0		0		0		126,000.28		540,920.31		8.031
69	25-Jan-11		404,245.02		115,352.39		519,597.42		16,785,417.67		20,797.81		353,833.77		0		55,841.31		75,610.95		29,613.45		45,997.51		7,361.06		0		0		0		122,713.46		526,958.48		8.0312
70	25-Feb-11		393,842.20		112,342.45		506,184.65		16,346,774.52		20,420.12		344,587.24		0		54,382.59		73,635.79		28,834.84		44,800.95		7,168.77		0		0		0		119,511.22		513,353.42		8.0314
71	25-Mar-11		383,704.67		109,409.97		493,114.64		15,919,434.72		20,049.29		335,578.99		0		52,961.44		71,711.51		28,076.38		43,635.13		6,981.43		0		0		0		116,391.41		500,096.07		8.0317
72	25-Apr-11		373,825.70		106,553.00		480,378.70		15,503,109.76		19,685.21		326,802.93		0		51,576.91		69,836.82		27,337.55		42,499.27		6,798.93		0		0		0		113,351.92		487,177.62		8.0319
73	25-May-11		364,198.74		103,769.60		467,968.34		15,097,518.42		19,327.76		318,253.14		0		50,228.07		68,010.44		26,617.85		41,392.60		6,621.12		0		0		0		110,390.72		474,589.46		8.0322
74	25-Jun-11		354,817.41		101,057.89		455,875.30		14,702,386.64		18,976.80		309,923.83		0		48,914.01		66,231.16		25,916.78		40,314.38		6,447.90		0		0		0		107,505.79		462,323.20		8.0324
75	25-Jul-11		345,675.47		98,416.05		444,091.53		14,317,447.28		18,632.23		301,809.37		0		47,633.83		64,497.76		25,233.88		39,263.88		6,279.14		0		0		0		104,695.20		450,370.67		8.0327
76	25-Aug-11		336,766.87		95,842.30		432,609.17		13,942,440.00		18,293.92		293,904.28		0		46,386.68		62,809.07		24,568.67		38,240.41		6,114.74		0		0		0		101,957.04		438,723.91		8.0329
77	25-Sep-11		328,085.68		93,334.89		421,420.56		13,577,111.07		17,961.77		286,203.21		0		45,171.70		61,163.96		23,920.70		37,243.26		5,954.58		0		0		0		99,289.47		427,375.15		8.0332
78	25-Oct-11		319,626.13		90,892.13		410,518.26		13,221,213.17		17,635.66		278,700.94		0		43,988.09		59,561.30		23,289.53		36,271.77		5,798.56		0		0		0		96,690.69		416,316.81		8.0334
79	25-Nov-11		311,382.60		88,512.37		399,894.97		12,874,505.29		17,315.47		271,392.40		0		42,835.02		58,000.01		22,674.73		35,325.28		5,646.56		0		0		0		94,158.93		405,541.53		8.0337
80	25-Dec-11		303,349.62		86,194.01		389,543.63		12,536,752.50		17,001.11		264,272.62		0		41,711.73		56,479.04		22,075.88		34,403.16		5,498.49		0		0		0		91,692.49		395,042.12		8.0339
81	25-Jan-12		295,521.84		83,935.47		379,457.31		12,207,725.87		16,692.47		257,336.80		0		40,617.46		54,997.36		21,492.57		33,504.79		5,354.24		0		0		0		89,289.70		384,811.55		8.0342
82	25-Feb-12		287,894.06		81,735.22		369,629.28		11,887,202.26		16,389.44		250,580.22		0		39,551.45		53,553.96		20,924.41		32,629.55		5,213.72		0		0		0		86,948.94		374,843.00		8.0344
83	25-Mar-12		280,461.20		79,591.78		360,052.98		11,574,964.20		16,091.92		243,998.29		0		38,513.00		52,147.85		20,370.99		31,776.86		5,076.83		0		0		0		84,668.61		365,129.81		8.0347
84	25-Apr-12		273,218.32		77,503.70		350,722.02		11,270,799.73		15,799.81		237,586.55		0		37,501.39		50,778.10		19,831.95		30,946.15		4,943.47		0		0		0		82,447.17		355,665.49		8.035
85	25-May-12		266,160.58		75,469.55		341,630.14		10,974,502.31		15,513.01		231,340.65		0		36,515.94		49,443.76		19,306.92		30,136.84		4,813.57		0		0		0		80,283.13		346,443.71		8.0352
86	25-Jun-12		259,283.30		73,487.97		332,771.28		10,685,870.60		15,231.42		225,256.35		0		35,555.97		48,143.94		18,795.53		29,348.41		4,687.03		0		0		0		78,175.00		337,458.30		8.0355
87	25-Jul-12		252,581.90		71,557.60		324,139.50		10,404,708.40		14,954.96		219,329.49		0		34,620.84		46,877.74		18,297.44		28,580.30		4,563.76		0		0		0		76,121.36		328,703.26		8.0358
88	25-Aug-12		246,051.90		69,677.14		315,729.04		10,130,824.49		14,683.52		213,556.07		0		33,709.91		45,644.32		17,812.31		27,832.01		4,443.68		0		0		0		74,120.82		320,172.72		8.036
89	25-Sep-12		239,688.95		67,845.31		307,534.26		9,864,032.52		14,417.01		207,932.14		0		32,822.56		44,442.82		17,339.79		27,103.02		4,326.71		0		0		0		72,172.02		311,860.97		8.0363
90	25-Oct-12		233,488.81		66,060.87		299,549.68		9,604,150.86		14,155.35		202,453.88		0		31,958.19		43,272.43		16,879.58		26,392.85		4,212.76		0		0		0		70,273.63		303,762.45		8.0366
91	25-Nov-12		227,447.35		64,322.60		291,769.95		9,351,002.50		13,898.45		197,117.55		0		31,116.21		42,132.36		16,431.34		25,701.01		4,101.77		0		0		0		68,424.37		295,871.72		8.0368
92	25-Dec-12		221,560.53		62,629.32		284,189.85		9,104,414.93		13,646.22		191,919.53		0		30,296.04		41,021.82		15,994.78		25,027.04		3,993.66		0		0		0		66,622.98		288,183.51		8.0371
93	25-Jan-13		215,824.43		60,979.88		276,804.31		8,864,220.02		13,398.57		186,856.26		0		29,497.13		39,940.07		15,569.60		24,370.48		3,888.34		0		0		0		64,868.23		280,692.65		8.0374
94	25-Feb-13		210,235.21		59,373.16		269,608.37		8,630,253.94		13,155.43		181,924.29		0		28,718.93		38,886.36		15,155.49		23,730.87		3,785.76		0		0		0		63,158.92		273,394.13		8.0377
95	25-Mar-13		204,789.14		57,808.06		262,597.21		8,402,357.00		12,916.70		177,120.27		0		27,960.91		37,859.98		14,752.18		23,107.80		3,685.84		0		0		0		61,493.90		266,283.04		8.038
96	25-Apr-13		199,482.59		56,283.52		255,766.11		8,180,373.57		12,682.31		172,440.89		0		27,222.55		36,860.22		14,359.39		22,500.83		3,588.51		0		0		0		59,872.03		259,354.62		8.0382
97	25-May-13		194,312.00		54,798.50		249,110.50		7,964,152.01		12,452.18		167,882.98		0		26,503.35		35,886.40		13,976.84		21,909.56		3,493.70		0		0		0		58,292.20		252,604.20		8.0385
98	25-Jun-13		189,273.93		53,351.98		242,625.91		7,753,544.50		12,226.24		163,443.41		0		25,802.82		34,937.86		13,604.28		21,333.58		3,401.36		0		0		0		56,753.34		246,027.27		8.0388
99	25-Jul-13		184,364.99		51,942.98		236,307.97		7,548,407.00		12,004.40		159,119.14		0		25,120.48		34,013.95		13,241.45		20,772.50		3,311.41		0		0		0		55,254.39		239,619.38		8.0391
100	25-Aug-13		179,581.91		50,570.54		230,152.45		7,348,599.14		11,786.60		154,907.23		0		24,455.86		33,114.03		12,888.09		20,225.95		3,223.80		0		0		0		53,794.34		233,376.25		8.0394
101	25-Sep-13		174,921.49		49,233.72		224,155.20		7,153,984.12		11,572.75		150,804.78		0		23,808.51		32,237.50		12,543.96		19,693.54		3,138.46		0		0		0		52,372.18		227,293.67		8.0397
102	25-Oct-13		170,380.59		47,931.60		218,312.20		6,964,428.61		11,362.79		146,808.98		0		23,177.98		31,383.74		12,208.83		19,174.91		3,055.35		0		0		0		50,986.95		221,367.54		8.04
103	25-Nov-13		165,956.20		46,663.30		212,619.50		6,779,802.69		11,156.64		142,917.10		0		22,563.85		30,552.19		11,882.46		18,669.72		2,974.39		0		0		0		49,637.69		215,593.89		8.0403
104	25-Dec-13		161,645.33		45,427.95		207,073.27		6,599,979.74		10,954.24		139,126.46		0		21,965.68		29,742.25		11,564.63		18,177.62		2,895.54		0		0		0		48,323.49		209,968.81		8.0406
105	25-Jan-14		157,445.09		44,224.70		201,669.79		6,424,836.37		10,755.52		135,434.46		0		21,383.08		28,953.39		11,255.11		17,698.28		2,818.74		0		0		0		47,043.44		204,488.53		8.0409
106	25-Feb-14		153,352.69		43,052.72		196,405.41		6,254,252.32		10,560.41		131,838.58		0		20,815.64		28,185.05		10,953.70		17,231.36		2,743.94		0		0		0		45,796.66		199,149.35		8.0412
107	25-Mar-14		149,365.36		41,911.23		191,276.58		6,088,110.42		10,368.84		128,336.34		0		20,262.97		27,436.72		10,660.18		16,776.54		2,671.09		0		0		0		44,582.31		193,947.67		8.0415
108	25-Apr-14		145,480.43		40,799.42		186,279.85		5,926,296.46		10,180.76		124,925.33		0		19,724.69		26,707.87		10,374.34		16,333.53		2,600.13		0		0		0		43,399.55		188,879.98		8.0418
109	25-May-14		141,695.29		39,716.55		181,411.84		5,768,699.16		9,996.09		121,603.20		0		19,200.44		25,998.01		10,096.00		15,902.01		2,531.02		0		0		0		42,247.57		183,942.86		8.0421
110	25-Jun-14		138,007.41		38,661.86		176,669.27		5,615,210.05		9,814.78		118,367.68		0		18,689.84		25,306.65		9,824.96		15,481.69		2,463.72		0		0		0		41,125.57		179,132.99		8.0424
111	25-Jul-14		134,414.31		37,634.63		172,048.94		5,465,723.45		9,636.76		115,216.53		0		18,192.56		24,633.31		9,561.02		15,072.29		2,398.16		0		0		0		40,032.80		174,447.10		8.0427
112	25-Aug-14		130,913.56		36,634.17		167,547.73		5,320,136.37		9,461.98		112,147.58		0		17,708.24		23,977.53		9,304.01		14,673.52		2,334.32		0		0		0		38,968.48		169,882.05		8.043
113	25-Sep-14		127,502.82		35,659.77		163,162.59		5,178,348.44		9,290.37		109,158.71		0		17,236.55		23,338.86		9,053.75		14,285.11		2,272.14		0		0		0		37,931.91		165,434.73		8.0433
114	25-Oct-14		124,179.80		34,710.76		158,890.56		5,040,261.85		9,121.88		106,247.87		0		16,777.18		22,716.85		8,810.06		13,906.79		2,211.59		0		0		0		36,922.35		161,102.15		8.0437

														Negam /												Master		Trustee				Gross
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
115	25-Nov-14		120,942.25		33,786.51		154,728.76		4,905,781.28		8,956.45		103,413.04		0		16,329.80		22,111.08		8,572.77		13,538.31		2,152.61		0		0		0		35,939.12		156,881.37		8.044
116	25-Dec-14		117,788.00		32,886.36		150,674.36		4,774,813.87		8,794.02		100,652.27		0		15,894.10		21,521.13		8,341.71		13,179.41		2,095.18		0		0		0		34,981.54		152,769.54		8.0443
117	25-Jan-15		114,714.93		32,009.70		146,724.63		4,647,269.09		8,634.55		97,963.65		0		15,469.78		20,946.59		8,116.74		12,829.85		2,039.24		0		0		0		34,048.94		148,763.87		8.0446
118	25-Feb-15		111,720.96		31,155.92		142,876.88		4,523,058.75		8,477.97		95,345.31		0		15,056.55		20,387.06		7,897.68		12,489.38		1,984.77		0		0		0		33,140.69		144,861.65		8.045
119	25-Mar-15		108,804.07		30,324.44		139,128.51		4,402,096.89		8,324.23		92,795.46		0		14,654.13		19,842.16		7,684.38		12,157.78		1,931.72		0		0		0		32,256.16		141,060.24		8.0453
120	25-Apr-15		105,962.31		29,514.68		135,476.99		4,284,299.77		8,173.29		90,312.32		0		14,262.23		19,311.52		7,476.70		11,834.81		1,880.06		0		0		0		31,394.74		137,357.05		8.0456
121	25-May-15		103,193.75		28,726.08		131,919.83		4,169,585.76		8,025.09		87,894.16		0		13,880.58		18,794.75		7,274.49		11,520.26		1,829.75		0		0		0		30,555.83		133,749.58		8.046
122	25-Jun-15		100,496.52		27,958.09		128,454.61		4,057,875.33		7,879.59		85,539.33		0		13,508.92		18,291.52		7,077.61		11,213.90		1,780.76		0		0		0		29,738.85		130,235.37		8.0463
123	25-Jul-15		97,868.81		27,210.19		125,079.00		3,949,090.98		7,736.72		83,246.17		0		13,146.99		17,801.45		6,885.92		10,915.53		1,733.05		0		0		0		28,943.24		126,812.05		8.0466
124	25-Aug-15		95,308.84		26,481.85		121,790.69		3,843,157.20		7,596.45		81,013.10		0		12,794.54		17,324.23		6,699.29		10,624.94		1,686.59		0		0		0		28,168.44		123,477.29		8.047
125	25-Sep-15		92,814.88		25,772.58		118,587.46		3,740,000.39		7,458.73		78,838.58		0		12,451.33		16,859.51		6,517.58		10,341.93		1,641.35		0		0		0		27,413.93		120,228.81		8.0473
126	25-Oct-15		90,385.24		25,081.88		115,467.12		3,639,548.84		7,323.50		76,721.07		0		12,117.12		16,406.97		6,340.66		10,066.31		1,597.29		0		0		0		26,679.17		117,064.41		8.0477
127	25-Nov-15		88,018.29		24,409.27		112,427.55		3,541,732.67		7,190.74		74,659.13		0		11,791.67		15,966.30		6,168.42		9,797.88		1,554.39		0		0		0		25,963.66		113,981.94		8.048
128	25-Dec-15		85,712.41		23,754.28		109,466.69		3,446,483.80		7,060.38		72,651.30		0		11,474.76		15,537.19		6,000.73		9,536.46		1,512.61		0		0		0		25,266.89		110,979.31		8.0484
129	25-Jan-16		83,466.06		23,116.46		106,582.52		3,353,735.88		6,932.39		70,696.19		0		11,166.16		15,119.35		5,837.48		9,281.87		1,471.94		0		0		0		24,588.40		108,054.45		8.0487
130	25-Feb-16		81,277.70		22,495.37		103,773.07		3,263,424.25		6,806.73		68,792.43		0		10,865.67		14,712.47		5,678.54		9,033.93		1,432.32		0		0		0		23,927.69		105,205.39		8.0491
131	25-Mar-16		79,145.86		21,890.57		101,036.43		3,175,485.91		6,683.35		66,938.71		0		10,573.07		14,316.28		5,523.81		8,792.48		1,393.75		0		0		0		23,284.33		102,430.19		8.0494
132	25-Apr-16		77,069.09		21,301.65		98,370.74		3,089,859.48		6,562.20		65,133.72		0		10,288.16		13,930.51		5,373.17		8,557.34		1,356.20		0		0		0		22,657.85		99,726.94		8.0498
133	25-May-16		75,045.99		20,728.19		95,774.17		3,006,485.15		6,443.26		63,376.20		0		10,010.75		13,554.88		5,226.53		8,328.35		1,319.63		0		0		0		22,047.81		97,093.80		8.0501
134	25-Jun-16		73,075.17		20,169.79		93,244.96		2,925,304.62		6,326.48		61,664.93		0		9,740.62		13,189.12		5,083.77		8,105.35		1,284.02		0		0		0		21,453.81		94,528.98		8.0505
135	25-Jul-16		71,155.31		19,626.07		90,781.38		2,846,261.12		6,211.81		59,998.70		0		9,477.61		12,832.99		4,944.80		7,888.20		1,249.35		0		0		0		20,875.42		92,030.73		8.0509
136	25-Aug-16		69,285.10		19,096.64		88,381.74		2,769,299.29		6,099.23		58,376.36		0		9,221.52		12,486.24		4,809.51		7,676.73		1,215.59		0		0		0		20,312.23		89,597.33		8.0513
137	25-Sep-16		67,463.27		18,581.13		86,044.40		2,694,365.22		5,988.69		56,796.76		0		8,972.17		12,148.61		4,677.81		7,470.80		1,182.72		0		0		0		19,763.86		87,227.13		8.0516
138	25-Oct-16		65,688.58		18,079.19		83,767.78		2,621,406.37		5,880.16		55,258.80		0		8,729.40		11,819.89		4,549.61		7,270.27		1,150.72		0		0		0		19,229.91		84,918.49		8.052
139	25-Nov-16		63,959.82		17,590.47		81,550.29		2,550,371.54		5,773.60		53,761.40		0		8,493.02		11,499.82		4,424.82		7,075.00		1,119.56		0		0		0		18,710.03		82,669.85		8.0524
140	25-Dec-16		62,275.83		17,114.61		79,390.44		2,481,210.86		5,668.98		52,303.51		0		8,262.87		11,188.20		4,303.35		6,884.85		1,089.22		0		0		0		18,203.84		80,479.66		8.0528
141	25-Jan-17		60,635.44		16,651.30		77,286.74		2,413,875.72		5,566.25		50,884.09		0		8,038.80		10,884.80		4,185.10		6,699.70		1,059.68		0		0		0		17,710.98		78,346.42		8.0531
142	25-Feb-17		59,037.55		16,200.19		75,237.75		2,348,318.76		5,465.39		49,502.16		0		7,820.65		10,589.41		4,070.01		6,519.40		1,030.93		0		0		0		17,231.12		76,268.67		8.0535
143	25-Mar-17		57,481.07		15,760.99		73,242.06		2,284,493.85		5,366.35		48,156.74		0		7,608.25		10,301.82		3,957.97		6,343.84		1,002.93		0		0		0		16,763.91		74,244.99		8.0539
144	25-Apr-17		55,964.93		15,333.37		71,298.30		2,222,356.01		5,269.12		46,846.89		0		7,401.46		10,021.82		3,848.93		6,172.90		975.67		0		0		0		16,309.04		72,273.97		8.0543
145	25-May-17		54,488.11		14,917.04		69,405.15		2,161,861.46		5,173.65		45,571.67		0		7,200.15		9,749.23		3,742.79		6,006.45		949.13		0		0		0		15,866.17		70,354.28		8.0547
146	25-Jun-17		53,049.59		14,511.70		67,561.29		2,102,967.49		5,079.91		44,330.20		0		7,004.15		9,483.85		3,639.48		5,844.37		923.29		0		0		0		15,435.00		68,484.58		8.0551
147	25-Jul-17		51,648.39		14,117.07		65,765.46		2,045,632.54		4,987.88		43,121.59		0		6,813.34		9,225.49		3,538.92		5,686.57		898.14		0		0		0		15,015.22		66,663.61		8.0555
148	25-Aug-17		50,283.55		13,732.88		64,016.43		1,989,816.07		4,897.51		41,944.99		0		6,627.59		8,973.97		3,441.05		5,532.91		873.66		0		0		0		14,606.54		64,890.09		8.0559
149	25-Sep-17		48,954.15		13,358.85		62,313.00		1,935,478.62		4,808.79		40,799.56		0		6,446.75		8,729.11		3,345.80		5,383.30		849.82		0		0		0		14,208.66		63,162.82		8.0563
150	25-Oct-17		47,659.27		12,994.71		60,653.98		1,882,581.71		4,721.67		39,684.50		0		6,270.70		8,490.73		3,253.10		5,237.64		826.61		0		0		0		13,821.32		61,480.59		8.0567
151	25-Nov-17		46,398.03		12,640.21		59,038.24		1,831,087.87		4,636.14		38,599.02		0		6,099.32		8,258.68		3,162.87		5,095.81		804.02		0		0		0		13,444.23		59,842.26		8.0572
152	25-Dec-17		45,169.56		12,295.11		57,464.67		1,780,960.59		4,552.16		37,542.35		0		5,932.49		8,032.78		3,075.06		4,957.72		782.03		0		0		0		13,077.13		58,246.69		8.0576
153	25-Jan-18		43,973.02		11,959.15		55,932.17		1,732,164.28		4,469.70		36,513.73		0		5,770.08		7,812.88		2,989.60		4,823.28		760.62		0		0		0		12,719.76		56,692.79		8.058
154	25-Feb-18		42,807.60		11,632.09		54,439.69		1,684,664.29		4,388.73		35,512.44		0		5,611.99		7,598.81		2,906.43		4,692.39		739.78		0		0		0		12,371.87		55,179.47		8.0584
155	25-Mar-18		41,672.49		11,313.71		52,986.20		1,638,426.85		4,309.24		34,537.76		0		5,458.09		7,390.44		2,825.49		4,564.95		719.49		0		0		0		12,033.21		53,705.70		8.0588
156	25-Apr-18		40,566.92		11,003.78		51,570.70		1,593,419.06		4,231.19		33,589.00		0		5,308.29		7,187.60		2,746.72		4,440.88		699.74		0		0		0		11,703.53		52,270.45		8.0593
157	25-May-18		39,490.12		10,702.09		50,192.20		1,549,608.85		4,154.56		32,665.49		0		5,162.47		6,990.15		2,670.07		4,320.09		680.52		0		0		0		11,382.61		50,872.73		8.0597
158	25-Jun-18		38,441.35		10,408.41		48,849.76		1,506,965.01		4,079.31		31,766.57		0		5,020.53		6,797.96		2,595.47		4,202.49		661.81		0		0		0		11,070.22		49,511.57		8.0602
159	25-Jul-18		37,419.90		10,122.53		47,542.43		1,465,457.10		4,005.43		30,891.59		0		4,882.37		6,610.89		2,522.88		4,088.01		643.6		0		0		0		10,766.13		48,186.03		8.0606
160	25-Aug-18		36,425.07		9,844.26		46,269.33		1,425,055.48		3,932.89		30,039.93		0		4,747.89		6,428.80		2,452.25		3,976.55		625.87		0		0		0		10,470.13		46,895.20		8.061
161	25-Sep-18		35,456.17		9,573.39		45,029.56		1,385,731.26		3,861.67		29,210.98		0		4,617.00		6,251.56		2,383.51		3,868.05		608.62		0		0		0		10,182.01		45,638.18		8.0615
162	25-Oct-18		34,512.57		9,309.74		43,822.31		1,347,456.32		3,791.74		28,404.15		0		4,489.59		6,079.05		2,316.68		3,762.37		591.82		0		0		0		9,901.56		44,414.14		8.0619
163	25-Nov-18		33,593.69		9,053.11		42,646.80		1,310,203.24		3,723.08		27,618.86		0		4,365.58		5,911.14		2,251.75		3,659.40		575.48		0		0		0		9,628.59		43,222.27		8.0624
164	25-Dec-18		32,699.07		8,803.32		41,502.39		1,273,945.31		3,655.66		26,854.55		0		4,244.89		5,747.72		2,188.86		3,558.86		559.57		0		0		0		9,362.89		42,061.96		8.0629
165	25-Jan-19		31,828.24		8,560.20		40,388.43		1,238,656.51		3,589.47		26,110.67		0		4,127.42		5,588.66		2,128.10		3,460.56		544.08		0		0		0		9,104.28		40,932.51		8.0633
166	25-Feb-19		30,980.14		8,323.56		39,303.70		1,204,311.51		3,524.47		25,386.68		0		4,011.41		5,433.85		2,068.99		3,364.86		529.01		0		0		0		8,852.57		39,832.71		8.0638
167	25-Mar-19		30,154.22		8,093.24		38,247.46		1,170,885.57		3,460.66		24,682.10		0		3,882.70		5,283.18		2,011.46		3,271.72		514.34		0		0		0		8,607.58		38,761.80		8.0643
168	25-Apr-19		29,350.22		7,869.07		37,219.29		1,138,354.27		3,398.00		23,996.75		0		3,353.09		5,136.55		1,955.47		3,181.08		500.07		0		0		0		8,369.14		37,719.36		8.0647
169	25-May-19		28,576.20		7,650.90		36,227.10		1,106,685.22		3,336.47		23,338.75		0		3,256.85		4,993.84		1,900.98		3,092.85		486.17		0		0		0		8,137.07		36,713.27		8.0652
170	25-Jun-19		27,822.16		7,438.48		35,260.64		1,075,856.07		3,276.00		22,698.20		0		3,167.20		4,854.95		1,847.96		3,006.99		472.65		0		0		0		7,911.13		35,733.29		8.0657
171	25-Jul-19		27,087.50		7,231.67		34,319.17		1,045,845.14		3,216.59		22,074.55		0		3,079.94		4,719.79		1,796.36		2,923.43		459.48		0		0		0		7,691.15		34,778.65		8.0661
172	25-Aug-19		26,371.72		7,030.33		33,402.05		1,016,631.32		3,158.20		21,467.38		0		2,995.01		4,588.25		1,746.14		2,842.11		446.66		0		0		0		7,476.99		33,848.71		8.0666
173	25-Sep-19		25,674.35		6,834.31		32,508.66		988,194.00		3,100.82		20,876.25		0		2,912.34		4,460.25		1,697.28		2,762.97		434.19		0		0		0		7,268.50		32,942.84		8.067
174	25-Oct-19		24,994.91		6,643.48		31,638.39		960,513.14		3,044.43		20,300.75		0		2,831.88		4,335.68		1,649.73		2,685.95		422.04		0		0		0		7,065.52		32,060.43		8.0674
175	25-Nov-19		24,332.96		6,457.70		30,790.66		933,569.18		2,989.02		19,740.48		0		2,753.57		4,214.46		1,603.46		2,611.00		410.22		0		0		0		6,867.92		31,200.88		8.0678
176	25-Dec-19		23,688.05		6,276.85		29,964.89		907,343.07		2,934.57		19,195.04		0		2,677.35		4,096.50		1,558.44		2,538.06		398.71		0		0		0		6,675.56		30,363.60		8.0682

														Negam /													Master		Trustee				Gross
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw			Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
177	25-Jan-20		23,059.73		6,100.79		29,160.52		881,816.25		2,881.05		18,664.05		0			2,603.17		3,981.72		1,514.63		2,467.09		387.51		0		0		0		6,488.30		29,548.03		8.0686
178	25-Feb-20		25,793.51		5,929.40		31,722.92		853,624.71		6,173.66		18,147.85		0			2,530.98		3,870.02		1,472.00		2,398.02		376.61		0		0		0		6,306.01		32,099.53		8.0689
179	25-Mar-20		112,059.25		5,735.13		117,794.37		739,243.69		93,060.74		17,573.71		0			2,460.72		3,746.58		1,424.80		2,321.78		364.57		0		0		0		6,099.69		118,158.94		8.0623
180	25-Apr-20		19,365.63		4,811.29		24,176.92		717,866.40		2,984.01		15,150.28		0			2,392.34		3,243.00		1,231.35		2,011.65		315.72		0		0		0		5,127.01		24,492.64		7.8101
181	25-May-20		18,034.57		4,670.05		22,704.62		697,877.72		2,128.34		14,711.14		0			2,325.79		3,149.20		1,195.09		1,954.11		306.59		0		0		0		4,976.64		23,011.21		7.8066
182	25-Jun-20		17,551.86		4,540.09		22,091.95		678,425.54		2,089.57		14,301.10		0			2,261.03		3,061.51		1,161.19		1,900.32		298.05		0		0		0		4,838.14		22,390.00		7.8067
183	25-Jul-20		17,081.78		4,413.61		21,495.39		659,495.80		2,051.51		13,902.06		0			2,198.01		2,976.18		1,128.21		1,847.96		289.74		0		0		0		4,703.36		21,785.14		7.8068
184	25-Aug-20		16,624.02		4,290.53		20,914.55		641,074.77		2,014.14		13,513.75		0			2,136.68		2,893.14		1,096.13		1,797.00		281.66		0		0		0		4,572.19		21,196.21		7.8069
185	25-Sep-20		16,178.25		4,170.76		20,349.01		623,149.12		1,977.45		13,135.88		0			2,077.00		2,812.32		1,064.92		1,747.40		273.79		0		0		0		4,444.55		20,622.80		7.8071
186	25-Oct-20		15,744.17		4,054.20		19,798.37		605,705.82		1,941.43		12,768.18		0			2,018.92		2,733.69		1,034.56		1,699.13		266.14		0		0		0		4,320.34		20,064.51		7.8072
187	25-Nov-20		15,321.47		3,940.78		19,262.25		588,732.21		1,906.07		12,410.38		0			1,962.41		2,657.17		1,005.02		1,652.14		258.69		0		0		0		4,199.47		19,520.94		7.8073
188	25-Dec-20		14,909.86		3,830.41		18,740.27		572,215.93		1,871.36		12,062.22		0			1,907.42		2,582.70		976.29		1,606.41		251.44		0		0		0		4,081.85		18,991.71		7.8074
189	25-Jan-21		14,509.06		3,723.01		18,232.07		556,144.97		1,837.27		11,723.44		0			1,853.91		2,510.25		948.34		1,561.90		244.38		0		0		0		3,967.40		18,476.46		7.8076
190	25-Feb-21		14,118.78		3,618.51		17,737.29		540,507.60		1,803.81		11,393.81		0			1,801.84		2,439.75		921.16		1,518.59		237.52		0		0		0		3,856.03		17,974.81		7.8077
191	25-Mar-21		13,738.75		3,516.83		17,255.58		525,292.42		1,770.96		11,073.08		0			1,751.17		2,371.15		894.72		1,476.43		230.84		0		0		0		3,747.67		17,486.42		7.8078
192	25-Apr-21		13,368.71		3,417.88		16,786.59		510,488.30		1,738.71		10,761.01		0			1,701.88		2,304.40		869		1,435.40		224.34		0		0		0		3,642.23		17,010.94		7.808
193	25-May-21		13,008.40		3,321.61		16,330.01		496,084.43		1,707.04		10,457.38		0			1,653.92		2,239.46		843.98		1,395.48		218.02		0		0		0		3,539.64		16,548.03		7.8081
194	25-Jun-21		12,657.56		3,227.95		15,885.51		482,070.25		1,675.95		10,161.96		0			1,607.25		2,176.27		819.65		1,356.62		211.87		0		0		0		3,439.82		16,097.38		7.8082
195	25-Jul-21		12,315.95		3,136.81		15,452.77		468,435.49		1,645.43		9,874.54		0			1,561.85		2,114.79		795.98		1,318.81		205.88		0		0		0		3,342.70		15,658.65		7.8084
196	25-Aug-21		11,983.34		3,048.14		15,031.48		455,170.14		1,615.47		9,594.91		0			1,517.67		2,054.98		772.97		1,282.01		200.06		0		0		0		3,248.20		15,231.55		7.8085
197	25-Sep-21		11,659.49		2,961.87		14,621.36		442,264.45		1,586.05		9,322.86		0			1,474.69		1,996.78		750.58		1,246.20		194.4		0		0		0		3,156.27		14,815.76		7.8086
198	25-Oct-21		11,344.17		2,877.94		14,222.11		429,708.93		1,557.16		9,058.19		0			1,432.88		1,940.17		728.81		1,211.35		188.88		0		0		0		3,066.83		14,411.00		7.8087
199	25-Nov-21		11,037.16		2,796.29		13,833.45		417,494.32		1,528.81		8,800.71		0			1,392.20		1,885.09		707.64		1,177.45		183.52		0		0		0		2,979.81		14,016.97		7.8089
200	25-Dec-21		10,738.25		2,716.85		13,455.10		405,611.63		1,500.97		8,550.22		0			1,352.63		1,831.50		687.05		1,144.45		178.3		0		0		0		2,895.15		13,633.40		7.809
201	25-Jan-22		10,447.22		2,639.57		13,086.79		394,052.07		1,473.64		8,306.55		0			1,314.13		1,779.37		667.03		1,112.34		173.23		0		0		0		2,812.80		13,260.02		7.8091
202	25-Feb-22		10,163.87		2,564.39		12,728.26		382,807.09		1,446.80		8,069.51		0			1,276.68		1,728.66		647.56		1,081.10		168.29		0		0		0		2,732.68		12,896.55		7.8093
203	25-Mar-22		9,888.01		2,491.25		12,379.26		371,868.37		1,420.46		7,838.92		0			1,240.25		1,679.33		628.63		1,050.70		163.49		0		0		0		2,654.74		12,542.75		7.8094
204	25-Apr-22		9,619.43		2,420.11		12,039.54		361,227.81		1,394.60		7,614.62		0			1,204.81		1,631.35		610.22		1,021.13		158.82		0		0		0		2,578.92		12,198.36		7.8096
205	25-May-22		9,357.96		2,350.90		11,708.86		350,877.50		1,369.20		7,396.44		0			1,170.33		1,584.67		592.32		992.35		154.27		0		0		0		2,505.17		11,863.13		7.8097
206	25-Jun-22		9,103.40		2,283.58		11,386.97		340,809.76		1,344.27		7,184.21		0			1,136.80		1,539.26		574.91		964.35		149.85		0		0		0		2,433.43		11,536.83		7.8098
207	25-Jul-22		8,855.57		2,218.09		11,073.66		331,017.08		1,319.80		6,977.78		0			1,104.18		1,495.10		557.99		937.11		145.55		0		0		0		2,363.65		11,219.22		7.81
208	25-Aug-22		8,614.30		2,154.40		10,768.70		321,492.18		1,295.77		6,777.00		0			1,072.45		1,452.14		541.53		910.6		141.37		0		0		0		2,295.77		10,910.07		7.8101
209	25-Sep-22		8,379.42		2,092.44		10,471.86		312,227.94		1,272.18		6,581.71		0			1,041.59		1,410.35		525.54		884.82		137.3		0		0		0		2,229.75		10,609.17		7.8102
210	25-Oct-22		8,150.77		2,032.18		10,182.95		303,217.45		1,249.01		6,391.77		0			1,011.58		1,369.71		509.98		859.73		133.35		0		0		0		2,165.53		10,316.30		7.8104
211	25-Nov-22		7,928.17		1,973.57		9,901.74		294,453.95		1,226.27		6,207.04		0			982.39		1,330.18		494.86		835.32		129.5		0		0		0		2,103.07		10,031.24		7.8105
212	25-Dec-22		7,711.48		1,916.56		9,628.05		285,930.89		1,203.95		6,027.37		0			953.99		1,291.74		480.16		811.58		125.76		0		0		0		2,042.32		9,753.80		7.8107
213	25-Jan-23		7,500.54		1,861.12		9,361.67		277,641.87		1,182.03		5,852.64		0			926.38		1,254.35		465.87		788.48		122.12		0		0		0		1,983.24		9,483.78		7.8108
214	25-Feb-23		7,295.20		1,807.20		9,102.41		269,580.66		1,160.51		5,682.71		0			899.52		1,217.98		451.98		766.01		118.58		0		0		0		1,925.78		9,220.98		7.8109
215	25-Mar-23		7,095.32		1,754.76		8,850.08		261,741.19		1,139.38		5,517.46		0			873.41		1,182.62		438.47		744.15		115.13		0		0		0		1,869.90		8,965.21		7.8111
216	25-Apr-23		6,900.74		1,703.76		8,604.51		254,117.57		1,118.64		5,356.76		0			848.01		1,148.23		425.35		722.88		111.79		0		0		0		1,815.55		8,716.29		7.8112
217	25-May-23		6,711.34		1,654.17		8,365.51		246,704.02		1,098.28		5,200.48		0			823.31		1,114.79		412.59		702.2		108.53		0		0		0		1,762.70		8,474.04		7.8114
218	25-Jun-23		6,526.98		1,605.94		8,132.92		239,494.96		1,078.28		5,048.51		0			799.29		1,082.26		400.18		682.08		105.36		0		0		0		1,711.30		8,238.29		7.8115
219	25-Jul-23		6,347.53		1,559.04		7,906.57		232,484.93		1,058.66		4,900.74		0	��		775.93		1,050.64		388.13		662.51		102.28		0		0		0		1,661.32		8,008.85		7.8116
220	25-Aug-23		6,172.86		1,513.43		7,686.29		225,668.60		1,039.39		4,757.06		0			753.22		1,019.89		376.41		643.47		99.29		0		0		0		1,612.73		7,785.58		7.8118
221	25-Sep-23		6,002.84		1,469.09		7,471.93		219,040.81		1,020.47		4,617.34		0			731.14		989.98		365.03		624.96		96.38		0		0		0		1,565.47		7,568.30		7.8119
222	25-Oct-23		5,837.35		1,425.97		7,263.32		212,596.51		1,001.89		4,481.50		0			709.66		960.91		353.96		606.95		93.55		0		0		0		1,519.52		7,356.87		7.8121
223	25-Nov-23		5,676.29		1,384.04		7,060.33		206,330.80		983.65		4,349.42		0			688.79		932.64		343.21		589.42		90.8		0		0		0		1,474.84		7,151.12		7.8122
224	25-Dec-23		5,519.59		1,343.28		6,862.87		200,238.90		965.75		4,221.00		0			668.49		905.15		332.84		572.31		88.12		0		0		0		1,431.40		6,950.99		7.8124
225	25-Jan-24		5,367.11		1,303.64		6,670.75		194,316.15		948.17		4,096.15		0			648.75		878.43		322.79		555.64		85.52		0		0		0		1,389.16		6,756.27		7.8125
226	25-Feb-24		5,218.71		1,265.10		6,483.81		188,558.02		930.91		3,974.77		0			629.56		852.44		313.02		539.42		82.99		0		0		0		1,348.09		6,566.80		7.8127
227	25-Mar-24		5,074.27		1,227.64		6,301.90		182,960.10		913.97		3,856.77		0			609.94		827.18		303.53		523.66		80.53		0		0		0		1,308.17		6,382.43		7.8128
228	25-Apr-24		4,933.71		1,191.21		6,124.92		177,518.07		897.33		3,742.07		0			590.74		802.63		294.3		508.32		78.14		0		0		0		1,269.35		6,203.06		7.8129
229	25-May-24		4,796.92		1,155.80		5,952.73		172,227.73		881		3,630.58		0			573.32		778.75		285.34		493.42		75.82		0		0		0		1,231.62		6,028.54		7.8131
230	25-Jun-24		4,663.79		1,121.38		5,785.17		167,085.02		864.96		3,522.20		0			556.39		755.54		276.62		478.92		73.56		0		0		0		1,194.94		5,858.73		7.8132
231	25-Jul-24		4,534.21		1,087.92		5,622.13		162,085.98		849.21		3,416.84		0			539.93		732.98		268.16		464.83		71.36		0		0		0		1,159.28		5,693.49		7.8134
232	25-Aug-24		4,408.10		1,055.39		5,463.48		157,226.76		833.74		3,314.42		0			523.92		711.05		259.93		451.12		69.22		0		0		0		1,124.61		5,532.71		7.8135
233	25-Sep-24		4,285.35		1,023.77		5,309.12		152,503.61		818.55		3,214.86		0			508.36		689.74		251.94		437.8		67.15		0		0		0		1,090.92		5,376.27		7.8137
234	25-Oct-24		4,165.89		993.03		5,158.93		147,912.87		803.64		3,118.09		0			493.24		669.02		244.17		424.85		65.13		0		0		0		1,058.16		5,224.06		7.8138
235	25-Nov-24		4,049.63		963.16		5,012.79		143,450.98		788.99		3,024.02		0			478.53		648.88		236.63		412.25		63.17		0		0		0		1,026.33		5,075.96		7.814
236	25-Dec-24		3,936.48		934.12		4,870.61		139,114.48		774.6		2,932.59		0			464.24		629.31		229.29		400.01		61.27		0		0		0		995.39		4,931.87		7.8141
237	25-Jan-25		3,826.37		905.9		4,732.27		134,900.00		760.48		2,843.72		0			450.35		610.28		222.17		388.11		59.41		0		0		0		965.31		4,791.68		7.8143

														Negam /												Master		Trustee				Gross
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
238	25-Feb-25		3,719.21		878.47		4,597.68		130,804.26		746.6		2,757.35		0		436.84		591.79		215.25		376.54		57.61		0		0		0		936.09		4,655.29		7.8144
239	25-Mar-25		3,596.33		851.82		4,448.15		126,842.63		713.98		2,673.82		0		423.71		573.82		208.53		365.29		55.86		0		0		0		907.68		4,504.02		7.8146
240	25-Apr-25		3,473.24		826.05		4,299.29		123,014.94		678.11		2,593.13		0		410.95		556.44		202		354.44		54.17		0		0		0		880.22		4,353.47		7.8149
241	25-May-25		3,376.14		801.14		4,177.28		119,294.81		665.77		2,514.71		0		398.55		539.65		195.66		343.99		52.54		0		0		0		853.68		4,229.82		7.815
242	25-Jun-25		3,281.66		776.92		4,058.58		115,679.32		653.66		2,438.50		0		386.5		523.33		189.5		333.83		50.95		0		0		0		827.87		4,109.53		7.8152
243	25-Jul-25		3,189.71		753.39		3,943.10		112,165.65		641.76		2,364.43		0		374.79		507.47		183.52		323.96		49.4		0		0		0		802.79		3,992.51		7.8153
244	25-Aug-25		3,100.25		730.52		3,830.76		108,751.05		630.09		2,292.45		0		363.4		492.06		177.7		314.35		47.9		0		0		0		778.42		3,878.67		7.8154
245	25-Sep-25		3,013.19		708.29		3,721.48		105,432.84		618.62		2,222.51		0		352.34		477.08		172.06		305.02		46.45		0		0		0		754.74		3,767.93		7.8156
246	25-Oct-25		2,928.48		686.69		3,615.18		102,208.41		607.37		2,154.54		0		341.59		462.52		166.58		295.94		45.03		0		0		0		731.72		3,660.21		7.8157
247	25-Nov-25		2,846.06		665.7		3,511.77		99,075.23		596.32		2,088.49		0		331.14		448.38		161.26		287.12		43.65		0		0		0		709.36		3,555.42		7.8158
248	25-Dec-25		2,765.87		645.31		3,411.18		96,030.81		585.47		2,024.31		0		320.99		434.63		156.09		278.54		42.31		0		0		0		687.62		3,453.49		7.816
249	25-Jan-26		2,687.85		625.49		3,313.34		93,072.76		574.82		1,961.96		0		311.13		421.28		151.07		270.21		41.01		0		0		0		666.5		3,354.35		7.8161
250	25-Feb-26		2,611.93		606.23		3,218.17		90,198.72		564.36		1,901.37		0		301.54		408.3		146.2		262.1		39.75		0		0		0		645.98		3,257.91		7.8163
251	25-Mar-26		2,538.07		587.52		3,125.60		87,406.42		554.1		1,842.51		0		292.23		395.69		141.46		254.23		38.52		0		0		0		626.05		3,164.12		7.8164
252	25-Apr-26		2,466.21		569.35		3,035.56		84,693.64		544.02		1,785.33		0		283.19		383.44		136.87		246.57		37.33		0		0		0		606.68		3,072.89		7.8165
253	25-May-26		2,396.30		551.68		2,947.99		82,058.20		534.12		1,729.77		0		274.4		371.54		132.41		239.13		36.17		0		0		0		587.86		2,984.16		7.8167
254	25-Jun-26		2,328.29		534.53		2,862.82		79,498.01		524.4		1,675.80		0		265.86		359.98		128.08		231.9		35.05		0		0		0		569.57		2,897.86		7.8168
255	25-Jul-26		2,262.12		517.86		2,779.98		77,011.02		514.86		1,623.38		0		257.56		348.75		123.88		224.87		33.95		0		0		0		551.81		2,813.93		7.8169
256	25-Aug-26		2,197.75		501.67		2,699.42		74,595.23		505.5		1,572.45		0		249.51		337.84		119.8		218.04		32.89		0		0		0		534.56		2,732.31		7.8171
257	25-Sep-26		2,135.13		485.94		2,621.07		72,248.69		496.3		1,522.99		0		241.68		327.24		115.84		211.4		31.86		0		0		0		517.8		2,652.93		7.8172
258	25-Oct-26		2,074.22		470.66		2,544.88		69,969.53		487.28		1,474.95		0		234.08		316.95		111.99		204.95		30.86		0		0		0		501.52		2,575.73		7.8174
259	25-Nov-26		2,014.96		455.82		2,470.78		67,755.88		478.41		1,428.28		0		226.69		306.95		108.26		198.69		29.88		0		0		0		485.71		2,500.66		7.8175
260	25-Dec-26		1,957.32		441.41		2,398.73		65,605.97		469.71		1,382.96		0		219.52		297.24		104.64		192.59		28.94		0		0		0		470.35		2,427.66		7.8176
261	25-Jan-27		1,901.25		427.41		2,328.66		63,518.05		461.17		1,338.95		0		212.55		287.81		101.13		186.68		28.02		0		0		0		455.43		2,356.68		7.8178
262	25-Feb-27		1,846.71		413.82		2,260.52		61,490.41		452.78		1,296.21		0		205.79		278.65		97.72		180.93		27.13		0		0		0		440.94		2,287.65		7.8179
263	25-Mar-27		1,793.66		400.61		2,194.27		59,521.42		444.54		1,254.70		0		199.22		269.75		94.41		175.34		26.26		0		0		0		426.88		2,220.53		7.8181
264	25-Apr-27		1,742.06		387.79		2,129.85		57,609.45		436.46		1,214.40		0		192.84		261.11		91.2		169.91		25.42		0		0		0		413.21		2,155.27		7.8182
265	25-May-27		1,691.87		375.34		2,067.21		55,752.94		428.52		1,175.26		0		186.65		252.73		88.09		164.64		24.6		0		0		0		399.95		2,091.82		7.8184
266	25-Jun-27		1,643.06		363.25		2,006.31		53,950.36		420.73		1,137.26		0		180.63		244.58		85.07		159.51		23.81		0		0		0		387.06		2,030.12		7.8185
267	25-Jul-27		1,595.58		351.52		1,947.10		52,200.24		413.08		1,100.37		0		174.79		236.67		82.14		154.54		23.04		0		0		0		374.56		1,970.14		7.8186
268	25-Aug-27		1,549.41		340.12		1,889.53		50,501.12		405.56		1,064.56		0		169.12		229		79.29		149.7		22.29		0		0		0		362.41		1,911.82		7.8188
269	25-Sep-27		1,504.51		329.05		1,833.56		48,851.61		398.19		1,029.78		0		163.62		221.54		76.54		145.01		21.57		0		0		0		350.62		1,855.13		7.8189
270	25-Oct-27		1,460.84		318.31		1,779.15		47,250.33		390.95		996.03		0		158.27		214.31		73.86		140.45		20.86		0		0		0		339.18		1,800.01		7.8191
271	25-Nov-27		1,418.37		307.88		1,726.25		45,695.95		383.84		963.26		0		153.08		207.28		71.27		136.02		20.18		0		0		0		328.06		1,746.43		7.8192
272	25-Dec-27		1,377.07		297.76		1,674.83		44,187.17		376.86		931.46		0		148.05		200.46		68.75		131.71		19.52		0		0		0		317.28		1,694.34		7.8194
273	25-Jan-28		1,336.90		287.94		1,624.84		42,722.73		370		900.59		0		143.16		193.84		66.31		127.53		18.87		0		0		0		306.81		1,643.71		7.8195
274	25-Feb-28		1,297.85		278.4		1,576.24		41,301.41		363.27		870.63		0		138.42		187.42		63.95		123.47		18.25		0		0		0		296.64		1,594.49		7.8197
275	25-Mar-28		1,259.87		269.14		1,529.01		39,922.01		356.67		841.55		0		133.81		181.18		61.65		119.53		17.64		0		0		0		286.78		1,546.65		7.8198
276	25-Apr-28		1,222.94		260.16		1,483.10		38,583.36		350.18		813.33		0		129.34		175.13		59.43		115.71		17.05		0		0		0		277.21		1,500.15		7.82
277	25-May-28		1,187.04		251.44		1,438.47		37,284.34		343.82		785.95		0		125.01		169.26		57.27		111.99		16.48		0		0		0		267.92		1,454.95		7.8201
278	25-Jun-28		1,152.12		242.98		1,395.10		36,023.84		337.56		759.38		0		120.8		163.56		55.18		108.38		15.92		0		0		0		258.9		1,411.02		7.8202
279	25-Jul-28		1,118.18		234.77		1,352.94		34,800.78		331.43		733.59		0		116.71		158.03		53.16		104.88		15.39		0		0		0		250.15		1,368.33		7.8204
280	25-Aug-28		1,085.17		226.8		1,311.97		33,614.14		325.4		708.58		0		112.75		152.67		51.19		101.47		14.86		0		0		0		241.66		1,326.84		7.8205
281	25-Sep-28		1,053.09		219.07		1,272.16		32,462.88		319.48		684.31		0		108.91		147.46		49.29		98.17		14.36		0		0		0		233.43		1,286.51		7.8207
282	25-Oct-28		1,021.89		211.57		1,233.46		31,346.03		313.67		660.77		0		105.18		142.41		47.45		94.96		13.86		0		0		0		225.44		1,247.33		7.8208
283	25-Nov-28		991.56		204.3		1,195.86		30,262.62		307.97		637.93		0		101.56		137.51		45.66		91.85		13.39		0		0		0		217.68		1,209.25		7.821
284	25-Dec-28		962.08		197.24		1,159.32		29,211.71		302.37		615.78		0		98.05		132.76		43.93		88.83		12.92		0		0		0		210.16		1,172.24		7.8211
285	25-Jan-29		933.42		190.39		1,123.81		28,192.40		296.87		594.29		0		94.64		128.15		42.25		85.9		12.48		0		0		0		202.87		1,136.29		7.8213
286	25-Feb-29		905.55		183.75		1,089.31		27,203.79		291.48		573.45		0		91.34		123.68		40.63		83.05		12.04		0		0		0		195.79		1,101.35		7.8214
287	25-Mar-29		878.47		177.31		1,055.78		26,245.03		286.18		553.24		0		88.14		119.34		39.05		80.29		11.62		0		0		0		188.93		1,067.40		7.8216
288	25-Apr-29		852.14		171.07		1,023.21		25,315.28		280.97		533.64		0		85.03		115.13		37.53		77.61		11.21		0		0		0		182.28		1,034.42		7.8217
289	25-May-29		826.55		165.01		991.57		24,413.73		275.87		514.64		0		82.02		111.06		36.05		75		10.81		0		0		0		175.82		1,002.38		7.8219
290	25-Jun-29		801.68		159.14		960.82		23,539.57		270.85		496.21		0		79.1		107.1		34.62		72.48		10.43		0		0		0		169.56		971.25		7.822
291	25-Jul-29		777.51		153.44		930.95		22,692.03		265.93		478.34		0		76.27		103.27		33.24		70.03		10.05		0		0		0		163.5		941		7.8222
292	25-Aug-29		754.01		147.92		901.93		21,870.37		261.09		461.02		0		73.52		99.55		31.9		67.65		9.69		0		0		0		157.61		911.63		7.8224
293	25-Sep-29		731.18		142.57		873.75		21,073.85		256.35		444.23		0		70.86		95.94		30.6		65.34		9.34		0		0		0		151.91		883.09		7.8225
294	25-Oct-29		708.99		137.38		846.36		20,301.75		251.69		427.96		0		68.28		92.45		29.34		63.11		9		0		0		0		146.38		855.36		7.8227
295	25-Nov-29		687.42		132.35		819.77		19,553.40		247.11		412.18		0		65.78		89.06		28.13		60.93		8.67		0		0		0		141.02		828.44		7.8228
296	25-Dec-29		666.46		127.47		793.93		18,828.11		242.62		396.89		0		63.35		85.78		26.95		58.83		8.35		0		0		0		135.82		802.28		7.823
297	25-Jan-30		646.1		122.75		768.84		18,125.23		238.21		382.08		0		61		82.6		25.81		56.79		8.04		0		0		0		130.79		776.88		7.8231
298	25-Feb-30		626.31		118.17		744.47		17,444.12		233.88		367.72		0		58.72		79.51		24.71		54.8		7.74		0		0		0		125.91		752.21		7.8233
299	25-Mar-30		607.08		113.73		720.8		16,784.16		229.63		353.81		0		56.52		76.53		23.64		52.88		7.45		0		0		0		121.18		728.25		7.8234
300	25-Apr-30		588.39		109.43		697.82		16,144.75		225.45		340.33		0		54.38		73.63		22.61		51.02		7.17		0		0		0		116.6		704.99		7.8236

															Negam /												Master		Trustee				Gross
Period	Date	Principal			Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Interest		Gross Debt Srvc		Coupon
301	25-May-30		570.24			105.26		675.5		15,525.30		221.35		327.27		0		52.31		70.83		21.61		49.21		6.9		0		0		0		112.16		682.39		7.8237
302	25-Jun-30		552.6			101.22		653.83		14,925.24		217.33		314.62		0		50.3		68.11		20.65		47.46		6.63		0		0		0		107.85		660.46		7.8239
303	25-Jul-30		535.47			97.31		632.78		14,344.01		213.38		302.37		0		48.36		65.48		19.72		45.76		6.37		0		0		0		103.69		639.15		7.824
304	25-Aug-30		518.82			93.53		612.34		13,781.08		209.5		290.5		0		46.47		62.93		18.81		44.11		6.13		0		0		0		99.65		618.47		7.8242
305	25-Sep-30		502.65			89.86		592.5		13,235.92		205.69		279.01		0		44.65		60.46		17.94		42.51		5.89		0		0		0		95.74		598.39		7.8244
306	25-Oct-30		486.94			86.3		573.24		12,708.02		201.96		267.88		0		42.88		58.06		17.1		40.97		5.65		0		0		0		91.96		578.89		7.8245
307	25-Nov-30		471.68			82.86		554.54		12,196.87		198.29		257.11		0		41.17		55.75		16.28		39.47		5.43		0		0		0		88.29		559.97		7.8247
308	25-Dec-30		456.85			79.53		536.39		11,702.01		194.68		246.68		0		39.52		53.51		15.5		38.01		5.21		0		0		0		84.74		541.6		7.8248
309	25-Jan-31		442.46			76.31		518.76		11,222.95		191.14		236.58		0		37.91		51.34		14.74		36.6		5		0		0		0		81.3		523.76		7.825
310	25-Feb-31		428.47			73.18		501.66		10,759.24		187.67		226.8		0		36.36		49.23		14		35.23		4.79		0		0		0		77.98		506.45		7.8251
311	25-Mar-31		414.89			70.16		485.05		10,310.44		184.26		217.34		0		34.86		47.2		13.29		33.91		4.6		0		0		0		74.76		489.65		7.8253
312	25-Apr-31		401.7			67.24		468.94		9,876.11		180.91		208.19		0		33.4		45.23		12.6		32.63		4.4		0		0		0		71.64		473.34		7.8255
313	25-May-31		388.89			64.41		453.3		9,455.84		177.62		199.33		0		32		43.33		11.94		31.38		4.22		0		0		0		68.62		457.52		7.8256
314	25-Jun-31		376.45			61.67		438.12		9,049.21		174.39		190.76		0		30.64		41.48		11.3		30.18		4.04		0		0		0		65.7		442.16		7.8258
315	25-Jul-31		364.37			59.02		423.39		8,655.82		171.23		182.46		0		29.32		39.7		10.68		29.01		3.86		0		0		0		62.88		427.25		7.8259
316	25-Aug-31		352.64			56.45		409.1		8,275.29		168.11		174.44		0		28.04		37.97		10.09		27.88		3.7		0		0		0		60.15		412.79		7.8261
317	25-Sep-31		341.26			53.97		395.23		7,907.25		165.06		166.68		0		26.81		36.3		9.51		26.79		3.53		0		0		0		57.5		398.76		7.8262
318	25-Oct-31		330.2			51.57		381.77		7,551.32		162.06		159.18		0		25.62		34.69		8.96		25.73		3.38		0		0		0		54.95		385.15		7.8264
319	25-Nov-31		319.46			49.25		368.71		7,207.15		159.12		151.93		0		24.47		33.13		8.42		24.7		3.23		0		0		0		52.48		371.94		7.8266
320	25-Dec-31		309.04			47.01		356.05		6,874.40		156.22		144.91		0		23.35		31.62		7.91		23.71		3.08		0		0		0		50.08		359.13		7.8267
321	25-Jan-32		298.92			44.84		343.76		6,552.73		153.39		138.13		0		22.27		30.16		7.41		22.75		2.94		0		0		0		47.77		346.7		7.8269
322	25-Feb-32		289.1			42.74		331.84		6,241.81		150.6		131.58		0		21.23		28.75		6.93		21.82		2.8		0		0		0		45.54		334.64		7.827
323	25-Mar-32		279.57			40.71		320.28		5,941.32		147.86		125.24		0		20.22		27.38		6.47		20.92		2.67		0		0		0		43.38		322.95		7.8272
324	25-Apr-32		270.32			38.75		309.07		5,650.96		145.18		119.12		0		19.25		26.06		6.02		20.04		2.54		0		0		0		41.29		311.61		7.8273
325	25-May-32		261.34			36.86		298.2		5,370.42		142.54		113.21		0		18.31		24.79		5.59		19.2		2.41		0		0		0		39.27		300.61		7.8275
326	25-Jun-32		252.62			35.03		287.65		5,099.42		139.95		107.49		0		17.4		23.56		5.18		18.38		2.29		0		0		0		37.33		289.95		7.8277
327	25-Jul-32		244.16	��		33.26		277.43		4,837.67		137.4		101.98		0		16.52		22.37		4.78		17.59		2.18		0		0		0		35.44		279.6		7.8278
328	25-Aug-32		235.95			31.56		267.51		4,584.89		134.91		96.65		0		15.67		21.22		4.4		16.83		2.07		0		0		0		33.62		269.58		7.828
329	25-Sep-32		227.99			29.91		257.9		4,340.82		132.46		91.5		0		14.85		20.11		4.03		16.09		1.96		0		0		0		31.87		259.86		7.8281
330	25-Oct-32		220.26			28.32		248.58		4,105.19		130.05		86.54		0		14.06		19.04		3.67		15.37		1.85		0		0		0		30.17		250.43		7.8283
331	25-Nov-32		212.76			26.78		239.54		3,877.75		127.69		81.74		0		13.3		18.01		3.33		14.68		1.75		0		0		0		28.53		241.29		7.8284
332	25-Dec-32		205.48			25.3		230.78		3,658.25		125.37		77.12		0		12.56		17.01		3		14.01		1.66		0		0		0		26.95		232.44		7.8286
333	25-Jan-33		198.43			23.87		222.29		3,446.46		123.09		72.65		0		11.85		16.05		2.69		13.36		1.56		0		0		0		25.43		223.86		7.8287
334	25-Feb-33		191.58			22.48		214.06		3,242.14		120.85		68.34		0		11.17		15.12		2.38		12.74		1.47		0		0		0		23.96		215.54		7.8289
335	25-Mar-33		184.94			21.15		206.09		3,045.07		118.66		64.19		0		10.5		14.22		2.09		12.13		1.38		0		0		0		22.54		207.48		7.829
336	25-Apr-33		178.5			19.87		198.36		2,855.03		116.5		60.18		0		9.87		13.36		1.81		11.55		1.3		0		0		0		21.17		199.66		7.8292
337	25-May-33		172.25			18.63		190.88		2,671.79		114.39		56.32		0		9.25		12.52		1.54		10.99		1.22		0		0		0		19.85		192.09		7.8293
338	25-Jun-33		166.19			17.43		183.62		2,495.17		112.31		52.6		0		8.66		11.72		1.28		10.44		1.14		0		0		0		18.57		184.76		7.8295
339	25-Jul-33		160.31			16.28		176.59		2,324.94		110.27		49.01		0		8.08		10.95		1.03		9.91		1.07		0		0		0		17.35		177.66		7.8296
340	25-Aug-33		154.61			15.17		169.78		2,160.92		108.27		45.55		0		7.53		10.2		0.8		9.4		0.99		0		0		0		16.16		170.78		7.8297
341	25-Sep-33		149.09			14.1		163.19		2,002.92		106.3		42.22		0		7		9.48		0.57		8.91		0.92		0		0		0		15.02		164.11		7.8299
342	25-Oct-33		143.73			13.07		156.8		1,850.76		104.37		39.01		0		6.49		8.79		0.35		8.44		0.86		0		0		0		13.92		157.66		7.83
343	25-Nov-33		138.54			12.08		150.61		1,704.24		102.47		35.93		0		6		8.12		0.14		7.98		0.79		0		0		0		12.87		151.4		7.8301
344	25-Dec-33		133.56			11.12		144.69		1,563.20		100.61		32.95		0		5.52		7.48		0		7.47		0.73		0		0		0		11.85		145.41		7.8303
345	25-Jan-34		128.87			10.2		139.08		1,427.47		98.78		30.09		0		5.06		6.86		0		6.86		0.67		0		0		0		10.87		139.74		7.8304
346	25-Feb-34		124.33			9.31		133.64		1,296.88		96.99		27.34		0		4.62		6.26		0		6.26		0.61		0		0		0		9.92		134.25		7.8305
347	25-Mar-34		119.92			8.46		128.38		1,171.27		95.23		24.69		0		4.16		5.69		0		5.69		0.55		0		0		0		9.02		128.93		7.8306
348	25-Apr-34		115.64			7.64		123.29		1,050.49		93.5		22.14		0		0.06		5.14		0		5.14		0.5		0		0		0		8.14		123.79		7.8306
349	25-May-34		111.57			6.86		118.42		934.31		91.8		19.76		0		0		4.61		0		4.61		0.45		0		0		0		7.3		118.87		7.8307
350	25-Jun-34		107.59			6.1		113.69		822.62		90.13		17.47		0		0		4.1		0		4.1		0.4		0		0		0		6.5		114.09		7.8307
351	25-Jul-34		103.72			5.37		109.09		715.29		88.48		15.24		0		0		3.61		0		3.61		0.35		0		0		0		5.72		109.44		7.8307
352	25-Aug-34		99.95			4.67		104.61		612.21		86.85		13.1		0		0		3.14		0		3.14		0.31		0		0		0		4.97		104.92		7.8307
353	25-Sep-34		96.27			3.99		100.26		513.25		85.25		11.02		0		0		2.69		0		2.69		0.26		0		0		0		4.26		100.52		7.8306
354	25-Oct-34		92.68			3.35		96.03		418.32		83.67		9.02		0		0		2.25		0		2.25		0.22		0		0		0		3.57		96.25		7.8304
355	25-Nov-34		89.19			2.73		91.92		327.29		82.11		7.08		0		0		1.84		0		1.84		0.18		0		0		0		2.91		92.1		7.8301
356	25-Dec-34		85.79			2.14		87.92		240.06		80.57		5.22		0		0		1.44		0		1.44		0.14		0		0		0		2.28		88.06		7.8295
357	25-Jan-35		82.47			1.57		84.04		156.53		79.06		3.42		0		0		1.06		0		1.06		0.1		0		0		0		1.67		84.14		7.8284
358	25-Feb-35		79.24			1.02		80.26		76.6		77.56		1.68		0		0		0.69		0		0.69		0.07		0		0		0		1.09		80.33		7.826
359	25-Mar-35		75.2			0.5		75.7		1.07		75.17		0.02		0		0		0.34		0		0.34		0.03		0		0		0		0.53		75.73		7.8184
360	25-Apr-35		1.06			0.01		1.07		0		1.06		0		0		0		0		0		0		0		0		0		0		0.01		1.07		7.052

FNLC 2005-1 Marketing Materials — CashflowsCOLLAT_2

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
Total			620,660,815.30		97,758,057.15		718,418,872.46				6,746,160.89		594,781,012.65		0		48,489,643.91		48,227,427.92		19,133,641.76		29,093,786.17		6,345,773.90		0		0		0		104,103,831.05		724,764,646.35
0	11-May-05		0		0		0		649,754,601.47		0		0		0		0		0		0		0		0		0		0		0		0		0		0
1	25-May-05		27,364,333.32		3,566,406.80		30,930,740.12		622,390,268.15		297,919.98		27,066,413.34		0		2,206,601.19		0		0		0		277,499.36		0		0		0		3,843,906.16		31,208,239.48		6.5866
2	25-Jun-05		26,121,830.32		3,416,129.84		29,537,960.16		596,268,437.83		287,271.23		25,834,559.09		0		2,106,180.16		0		0		0		265,812.51		0		0		0		3,681,942.35		29,803,772.67		6.5865
3	25-Jul-05		24,935,739.38		3,272,678.81		28,208,418.19		571,332,698.45		277,045.82		24,658,693.56		0		2,010,323.10		0		0		0		254,656.31		0		0		0		3,527,335.12		28,463,074.50		6.5863
4	25-Aug-05		23,803,502.17		3,135,743.68		26,939,245.85		547,529,196.28		267,227.21		23,536,274.97		0		1,918,822.81		0		0		0		244,006.67		0		0		0		3,379,750.35		27,183,252.52		6.5862
5	25-Sep-05		22,722,676.28		3,005,028.49		25,727,704.77		524,806,520.00		257,799.49		22,464,876.79		0		1,831,481.50		0		0		0		233,840.59		0		0		0		3,238,869.08		25,961,545.37		6.586
6	25-Oct-05		21,690,929.99		2,880,250.72		24,571,180.71		503,115,590.01		248,747.41		21,442,182.57		0		1,748,110.37		0		0		0		224,136.12		0		0		0		3,104,386.84		24,795,316.83		6.5859
7	25-Nov-05		20,706,037.22		2,761,140.67		23,467,177.89		482,409,552.79		240,056.29		20,465,980.93		0		1,668,529.15		0		0		0		214,872.28		0		0		0		2,976,012.95		23,682,050.17		6.5857
8	25-Dec-05		19,765,872.81		2,647,440.84		22,413,313.65		462,643,679.98		231,712.04		19,534,160.76		0		1,592,565.76		0		0		0		206,029.08		0		0		0		2,853,469.92		22,619,342.73		6.5855
9	25-Jan-06		18,868,407.87		2,538,905.45		21,407,313.33		443,775,272.11		223,701.11		18,644,706.76		0		1,520,055.92		0		0		0		197,587.40		0		0		0		2,736,492.86		21,604,900.73		6.5854
10	25-Feb-06		18,011,705.50		2,435,299.87		20,447,005.37		425,763,566.61		216,010.49		17,795,695.01		0		1,450,842.82		0		0		0		189,529.02		0		0		0		2,624,828.89		20,636,534.39		6.5852
11	25-Mar-06		17,193,916.56		2,336,400.09		19,530,316.65		408,569,650.05		208,627.66		16,985,288.90		0		1,384,776.75		0		0		0		181,836.52		0		0		0		2,518,236.61		19,712,153.17		6.5851
12	25-Apr-06		16,413,275.74		2,241,992.29		18,655,268.02		392,156,374.31		201,540.63		16,211,735.10		0		1,321,714.78		0		0		0		174,493.29		0		0		0		2,416,485.57		18,829,761.31		6.5849
13	25-May-06		16,537,085.66		2,151,872.34		18,688,958.00		374,295,327.93		193,648.33		15,473,359.88		0		1,261,520.48		2,194,038.17		870,077.46		1,323,960.72		167,483.45		0		0		0		2,319,355.79		18,856,441.45		6.5847
14	25-Jun-06		15,785,031.51		2,053,812.35		17,838,843.86		357,246,588.33		186,065.10		14,768,565.39		0		1,204,063.62		2,094,109.11		830,401.02		1,263,708.10		159,855.30		0		0		0		2,213,667.65		17,998,699.16		6.5846
15	25-Jul-06		15,067,136.06		1,960,214.04		17,027,350.10		340,973,258.41		178,778.85		14,095,826.32		0		1,149,219.85		1,998,724.75		792,530.90		1,206,193.86		152,574.06		0		0		0		2,112,788.10		17,179,924.16		6.5844
16	25-Aug-06		14,381,849.46		1,870,874.66		16,252,724.12		325,440,115.26		171,777.93		13,453,686.56		0		1,096,870.48		1,907,678.66		756,384.97		1,151,293.68		145,624.00		0		0		0		2,016,498.65		16,398,348.11		6.5842
17	25-Sep-06		13,727,692.10		1,785,600.67		15,513,292.77		310,613,534.26		165,051.19		12,840,756.05		0		1,046,902.20		1,820,773.76		721,884.86		1,098,888.90		138,990.05		0		0		0		1,924,590.72		15,652,282.82		6.5841
18	25-Oct-06		13,103,251.43		1,704,207.34		14,807,458.78		296,461,416.61		158,587.87		12,255,707.85		0		999,206.85		1,737,821.94		688,955.72		1,048,866.22		132,657.86		0		0		0		1,836,865.20		14,940,116.64		6.5839
19	25-Nov-06		12,507,178.98		1,626,518.29		14,133,697.28		282,953,120.14		152,377.66		11,697,275.20		0		953,681.17		1,658,643.61		657,526.12		1,001,117.49		126,613.73		0		0		0		1,753,132.02		14,260,311.01		6.5837
20	25-Dec-06		11,938,187.38		1,552,365.17		13,490,552.55		270,059,393.30		146,410.66		11,164,248.84		0		910,226.58		1,583,067.34		627,527.88		955,539.45		120,844.56		0		0		0		1,673,209.73		13,611,397.11		6.5836
21	25-Jan-07		11,394,976.07		1,481,956.41		12,876,932.49		257,752,383.68		140,602.81		10,655,477.36		0		868,749.00		1,510,929.46		598,895.90		912,033.55		115,337.87		0		0		0		1,597,294.28		12,992,270.36		6.585
22	25-Feb-07		10,876,521.27		1,414,383.73		12,290,904.99		246,005,356.72		135,097.27		10,169,855.54		0		829,158.81		1,442,074.15		571,568.45		870,505.69		110,081.75		0		0		0		1,524,465.48		12,400,986.74		6.5848
23	25-Mar-07		10,381,354.06		1,452,997.74		11,834,351.80		234,793,136.61		129,525.65		9,706,342.63		0		791,370.02		1,376,351.83		545,485.78		830,866.05		105,064.79		0		0		0		1,558,062.52		11,939,416.59		7.0876
24	25-Apr-07		9,888,767.33		1,533,246.88		11,422,014.22		224,111,340.40		103,417.11		9,264,757.43		0		755,301.64		1,313,621.65		520,592.79		793,028.87		100,276.24		0		0		0		1,633,523.12		11,522,290.45		7.8362
25	25-May-07		9,439,420.95		1,465,253.63		10,904,674.58		213,915,007.17		99,232.88		8,843,241.26		0		720,939.57		1,253,859.09		496,946.80		756,912.29		95,714.22		0		0		0		1,560,967.85		11,000,388.79		7.8457
26	25-Jun-07		9,010,664.38		1,398,594.82		10,409,259.20		204,181,904.61		95,414.91		8,440,875.04		0		688,139.17		1,196,812.60		474,374.43		722,438.17		91,359.53		0		0		0		1,489,954.35		10,500,618.74		7.8457
27	25-Jul-07		8,601,346.30		1,335,057.00		9,936,403.30		194,891,026.40		91,730.06		8,056,790.35		0		656,828.94		1,142,357.80		452,825.89		689,531.91		87,202.69		0		0		0		1,422,259.69		10,023,605.99		7.8463
28	25-Aug-07		8,210,612.91		1,274,312.81		9,484,925.73		186,022,291.20		88,200.99		7,690,157.05		0		626,941.29		1,090,377.15		432,254.87		658,122.29		83,234.71		0		0		0		1,357,547.52		9,568,160.43		7.8463
29	25-Sep-07		7,837,558.29		1,242,388.88		9,079,947.17		177,556,591.59		84,756.06		7,340,185.24		0		598,411.62		1,040,758.32		412,617.00		628,141.32		79,447.02		0		0		0		1,321,835.90		9,159,394.19		8.0145
30	25-Oct-07		7,477,771.79		1,222,775.75		8,700,547.54		169,479,295.69		77,631.50		7,006,270.02		0		571,178.47		993,394.38		393,870.27		599,524.11		75,831.46		0		0		0		1,298,607.21		8,776,379.00		8.264
31	25-Nov-07		7,138,135.54		1,167,613.92		8,305,749.46		161,768,951.44		74,616.18		6,687,524.57		0		545,194.77		948,203.49		375,994.79		572,208.70		72,381.78		0		0		0		1,239,995.70		8,378,131.25		8.2673
32	25-Dec-07		6,813,942.85		1,114,514.59		7,928,457.44		154,408,872.64		71,754.09		6,383,259.09		0		520,391.51		905,065.63		358,929.68		546,135.95		69,088.82		0		0		0		1,183,603.42		7,997,546.27		8.2675
33	25-Jan-08		6,504,432.59		1,064,009.27		7,568,441.85		147,383,190.66		68,976.99		6,092,817.57		0		496,715.01		863,887.43		342,638.03		521,249.40		65,945.46		0		0		0		1,129,954.72		7,634,387.31		8.269
34	25-Feb-08		6,208,988.04		1,015,615.01		7,224,603.05		140,676,707.33		66,331.51		5,815,571.71		0		474,114.22		824,580.11		327,084.83		497,495.28		62,944.90		0		0		0		1,078,559.91		7,287,547.96		8.2692
35	25-Mar-08		5,926,772.24		1,053,146.67		6,979,918.90		134,275,113.08		63,605.65		5,550,929.95		0		452,540.26		787,058.65		312,236.64		474,822.01		60,080.68		0		0		0		1,113,227.34		7,039,999.58		8.9835
36	25-Apr-08		5,636,431.15		1,165,117.26		6,801,548.40		128,185,500.95		39,183.61		5,299,185.53		0		431,947.09		751,242.98		298,062.00		453,180.98		57,346.66		0		0		0		1,222,463.92		6,858,895.07		10.4125
37	25-May-08		5,381,192.17		1,112,669.80		6,493,861.97		122,371,745.04		37,738.12		5,058,845.00		0		412,357.53		717,172.79		284,609.05		432,563.74		54,745.89		0		0		0		1,167,415.69		6,548,607.86		10.4162
38	25-Jun-08		5,137,523.50		1,062,201.15		6,199,724.65		116,821,338.03		36,369.73		4,829,391.31		0		393,655.37		684,645.97		271,762.46		412,883.50		52,262.93		0		0		0		1,114,464.08		6,251,987.59		10.4161
39	25-Jul-08		4,904,869.32		1,014,100.16		5,918,969.49		111,522,371.35		35,042.01		4,610,332.16		0		375,800.37		653,592.53		259,495.16		394,097.36		49,892.45		0		0		0		1,063,992.61		5,968,861.93		10.4169
40	25-Aug-08		4,682,749.29		968,096.92		5,650,846.21		106,463,457.29		33,771.45		4,401,196.77		0		358,754.22		623,945.84		247,781.07		376,164.77		47,629.35		0		0		0		1,015,726.27		5,698,475.55		10.4169
41	25-Sep-08		4,470,630.21		955,214.53		5,425,844.74		101,633,780.11		32,496.94		4,201,538.03		0		342,480.30		595,642.21		236,595.24		359,046.97		45,468.77		0		0		0		1,000,683.30		5,471,313.50		10.7667
42	25-Oct-08		4,263,260.63		963,943.72		5,227,204.35		97,027,812.40		26,219.16		4,011,127.44		0		326,943.80		568,621.11		225,914.03		342,707.08		43,406.09		0		0		0		1,007,349.81		5,270,610.44		11.3814
43	25-Nov-08		4,070,343.45		920,524.95		4,990,868.40		92,630,352.09		25,272.15		3,829,336.53		0		312,126.95		542,851.62		215,734.76		327,116.86		41,438.96		0		0		0		961,963.91		5,032,307.36		11.3847
44	25-Dec-08		3,886,163.71		878,802.51		4,764,966.21		88,431,953.48		24,375.08		3,655,774.83		0		297,980.84		518,248.69		206,013.79		312,234.90		39,560.88		0		0		0		918,363.39		4,804,527.09		11.3846
45	25-Jan-09		3,710,306.56		839,011.12		4,549,317.69		84,423,617.92		23,505.75		3,490,070.34		0		284,475.09		494,759.47		196,730.47		298,029.00		37,767.81		0		0		0		876,778.94		4,587,085.50		11.3852
46	25-Feb-09		3,542,404.02		800,978.88		4,343,382.91		80,596,745.36		22,671.42		3,331,867.52		0		271,580.75		472,333.62		187,865.09		284,468.53		36,055.92		0		0		0		837,034.80		4,379,438.83		11.3851
47	25-Mar-09		3,382,067.19		781,856.75		4,163,923.94		76,943,154.01		21,840.19		3,180,828.14		0		259,270.16		450,923.02		179,398.86		271,524.16		34,421.53		0		0		0		816,278.27		4,198,345.47		11.641
48	25-Apr-09		3,226,431.75		775,949.88		4,002,381.64		73,457,554.00		18,384.60		3,036,733.52		0		247,516.99		430,481.89		171,313.63		259,168.26		32,861.14		0		0		0		808,811.02		4,035,242.77		12.1017
49	25-May-09		3,080,465.38		740,870.17		3,821,335.55		70,129,674.10		17,740.22		2,899,159.04		0		236,304.23		410,980.64		163,566.12		247,414.52		31,372.50		0		0		0		772,242.67		3,852,708.05		12.1028
50	25-Jun-09		2,941,099.74		707,303.59		3,648,403.33		66,952,381.14		17,121.33		2,767,809.83		0		225,598.83		392,361.80		156,168.58		236,193.22		29,951.21		0		0		0		737,254.80		3,678,354.55		12.1028
51	25-Jul-09		2,808,032.34		675,273.65		3,483,306.00		63,918,868.57		16,522.60		2,642,404.49		0		215,377.86		374,585.47		149,105.25		225,480.22		28,594.25		0		0		0		703,867.90		3,511,900.24		12.1031
52	25-Aug-09		2,680,981.48		644,675.57		3,325,657.05		61,022,634.55		15,946.21		2,522,674.25		0		205,619.41		357,613.56		142,361.03		215,252.53		27,298.68		0		0		0		671,974.25		3,352,955.73		12.103
53	25-Sep-09		2,559,661.57		625,291.57		3,184,953.14		58,257,484.80		15,377.03		2,408,363.02		0		196,302.57		341,409.70		135,921.52		205,488.18		26,061.75		0		0		0		651,353.32		3,211,014.89		12.2963
54	25-Oct-09		2,442,247.58		616,769.75		3,059,017.33		55,619,070.94		13,183.57		2,299,291.06		0		187,407.41		325,939.23		129,772.95		196,166.28		24,880.80		0		0		0		641,650.55		3,083,898.13		12.7044
55	25-Nov-09		2,331,784.63		588,854.42		2,920,639.05		53,100,010.14		12,729.83		2,195,153.15		0		178,919.95		311,177.82		123,901.65		187,276.17		23,753.98		0		0		0		612,608.40		2,944,393.03		12.7047
56	25-Dec-09		2,226,314.27		562,182.03		2,788,496.30		50,694,907.37		12,292.36		2,095,726.25		0		170,816.43		297,084.17		118,295.66		178,788.51		22,678.13		0		0		0		584,860.16		2,811,174.43		12.7047
57	25-Jan-10		2,125,609.68		536,725.91		2,662,335.59		48,398,612.63		11,869.17		2,000,797.48		0		163,079.50		283,628.09		112,943.03		170,685.06		21,650.95		0		0		0		558,376.86		2,683,986.54		12.7048

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
58	25-Feb-10		2,029,457.08		512,411.94		2,541,869.02		46,206,207.10		11,461.27		1,910,163.49		0		155,692.59		270,780.77		107,832.31		162,948.45		20,670.24		0		0		0		533,082.18		2,562,539.26		12.7048
59	25-Mar-10		1,944,304.43		494,319.56		2,438,623.99		44,106,340.58		17,996.77		1,823,355.06		0		148,639.88		258,514.69		102,952.59		155,562.10		19,733.90		0		0		0		514,053.46		2,458,357.89		12.8377
60	25-Apr-10		1,856,546.47		479,127.96		2,335,674.43		42,101,283.91		17,824.25		1,740,466.07		0		141,884.86		246,766.34		98,256.15		148,510.19		18,837.08		0		0		0		497,965.05		2,354,511.51		13.0356
61	25-May-10		1,772,328.44		457,360.55		2,229,688.99		40,187,172.94		17,225.76		1,661,336.77		0		135,434.83		235,548.44		93,765.91		141,782.54		17,980.76		0		0		0		475,341.31		2,247,669.74		13.036
62	25-Jun-10		1,691,911.72		436,567.79		2,128,479.50		38,359,901.93		16,634.22		1,585,797.43		0		129,277.36		224,839.37		89,480.07		135,359.30		17,163.27		0		0		0		453,731.06		2,145,642.78		13.036
63	25-Jul-10		1,615,137.69		416,720.14		2,031,857.84		36,615,537.52		16,062.82		1,513,685.44		0		123,399.25		214,616.14		85,389.43		129,226.72		16,382.87		0		0		0		433,103.02		2,048,240.71		13.0361
64	25-Aug-10		1,541,841.90		397,771.17		1,939,613.07		34,950,323.97		15,511.23		1,444,845.55		0		117,787.84		204,856.77		81,485.12		123,371.65		15,637.89		0		0		0		413,409.06		1,955,250.96		13.0361
65	25-Sep-10		1,471,802.80		380,366.96		1,852,169.77		33,360,739.62		14,911.94		1,379,132.18		0		112,431.04		195,540.22		77,758.68		117,781.54		14,926.70		0		0		0		395,293.66		1,867,096.47		13.0597
66	25-Oct-10		1,404,907.28		364,201.86		1,769,109.15		31,843,387.90		14,300.03		1,316,404.89		0		107,317.54		186,646.81		74,202.36		112,444.45		14,247.82		0		0		0		378,449.68		1,783,356.96		13.1005
67	25-Nov-10		1,341,139.12		347,642.80		1,688,781.92		30,394,896.81		13,809.26		1,256,524.30		0		102,436.40		178,157.52		70,805.56		107,351.97		13,599.78		0		0		0		361,242.58		1,702,381.70		13.1007
68	25-Dec-10		1,280,260.84		331,829.92		1,612,090.76		29,012,146.11		13,335.77		1,199,361.42		0		97,776.77		170,053.50		67,563.64		102,489.86		12,981.15		0		0		0		344,811.07		1,625,071.91		13.1007
69	25-Jan-11		1,222,141.09		316,736.01		1,538,877.10		27,692,157.32		12,878.39		1,144,793.12		0		93,328.63		162,317.28		64,469.58		97,847.70		12,390.60		0		0		0		329,126.61		1,551,267.71		13.1008
70	25-Feb-11		1,166,655.29		302,325.85		1,468,981.15		26,432,086.47		12,436.83		1,092,701.82		0		89,082.38		154,932.20		61,516.65		93,415.55		11,826.86		0		0		0		314,152.71		1,480,808.00		13.1009
71	25-Mar-11		1,113,630.33		289,127.32		1,402,757.65		25,229,272.21		11,954.40		1,042,977.51		0		85,028.88		147,882.35		58,698.42		89,183.93		11,288.70		0		0		0		300,416.02		1,414,046.36		13.1262
72	25-Apr-11		1,062,988.13		276,986.64		1,339,974.77		24,081,153.16		11,451.91		995,514.29		0		81,159.57		141,152.84		56,021.93		85,130.92		10,775.00		0		0		0		287,761.64		1,350,749.77		13.1745
73	25-May-11		1,014,733.80		264,387.64		1,279,121.44		22,985,158.46		11,059.46		950,205.90		0		77,466.21		134,729.34		53,468.44		81,260.90		10,284.66		0		0		0		274,672.30		1,289,406.10		13.1748
74	25-Jun-11		968,666.62		252,355.22		1,221,021.84		21,938,925.43		10,680.92		906,954.65		0		73,940.53		128,597.46		51,031.05		77,566.42		9,816.58		0		0		0		262,171.80		1,230,838.42		13.1749
75	25-Jul-11		924,686.99		240,870.16		1,165,557.16		20,940,198.88		10,315.23		865,667.32		0		70,574.92		122,743.99		48,704.45		74,039.55		9,369.75		0		0		0		250,239.91		1,174,926.91		13.1749
76	25-Aug-11		882,700.67		229,905.52		1,112,606.19		19,986,825.51		9,962.17		826,254.89		0		67,362.13		117,156.32		46,483.61		70,672.70		8,943.21		0		0		0		238,848.73		1,121,549.40		13.175
77	25-Sep-11		842,582.21		219,791.00		1,062,373.20		19,076,784.68		9,584.63		788,633.82		0		64,295.24		111,822.38		44,363.75		67,458.62		8,536.04		0		0		0		228,327.04		1,070,909.24		13.1962
78	25-Oct-11		804,267.44		210,345.42		1,014,612.87		18,208,126.72		9,203.57		752,723.52		0		61,367.75		106,730.88		42,340.35		64,390.52		8,147.38		0		0		0		218,492.80		1,022,760.24		13.2315
79	25-Nov-11		767,742.07		200,770.27		968,512.34		17,378,922.81		8,888.75		718,444.25		0		58,573.38		101,870.91		40,409.07		61,461.84		7,776.39		0		0		0		208,546.65		976,288.73		13.2317
80	25-Dec-11		732,872.59		191,627.54		924,500.14		16,587,384.15		8,584.92		685,722.06		0		55,905.93		97,231.67		38,565.61		58,666.06		7,422.25		0		0		0		199,049.79		931,922.39		13.2317
81	25-Jan-12		699,583.80		182,900.48		882,484.28		15,831,803.18		8,291.44		654,486.36		0		53,359.64		92,803.17		36,805.99		55,997.18		7,084.20		0		0		0		189,984.68		889,568.48		13.2318
82	25-Feb-12		667,804.20		174,569.47		842,373.67		15,110,549.54		8,008.03		624,669.76		0		50,929.03		88,575.84		35,126.41		53,449.43		6,761.50		0		0		0		181,330.97		849,135.17		13.2318
83	25-Mar-12		637,457.28		166,695.92		804,153.20		14,422,074.94		7,725.81		596,208.23		0		48,608.84		84,540.57		33,523.24		51,017.33		6,453.46		0		0		0		173,149.38		810,606.66		13.2381
84	25-Apr-12		608,486.59		159,187.03		767,673.62		13,764,892.61		7,453.31		569,040.33		0		46,394.10		80,688.69		31,992.94		48,695.74		6,159.43		0		0		0		165,346.46		773,833.05		13.2453
85	25-May-12		580,837.81		151,933.80		732,771.61		13,137,575.07		7,198.62		543,107.04		0		44,280.02		77,011.88		30,532.15		46,479.73		5,878.76		0		0		0		157,812.56		738,650.37		13.2453
86	25-Jun-12		554,442.86		145,009.94		699,452.80		12,538,767.89		6,952.65		518,352.36		0		42,262.02		73,502.16		29,137.85		44,364.32		5,610.84		0		0		0		150,620.78		705,063.64		13.2454
87	25-Jul-12		529,244.93		138,400.87		667,645.79		11,967,178.01		6,715.07		494,722.85		0		40,335.73		70,151.95		27,807.00		42,344.95		5,355.10		0		0		0		143,755.97		673,000.89		13.2454
88	25-Aug-12		505,189.84		132,092.06		637,281.89		11,421,570.90		6,485.63		472,167.47		0		38,496.99		66,954.02		26,536.74		40,417.28		5,110.98		0		0		0		137,203.04		642,392.87		13.2454
89	25-Sep-12		482,217.23		126,149.82		608,367.05		10,900,776.52		6,255.08		450,637.84		0		36,741.84		63,901.45		25,324.31		38,577.15		4,877.96		0		0		0		131,027.78		613,245.01		13.2538
90	25-Oct-12		460,279.02		120,565.18		580,844.20		10,403,676.86		6,024.20		430,087.75		0		35,066.50		60,987.71		24,167.06		36,820.65		4,655.54		0		0		0		125,220.72		585,499.74		13.2723
91	25-Nov-12		439,352.97		115,068.34		554,421.31		9,929,179.86		5,818.41		410,472.06		0		33,467.39		58,206.54		23,062.51		35,144.03		4,443.24		0		0		0		119,511.58		558,864.55		13.2724
92	25-Dec-12		419,376.35		109,820.50		529,196.85		9,476,259.95		5,619.73		391,748.36		0		31,940.99		55,551.82		22,008.26		33,543.56		4,240.59		0		0		0		114,061.09		533,437.43		13.2725
93	25-Jan-13		400,306.02		104,811.62		505,117.63		9,043,938.15		5,427.80		373,876.19		0		30,484.00		53,017.82		21,002.03		32,015.79		4,047.15		0		0		0		108,858.77		509,164.79		13.2725
94	25-Feb-13		382,101.00		100,030.19		482,131.19		8,631,279.73		5,242.46		356,816.90		0		29,093.27		50,599.06		20,041.65		30,557.42		3,862.52		0		0		0		103,892.70		485,993.71		13.2726
95	25-Mar-13		364,702.20		95,644.33		460,346.53		8,237,412.22		5,042.76		340,534.42		0		27,765.80		48,290.32		19,125.02		29,165.31		3,686.28		0		0		0		99,330.60		464,032.81		13.2974
96	25-Apr-13		348,077.04		91,636.58		439,713.62		7,861,498.72		4,832.62		324,994.17		0		26,498.78		46,086.71		18,250.25		27,836.46		3,518.06		0		0		0		95,154.65		443,231.68		13.3493
97	25-May-13		332,244.12		87,456.90		419,701.02		7,502,686.59		4,667.70		310,160.88		0		25,289.51		43,983.55		17,415.53		26,568.01		3,357.52		0		0		0		90,814.42		423,058.54		13.3497
98	25-Jun-13		317,129.93		83,465.43		400,595.36		7,160,199.45		4,508.61		296,002.47		0		24,135.25		41,976.06		16,618.85		25,357.21		3,204.27		0		0		0		86,669.70		403,799.63		13.3497
99	25-Jul-13		302,701.69		79,655.82		382,357.51		6,833,296.32		4,354.90		282,488.31		0		23,033.51		40,059.91		15,858.48		24,201.44		3,058.00		0		0		0		82,713.83		385,415.51		13.3498
100	25-Aug-13		288,928.37		76,019.28		364,947.65		6,521,269.76		4,206.47		269,589.14		0		21,981.90		38,230.96		15,132.76		23,098.19		2,918.39		0		0		0		78,937.67		367,866.04		13.3498
101	25-Sep-13		275,772.35		72,616.70		348,389.04		6,223,452.31		4,054.85		257,277.37		0		20,978.15		36,485.23		14,440.13		22,045.10		2,785.13		0		0		0		75,401.82		351,174.17		13.3624
102	25-Oct-13		263,212.63		69,384.00		332,596.62		5,939,199.78		3,907.16		245,526.38		0		20,020.11		34,819.00		13,779.10		21,039.90		2,657.93		0		0		0		72,041.93		335,254.56		13.3786
103	25-Nov-13		251,232.59		66,215.32		317,447.91		5,667,886.76		3,774.06		234,310.30		0		19,105.70		33,228.66		13,148.22		20,080.44		2,536.53		0		0		0		68,751.85		319,984.44		13.3786
104	25-Dec-13		239,796.50		63,190.65		302,987.14		5,408,925.66		3,645.52		223,604.86		0		18,232.92		31,710.72		12,546.12		19,164.60		2,420.66		0		0		0		65,611.31		305,407.80		13.3787
105	25-Jan-14		228,879.69		60,303.67		289,183.36		5,161,755.57		3,521.36		213,386.85		0		17,399.87		30,261.88		11,971.48		18,290.40		2,310.06		0		0		0		62,613.73		291,493.42		13.3787
106	25-Feb-14		218,458.62		57,548.13		276,006.76		4,925,840.99		3,401.43		203,634.15		0		16,604.75		28,879.01		11,423.05		17,455.96		2,204.50		0		0		0		59,752.63		278,211.26		13.3787
107	25-Mar-14		208,508.15		54,940.45		263,448.60		4,700,673.36		3,282.79		194,325.72		0		15,845.85		27,559.12		10,899.64		16,659.48		2,103.74		0		0		0		57,044.19		265,552.34		13.3842
108	25-Apr-14		198,990.85		52,614.38		251,605.23		4,485,783.24		3,148.60		185,442.17		0		15,121.51		26,299.35		10,400.08		15,899.27		2,007.58		0		0		0		54,621.96		253,612.81		13.4315
109	25-May-14		189,928.01		50,210.47		240,138.49		4,280,681.52		3,041.37		176,963.27		0		14,430.23		25,097.08		9,923.37		15,173.70		1,915.80		0		0		0		52,126.28		242,054.29		13.4319
110	25-Jun-14		181,276.98		47,914.84		229,191.82		4,084,923.39		2,937.92		168,870.64		0		13,770.44		23,949.58		9,468.42		14,481.15		1,828.21		0		0		0		49,743.04		231,020.02		13.4319
111	25-Jul-14		173,018.94		45,723.78		218,742.72		3,898,084.34		2,837.99		161,146.71		0		13,140.71		22,854.35		9,034.24		13,820.11		1,744.60		0		0		0		47,468.38		220,487.32		13.432
112	25-Aug-14		165,136.09		43,632.54		208,768.63		3,719,759.11		2,741.46		153,774.75		0		12,539.67		21,809.02		8,619.88		13,189.14		1,664.81		0		0		0		45,297.35		210,433.44		13.432
113	25-Sep-14		157,610.48		41,644.18		199,254.66		3,549,561.74		2,647.24		146,738.80		0		11,966.02		20,811.32		8,224.43		12,586.89		1,588.65		0		0		0		43,232.83		200,843.31		13.4345
114	25-Oct-14		150,422.42		39,783.63		190,206.05		3,387,127.25		2,551.63		140,023.76		0		11,418.52		19,859.10		7,847.04		12,012.06		1,515.96		0		0		0		41,299.59		191,722.01		13.4496

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
115	25-Nov-14		143,566.58		37,963.27		181,529.85		3,232,097.25		2,464.86		133,614.82		0		10,895.99		18,950.31		7,486.89		11,463.42		1,446.59		0		0		0		39,409.85		182,976.43		13.4497
116	25-Dec-14		137,022.34		36,225.77		173,248.10		3,084,135.16		2,381.06		127,498.07		0		10,397.27		18,082.95		7,143.20		10,939.75		1,380.37		0		0		0		37,606.14		174,628.48		13.4498
117	25-Jan-15		130,775.55		34,567.48		165,343.03		2,942,919.69		2,300.11		121,660.23		0		9,921.30		17,255.13		6,815.21		10,439.92		1,317.18		0		0		0		35,884.66		166,660.21		13.4498
118	25-Feb-15		124,812.73		32,984.79		157,797.53		2,808,144.10		2,221.92		116,088.61		0		9,467.02		16,465.06		6,502.21		9,962.85		1,256.87		0		0		0		34,241.67		159,054.40		13.4498
119	25-Mar-15		119,121.91		31,467.18		150,589.09		2,679,514.68		2,147.33		110,771.07		0		9,033.47		15,711.02		6,203.51		9,507.51		1,199.31		0		0		0		32,666.49		151,788.40		13.4468
120	25-Apr-15		113,700.17		29,936.00		143,636.17		2,556,741.61		2,086.08		105,695.64		0		8,619.68		14,991.36		5,918.46		9,072.90		1,144.38		0		0		0		31,080.37		144,780.54		13.4066
121	25-May-15		108,513.26		28,563.83		137,077.09		2,439,570.21		2,015.16		100,851.77		0		8,224.73		14,304.47		5,646.33		8,658.14		1,091.94		0		0		0		29,655.77		138,169.03		13.4064
122	25-Jun-15		103,562.18		27,254.87		130,817.05		2,327,745.77		1,946.57		96,228.95		0		7,847.81		13,648.92		5,386.65		8,262.27		1,041.90		0		0		0		28,296.77		131,858.95		13.4064
123	25-Jul-15		98,836.30		26,005.64		124,841.95		2,221,025.03		1,880.33		91,817.12		0		7,488.08		13,023.28		5,138.85		7,884.43		994.14		0		0		0		26,999.78		125,836.09		13.4064
124	25-Aug-15		94,325.41		24,813.42		119,138.83		2,119,175.82		1,816.34		87,606.68		0		7,144.77		12,426.20		4,902.40		7,523.80		948.56		0		0		0		25,761.99		120,087.40		13.4065
125	25-Sep-15		90,020.13		23,672.76		113,692.89		2,021,976.07		1,754.93		83,588.44		0		6,817.14		11,856.37		4,676.76		7,179.61		905.06		0		0		0		24,577.82		114,597.95		13.4049
126	25-Oct-15		85,911.90		22,575.24		108,487.14		1,929,213.06		1,696.83		79,753.62		0		6,504.46		11,312.56		4,461.45		6,851.11		863.55		0		0		0		23,438.80		109,350.69		13.3979
127	25-Nov-15		81,988.98		21,539.61		103,528.59		1,840,686.49		1,639.07		76,093.94		0		6,206.05		10,793.57		4,255.98		6,537.59		823.93		0		0		0		22,363.55		104,352.53		13.398
128	25-Dec-15		78,244.61		20,551.28		98,795.88		1,756,203.52		1,583.28		72,601.41		0		5,921.27		10,298.28		4,059.92		6,238.36		786.13		0		0		0		21,337.40		99,582.01		13.398
129	25-Jan-16		74,670.66		19,608.08		94,278.74		1,675,580.08		1,529.39		69,268.44		0		5,649.50		9,825.62		3,872.84		5,952.78		750.05		0		0		0		20,358.13		95,028.79		13.398
130	25-Feb-16		71,259.42		18,707.97		89,967.39		1,598,640.45		1,477.33		66,087.76		0		5,390.14		9,374.54		3,694.33		5,680.21		715.61		0		0		0		19,423.58		90,683.00		13.3981
131	25-Mar-16		68,003.48		17,848.99		85,852.46		1,525,216.89		1,427.04		63,052.43		0		5,142.64		8,944.08		3,524.00		5,420.08		682.75		0		0		0		18,531.74		86,535.22		13.3981
132	25-Apr-16		64,895.79		17,029.26		81,925.05		1,455,149.30		1,378.47		60,155.84		0		4,906.44		8,533.29		3,361.48		5,171.81		651.39		0		0		0		17,680.65		82,576.44		13.3982
133	25-May-16		61,929.65		16,246.99		78,176.64		1,388,284.81		1,331.55		57,391.66		0		4,681.04		8,141.28		3,206.44		4,934.84		621.47		0		0		0		16,868.46		78,798.11		13.3982
134	25-Jun-16		59,098.60		15,500.49		74,599.08		1,324,477.52		1,286.23		54,753.87		0		4,465.95		7,767.18		3,058.50		4,708.68		592.91		0		0		0		16,093.40		75,192.00		13.3982
135	25-Jul-16		56,396.50		14,788.11		71,184.61		1,263,588.17		1,242.45		52,236.70		0		4,260.69		7,410.19		2,917.34		4,492.85		565.66		0		0		0		15,353.77		71,750.27		13.3983
136	25-Aug-16		53,817.50		14,108.31		67,925.81		1,205,483.81		1,200.16		49,834.67		0		4,064.81		7,069.53		2,782.66		4,286.86		539.66		0		0		0		14,647.97		68,465.47		13.3983
137	25-Sep-16		51,356.00		13,459.60		64,815.60	��	1,150,037.53		1,159.31		47,542.52		0		3,877.90		6,744.45		2,654.16		4,090.28		514.84		0		0		0		13,974.44		65,330.44		13.3984
138	25-Oct-16		49,006.67		12,840.56		61,847.23		1,097,128.18		1,119.86		45,355.25		0		3,699.53		6,434.23		2,531.56		3,902.67		491.16		0		0		0		13,331.73		62,338.40		13.3984
139	25-Nov-16		46,764.41		12,249.85		59,014.26		1,046,640.14		1,081.74		43,268.08		0		3,529.33		6,138.22		2,414.59		3,723.63		468.57		0		0		0		12,718.42		59,482.82		13.3985
140	25-Dec-16		44,624.35		11,686.17		56,310.52		998,463.04		1,044.92		41,276.44		0		3,366.92		5,855.75		2,302.98		3,552.76		447		0		0		0		12,133.17		56,757.52		13.3985
141	25-Jan-17		42,581.84		11,148.29		53,730.13		952,491.50		1,009.36		39,375.98		0		3,211.94		5,586.21		2,196.51		3,389.70		426.43		0		0		0		11,574.72		54,156.56		13.3985
142	25-Feb-17		40,632.46		10,635.03		51,267.49		908,624.95		975.01		37,562.53		0		3,064.05		5,329.00		2,094.92		3,234.09		406.79		0		0		0		11,041.82		51,674.28		13.3986
143	25-Mar-17		38,771.96		10,145.27		48,917.23		866,767.41		941.82		35,832.14		0		2,922.94		5,083.58		1,998.00		3,085.58		388.06		0		0		0		10,533.33		49,305.29		13.3986
144	25-Apr-17		36,996.31		9,677.94		46,674.26		826,827.23		909.77		34,181.02		0		2,788.29		4,849.39		1,905.53		2,943.86		370.18		0		0		0		10,048.12		47,044.44		13.3987
145	25-May-17		35,301.65		9,232.02		44,533.67		788,716.95		878.8		32,605.54		0		2,659.81		4,625.94		1,817.31		2,808.63		353.12		0		0		0		9,585.14		44,886.80		13.3987
146	25-Jun-17		33,684.30		8,806.52		42,490.82		752,353.08		848.89		31,102.26		0		2,537.21		4,412.72		1,733.15		2,679.57		336.85		0		0		0		9,143.37		42,827.67		13.3988
147	25-Jul-17		32,140.74		8,400.53		40,541.26		717,655.93		820		29,667.88		0		2,420.23		4,209.27		1,652.86		2,556.41		321.32		0		0		0		8,721.84		40,862.58		13.3988
148	25-Aug-17		30,667.61		8,013.14		38,680.74		684,549.44		792.09		28,299.26		0		2,308.61		4,015.14		1,576.26		2,438.89		306.5		0		0		0		8,319.63		38,987.24		13.3988
149	25-Sep-17		29,261.71		7,643.50		36,905.21		652,960.99		765.14		26,993.39		0		2,202.11		3,829.92		1,503.18		2,326.74		292.36		0		0		0		7,935.86		37,197.57		13.3989
150	25-Oct-17		27,919.98		7,290.82		35,210.80		622,821.29		739.1		25,747.42		0		2,100.50		3,653.19		1,433.47		2,219.72		278.87		0		0		0		7,569.69		35,489.67		13.3989
151	25-Nov-17		26,639.51		6,954.31		33,593.82		594,064.18		713.94		24,558.60		0		2,003.54		3,484.56		1,366.96		2,117.60		266		0		0		0		7,220.31		33,859.81		13.399
152	25-Dec-17		25,417.49		6,633.24		32,050.73		566,626.54		689.64		23,424.33		0		1,911.03		3,323.67		1,303.52		2,020.15		253.71		0		0		0		6,886.95		32,304.45		13.399
153	25-Jan-18		24,251.29		6,326.89		30,578.18		540,448.09		666.17		22,342.11		0		1,822.77		3,170.16		1,243.00		1,927.16		242		0		0		0		6,568.89		30,820.18		13.3991
154	25-Feb-18		23,138.34		6,034.61		29,172.95		515,471.31		643.5		21,309.57		0		1,738.56		3,023.70		1,185.27		1,838.43		230.82		0		0		0		6,265.43		29,403.77		13.3991
155	25-Mar-18		22,076.24		5,755.74		27,831.98		491,641.31		621.6		20,324.44		0		1,658.21		2,883.96		1,130.20		1,753.76		220.15		0		0		0		5,975.89		28,052.13		13.3992
156	25-Apr-18		21,062.66		5,489.67		26,552.34		468,905.67		600.45		19,384.55		0		1,581.55		2,750.64		1,077.66		1,672.97		209.97		0		0		0		5,699.65		26,762.31		13.3992
157	25-May-18		20,095.40		5,235.83		25,331.23		447,214.39		580.01		18,487.83		0		1,508.41		2,623.44		1,027.55		1,595.88		200.26		0		0		0		5,436.09		25,531.49		13.3993
158	25-Jun-18		19,172.34		4,993.64		24,165.98		426,519.72		560.27		17,632.32		0		1,438.64		2,502.08		979.75		1,522.33		191		0		0		0		5,184.64		24,356.98		13.3993
159	25-Jul-18		18,291.48		4,762.58		23,054.06		406,776.11		541.21		16,816.11		0		1,372.06		2,386.29		934.16		1,452.14		182.16		0		0		0		4,944.74		23,236.22		13.3994
160	25-Aug-18		17,450.89		4,542.13		21,993.02		387,940.05		522.79		16,037.43		0		1,308.55		2,275.83		890.66		1,385.17		173.73		0		0		0		4,715.86		22,166.75		13.3994
161	25-Sep-18		16,648.73		4,331.82		20,980.56		369,970.05		505		15,294.55		0		1,247.96		2,170.45		849.18		1,321.27		165.68		0		0		0		4,497.51		21,146.24		13.3995
162	25-Oct-18		15,883.26		4,131.18		20,014.44		352,826.49		487.81		14,585.84		0		1,190.15		2,069.91		809.61		1,260.30		158.01		0		0		0		4,289.19		20,172.45		13.3995
163	25-Nov-18		15,152.81		3,939.77		19,092.58		336,471.56		471.21		13,909.73		0		1,135.00		1,974.00		771.87		1,202.13		150.69		0		0		0		4,090.45		19,243.26		13.3996
164	25-Dec-18		14,455.77		3,757.16		18,212.93		320,869.16		455.18		13,264.72		0		1,082.39		1,882.49		735.87		1,146.62		143.7		0		0		0		3,900.86		18,356.63		13.3996
165	25-Jan-19		13,790.63		3,582.95		17,373.58		305,984.87		439.69		12,649.41		0		1,032.20		1,795.20		701.54		1,093.66		137.04		0		0		0		3,719.99		17,510.62		13.3997
166	25-Feb-19		13,155.93		3,416.76		16,572.69		291,785.80		424.72		12,062.42		0		984.32		1,711.93		668.79		1,043.13		130.68		0		0		0		3,547.44		16,703.37		13.3997
167	25-Mar-19		12,550.29		3,258.22		15,808.51		278,240.59		410.27		11,502.46		0		938.64		1,632.48		637.56		994.93		124.62		0		0		0		3,382.83		15,933.12		13.3998
168	25-Apr-19		11,972.37		3,106.98		15,079.35		265,319.28		396.31		10,968.29		0		895.07		1,556.70		607.77		948.93		118.83		0		0		0		3,225.81		15,198.18		13.3998
169	25-May-19		11,420.92		2,962.70		14,383.63		252,993.31		382.82		10,458.74		0		853.5		1,484.41		579.36		905.05		113.31		0		0		0		3,076.02		14,496.94		13.3999
170	25-Jun-19		10,894.73		2,825.08		13,719.80		241,235.40		369.8		9,972.67		0		813.85		1,415.45		552.27		863.18		108.05		0		0		0		2,933.12		13,827.85		13.3999
171	25-Jul-19		10,392.64		2,693.79		13,086.43		230,019.52		357.21		9,509.00		0		776.03		1,349.66		526.43		823.24		103.03		0		0		0		2,796.82		13,189.46		13.4
172	25-Aug-19		9,913.56		2,568.56		12,482.12		219,320.83		345.06		9,066.72		0		739.95		1,286.91		501.78		785.13		98.24		0		0		0		2,666.79		12,580.35		13.4
173	25-Sep-19		9,456.43		2,449.10		11,905.53		209,115.63		333.32		8,644.83		0		705.53		1,227.06		478.28		748.77		93.67		0		0		0		2,542.77		11,999.20		13.4001
174	25-Oct-19		9,020.26		2,335.15		11,355.41		199,381.27		321.97		8,242.42		0		672.7		1,169.96		455.87		714.09		89.31		0		0		0		2,424.46		11,444.72		13.4001
175	25-Nov-19		8,604.09		2,226.46		10,830.54		190,096.19		311.02		7,858.57		0		641.39		1,115.50		434.5		681		85.15		0		0		0		2,311.61		10,915.70		13.4002
176	25-Dec-19		8,207.00		2,122.78		10,329.78		181,239.75		300.43		7,492.45		0		611.52		1,063.55		414.12		649.43		81.19		0		0		0		2,203.97		10,410.96		13.4002

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
177	25-Jan-20		7,828.12		2,023.89		9,852.01		172,792.31		290.21		7,143.23		0		583.03		1,014.00		394.68		619.32		77.4		0		0		0		2,101.29		9,929.42		13.4003
178	25-Feb-20		7,466.63		1,929.57		9,396.19		164,735.09		280.34		6,810.14		0		555.85		966.74		376.15		590.59		73.8		0		0		0		2,003.36		9,469.99		13.4004
179	25-Mar-20		7,121.72		1,839.60		8,961.32		157,050.19		270.8		6,492.45		0		529.93		921.66		358.48		563.18		70.36		0		0		0		1,909.95		9,031.68		13.4004
180	25-Apr-20		6,792.65		1,753.79		8,546.44		149,720.50		261.58		6,189.44		0		505.21		878.67		341.62		537.04		67.07		0		0		0		1,820.86		8,613.51		13.4005
181	25-May-20		6,478.68		1,671.94		8,150.63		142,729.72		252.68		5,900.44		0		481.63		837.66		325.56		512.1		63.94		0		0		0		1,735.89		8,214.57		13.4005
182	25-Jun-20		6,179.13		1,593.88		7,773.01		136,062.28		244.08		5,624.81		0		459.14		798.54		310.24		488.31		60.96		0		0		0		1,654.84		7,833.97		13.4006
183	25-Jul-20		5,893.34		1,519.43		7,412.77		129,703.32		235.78		5,361.93		0		437.7		761.24		295.63		465.62		58.11		0		0		0		1,577.54		7,470.88		13.4006
184	25-Aug-20		5,620.67		1,448.43		7,069.10		123,638.68		227.76		5,111.22		0		417.24		725.66		281.7		443.97		55.39		0		0		0		1,503.82		7,124.50		13.4007
185	25-Sep-20		5,360.54		1,380.71		6,741.25		117,854.83		220.01		4,872.12		0		397.73		691.73		268.42		423.32		52.8		0		0		0		1,433.51		6,794.05		13.4008
186	25-Oct-20		5,112.36		1,316.13		6,428.49		112,338.85		212.52		4,644.09		0		379.12		659.37		255.75		403.62		50.33		0		0		0		1,366.46		6,478.82		13.4008
187	25-Nov-20		4,875.59		1,254.53		6,130.12		107,078.43		205.29		4,426.62		0		361.38		628.51		243.68		384.83		47.98		0		0		0		1,302.51		6,178.10		13.4009
188	25-Dec-20		4,649.71		1,195.79		5,845.50		102,061.81		198.3		4,219.23		0		344.46		599.08		232.17		366.91		45.73		0		0		0		1,241.52		5,891.23		13.4009
189	25-Jan-21		4,434.22		1,139.77		5,573.99		97,277.77		191.56		4,021.46		0		328.32		571.02		221.2		349.82		43.59		0		0		0		1,183.36		5,617.58		13.401
190	25-Feb-21		4,228.64		1,086.35		5,314.99		92,715.62		185.04		3,832.86		0		312.93		544.25		210.74		333.51		41.55		0		0		0		1,127.90		5,356.54		13.4011
191	25-Mar-21		4,032.52		1,035.41		5,067.93		88,365.14		178.74		3,653.01		0		298.26		518.73		200.77		317.96		39.6		0		0		0		1,075.01		5,107.53		13.4011
192	25-Apr-21		3,845.43		986.83		4,832.26		84,216.58		172.66		3,481.51		0		284.26		494.39		191.26		303.13		37.74		0		0		0		1,024.57		4,870.00		13.4012
193	25-May-21		3,666.96		940.51		4,607.46		80,260.65		166.79		3,317.97		0		270.91		471.18		182.2		288.98		35.97		0		0		0		976.47		4,643.43		13.4012
194	25-Jun-21		3,496.70		896.33		4,393.03		76,488.46		161.11		3,162.03		0		258.19		449.04		173.56		275.49		34.28		0		0		0		930.61		4,427.31		13.4013
195	25-Jul-21		3,334.29		854.21		4,188.49		72,891.56		155.63		3,013.34		0		246.05		427.94		165.32		262.62		32.67		0		0		0		886.88		4,221.16		13.4014
196	25-Aug-21		3,179.36		814.04		3,993.40		69,461.86		150.33		2,871.55		0		234.48		407.81		157.47		250.34		31.13		0		0		0		845.17		4,024.53		13.4014
197	25-Sep-21		3,031.57		775.74		3,807.31		66,191.65		145.22		2,736.36		0		223.45		388.63		149.99		238.64		29.67		0		0		0		805.41		3,836.98		13.4015
198	25-Oct-21		2,890.59		739.23		3,629.82		63,073.58		140.28		2,607.46		0		212.93		370.33		142.85		227.47		28.27		0		0		0		767.5		3,658.09		13.4016
199	25-Nov-21		2,756.12		704.41		3,460.53		60,100.63		135.51		2,484.56		0		202.9		352.88		136.06		216.83		26.94		0		0		0		731.34		3,487.47		13.4016
200	25-Dec-21		2,627.85		671.21		3,299.06		57,266.11		130.9		2,367.38		0		193.34		336.25		129.58		206.68		25.67		0		0		0		696.88		3,324.73		13.4017
201	25-Jan-22		2,505.50		639.56		3,145.06		54,563.61		126.44		2,255.66		0		184.22		320.39		123.4		196.99		24.46		0		0		0		664.01		3,169.51		13.4017
202	25-Feb-22		2,388.80		609.38		2,998.17		51,987.06		122.14		2,149.14		0		175.52		305.27		117.51		187.76		23.3		0		0		0		632.68		3,021.48		13.4018
203	25-Mar-22		2,277.48		580.6		2,858.09		49,530.62		117.99		2,047.59		0		167.24		290.86		111.9		178.95		22.2		0		0		0		602.81		2,880.29		13.4019
204	25-Apr-22		2,171.31		553.17		2,724.48		47,188.75		113.97		1,950.78		0		159.33		277.11		106.56		170.56		21.15		0		0		0		574.33		2,745.64		13.4019
205	25-May-22		2,070.04		527.02		2,597.06		44,956.16		110.09		1,858.49		0		151.8		264.01		101.46		162.55		20.15		0		0		0		547.17		2,617.22		13.402
206	25-Jun-22		1,973.46		502.09		2,475.54		42,827.79		106.35		1,770.50		0		144.62		251.52		96.61		154.91		19.2		0		0		0		521.29		2,494.74		13.4021
207	25-Jul-22		1,881.33		478.32		2,359.65		40,798.83		102.73		1,686.62		0		137.77		239.61		91.98		147.63		18.29		0		0		0		496.61		2,377.94		13.4022
208	25-Aug-22		1,793.47		455.66		2,249.13		38,864.66		99.23		1,606.66		0		131.24		228.26		87.57		140.69		17.42		0		0		0		473.09		2,266.56		13.4022
209	25-Sep-22		1,709.67		434.06		2,143.74		37,020.92		95.86		1,530.44		0		125.02		217.44		83.37		134.07		16.6		0		0		0		450.66		2,160.33		13.4023
210	25-Oct-22		1,629.75		413.47		2,043.23		35,263.41		92.6		1,457.79		0		119.09		207.12		79.37		127.76		15.81		0		0		0		429.28		2,059.04		13.4024
211	25-Nov-22		1,553.53		393.85		1,947.38		33,588.14		89.45		1,388.53		0		113.44		197.29		75.55		121.74		15.06		0		0		0		408.91		1,962.44		13.4024
212	25-Dec-22		1,480.84		375.14		1,855.98		31,991.30		86.4		1,322.52		0		108.05		187.92		71.92		116		14.34		0		0		0		389.48		1,870.32		13.4025
213	25-Jan-23		1,411.52		357.3		1,768.82		30,469.25		83.46		1,259.60		0		102.91		178.99		68.45		110.53		13.66		0		0		0		370.97		1,782.48		13.4026
214	25-Feb-23		1,345.41		340.31		1,685.71		29,018.53		80.63		1,199.63		0		98.02		170.47		65.15		105.31		13.01		0		0		0		353.32		1,698.73		13.4026
215	25-Mar-23		1,282.36		324.11		1,606.46		27,635.83		77.88		1,142.46		0		93.35		162.35		62.01		100.34		12.39		0		0		0		336.5		1,618.86		13.4027
216	25-Apr-23		1,222.23		308.66		1,530.90		26,317.99		75.23		1,087.99		0		88.9		154.62		59.02		95.6		11.8		0		0		0		320.47		1,542.70		13.4028
217	25-May-23		1,164.90		293.95		1,458.85		25,062.01		72.67		1,036.06		0		84.66		147.24		56.16		91.08		11.24		0		0		0		305.19		1,470.09		13.4029
218	25-Jun-23		1,110.23		279.92		1,390.15		23,865.01		70.2		986.58		0		80.62		140.22		53.45		86.77		10.7		0		0		0		290.62		1,400.85		13.4029
219	25-Jul-23		1,058.09		266.55		1,324.64		22,724.26		67.81		939.42		0		76.77		133.52		50.86		82.66		10.19		0		0		0		276.74		1,334.84		13.403
220	25-Aug-23		1,008.38		253.81		1,262.19		21,637.14		65.51		894.48		0		73.1		127.14		48.39		78.75		9.71		0		0		0		263.52		1,271.89		13.4031
221	25-Sep-23		960.97		241.67		1,202.64		20,601.15		63.28		851.65		0		69.6		121.06		46.04		75.01		9.24		0		0		0		250.91		1,211.88		13.4032
222	25-Oct-23		915.77		230.1		1,145.87		19,613.93		61.13		810.84		0		66.27		115.26		43.8		71.46		8.8		0		0		0		238.9		1,154.67		13.4032
223	25-Nov-23		872.67		219.08		1,091.74		18,673.20		59.05		771.95		0		63.1		109.74		41.67		68.06		8.38		0		0		0		227.45		1,100.12		13.4033
224	25-Dec-23		831.57		208.57		1,040.14		17,776.79		57.04		734.89		0		60.07		104.47		39.64		64.83		7.98		0		0		0		216.54		1,048.12		13.4034
225	25-Jan-24		792.39		198.56		990.95		16,922.66		55.1		699.58		0		57.19		99.46		37.71		61.75		7.59		0		0		0		206.15		998.54		13.4035
226	25-Feb-24		755.03		189.02		944.05		16,108.82		53.22		665.94		0		54.44		94.68		35.87		58.81		7.23		0		0		0		196.25		951.28		13.4035
227	25-Mar-24		719.41		179.93		899.34		15,333.40		51.41		633.88		0		51.82		90.13		34.12		56.01		6.88		0		0		0		186.81		906.22		13.4036
228	25-Apr-24		685.45		171.27		856.72		14,594.61		49.66		603.34		0		49.33		85.79		32.45		53.34		6.55		0		0		0		177.82		863.27		13.4037
229	25-May-24		653.07		163.02		816.09		13,890.73		47.97		574.24		0		46.95		81.65		30.86		50.8		6.23		0		0		0		169.25		822.33		13.4038
230	25-Jun-24		622.21		155.16		777.36		13,220.16		46.34		546.52		0		44.68		77.72		29.34		48.37		5.93		0		0		0		161.09		783.3		13.4039
231	25-Jul-24		592.78		147.67		740.45		12,581.31		44.77		520.11		0		42.53		73.96		27.9		46.06		5.65		0		0		0		153.31		746.09		13.4039
232	25-Aug-24		564.72		140.53		705.26		11,972.73		43.24		494.95		0		40.47		70.39		26.53		43.86		5.37		0		0		0		145.91		710.63		13.404
233	25-Sep-24		537.98		133.74		671.72		11,392.99		41.77		470.99		0		38.51		66.99		25.22		41.76		5.11		0		0		0		138.85		676.83		13.4041
234	25-Oct-24		512.49		127.26		639.75		10,840.74		40.35		448.16		0		36.65		63.74		23.98		39.76		4.87		0		0		0		132.13		644.61		13.4042
235	25-Nov-24		488.18		121.09		609.28		10,314.70		38.98		426.41		0		34.87		60.65		22.79		37.86		4.63		0		0		0		125.72		613.91		13.4043
236	25-Dec-24		465.02		115.22		580.23		9,813.64		37.65		405.7		0		33.18		57.71		21.67		36.04		4.41		0		0		0		119.62		584.64		13.4043
237	25-Jan-25		442.93		109.62		552.55		9,336.40		36.37		385.97		0		31.57		54.91		20.59		34.31		4.19		0		0		0		113.81		556.75		13.4044

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
238	25-Feb-25		421.88		104.29		526.17		8,881.85		35.13		367.18		0		30.03		52.24		19.57		32.66		3.99		0		0		0		108.28		530.16		13.4045
239	25-Mar-25		401.82		99.21		501.03		8,448.94		33.94		349.28		0		28.57		49.69		18.6		31.09		3.79		0		0		0		103.01		504.83		13.4046
240	25-Apr-25		382.69		94.38		477.07		8,036.65		32.79		332.23		0		27.18		47.27		17.67		29.6		3.61		0		0		0		97.99		480.68		13.4047
241	25-May-25		364.47		89.77		454.24		7,644.01		31.67		316		0		25.85		44.96		16.79		28.17		3.43		0		0		0		93.21		457.67		13.4048
242	25-Jun-25		347.09		85.39		432.48		7,270.11		30.59		300.55		0		24.59		42.77		15.96		26.81		3.26		0		0		0		88.65		435.75		13.4049
243	25-Jul-25		330.54		81.21		411.75		6,914.05		29.55		285.83		0		23.39		40.67		15.16		25.52		3.1		0		0		0		84.32		414.86		13.4049
244	25-Aug-25		314.76		77.24		391.99		6,575.01		28.55		271.81		0		22.24		38.68		14.4		24.28		2.95		0		0		0		80.19		394.95		13.405
245	25-Sep-25		299.72		73.45		373.17		6,252.18		27.58		258.47		0		21.15		36.79		13.68		23.11		2.81		0		0		0		76.26		375.98		13.4051
246	25-Oct-25		285.39		69.84		355.23		5,944.81		26.64		245.76		0		20.11		34.98		12.99		21.99		2.67		0		0		0		72.51		357.9		13.4052
247	25-Nov-25		271.73		66.41		338.14		5,652.16		25.73		233.66		0		19.12		33.26		12.34		20.92		2.54		0		0		0		68.95		340.68		13.4053
248	25-Dec-25		258.71		63.14		321.85		5,373.54		24.86		222.14		0		18.18		31.62		11.71		19.91		2.41		0		0		0		65.56		324.27		13.4054
249	25-Jan-26		246.31		60.03		306.34		5,108.28		24.01		211.18		0		17.29		30.06		11.12		18.94		2.29		0		0		0		62.32		308.63		13.4055
250	25-Feb-26		234.49		57.07		291.56		4,855.77		23.19		200.74		0		16.43		28.58		10.56		18.02		2.18		0		0		0		59.25		293.74		13.4056
251	25-Mar-26		223.23		54.25		277.48		4,615.40		22.41		190.8		0		15.62		27.17		10.02		17.14		2.07		0		0		0		56.32		279.55		13.4057
252	25-Apr-26		212.5		51.56		264.06		4,386.59		21.64		181.34		0		14.85		25.82		9.51		16.31		1.97		0		0		0		53.53		266.03		13.4058
253	25-May-26		202.28		49		251.28		4,168.80		20.91		172.34		0		14.11		24.54		9.03		15.51		1.87		0		0		0		50.88		253.15		13.4059
254	25-Jun-26		192.54		46.57		239.11		3,961.51		20.2		163.77		0		13.41		23.32		8.57		14.75		1.78		0		0		0		48.35		240.89		13.4059
255	25-Jul-26		183.25		44.26		227.51		3,764.23		19.51		155.61		0		12.74		22.16		8.13		14.03		1.69		0		0		0		45.95		229.2		13.406
256	25-Aug-26		174.41		42.05		216.47		3,576.47		18.85		147.85		0		12.11		21.06		7.72		13.35		1.61		0		0		0		43.66		218.07		13.4061
257	25-Sep-26		165.99		39.96		205.94		3,397.79		18.21		140.46		0		11.51		20.01		7.32		12.69		1.53		0		0		0		41.48		207.47		13.4062
258	25-Oct-26		157.96		37.96		195.92		3,227.76		17.59		133.44		0		10.93		19.01		6.94		12.07		1.45		0		0		0		39.41		197.37		13.4063
259	25-Nov-26		150.32		36.06		186.38		3,065.96		16.99		126.75		0		10.38		18.06		6.58		11.47		1.38		0		0		0		37.44		187.76		13.4064
260	25-Dec-26		143.04		34.25		177.29		2,912.02		16.41		120.38		0		9.86		17.15		6.24		10.91		1.31		0		0		0		35.56		178.6		13.4065
261	25-Jan-27		136.1		32.53		168.63		2,765.55		15.85		114.33		0		9.37		16.29		5.92		10.37		1.24		0		0		0		33.78		169.88		13.4066
262	25-Feb-27		129.49		30.9		160.39		2,626.19		15.31		108.57		0		8.9		15.47		5.61		9.86		1.18		0		0		0		32.08		161.57		13.4067
263	25-Mar-27		123.2		29.34		152.54		2,493.62		14.79		103.09		0		8.45		14.69		5.32		9.37		1.12		0		0		0		30.46		153.66		13.4068
264	25-Apr-27		117.2		27.86		145.06		2,367.51		14.29		97.87		0		8.02		13.95		5.04		8.91		1.06		0		0		0		28.92		146.13		13.4069
265	25-May-27		111.5		26.45		137.95		2,247.55		13.8		92.91		0		7.62		13.25		4.78		8.47		1.01		0		0		0		27.46		138.96		13.407
266	25-Jun-27		106.06		25.11		131.17		2,133.44		13.33		88.2		0		7.23		12.57		4.53		8.05		0.96		0		0		0		26.07		132.13		13.4071
267	25-Jul-27		100.88		23.84		124.72		2,024.92		12.88		83.71		0		6.86		11.94		4.29		7.65		0.91		0		0		0		24.75		125.63		13.4072
268	25-Aug-27		95.95		22.62		118.57		1,921.70		12.44		79.44		0		6.51		11.33		4.06		7.27		0.86		0		0		0		23.49		119.44		13.4074
269	25-Sep-27		91.25		21.47		112.72		1,823.55		12.02		75.39		0		6.18		10.75		3.85		6.9		0.82		0		0		0		22.29		113.54		13.4075
270	25-Oct-27		86.78		20.37		107.16		1,730.21		11.61		71.53		0		5.87		10.2		3.64		6.56		0.78		0		0		0		21.15		107.93		13.4076
271	25-Nov-27		82.52		19.33		101.85		1,641.45		11.22		67.86		0		5.57		9.68		3.45		6.23		0.74		0		0		0		20.07		102.59		13.4077
272	25-Dec-27		78.47		18.34		96.81		1,557.07		10.83		64.37		0		5.28		9.18		3.27		5.92		0.7		0		0		0		19.04		97.51		13.4078
273	25-Jan-28		74.61		17.4		92.01		1,476.84		10.47		61.05		0		5.01		8.71		3.09		5.62		0.66		0		0		0		18.06		92.67		13.4079
274	25-Feb-28		70.93		16.5		87.43		1,400.56		10.11		57.9		0		4.75		8.26		2.92		5.34		0.63		0		0		0		17.13		88.07		13.408
275	25-Mar-28		67.43		15.65		83.08		1,328.06		9.77		54.9		0		4.51		7.84		2.77		5.07		0.6		0		0		0		16.25		83.68		13.4081
276	25-Apr-28		64.1		14.84		78.94		1,259.14		9.43		52.05		0		4.27		7.43		2.62		4.81		0.57		0		0		0		15.41		79.51		13.4082
277	25-May-28		60.93		14.07		75		1,193.64		9.11		49.35		0		4.05		7.04		2.48		4.57		0.54		0		0		0		14.61		75.54		13.4083
278	25-Jun-28		57.91		13.34		71.25		1,131.39		8.8		46.77		0		3.84		6.68		2.34		4.34		0.51		0		0		0		13.85		71.76		13.4085
279	25-Jul-28		55.04		12.64		67.68		1,072.23		8.5		44.33		0		3.64		6.33		2.21		4.12		0.48		0		0		0		13.13		68.17		13.4086
280	25-Aug-28		52.31		11.98		64.29		1,016.01		8.21		42		0		3.45		6		2.09		3.91		0.46		0		0		0		12.44		64.75		13.4087
281	25-Sep-28		49.7		11.35		61.06		962.6		7.94		39.79		0		3.27		5.68		1.98		3.71		0.43		0		0		0		11.79		61.49		13.4088
282	25-Oct-28		47.23		10.76		57.98		911.85		7.67		37.7		0		3.1		5.39		1.87		3.52		0.41		0		0		0		11.17		58.39		13.4089
283	25-Nov-28		44.87		10.19		55.06		863.64		7.4		35.7		0		2.93		5.1		1.76		3.34		0.39		0		0		0		10.58		55.45		13.409
284	25-Dec-28		42.63		9.65		52.28		817.85		7.15		33.81		0		2.78		4.83		1.66		3.17		0.37		0		0		0		10.02		52.65		13.4092
285	25-Jan-29		40.49		9.14		49.63		774.35		6.91		32.01		0		2.63		4.58		1.57		3.01		0.35		0		0		0		9.49		49.98		13.4093
286	25-Feb-29		38.46		8.65		47.11		733.04		6.67		30.3		0		2.49		4.33		1.48		2.85		0.33		0		0		0		8.98		47.44		13.4094
287	25-Mar-29		36.53		8.19		44.72		693.81		6.45		28.68		0		2.36		4.1		1.4		2.7		0.31		0		0		0		8.5		45.03		13.4095
288	25-Apr-29		34.69		7.75		42.44		656.56		6.23		27.14		0		2.23		3.88		1.32		2.56		0.3		0		0		0		8.05		42.74		13.4097
289	25-May-29		32.94		7.34		40.28		621.19		6.02		25.68		0		2.11		3.67		1.24		2.43		0.28		0		0		0		7.62		40.56		13.4098
290	25-Jun-29		31.28		6.94		38.22		587.61		5.81		24.29		0		2		3.48		1.17		2.3		0.27		0		0		0		7.21		38.48		13.4099
291	25-Jul-29		29.69		6.57		36.26		555.73		5.61		22.97		0		1.89		3.29		1.1		2.18		0.25		0		0		0		6.82		36.51		13.4101
292	25-Aug-29		28.19		6.21		34.4		525.48		5.42		21.72		0		1.79		3.11		1.04		2.07		0.24		0		0		0		6.45		34.63		13.4102
293	25-Sep-29		26.75		5.87		32.63		496.76		5.24		20.54		0		1.69		2.94		0.98		1.96		0.22		0		0		0		6.1		32.85		13.4103
294	25-Oct-29		25.39		5.55		30.94		469.51		5.06		19.41		0		1.6		2.78		0.92		1.86		0.21		0		0		0		5.76		31.16		13.4105
295	25-Nov-29		24.1		5.25		29.34		443.65		4.89		18.34		0		1.51		2.63		0.87		1.76		0.2		0		0		0		5.45		29.54		13.4106
296	25-Dec-29		22.86		4.96		27.82		419.12		4.72		17.33		0		1.43		2.48		0.82		1.67		0.19		0		0		0		5.15		28.01		13.4107
297	25-Jan-30		21.69		4.68		26.38		395.85		4.56		16.36		0		1.35		2.34		0.77		1.58		0.18		0		0		0		4.86		26.56		13.4109
298	25-Feb-30		20.58		4.42		25		373.78		4.41		15.45		0		1.27		2.21		0.72		1.49		0.17		0		0		0		4.59		25.17		13.411
299	25-Mar-30		19.52		4.18		23.7		352.84		4.26		14.59		0		1.2		2.09		0.68		1.41		0.16		0		0		0		4.34		23.86		13.4112
300	25-Apr-30		18.51		3.94		22.46		332.99		4.11		13.77		0		1.14		1.97		0.63		1.34		0.15		0		0		0		4.09		22.61		13.4113

														Negam /												Master		Trustee
Period	Date	Principal		Interest		Cash Flow		Balance		Sched Princ		Prepay Princ		Draw		Default Amount		Liquidation		Recover Princ		Net Loss		Servicing Fees		Servicing		Fee		Expenses		Gross Interest		Gross Debt Srvc		Coupon
301	25-May-30		17.56		3.72		21.28		314.17		3.97		12.99		0		1.07		1.86		0.6		1.27		0.14		0		0		0		3.86		21.42		13.4114
302	25-Jun-30		16.65		3.51		20.16		296.32		3.84		12.25		0		1.01		1.76		0.56		1.2		0.13		0		0		0		3.65		20.29		13.4116
303	25-Jul-30		15.78		3.31		19.09		279.41		3.71		11.55		0		0.95		1.66		0.52		1.13		0.13		0		0		0		3.44		19.22		13.4117
304	25-Aug-30		14.96		3.12		18.08		263.37		3.58		10.89		0		0.9		1.56		0.49		1.07		0.12		0		0		0		3.24		18.2		13.4119
305	25-Sep-30		14.18		2.94		17.12		248.18		3.46		10.26		0		0.85		1.47		0.46		1.01		0.11		0		0		0		3.06		17.23		13.4121
306	25-Oct-30		13.44		2.77		16.21		233.79		3.34		9.66		0		0.8		1.39		0.43		0.96		0.11		0		0		0		2.88		16.32		13.4122
307	25-Nov-30		12.73		2.61		15.34		220.15		3.23		9.1		0		0.75		1.31		0.4		0.91		0.1		0		0		0		2.71		15.44		13.4124
308	25-Dec-30		12.06		2.46		14.52		207.23		3.12		8.57		0		0.71		1.23		0.38		0.86		0.09		0		0		0		2.55		14.62		13.4125
309	25-Jan-31		11.42		2.32		13.74		195		3.01		8.06		0		0.67		1.16		0.35		0.81		0.09		0		0		0		2.4		13.83		13.4127
310	25-Feb-31		10.82		2.18		13		183.42		2.91		7.58		0		0.63		1.09		0.33		0.76		0.08		0		0		0		2.26		13.08		13.4129
311	25-Mar-31		10.24		2.05		12.29		172.45		2.81		7.13		0		0.59		1.03		0.3		0.72		0.08		0		0		0		2.13		12.37		13.413
312	25-Apr-31		9.7		1.93		11.63		162.07		2.72		6.7		0		0.55		0.96		0.28		0.68		0.07		0		0		0		2		11.7		13.4132
313	25-May-31		9.18		1.81		10.99		152.25		2.62		6.29		0		0.52		0.91		0.26		0.64		0.07		0		0		0		1.88		11.06		13.4134
314	25-Jun-31		8.69		1.7		10.39		142.95		2.53		5.91		0		0.49		0.85		0.25		0.61		0.07		0		0		0		1.77		10.46		13.4136
315	25-Jul-31		8.22		1.6		9.82		134.16		2.45		5.55		0		0.46		0.8		0.23		0.57		0.06		0		0		0		1.66		9.88		13.4138
316	25-Aug-31		7.78		1.5		9.28		125.84		2.36		5.2		0		0.43		0.75		0.21		0.54		0.06		0		0		0		1.56		9.33		13.4139
317	25-Sep-31		7.36		1.41		8.76		117.98		2.28		4.88		0		0.4		0.7		0.2		0.51		0.05		0		0		0		1.46		8.82		13.4141
318	25-Oct-31		6.96		1.32		8.28		110.54		2.21		4.57		0		0.38		0.66		0.18		0.48		0.05		0		0		0		1.37		8.33		13.4143
319	25-Nov-31		6.58		1.24		7.81		103.51		2.13		4.28		0		0.36		0.62		0.17		0.45		0.05		0		0		0		1.28		7.86		13.4145
320	25-Dec-31		6.22		1.16		7.37		96.87		2.06		4		0		0.33		0.58		0.15		0.42		0.04		0		0		0		1.2		7.42		13.4147
321	25-Jan-32		5.88		1.08		6.96		90.59		1.99		3.75		0		0.31		0.54		0.14		0.4		0.04		0		0		0		1.12		7		13.415
322	25-Feb-32		5.55		1.01		6.56		84.66		1.92		3.5		0		0.29		0.51		0.13		0.38		0.04		0		0		0		1.05		6.6		13.4152
323	25-Mar-32		5.24		0.95		6.19		79.07		1.86		3.27		0		0.27		0.47		0.12		0.35		0.04		0		0		0		0.98		6.23		13.4154
324	25-Apr-32		4.95		0.88		5.84		73.78		1.79		3.05		0		0.25		0.44		0.11		0.33		0.03		0		0		0		0.92		5.87		13.4156
325	25-May-32		4.68		0.82		5.5		68.79		1.73		2.84		0		0.24		0.41		0.1		0.31		0.03		0		0		0		0.86		5.53		13.4159
326	25-Jun-32		4.41		0.77		5.18		64.08		1.67		2.65		0		0.22		0.38		0.09		0.29		0.03		0		0		0		0.8		5.21		13.4161
327	25-Jul-32		4.16		0.72		4.88		59.64		1.62		2.47		0		0.21		0.36		0.08		0.28		0.03		0		0		0		0.74		4.91		13.4164
328	25-Aug-32		3.93		0.67		4.6		55.46		1.56		2.29		0		0.19		0.33		0.07		0.26		0.03		0		0		0		0.69		4.62		13.4166
329	25-Sep-32		3.7		0.62		4.32		51.51		1.51		2.13		0		0.18		0.31		0.07		0.24		0.02		0		0		0		0.64		4.35		13.4169
330	25-Oct-32		3.49		0.58		4.07		47.79		1.46		1.98		0		0.17		0.29		0.06		0.23		0.02		0		0		0		0.6		4.09		13.4172
331	25-Nov-32		3.29		0.53		3.83		44.28		1.41		1.83		0		0.15		0.27		0.05		0.21		0.02		0		0		0		0.55		3.85		13.4175
332	25-Dec-32		3.1		0.5		3.6		40.98		1.36		1.69		0		0.14		0.25		0.05		0.2		0.02		0		0		0		0.51		3.62		13.4178
333	25-Jan-33		2.92		0.46		3.38		37.87		1.31		1.57		0		0.13		0.23		0.04		0.19		0.02		0		0		0		0.48		3.4		13.4181
334	25-Feb-33		2.75		0.42		3.17		34.95		1.27		1.44		0		0.12		0.21		0.04		0.17		0.02		0		0		0		0.44		3.19		13.4185
335	25-Mar-33		2.59		0.39		2.98		32.2		1.23		1.33		0		0.11		0.2		0.03		0.16		0.01		0		0		0		0.41		2.99		13.4188
336	25-Apr-33		2.44		0.36		2.8		29.61		1.18		1.22		0		0.1		0.18		0.03		0.15		0.01		0		0		0		0.37		2.81		13.4192
337	25-May-33		2.29		0.33		2.62		27.17		1.14		1.12		0		0.1		0.17		0.02		0.14		0.01		0		0		0		0.34		2.63		13.4196
338	25-Jun-33		2.15		0.3		2.46		24.89		1.1		1.03		0		0.09		0.15		0.02		0.13		0.01		0		0		0		0.32		2.47		13.42
339	25-Jul-33		2.02		0.28		2.3		22.74		1.07		0.94		0		0.08		0.14		0.02		0.12		0.01		0		0		0		0.29		2.31		13.4205
340	25-Aug-33		1.9		0.25		2.15		20.73		1.03		0.86		0		0.07		0.13		0.01		0.12		0.01		0		0		0		0.26		2.16		13.421
341	25-Sep-33		1.78		0.23		2.02		18.84		1		0.78		0		0.07		0.12		0.01		0.11		0.01		0		0		0		0.24		2.02		13.4215
342	25-Oct-33		1.67		0.21		1.88		17.06		0.96		0.71		0		0.06		0.11		0.01		0.1		0.01		0		0		0		0.22		1.89		13.4221
343	25-Nov-33		1.57		0.19		1.76		15.4		0.93		0.64		0		0.05		0.1		0		0.09		0.01		0		0		0		0.2		1.77		13.4227
344	25-Dec-33		1.47		0.17		1.64		13.85		0.9		0.57		0		0.05		0.09		0		0.09		0.01		0		0		0		0.18		1.65		13.4234
345	25-Jan-34		1.38		0.15		1.53		12.39		0.87		0.51		0		0.04		0.08		0		0.08		0.01		0		0		0		0.16		1.54		13.4242
346	25-Feb-34		1.29		0.14		1.43		11.03		0.84		0.46		0		0.04		0.07		0		0.07		0.01		0		0		0		0.14		1.44		13.4251
347	25-Mar-34		1.21		0.12		1.34		9.75		0.81		0.4		0		0.02		0.06		0		0.06		0		0		0		0		0.13		1.34		13.4261
348	25-Apr-34		1.14		0.11		1.25		8.56		0.78		0.35		0		0		0.05		0		0.05		0		0		0		0		0.11		1.25		13.4272
349	25-May-34		1.06		0.1		1.16		7.45		0.76		0.31		0		0		0.05		0		0.05		0		0		0		0		0.1		1.16		13.4286
350	25-Jun-34		1		0.08		1.08		6.41		0.73		0.27		0		0		0.04		0		0.04		0		0		0		0		0.09		1.08		13.4302
351	25-Jul-34		0.93		0.07		1		5.44		0.7		0.23		0		0		0.04		0		0.04		0		0		0		0		0.07		1.01		13.4321
352	25-Aug-34		0.87		0.06		0.93		4.54		0.68		0.19		0		0		0.03		0		0.03		0		0		0		0		0.06		0.93		13.4345
353	25-Sep-34		0.81		0.05		0.86		3.7		0.66		0.16		0		0		0.03		0		0.03		0		0		0		0		0.05		0.87		13.4376
354	25-Oct-34		0.76		0.04		0.8		2.92		0.63		0.12		0		0		0.02		0		0.02		0		0		0		0		0.04		0.8		13.4418
355	25-Nov-34		0.71		0.03		0.74		2.2		0.61		0.09		0		0		0.02		0		0.02		0		0		0		0		0.03		0.74		13.4476
356	25-Dec-34		0.66		0.02		0.68		1.53		0.59		0.07		0		0		0.01		0		0.01		0		0		0		0		0.03		0.68		13.4566
357	25-Jan-35		0.61		0.02		0.63		0.92		0.57		0.04		0		0		0.01		0		0.01		0		0		0		0		0.02		0.63		13.4721
358	25-Feb-35		0.56		0.01		0.57		0.35		0.55		0.02		0		0		0.01		0		0.01		0		0		0		0		0.01		0.57		13.5062
359	25-Mar-35		0.35		0		0.35		0		0.35		0		0		0		0		0		0		0		0		0		0		0		0.35		13.643
360	25-Apr-35		0		0		0		0		0		0		0		0		0		0		0		0		0		0		0		0		0		0