FBR Securitization 8-K Other Events

FBR Securitization Trust 2005-3

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 or the actual pool may be deleted from the final pool of mortgage loans delivered to the trust on the closing date.

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.

TIAA CASH FLOW REQUESTS

1a.	Cash Flows to the requested tranche using the assumptions below and attached Cash Flows template.
	Model should reflect assumption that deal is collapsed when bonds (including interest carryforwards, basis carryforwards) are fully repaid.
	Forward LIBOR
	To Maturity
	100% PPC
	100% Pricing Loss Curve (100% structuring loss assumptions)*
	12 months Lag
	50% Severity
	Failing Triggers
	* Used S&P’s triple-B loss curve and S&P’s single-B Frequency of Foreclosure.
1b.	Cash Flows to the requested tranche using the assumptions below and attached Cash Flows template.
	Model should reflect assumption that deal is collapsed when bonds (including interest carryforwards, basis carryforwards) are fully repaid.
	Forward LIBOR
	To Maturity
	100% PPC
	100% Pricing Loss Curve (100% structuring loss assumptions)
	12 months Lag
	50% Severity
	100% structuring delinquency assumption
	Triggers per Model (i.e. as forecasted)
	* Used S&P’s triple-B loss curve and S&P’s single-B Frequency of Foreclosure.
2.	Forecasted Triggers using assumptions below and attached Triggers template.
	Model should reflect assumption that deal is collapsed when bonds (including interest carryforwards, basis carryforwards) are fully repaid.
	Forward LIBOR
	To Maturity
	100% PPC
	100% Pricing Loss Curve (100% structuring loss assumptions)
	12 months Lag
	50% Severity
	100% structuring delinquency assumption
	* Used S&P’s triple-B loss curve and S&P’s single-B Frequency of Foreclosure.
3.	Net WAC table using assumptions below and attached Basis Risk template.
	Model should reflect assumption that deal is collapsed when bonds (including interest carryforwards, basis carryforwards) are fully repaid.
	Forward LIBOR
	To Maturity
	100% PPC
	100% Pricing Loss Curve (100% structuring loss assumptions)
	12 months Lag
	50% Severity
	100% structuring delinquency assumption
4.	Excess Spread for 360 months assuming:
	Forward LIBOR
	deal pricing speed
	failing trigger
	to maturity
	no losses
5.	Net WAC table assuming:
	libor = 20%
	failing trigger
	deal pricing speed
	to maturity
	including cap payment
6.	Breakeven CDR and Cumulative losses for requested tranches assuming:
	deal pricing speed
	failing trigger
	to maturity
	forward libor
	12 month lag
	50% and 60% severity

TIAA NIM CASH FLOW TEMPLATE

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
0	9-Nov-05		969,874,218.55																	944,610,000.00								949,986,000.00
1	25-Nov-05		963,692,488.97		99.36	%		4.0968		4.4064		3,354,054.93		0		3,354,054.93		7,514.90		938,340,723.40		5,797.07		1,868,081.40		6,175,932.51		943,810,067.49		99.35	%
2	25-Dec-05		956,374,825.08		98.61	%		4.3242		4.4842		1,529,073.44		0		1,529,073.44		191,812.48		930,864,983.60		0.00		3,659,534.35		7,317,663.89		936,492,403.60		98.58	%
3	25-Jan-06		947,913,126.24		97.74	%		4.3210		4.5327		1,398,326.66		0		1,398,326.66		194,062.08		922,195,576.10		0.00		3,750,605.58		8,461,698.84		928,030,704.76		97.69	%
4	25-Feb-06		938,320,676.55		96.75	%		4.4233		4.5789		1,303,447.92		0		1,303,447.92		273,492.47		912,346,415.20		0.00		3,799,618.35		9,592,449.69		918,438,255.07		96.68	%
5	25-Mar-06		927,614,965.70		95.64	%		4.5556		4.6130		1,558,947.40		0		1,558,947.40		338,267.64		901,335,877.80		0.00		3,492,135.01		10,705,710.86		907,732,544.22		95.55	%
6	25-Apr-06		915,817,688.31		94.43	%		4.4792		4.6263		1,230,086.69		0		1,230,086.69		310,692.98		889,187,036.10		0.00		3,762,989.40		11,797,277.39		895,935,266.83		94.31	%
7	25-May-06		903,011,918.73		93.11	%		4.5669		4.6349		1,267,812.85		0		1,267,812.85		361,602.73		876,075,784.00		0.00		3,661,352.76		12,805,769.57		883,129,497.25		92.96	%
8	25-Jun-06		889,175,257.65		91.68	%		4.6063		4.6276		1,098,700.08		0		1,098,700.08		397,869.82		861,898,641.30		0.00		3,761,101.87		13,836,661.08		869,292,836.17		91.51	%
9	25-Jul-06		874,341,602.09		90.15	%		4.5706		4.6167		1,226,048.61		0		1,226,048.61		353,162.97		846,691,909.30		0.00		3,558,816.11		14,833,655.56		854,459,180.61		89.94	%
10	25-Aug-06		858,548,780.66		88.52	%		4.6390		4.6158		1,037,349.24		0		1,037,349.24		408,366.56		830,496,041.40		0.00		3,667,189.43		15,792,821.43		838,666,359.18		88.28	%
11	25-Sep-06		841,975,513.80		86.81	%		4.6124		4.6025		1,036,479.68		0		1,036,479.68		381,532.19		813,530,211.60		0.00		3,582,550.24		16,573,266.86		822,093,092.31		86.54	%
12	25-Oct-06		824,687,258.79		85.03	%		4.5161		4.5925		1,194,515.14		0		1,194,515.14		296,396.17		789,975,150.30		0.00		3,334,930.12		17,288,255.01		804,804,837.31		84.72	%
13	25-Nov-06		803,895,469.03		82.89	%		4.5287		4.6058		1,051,126.29		1,475,060.51		-423,934.22		305,979.32		770,838,692.70		-1,357,105.61		3,385,031.27		20,673,834.85		784,131,002.45		82.54	%
14	25-Dec-06		785,403,735.80		80.98	%		4.5418		4.6175		1,120,730.14		0		1,120,730.14		297,351.03		751,665,686.60		-117,954.90		3,203,409.41		18,609,688.14		765,521,314.32		80.58	%
15	25-Jan-07		766,328,459.82		79.01	%		4.5541		4.6300		981,890.74		0		981,890.74		307,581.60		732,338,289.40		0.00		3,242,756.96		19,075,275.97		746,446,038.34		78.57	%
16	25-Feb-07		746,717,135.94		76.99	%		4.5652		4.6420		949,881.94		0		949,881.94		306,672.76		712,479,091.60		0.00		3,172,259.32		19,611,323.89		726,834,714.46		76.51	%
17	25-Mar-07		726,619,409.73		74.92	%		4.5758		4.6536		1,217,869.33		0		1,217,869.33		275,357.34		685,206,117.40		0.00		2,798,999.82		20,097,726.21		706,736,988.24		74.39	%
18	25-Apr-07		701,880,359.01		72.37	%		4.5879		4.6666		885,003.45		2,120,561.17		-1,235,557.72		300,329.65		665,521,541.10		-1,185,333.10		3,024,088.15		23,803,822.64		682,933,165.60		71.89	%
19	25-May-07		681,249,606.94		70.24	%		4.5990		4.6638		937,985.80		0		937,985.80		288,448.13		646,890,528.20		-935,228.07		2,838,433.28		21,565,980.14		661,367,185.46		69.62	%
20	25-Jun-07		660,296,283.59		68.08	%		4.6115		4.6604		814,403.59		0		814,403.59		296,681.97		628,832,764.10		0.00		2,851,565.26		20,953,323.35		640,413,862.11		67.41	%
21	25-Jul-07		639,075,377.42		65.89	%		4.6220		4.6557		872,213.94		0		872,213.94		284,599.23		611,988,460.90		0.00		2,681,657.52		21,220,906.16		619,192,955.94		65.18	%
22	25-Aug-07		617,642,705.17		63.68	%		4.6325		4.6493		752,603.41		0		752,603.41		291,741.70		593,750,238.80		0.00		2,687,811.78		21,432,672.26		597,760,283.69		62.92	%
23	25-Sep-07		597,000,687.23		61.55	%		4.6437		4.6422		1,563,069.59		0		1,563,069.59		0		570,844,954.40		0.00		2,603,465.85		20,642,017.94		577,118,265.75		60.75	%
24	25-Oct-07		572,504,775.62		59.03	%		4.5775		4.6324		1,668,859.85		2,305,051.52		-636,191.67		0		552,164,601.40		-1,668,859.84		2,403,465.52		23,859,719.93		553,258,545.82		58.24	%
25	25-Nov-07		553,526,797.45		57.07	%		4.5824		4.6368		1,518,082.07		0		1,518,082.07		0		532,444,190.50		-636,191.68		2,386,730.30		19,614,169.85		533,644,375.97		56.17	%
26	25-Dec-07		535,204,576.03		55.18	%		4.5871		4.6407		1,542,139.99		0		1,542,139.99		0		513,405,574.90		0.00		2,232,842.84		18,322,221.42		515,322,154.55		54.25	%
27	25-Jan-08		517,515,245.85		53.36	%		4.5917		4.6453		1,416,653.63		0		1,416,653.63		0		495,024,984.60		0.00		2,232,994.99		17,689,330.18		497,632,824.37		52.38	%
28	25-Feb-08		500,436,742.88		51.60	%		4.5968		4.6487		1,367,223.45		0		1,367,223.45		0		477,279,482.60		0.00		2,161,429.34		17,078,502.98		480,554,321.39		50.59	%
29	25-Mar-08		483,992,593.31		49.90	%		4.5999		4.6526		1,946,940.45		0		1,946,940.45		0		460,189,505.10		0.00		1,956,455.61		16,444,149.57		464,110,171.83		48.85	%
30	25-Apr-08		458,597,433.19		47.28	%		4.6044		4.6572		1,777,083.91		4,794,593.39		-3,017,509.48		0		443,688,287.50		-1,777,083.90		2,024,269.85		22,377,650.63		441,732,521.20		46.50	%
31	25-May-08		443,520,316.33		45.73	%		4.6080		4.6614		1,731,144.92		0		1,731,144.92		0		427,755,362.10		-1,731,144.92		1,869,459.59		16,808,261.78		424,924,259.42		44.73	%
32	25-Jun-08		428,961,838.00		44.23	%		4.6123		4.6674		1,618,373.38		0		1,618,373.38		0		412,370,976.70		-1,286,364.57		1,862,793.02		15,844,842.90		409,079,416.52		43.06	%
33	25-Jul-08		414,903,977.72		42.78	%		4.6158		4.6713		1,626,388.88		0		1,626,388.88		0		397,516,070.00		0.00		1,739,473.64		14,057,860.28		395,021,556.24		41.58	%
34	25-Aug-08		401,329,344.90		41.38	%		4.6205		4.6762		1,514,598.25		0		1,514,598.25		0		383,172,246.90		0.00		1,739,950.38		13,574,632.82		381,446,923.42		40.15	%
35	25-Sep-08		388,225,215.14		40.03	%		4.6239		4.6817		1,516,104.77		0		1,516,104.77		0		369,323,273.90		0.00		1,683,939.45		13,104,129.77		368,342,793.66		38.77	%
36	25-Oct-08		368,057,674.62		37.95	%		4.6317		4.6850		1,521,824.55		3,780,112.03		-2,258,287.48		0		355,950,396.90		-1,521,824.56		1,578,607.26		17,909,253.04		350,433,540.62		36.89	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
37	25-Nov-08		356,077,597.09		36.71	%		4.6359		4.6883		1,381,107.38		0		1,381,107.38		0		343,037,088.40		-1,381,107.38		1,556,952.58		13,361,184.91		337,072,355.71		35.48	%
38	25-Dec-08		344,508,538.67		35.52	%		4.6388		4.6917		1,388,488.79		0		1,388,488.79		0		330,567,398.60		-877,180.10		1,452,955.87		12,446,238.52		324,626,117.19		34.17	%
39	25-Jan-09		333,336,242.44		34.37	%		4.6424		4.6945		1,298,349.26		0		1,298,349.26		0		318,525,934.40		0.00		1,449,819.02		11,172,296.23		313,453,820.96		33.00	%
40	25-Feb-09		322,546,949.23		33.26	%		4.6457		4.6972		1,254,633.01		0		1,254,633.01		0		306,897,840.90		0.00		1,403,481.42		10,789,293.21		302,664,527.75		31.86	%
41	25-Mar-09		312,128,291.18		32.18	%		4.6478		4.7003		1,353,898.90		0		1,353,898.90		0		295,669,456.90		0.00		1,226,931.83		10,418,658.05		292,245,869.70		30.76	%
42	25-Apr-09		294,733,942.17		30.39	%		4.6517		4.7039		1,183,297.87		3,688,082.43		-2,504,784.56		0		284,826,226.00		-1,183,297.88		1,315,279.34		14,889,564.45		277,356,305.25		29.20	%
43	25-May-09		285,243,696.25		29.41	%		4.6553		4.7093		1,145,970.72		0		1,145,970.72		0		274,354,797.70		-1,145,970.72		1,212,071.47		10,636,216.64		266,720,088.61		28.08	%
44	25-Jun-09		276,078,167.96		28.47	%		4.6577		4.7161		1,073,789.03		0		1,073,789.03		0		264,242,287.60		-1,073,789.02		1,207,486.28		10,239,317.31		256,480,771.30		27.00	%
45	25-Jul-09		267,226,112.72		27.55	%		4.6598		4.7213		1,080,617.91		0		1,080,617.91		0		254,476,260.80		-285,024.82		1,126,538.21		9,137,080.05		247,343,691.24		26.04	%
46	25-Aug-09		258,676,678.10		26.67	%		4.6631		4.7276		1,009,955.73		0		1,009,955.73		0		245,044,716.50		0.00		1,125,636.74		8,549,434.62		238,794,256.62		25.14	%
47	25-Sep-09		250,419,959.67		25.82	%		4.6660		4.7341		983,455.82		0		983,455.82		0		235,936,072.40		0.00		1,089,571.45		8,256,718.44		230,537,538.19		24.27	%
48	25-Oct-09		235,481,224.40		24.28	%		4.6873		4.7388		982,376.89		3,503,592.08		-2,521,215.19		0		227,139,150.30		-982,376.88		1,024,231.84		12,417,520.07		218,120,018.12		22.96	%
49	25-Nov-09		228,005,720.83		23.51	%		4.6906		4.7418		880,140.87		0		880,140.87		0		218,643,162.00		-880,140.87		1,005,485.09		8,355,644.43		209,764,373.69		22.08	%
50	25-Dec-09		220,785,213.53		22.76	%		4.6932		4.7444		886,422.61		0		886,422.61		0		210,437,695.30		-886,422.60		938,638.40		8,106,929.91		201,657,443.78		21.23	%
51	25-Jan-10		213,810,888.71		22.05	%		4.6969		4.7468		830,985.33		0		830,985.33		0		202,512,701.10		-754,651.73		935,594.77		7,728,976.55		193,928,467.23		20.41	%
52	25-Feb-10		207,074,239.58		21.35	%		4.6991		4.7488		807,516.78		0		807,516.78		0		194,858,480.50		0.00		902,594.00		6,736,649.13		187,191,818.10		19.70	%
53	25-Mar-10		200,567,263.73		20.68	%		4.7004		4.7512		868,745.06		0		868,745.06		0		187,465,672.80		0.00		789,154.54		6,506,975.85		180,684,842.25		19.02	%
54	25-Apr-10		187,686,724.82		19.35	%		4.7037		4.7542		759,185.57		3,318,986.79		-2,559,801.22		0		180,325,243.30		-759,185.57		846,108.25		10,320,737.69		170,364,104.56		17.93	%
55	25-May-10		181,811,064.04		18.75	%		4.7061		4.7610		669,105.03		0		669,105.03		0		173,428,472.20		-669,105.02		831,830.80		6,544,765.80		163,819,338.76		17.24	%
56	25-Jun-10		176,135,148.37		18.16	%		4.7083		4.7692		623,588.62		0		623,588.62		0		166,766,943.40		-623,588.62		829,776.67		6,299,504.30		157,519,834.47		16.58	%
57	25-Jul-10		170,652,088.07		17.60	%		4.7101		4.7757		632,223.05		0		632,223.05		0		160,332,534.00		-632,223.05		775,204.30		6,115,283.34		151,404,551.12		15.94	%
58	25-Aug-10		165,355,233.06		17.05	%		4.7124		4.7845		589,858.93		0		589,858.93		0		154,117,403.60		-589,858.93		773,206.41		5,886,713.93		145,517,837.19		15.32	%
59	25-Sep-10		160,215,287.40		16.52	%		4.7144		4.7910		579,061.91		0		579,061.91		0		148,096,613.60		-45,025.60		746,299.75		5,184,971.27		140,332,865.92		14.77	%
60	25-Oct-10		148,658,273.05		15.33	%		4.7447		4.7972		581,874.27		3,318,742.41		-2,736,868.14		0		0		-581,874.26		702,612.02		8,820,146.20		131,512,719.72		13.84	%
61	25-Nov-10		144,008,107.74		14.85	%		4.7472		4.7998		505,117.10		0		505,117.10		0		0		-505,117.10		685,380.09		5,155,282.41		126,357,437.31		13.30	%
62	25-Dec-10		139,515,993.92		14.38	%		4.7487		4.8019		512,498.67		0		512,498.67		0		0		-512,498.67		640,263.74		5,004,612.50		121,352,824.81		12.77	%
63	25-Jan-11		135,176,475.69		13.94	%		4.7516		4.8039		477,804.73		0		477,804.73		0		0		-477,804.73		638,518.79		4,817,322.96		116,535,501.85		12.27	%
64	25-Feb-11		130,984,287.07		13.51	%		4.7535		4.8057		464,999.13		0		464,999.13		0		0		-464,999.13		616,136.34		4,657,187.75		111,878,314.10		11.78	%
65	25-Mar-11		126,934,611.88		13.09	%		4.7544		4.8073		512,159.27		0		512,159.27		0		0		-512,159.28		536,870.80		4,561,834.47		107,316,479.63		11.30	%
66	25-Apr-11		117,355,254.51		12.10	%		4.7579		4.8099		443,227.24		2,857,782.01		-2,414,554.77		0		0		-443,227.24		573,329.16		7,164,802.59		100,151,677.04		10.54	%
67	25-May-11		113,716,363.09		11.72	%		4.7589		4.8125		416,156.24		0		416,156.24		0		0		-416,156.25		522,390.53		4,055,047.67		96,096,629.37		10.12	%
68	25-Jun-11		110,200,649.22		11.36	%		4.7608		4.8143		388,099.67		0		388,099.67		0		0		-388,099.67		520,934.05		3,903,813.55		92,192,815.83		9.70	%
69	25-Jul-11		106,803,871.86		11.01	%		4.7628		4.8160		394,159.06		0		394,159.06		0		0		-394,159.06		486,372.01		3,790,936.43		88,401,879.40		9.31	%
70	25-Aug-11		103,521,937.31		10.67	%		4.7640		4.8189		368,373.05		0		368,373.05		0		0		-368,373.06		484,630.71		3,650,307.60		84,751,571.81		8.92	%
71	25-Sep-11		100,351,024.39		10.35	%		4.7654		4.8201		359,998.13		0		359,998.13		0		0		-359,998.13		467,353.46		3,530,911.06		81,220,660.74		8.55	%
72	25-Oct-11		93,088,126.02		9.60	%		4.7706		4.8212		365,394.20		2,120,331.61		-1,754,937.41		0		0		-365,394.21		436,356.71		5,507,960.96		75,712,699.78		7.97	%
73	25-Nov-11		90,236,530.59		9.30	%		4.7723		4.8227		317,845.72		0		317,845.72		0		0		-317,845.72		424,757.60		3,169,441.16		72,543,258.63		7.64	%
74	25-Dec-11		87,481,020.78		9.02	%		4.7728		4.8234		323,446.98		0		323,446.98		0		0		-323,446.99		396,070.51		3,078,956.80		69,464,301.83		7.31	%
75	25-Jan-12		84,818,297.77		8.75	%		4.7743		4.8246		302,936.82		0		302,936.82		0		0		-302,936.82		394,282.38		2,965,659.83		66,498,642.00		7.00	%
76	25-Feb-12		82,245,177.11		8.48	%		4.7753		4.8252		295,870.66		0		295,870.66		0		0		-295,870.65		379,810.52		2,868,991.31		63,629,650.69		6.70	%
77	25-Mar-12		79,758,626.74		8.22	%		4.7756		4.8259		312,998.98		0		312,998.98		0		0		-312,998.98		342,170.96		2,799,549.35		60,830,101.34		6.40	%
78	25-Apr-12		73,341,078.50		7.56	%		4.7771		4.8278		282,968.23		2,028,311.99		-1,745,343.76		0		0		-282,968.23		352,117.60		4,672,204.49		56,157,896.85		5.91	%
79	25-May-12		71,022,214.74		7.32	%		4.7776		4.8389		264,394.10		0		264,394.10		0		0		-264,394.11		318,444.95		2,583,257.86		53,574,638.99		5.64	%
80	25-Jun-12		68,781,309.20		7.09	%		4.7792		4.8516		247,735.90		0		247,735.90		0		0		-247,735.89		316,370.46		2,488,641.43		51,085,997.56		5.38	%
81	25-Jul-12		66,615,692.59		6.87	%		4.7789		4.8651		251,761.91		0		251,761.91		0		0		-251,761.91		294,249.85		2,417,378.53		48,668,619.03		5.12	%
82	25-Aug-12		64,522,788.04		6.65	%		4.7797		4.8776		236,387.80		0		236,387.80		0		0		-236,387.79		292,145.43		2,329,292.34		46,339,326.69		4.88	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
83	25-Sep-12		62,500,474.48		6.44	%		4.7805		4.8903		233,673.82		0		233,673.82		0		0		-233,673.82		280,467.07		2,255,987.38		44,083,339.31		4.64	%
84	25-Oct-12		57,445,679.33		5.92	%		4.8506		4.9037		234,925.64		1,567,351.59		-1,332,425.95		0		0		-234,925.64		263,005.47		3,722,369.20		40,360,970.11		4.25	%
85	25-Nov-12		55,559,463.14		5.73	%		4.8522		4.9048		203,725.42		0		203,725.42		0		0		-203,725.42		252,866.22		2,089,941.62		38,271,028.49		4.03	%
86	25-Dec-12		53,736,515.06		5.54	%		4.8535		4.9055		207,213.21		0		207,213.21		0		0		-207,213.21		234,099.16		2,030,161.29		36,240,867.20		3.81	%
87	25-Jan-13		51,974,675.53		5.36	%		4.8547		4.9068		196,244.65		0		196,244.65		0		0		-196,244.65		230,308.30		1,958,084.19		34,282,783.01		3.61	%
88	25-Feb-13		50,271,859.59		5.18	%		4.8564		4.9073		193,157.66		0		193,157.66		0		0		-193,157.66		219,137.81		1,895,973.59		32,386,809.42		3.41	%
89	25-Mar-13		48,626,132.63		5.01	%		4.8557		4.9080		210,943.80		0		210,943.80		0		0		-210,943.80		188,097.46		1,856,670.77		30,530,138.65		3.21	%
90	25-Apr-13		47,035,469.49		4.85	%		4.8575		4.9100		188,072.77		0		188,072.77		0		0		-188,072.77		197,656.95		1,778,735.90		28,751,402.75		3.03	%
91	25-May-13		45,497,992.38		4.69	%		4.8579		4.9180		191,485.90		0		191,485.90		0		0		-191,485.90		181,372.90		1,728,963.02		27,022,439.73		2.84	%
92	25-Jun-13		44,011,890.05		4.54	%		4.8593		4.9275		183,109.32		0		183,109.32		0		0		-183,109.33		177,315.44		1,669,211.66		25,353,228.07		2.67	%
93	25-Jul-13		42,575,413.79		4.39	%		4.8593		4.9369		186,288.79		0		186,288.79		0		0		-186,288.79		162,123.78		1,622,765.05		23,730,463.02		2.50	%
94	25-Aug-13		41,186,875.21		4.25	%		4.8601		4.9458		178,778.64		0		178,778.64		0		0		-178,778.64		158,029.07		1,567,317.22		22,163,145.80		2.33	%
95	25-Sep-13		39,844,819.91		4.11	%		4.8605		4.9562		177,883.33		0		177,883.33		0		0		-177,883.33		148,845.56		1,519,938.63		20,643,207.17		2.17	%
96	25-Oct-13		38,547,498.53		3.97	%		4.9102		4.9639		179,663.30		0		179,663.30		0		0		-179,663.30		136,272.77		1,476,984.67		19,166,222.50		2.02	%
97	25-Nov-13		37,293,378.99		3.85	%		4.9121		4.9645		173,514.72		0		173,514.72		0		0		-173,514.71		131,915.56		1,427,634.26		17,738,588.24		1.87	%
98	25-Dec-13		36,080,994.52		3.72	%		4.9122		4.9648		176,763.64		0		176,763.64		0		0		-176,763.64		118,516.40		1,389,148.10		16,349,440.14		1.72	%
99	25-Jan-14		34,908,928.91		3.60	%		4.9128		4.9656		172,193.27		0		172,193.27		0		0		-150,867.09		113,279.88		1,322,932.71		15,026,507.43		1.58	%
100	25-Feb-14		33,775,814.66		3.48	%		4.9137		4.9656		171,464.19		0		171,464.19		0		0		0.00		104,533.64		1,133,114.25		13,893,393.18		1.46	%
101	25-Mar-14		32,680,360.53		3.37	%		4.9129		4.9659		179,392.75		0		179,392.75		0		0		0.00		87,632.70		1,095,454.13		12,797,939.05		1.35	%
102	25-Apr-14		31,621,261.09		3.26	%		4.9143		4.9677		168,392.28		0		168,392.28		0		0		0.00		89,785.29		1,059,099.44		11,738,839.61		1.24	%
103	25-May-14		30,597,284.54		3.15	%		4.9142		4.9764		169,522.35		0		169,522.35		0		0		0.00		80,101.57		1,023,976.55		10,714,863.06		1.13	%
104	25-Jun-14		29,607,242.14		3.05	%		4.9148		4.9877		165,361.69		0		165,361.69		0		0		0.00		75,997.15		990,042.40		9,724,820.66		1.02	%
105	25-Jul-14		28,649,986.01		2.95	%		4.9146		4.9964		166,193.39		0		166,193.39		0		0		0.00		67,179.06		957,256.13		8,767,564.53		0.92	%
106	25-Aug-14		27,724,407.70		2.86	%		4.9157		5.0062		163,061.69		0		163,061.69		0		0		0.00		62,593.52		925,578.31		7,841,986.22		0.83	%
107	25-Sep-14		26,829,563.59		2.77	%		4.9187		5.0170		162,963.73		0		162,963.73		0		0		0.00		56,005.88		894,844.11		6,947,142.11		0.73	%
108	25-Oct-14		25,964,293.57		2.68	%		4.9723		5.0254		163,465.45		0		163,465.45		0		0		0.00		48,324.90		865,270.02		6,081,872.09		0.64	%
109	25-Nov-14		25,127,590.46		2.59	%		4.9733		5.0256		161,077.23		0		161,077.23		0		0		0.00		43,721.45		836,703.11		5,245,168.98		0.55	%
110	25-Dec-14		24,318,490.75		2.51	%		4.9729		5.0256		161,553.67		0		161,553.67		0		0		0.00		36,488.46		809,099.71		4,436,069.27		0.47	%
111	25-Jan-15		23,536,063.96		2.43	%		4.9735		5.0256		159,621.82		0		159,621.82		0		0		0.00		31,890.84		782,426.79		3,653,642.48		0.38	%
112	25-Feb-15		22,779,411.51		2.35	%		4.9736		5.0251		158,936.21		0		158,936.21		0		0		0.00		26,266.30		756,652.45		2,896,990.03		0.30	%
113	25-Mar-15		22,047,681.73		2.27	%		4.9726		5.0249		160,390.86		0		160,390.86		0		0		0.00		18,808.93		731,729.78		2,165,260.25		0.23	%
114	25-Apr-15		21,340,019.36		2.20	%		4.9735		5.0260		157,737.17		0		157,737.17		0		0		0.00		15,566.03		707,662.37		1,457,597.88		0.15	%
115	25-May-15		20,655,614.95		2.13	%		4.9740		5.0348		157,462.63		0		157,462.63		0		0		0.00		10,141.24		684,404.40		773,193.47		0.08	%
116	25-Jun-15		19,993,686.85		2.06	%		4.9731		5.0454		156,537.33		0		156,537.33		0		0		0.00		5,558.21		661,928.11		111,265.37		0.01	%
117	25-Jul-15		19,353,480.09		2.00	%		4.9725		5.0540		155,997.69		0		155,997.69		0		0		528,941.39		773.99		111,265.37		0		0.00	%
118	25-Aug-15		18,734,265.56		1.93	%		4.9727		5.0639		151,626.02		0		151,626.02		0		0		619,214.54
119	25-Sep-15		18,135,790.07		1.87	%		4.9738		5.0743		147,131.25		0		147,131.25		0		0		598,475.49
120	25-Oct-15		17,557,282.34		1.81	%		5.0297		5.0827		142,344.53		0		142,344.53		0		0		578,507.73
121	25-Nov-15		16,997,694.97		1.75	%		5.0895		5.1710		137,687.07		0		137,687.07		0		0		559,587.37
122	25-Dec-15		16,456,394.34		1.70	%		5.0895		5.1710		133,185.14		0		133,185.14		0		0		541,300.63
123	25-Jan-16		15,932,768.47		1.64	%		5.0895		5.1710		128,833.45		0		128,833.45		0		0		523,625.87
124	25-Feb-16		15,426,226.23		1.59	%		5.0895		5.1710		124,626.87		0		124,626.87		0		0		506,542.24
125	25-Mar-16		14,936,330.19		1.54	%		5.0895		5.1710		121,310.84		0		121,310.84		0		0		489,896.04
126	25-Apr-16		14,462,393.76		1.49	%		5.0895		5.1710		117,396.12		0		117,396.12		0		0		473,936.43
127	25-May-16		14,003,876.59		1.44	%		5.0895		5.1710		113,569.27		0		113,569.27		0		0		458,517.17
128	25-Jun-16		13,560,264.51		1.40	%		5.0895		5.1710		109,869.74		0		109,869.74		0		0		443,612.08

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
129	25-Jul-16		13,131,060.85		1.35	%		5.0895		5.1710		106,293.22		0		106,293.22		0		0		429,203.66
130	25-Aug-16		12,715,785.82		1.31	%		5.0895		5.1710		102,835.54		0		102,835.54		0		0		415,275.04
131	25-Sep-16		12,313,975.90		1.27	%		5.0895		5.1710		99,492.67		0		99,492.67		0		0		401,809.91
132	25-Oct-16		11,925,183.35		1.23	%		5.0895		5.1710		96,260.72		0		96,260.72		0		0		388,792.55
133	25-Nov-16		11,548,975.60		1.19	%		5.0895		5.1710		93,135.94		0		93,135.94		0		0		376,207.75
134	25-Dec-16		11,184,934.75		1.15	%		5.0895		5.1710		90,114.71		0		90,114.71		0		0		364,040.85
135	25-Jan-17		10,832,657.09		1.12	%		5.0895		5.1710		87,193.52		0		87,193.52		0		0		352,277.67
136	25-Feb-17		10,491,752.55		1.08	%		5.0895		5.1710		84,368.99		0		84,368.99		0		0		340,904.53
137	25-Mar-17		10,161,844.32		1.05	%		5.0895		5.1710		81,637.87		0		81,637.87		0		0		329,908.23
138	25-Apr-17		9,842,568.31		1.01	%		5.0895		5.1710		78,996.99		0		78,996.99		0		0		319,276.01
139	25-May-17		9,533,572.75		0.98	%		5.0895		5.1710		76,443.31		0		76,443.31		0		0		308,995.56
140	25-Jun-17		9,234,517.78		0.95	%		5.0895		5.1710		73,973.90		0		73,973.90		0		0		299,054.97
141	25-Jul-17		8,945,075.00		0.92	%		5.0895		5.1710		71,585.91		0		71,585.91		0		0		289,442.78
142	25-Aug-17		8,664,927.13		0.89	%		5.0895		5.1710		69,276.60		0		69,276.60		0		0		280,147.87
143	25-Sep-17		8,393,767.57		0.87	%		5.0895		5.1710		67,043.33		0		67,043.33		0		0		271,159.56
144	25-Oct-17		8,131,300.09		0.84	%		5.0895		5.1710		64,883.53		0		64,883.53		0		0		262,467.48
145	25-Nov-17		7,877,238.43		0.81	%		5.0895		5.1710		62,794.75		0		62,794.75		0		0		254,061.66
146	25-Dec-17		7,631,305.98		0.79	%		5.0895		5.1710		60,774.58		0		60,774.58		0		0		245,932.45
147	25-Jan-18		7,393,235.44		0.76	%		5.0895		5.1710		58,820.73		0		58,820.73		0		0		238,070.54
148	25-Feb-18		7,162,768.52		0.74	%		5.0895		5.1710		56,930.98		0		56,930.98		0		0		230,466.92
149	25-Mar-18		6,939,655.60		0.72	%		5.0895		5.1710		55,103.17		0		55,103.17		0		0		223,112.92
150	25-Apr-18		6,723,655.47		0.69	%		5.0895		5.1710		53,335.23		0		53,335.23		0		0		216,000.13
151	25-May-18		6,514,535.00		0.67	%		5.0895		5.1710		51,625.15		0		51,625.15		0		0		209,120.47
152	25-Jun-18		6,312,068.90		0.65	%		5.0895		5.1710		49,971.00		0		49,971.00		0		0		202,466.10
153	25-Jul-18		6,116,039.45		0.63	%		5.0895		5.1710		48,370.90		0		48,370.90		0		0		196,029.45
154	25-Aug-18		5,926,236.21		0.61	%		5.0895		5.1710		46,823.05		0		46,823.05		0		0		189,803.24
155	25-Sep-18		5,742,455.79		0.59	%		5.0895		5.1710		45,325.71		0		45,325.71		0		0		183,780.42
156	25-Oct-18		5,564,501.63		0.57	%		5.0895		5.1710		43,877.19		0		43,877.19		0		0		177,954.16
157	25-Nov-18		5,392,183.74		0.56	%		5.0895		5.1710		42,475.85		0		42,475.85		0		0		172,317.89
158	25-Dec-18		5,225,318.48		0.54	%		5.0895		5.1710		41,120.14		0		41,120.14		0		0		166,865.26
159	25-Jan-19		5,063,728.34		0.52	%		5.0895		5.1710		39,808.52		0		39,808.52		0		0		161,590.14
160	25-Feb-19		4,907,241.75		0.51	%		5.0895		5.1710		38,539.53		0		38,539.53		0		0		156,486.59
161	25-Mar-19		4,755,692.87		0.49	%		5.0895		5.1710		37,311.75		0		37,311.75		0		0		151,548.88
162	25-Apr-19		4,608,921.38		0.48	%		5.0895		5.1710		36,123.81		0		36,123.81		0		0		146,771.49
163	25-May-19		4,466,772.30		0.46	%		5.0895		5.1710		34,974.39		0		34,974.39		0		0		142,149.08
164	25-Jun-19		4,329,095.83		0.45	%		5.0895		5.1710		33,862.21		0		33,862.21		0		0		137,676.47
165	25-Jul-19		4,195,747.14		0.43	%		5.0895		5.1710		32,786.03		0		32,786.03		0		0		133,348.69
166	25-Aug-19		4,066,586.22		0.42	%		5.0895		5.1710		31,744.66		0		31,744.66		0		0		129,160.92
167	25-Sep-19		3,941,477.71		0.41	%		5.0895		5.1710		30,736.95		0		30,736.95		0		0		125,108.51
168	25-Oct-19		3,820,290.76		0.39	%		5.0895		5.1710		29,761.78		0		29,761.78		0		0		121,186.95
169	25-Nov-19		3,702,898.84		0.38	%		5.0895		5.1710		28,818.08		0		28,818.08		0		0		117,391.92
170	25-Dec-19		3,589,179.63		0.37	%		5.0895		5.1710		27,904.80		0		27,904.80		0		0		113,719.21
171	25-Jan-20		3,479,014.86		0.36	%		5.0895		5.1710		27,020.94		0		27,020.94		0		0		110,164.77
172	25-Feb-20		3,372,290.17		0.35	%		5.0895		5.1710		26,165.54		0		26,165.54		0		0		106,724.68
173	25-Mar-20		3,268,895.01		0.34	%		5.0895		5.1710		25,337.65		0		25,337.65		0		0		103,395.17
174	25-Apr-20		3,168,722.44		0.33	%		5.0895		5.1710		24,536.36		0		24,536.36		0		0		100,172.57

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
175	25-May-20		3,071,669.09		0.32	%		5.0895		5.1710		23,760.80		0		23,760.80		0		0		97,053.35
176	25-Jun-20		2,977,634.99		0.31	%		5.0895		5.1710		23,010.13		0		23,010.13		0		0		94,034.10
177	25-Jul-20		2,886,523.46		0.30	%		5.0895		5.1710		22,283.52		0		22,283.52		0		0		91,111.53
178	25-Aug-20		2,798,241.01		0.29	%		5.0895		5.1710		21,580.18		0		21,580.18		0		0		88,282.45
179	25-Sep-20		2,712,913.28		0.28	%		5.0895		5.1710		20,899.35		0		20,899.35		0		0		85,327.73
180	25-Oct-20		2,630,389.41		0.27	%		5.0895		5.1710		20,242.11		0		20,242.11		0		0		82,523.87
181	25-Nov-20		2,550,419.21		0.26	%		5.0895		5.1710		19,606.95		0		19,606.95		0		0		79,970.20
182	25-Dec-20		2,472,921.26		0.25	%		5.0895		5.1710		18,992.06		0		18,992.06		0		0		77,497.95
183	25-Jan-21		2,397,816.79		0.25	%		5.0895		5.1710		18,396.77		0		18,396.77		0		0		75,104.47
184	25-Feb-21		2,325,029.63		0.24	%		5.0895		5.1710		17,820.44		0		17,820.44		0		0		72,787.16
185	25-Mar-21		2,254,486.11		0.23	%		5.0895		5.1710		17,262.46		0		17,262.46		0		0		70,543.52
186	25-Apr-21		2,186,114.96		0.23	%		5.0895		5.1710		16,722.23		0		16,722.23		0		0		68,371.14
187	25-May-21		2,119,847.27		0.22	%		5.0895		5.1710		16,199.16		0		16,199.16		0		0		66,267.69
188	25-Jun-21		2,055,616.37		0.21	%		5.0895		5.1710		15,692.70		0		15,692.70		0		0		64,230.91
189	25-Jul-21		1,993,357.76		0.21	%		5.0895		5.1710		15,202.30		0		15,202.30		0		0		62,258.61
190	25-Aug-21		1,933,009.05		0.20	%		5.0895		5.1710		14,727.44		0		14,727.44		0		0		60,348.70
191	25-Sep-21		1,874,509.91		0.19	%		5.0895		5.1710		14,267.62		0		14,267.62		0		0		58,499.14
192	25-Oct-21		1,817,801.95		0.19	%		5.0895		5.1710		13,822.35		0		13,822.35		0		0		56,707.96
193	25-Nov-21		1,762,828.68		0.18	%		5.0895		5.1710		13,391.15		0		13,391.15		0		0		54,973.26
194	25-Dec-21		1,709,535.48		0.18	%		5.0895		5.1710		12,973.57		0		12,973.57		0		0		53,293.20
195	25-Jan-22		1,657,869.47		0.17	%		5.0895		5.1710		12,569.16		0		12,569.16		0		0		51,666.01
196	25-Feb-22		1,607,779.51		0.17	%		5.0895		5.1710		12,177.51		0		12,177.51		0		0		50,089.96
197	25-Mar-22		1,559,216.10		0.16	%		5.0895		5.1710		11,798.20		0		11,798.20		0		0		48,563.40
198	25-Apr-22		1,512,131.38		0.16	%		5.0895		5.1710		11,430.82		0		11,430.82		0		0		47,084.73
199	25-May-22		1,466,479.00		0.15	%		5.0895		5.1710		11,074.99		0		11,074.99		0		0		45,652.38
200	25-Jun-22		1,422,214.13		0.15	%		5.0895		5.1710		10,730.35		0		10,730.35		0		0		44,264.86
201	25-Jul-22		1,379,293.40		0.14	%		5.0895		5.1710		10,396.53		0		10,396.53		0		0		42,920.73
202	25-Aug-22		1,337,674.82		0.14	%		5.0895		5.1710		10,073.17		0		10,073.17		0		0		41,618.58
203	25-Sep-22		1,297,317.76		0.13	%		5.0895		5.1710		9,759.96		0		9,759.96		0		0		40,357.06
204	25-Oct-22		1,258,182.91		0.13	%		5.0895		5.1710		9,456.55		0		9,456.55		0		0		39,134.85
205	25-Nov-22		1,220,232.22		0.13	%		5.0895		5.1710		9,162.63		0		9,162.63		0		0		37,950.69
206	25-Dec-22		1,183,428.86		0.12	%		5.0895		5.1710		8,877.90		0		8,877.90		0		0		36,803.36
207	25-Jan-23		1,147,737.19		0.12	%		5.0895		5.1710		8,602.07		0		8,602.07		0		0		35,691.67
208	25-Feb-23		1,113,122.72		0.11	%		5.0895		5.1710		8,334.84		0		8,334.84		0		0		34,614.48
209	25-Mar-23		1,079,552.05		0.11	%		5.0895		5.1710		8,075.95		0		8,075.95		0		0		33,570.67
210	25-Apr-23		1,046,992.86		0.11	%		5.0895		5.1710		7,825.13		0		7,825.13		0		0		32,559.19
211	25-May-23		1,015,413.86		0.10	%		5.0895		5.1710		7,582.11		0		7,582.11		0		0		31,578.99
212	25-Jun-23		984,784.78		0.10	%		5.0895		5.1710		7,346.66		0		7,346.66		0		0		30,629.08
213	25-Jul-23		955,076.29		0.10	%		5.0895		5.1710		7,118.52		0		7,118.52		0		0		29,708.49
214	25-Aug-23		926,260.01		0.10	%		5.0895		5.1710		6,897.47		0		6,897.47		0		0		28,816.28
215	25-Sep-23		898,308.46		0.09	%		5.0895		5.1710		6,683.28		0		6,683.28		0		0		27,951.54
216	25-Oct-23		871,195.05		0.09	%		5.0895		5.1710		6,475.73		0		6,475.73		0		0		27,113.41
217	25-Nov-23		844,894.02		0.09	%		5.0895		5.1710		6,274.62		0		6,274.62		0		0		26,301.03
218	25-Dec-23		819,380.43		0.08	%		5.0895		5.1710		6,079.73		0		6,079.73		0		0		25,513.59
219	25-Jan-24		794,630.13		0.08	%		5.0895		5.1710		5,890.87		0		5,890.87		0		0		24,750.30
220	25-Feb-24		770,619.75		0.08	%		5.0895		5.1710		5,707.85		0		5,707.85		0		0		24,010.38

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
221	25-Mar-24		747,326.65		0.08	%		5.0895		5.1710		5,530.49		0		5,530.49		0		0		23,293.10
222	25-Apr-24		724,728.91		0.07	%		5.0895		5.1710		5,358.60		0		5,358.60		0		0		22,597.74
223	25-May-24		702,805.29		0.07	%		5.0895		5.1710		5,192.01		0		5,192.01		0		0		21,923.61
224	25-Jun-24		681,535.25		0.07	%		5.0895		5.1710		5,030.56		0		5,030.56		0		0		21,270.05
225	25-Jul-24		660,898.86		0.07	%		5.0895		5.1710		4,874.08		0		4,874.08		0		0		20,636.39
226	25-Aug-24		640,876.86		0.07	%		5.0895		5.1710		4,722.42		0		4,722.42		0		0		20,022.01
227	25-Sep-24		621,450.55		0.06	%		5.0895		5.1710		4,575.43		0		4,575.43		0		0		19,426.31
228	25-Oct-24		602,601.85		0.06	%		5.0895		5.1710		4,432.95		0		4,432.95		0		0		18,848.69
229	25-Nov-24		584,313.25		0.06	%		5.0895		5.1710		4,294.85		0		4,294.85		0		0		18,288.60
230	25-Dec-24		566,567.77		0.06	%		5.0895		5.1710		4,160.99		0		4,160.99		0		0		17,745.48
231	25-Jan-25		549,348.98		0.06	%		5.0895		5.1710		4,031.24		0		4,031.24		0		0		17,218.80
232	25-Feb-25		532,640.94		0.05	%		5.0895		5.1710		3,905.47		0		3,905.47		0		0		16,708.04
233	25-Mar-25		516,428.24		0.05	%		5.0895		5.1710		3,783.55		0		3,783.55		0		0		16,212.70
234	25-Apr-25		500,695.92		0.05	%		5.0895		5.1710		3,665.36		0		3,665.36		0		0		15,732.32
235	25-May-25		485,429.51		0.05	%		5.0895		5.1710		3,550.79		0		3,550.79		0		0		15,266.41
236	25-Jun-25		470,614.99		0.05	%		5.0895		5.1710		3,439.73		0		3,439.73		0		0		14,814.53
237	25-Jul-25		456,238.75		0.05	%		5.0895		5.1710		3,332.06		0		3,332.06		0		0		14,376.23
238	25-Aug-25		442,287.64		0.05	%		5.0895		5.1710		3,227.68		0		3,227.68		0		0		13,951.11
239	25-Sep-25		428,757.12		0.04	%		5.0895		5.1710		3,126.48		0		3,126.48		0		0		13,530.52
240	25-Oct-25		415,703.80		0.04	%		5.0895		5.1710		3,028.42		0		3,028.42		0		0		13,053.32
241	25-Nov-25		403,035.34		0.04	%		5.0895		5.1710		2,933.80		0		2,933.80		0		0		12,668.46
242	25-Dec-25		390,740.22		0.04	%		5.0895		5.1710		2,842.07		0		2,842.07		0		0		12,295.12
243	25-Jan-26		378,807.27		0.04	%		5.0895		5.1710		2,753.12		0		2,753.12		0		0		11,932.94
244	25-Feb-26		367,225.68		0.04	%		5.0895		5.1710		2,666.89		0		2,666.89		0		0		11,581.59
245	25-Mar-26		355,984.96		0.04	%		5.0895		5.1710		2,583.27		0		2,583.27		0		0		11,240.72
246	25-Apr-26		345,074.95		0.04	%		5.0895		5.1710		2,502.20		0		2,502.20		0		0		10,910.01
247	25-May-26		334,485.80		0.03	%		5.0895		5.1710		2,423.59		0		2,423.59		0		0		10,589.15
248	25-Jun-26		324,207.97		0.03	%		5.0895		5.1710		2,347.36		0		2,347.36		0		0		10,277.84
249	25-Jul-26		314,232.19		0.03	%		5.0895		5.1710		2,273.45		0		2,273.45		0		0		9,975.78
250	25-Aug-26		304,549.51		0.03	%		5.0895		5.1710		2,201.78		0		2,201.78		0		0		9,682.68
251	25-Sep-26		295,151.22		0.03	%		5.0895		5.1710		2,132.29		0		2,132.29		0		0		9,398.29
252	25-Oct-26		286,028.91		0.03	%		5.0895		5.1710		2,064.90		0		2,064.90		0		0		9,122.31
253	25-Nov-26		277,174.39		0.03	%		5.0895		5.1710		1,999.55		0		1,999.55		0		0		8,854.51
254	25-Dec-26		268,579.76		0.03	%		5.0895		5.1710		1,936.19		0		1,936.19		0		0		8,594.63
255	25-Jan-27		260,237.33		0.03	%		5.0895		5.1710		1,874.74		0		1,874.74		0		0		8,342.43
256	25-Feb-27		252,139.66		0.03	%		5.0895		5.1710		1,815.15		0		1,815.15		0		0		8,097.67
257	25-Mar-27		244,279.53		0.03	%		5.0895		5.1710		1,757.37		0		1,757.37		0		0		7,860.13
258	25-Apr-27		236,649.95		0.02	%		5.0895		5.1710		1,701.33		0		1,701.33		0		0		7,629.59
259	25-May-27		229,244.12		0.02	%		5.0895		5.1710		1,646.99		0		1,646.99		0		0		7,405.83
260	25-Jun-27		222,055.47		0.02	%		5.0895		5.1710		1,594.29		0		1,594.29		0		0		7,188.65
261	25-Jul-27		215,077.61		0.02	%		5.0895		5.1710		1,543.18		0		1,543.18		0		0		6,977.86
262	25-Aug-27		208,304.36		0.02	%		5.0895		5.1710		1,493.62		0		1,493.62		0		0		6,773.25
263	25-Sep-27		201,729.72		0.02	%		5.0895		5.1710		1,445.56		0		1,445.56		0		0		6,574.64
264	25-Oct-27		195,347.87		0.02	%		5.0895		5.1710		1,398.95		0		1,398.95		0		0		6,381.85
265	25-Nov-27		189,153.17		0.02	%		5.0895		5.1710		1,353.75		0		1,353.75		0		0		6,194.70
266	25-Dec-27		183,140.14		0.02	%		5.0895		5.1710		1,309.91		0		1,309.91		0		0		6,013.03

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
267	25-Jan-28		177,303.46		0.02	%		5.0895		5.1710		1,267.40		0		1,267.40		0		0		5,836.67
268	25-Feb-28		171,638.01		0.02	%		5.0895		5.1710		1,226.17		0		1,226.17		0		0		5,665.46
269	25-Mar-28		166,138.76		0.02	%		5.0895		5.1710		1,186.19		0		1,186.19		0		0		5,499.24
270	25-Apr-28		160,800.89		0.02	%		5.0895		5.1710		1,147.41		0		1,147.41		0		0		5,337.87
271	25-May-28		155,619.69		0.02	%		5.0895		5.1710		1,109.81		0		1,109.81		0		0		5,181.20
272	25-Jun-28		150,590.60		0.02	%		5.0895		5.1710		1,073.34		0		1,073.34		0		0		5,029.09
273	25-Jul-28		145,709.20		0.02	%		5.0895		5.1710		1,037.98		0		1,037.98		0		0		4,881.40
274	25-Aug-28		140,971.19		0.01	%		5.0895		5.1710		1,003.68		0		1,003.68		0		0		4,738.01
275	25-Sep-28		136,372.41		0.01	%		5.0895		5.1710		970.42		0		970.42		0		0		4,598.78
276	25-Oct-28		131,908.82		0.01	%		5.0895		5.1710		938.16		0		938.16		0		0		4,463.59
277	25-Nov-28		127,576.51		0.01	%		5.0895		5.1710		906.88		0		906.88		0		0		4,332.32
278	25-Dec-28		123,371.66		0.01	%		5.0895		5.1710		876.55		0		876.55		0		0		4,204.85
279	25-Jan-29		119,290.58		0.01	%		5.0895		5.1710		847.13		0		847.13		0		0		4,081.07
280	25-Feb-29		115,329.70		0.01	%		5.0895		5.1710		818.61		0		818.61		0		0		3,960.88
281	25-Mar-29		111,485.54		0.01	%		5.0895		5.1710		790.94		0		790.94		0		0		3,844.16
282	25-Apr-29		107,754.73		0.01	%		5.0895		5.1710		764.12		0		764.12		0		0		3,730.81
283	25-May-29		104,133.99		0.01	%		5.0895		5.1710		738.11		0		738.11		0		0		3,620.74
284	25-Jun-29		100,620.14		0.01	%		5.0895		5.1710		712.88		0		712.88		0		0		3,513.85
285	25-Jul-29		97,210.11		0.01	%		5.0895		5.1710		688.42		0		688.42		0		0		3,410.03
286	25-Aug-29		93,900.90		0.01	%		5.0895		5.1710		664.70		0		664.70		0		0		3,309.21
287	25-Sep-29		90,689.60		0.01	%		5.0895		5.1710		641.71		0		641.71		0		0		3,211.30
288	25-Oct-29		87,573.39		0.01	%		5.0895		5.1710		619.41		0		619.41		0		0		3,116.20
289	25-Nov-29		84,549.55		0.01	%		5.0895		5.1710		597.78		0		597.78		0		0		3,023.84
290	25-Dec-29		81,615.41		0.01	%		5.0895		5.1710		576.82		0		576.82		0		0		2,934.14
291	25-Jan-30		78,768.39		0.01	%		5.0895		5.1710		556.49		0		556.49		0		0		2,847.02
292	25-Feb-30		76,005.99		0.01	%		5.0895		5.1710		536.79		0		536.79		0		0		2,762.40
293	25-Mar-30		73,325.78		0.01	%		5.0895		5.1710		517.68		0		517.68		0		0		2,680.21
294	25-Apr-30		70,725.39		0.01	%		5.0895		5.1710		499.16		0		499.16		0		0		2,600.38
295	25-May-30		68,202.55		0.01	%		5.0895		5.1710		481.20		0		481.20		0		0		2,522.85
296	25-Jun-30		65,755.02		0.01	%		5.0895		5.1710		463.79		0		463.79		0		0		2,447.53
297	25-Jul-30		63,380.64		0.01	%		5.0895		5.1710		446.91		0		446.91		0		0		2,374.38
298	25-Aug-30		61,077.32		0.01	%		5.0895		5.1710		430.55		0		430.55		0		0		2,303.32
299	25-Sep-30		58,843.02		0.01	%		5.0895		5.1710		414.69		0		414.69		0		0		2,234.30
300	25-Oct-30		56,675.76		0.01	%		5.0895		5.1710		399.32		0		399.32		0		0		2,167.26
301	25-Nov-30		54,573.62		0.01	%		5.0895		5.1710		384.42		0		384.42		0		0		2,102.14
302	25-Dec-30		52,534.74		0.01	%		5.0895		5.1710		369.98		0		369.98		0		0		2,038.88
303	25-Jan-31		50,557.31		0.01	%		5.0895		5.1710		355.98		0		355.98		0		0		1,977.43
304	25-Feb-31		48,639.57		0.01	%		5.0895		5.1710		342.41		0		342.41		0		0		1,917.74
305	25-Mar-31		46,779.81		0.00	%		5.0895		5.1710		329.27		0		329.27		0		0		1,859.76
306	25-Apr-31		44,976.38		0.00	%		5.0895		5.1710		316.53		0		316.53		0		0		1,803.44
307	25-May-31		43,227.65		0.00	%		5.0895		5.1710		304.18		0		304.18		0		0		1,748.73
308	25-Jun-31		41,532.07		0.00	%		5.0895		5.1710		292.22		0		292.22		0		0		1,695.58
309	25-Jul-31		39,888.12		0.00	%		5.0895		5.1710		280.63		0		280.63		0		0		1,643.95
310	25-Aug-31		38,294.32		0.00	%		5.0895		5.1710		269.39		0		269.39		0		0		1,593.80
311	25-Sep-31		36,749.23		0.00	%		5.0895		5.1710		258.51		0		258.51		0		0		1,545.08
312	25-Oct-31		35,251.47		0.00	%		5.0895		5.1710		247.97		0		247.97		0		0		1,497.76

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
313	25-Nov-31		33,799.68		0.00	%		5.0895		5.1710		237.76		0		237.76		0		0		1,451.79
314	25-Dec-31		32,392.55		0.00	%		5.0895		5.1710		227.87		0		227.87		0		0		1,407.13
315	25-Jan-32		31,028.79		0.00	%		5.0895		5.1710		218.29		0		218.29		0		0		1,363.75
316	25-Feb-32		29,707.18		0.00	%		5.0895		5.1710		209.01		0		209.01		0		0		1,321.61
317	25-Mar-32		28,426.50		0.00	%		5.0895		5.1710		200.02		0		200.02		0		0		1,280.68
318	25-Apr-32		27,185.58		0.00	%		5.0895		5.1710		191.32		0		191.32		0		0		1,240.92
319	25-May-32		25,983.29		0.00	%		5.0895		5.1710		182.89		0		182.89		0		0		1,202.29
320	25-Jun-32		24,818.52		0.00	%		5.0895		5.1710		174.73		0		174.73		0		0		1,164.77
321	25-Jul-32		23,690.20		0.00	%		5.0895		5.1710		166.83		0		166.83		0		0		1,128.32
322	25-Aug-32		22,597.28		0.00	%		5.0895		5.1710		159.19		0		159.19		0		0		1,092.92
323	25-Sep-32		21,538.75		0.00	%		5.0895		5.1710		151.78		0		151.78		0		0		1,058.53
324	25-Oct-32		20,513.62		0.00	%		5.0895		5.1710		144.62		0		144.62		0		0		1,025.13
325	25-Nov-32		19,520.94		0.00	%		5.0895		5.1710		137.68		0		137.68		0		0		992.68
326	25-Dec-32		18,559.78		0.00	%		5.0895		5.1710		130.97		0		130.97		0		0		961.16
327	25-Jan-33		17,629.24		0.00	%		5.0895		5.1710		124.47		0		124.47		0		0		930.55
328	25-Feb-33		16,728.43		0.00	%		5.0895		5.1710		118.19		0		118.19		0		0		900.81
329	25-Mar-33		15,856.50		0.00	%		5.0895		5.1710		112.11		0		112.11		0		0		871.93
330	25-Apr-33		15,012.62		0.00	%		5.0895		5.1710		106.23		0		106.23		0		0		843.87
331	25-May-33		14,196.00		0.00	%		5.0895		5.1710		100.54		0		100.54		0		0		816.63
332	25-Jun-33		13,405.83		0.00	%		5.0895		5.1710		95.03		0		95.03		0		0		790.16
333	25-Jul-33		12,641.37		0.00	%		5.0895		5.1710		89.71		0		89.71		0		0		764.46
334	25-Aug-33		11,901.88		0.00	%		5.0895		5.1710		84.57		0		84.57		0		0		739.50
335	25-Sep-33		11,186.62		0.00	%		5.0895		5.1710		79.59		0		79.59		0		0		715.25
336	25-Oct-33		10,494.91		0.00	%		5.0895		5.1710		74.78		0		74.78		0		0		691.71
337	25-Nov-33		9,826.07		0.00	%		5.0895		5.1710		70.14		0		70.14		0		0		668.84
338	25-Dec-33		9,179.44		0.00	%		5.0895		5.1710		65.64		0		65.64		0		0		646.64
339	25-Jan-34		8,554.36		0.00	%		5.0895		5.1710		61.30		0		61.30		0		0		625.07
340	25-Feb-34		7,950.23		0.00	%		5.0895		5.1710		57.11		0		57.11		0		0		604.13
341	25-Mar-34		7,366.44		0.00	%		5.0895		5.1710		53.06		0		53.06		0		0		583.80
342	25-Apr-34		6,802.39		0.00	%		5.0895		5.1710		49.15		0		49.15		0		0		564.05
343	25-May-34		6,257.51		0.00	%		5.0895		5.1710		45.37		0		45.37		0		0		544.88
344	25-Jun-34		5,731.25		0.00	%		5.0895		5.1710		41.72		0		41.72		0		0		526.26
345	25-Jul-34		5,223.07		0.00	%		5.0895		5.1710		38.20		0		38.20		0		0		508.18
346	25-Aug-34		4,732.44		0.00	%		5.0895		5.1710		34.80		0		34.80		0		0		490.63
347	25-Sep-34		4,258.84		0.00	%		5.0895		5.1710		31.52		0		31.52		0		0		473.59
348	25-Oct-34		3,801.79		0.00	%		5.0895		5.1710		28.36		0		28.36		0		0		457.05
349	25-Nov-34		3,360.79		0.00	%		5.0895		5.1710		25.31		0		25.31		0		0		440.99
350	25-Dec-34		2,935.39		0.00	%		5.0895		5.1710		22.36		0		22.36		0		0		425.40
351	25-Jan-35		2,525.12		0.00	%		5.0895		5.1710		19.53		0		19.53		0		0		410.27
352	25-Feb-35		2,129.54		0.00	%		5.0895		5.1710		16.79		0		16.79		0		0		395.58
353	25-Mar-35		1,748.22		0.00	%		5.0895		5.1710		14.16		0		14.16		0		0		381.32
354	25-Apr-35		1,380.73		0.00	%		5.0895		5.1710		11.62		0		11.62		0		0		367.48
355	25-May-35		1,026.68		0.00	%		5.0895		5.1710		9.17		0		9.17		0		0		354.05
356	25-Jun-35		685.66		0.00	%		5.0895		5.1710		6.81		0		6.81		0		0		341.02
357	25-Jul-35		357.3		0.00	%		5.0895		5.1710		4.54		0		4.54		0		0		328.37
358	25-Aug-35		41.21		0.00	%		5.0895		5.1710		2.36		0		2.36		0		0		316.09
359	25-Sep-35		0		0.00	%		5.0895		5.1710		0.26		0		0.26		0		0		41.21

TIAA NIM CASH FLOW TEMPLATE

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
0	9-Nov-05		969,874,218.55																	944,610,000.00								949,986,000.00
1	25-Nov-05		963,692,488.97		99.36	%		4.0968		4.4064		3,354,054.93		0		3,354,054.93		7,514.90		938,340,723.40		5,797.07		1,868,081.40		6,175,932.51		943,810,067.49		99.35	%
2	25-Dec-05		956,374,825.08		98.61	%		4.3242		4.4842		1,529,073.44		0		1,529,073.44		191,812.48		930,864,983.60		0.00		3,659,534.35		7,317,663.89		936,492,403.60		98.58	%
3	25-Jan-06		947,913,126.24		97.74	%		4.3210		4.5327		1,398,326.66		0		1,398,326.66		194,062.08		922,195,576.10		0.00		3,750,605.58		8,461,698.84		928,030,704.76		97.69	%
4	25-Feb-06		938,320,676.55		96.75	%		4.4233		4.5789		1,303,447.92		0		1,303,447.92		273,492.47		912,346,415.20		0.00		3,799,618.35		9,592,449.69		918,438,255.07		96.68	%
5	25-Mar-06		927,614,965.70		95.64	%		4.5556		4.6130		1,558,947.40		0		1,558,947.40		338,267.64		901,335,877.80		0.00		3,492,135.01		10,705,710.86		907,732,544.22		95.55	%
6	25-Apr-06		915,817,688.31		94.43	%		4.4792		4.6263		1,230,086.69		0		1,230,086.69		310,692.98		889,187,036.10		0.00		3,762,989.40		11,797,277.39		895,935,266.83		94.31	%
7	25-May-06		903,011,918.73		93.11	%		4.5669		4.6349		1,267,812.85		0		1,267,812.85		361,602.73		876,075,784.00		0.00		3,661,352.76		12,805,769.57		883,129,497.25		92.96	%
8	25-Jun-06		889,175,257.65		91.68	%		4.6063		4.6276		1,098,700.08		0		1,098,700.08		397,869.82		861,898,641.30		0.00		3,761,101.87		13,836,661.08		869,292,836.17		91.51	%
9	25-Jul-06		874,341,602.09		90.15	%		4.5706		4.6167		1,226,048.61		0		1,226,048.61		353,162.97		846,691,909.30		0.00		3,558,816.11		14,833,655.56		854,459,180.61		89.94	%
10	25-Aug-06		858,548,780.66		88.52	%		4.6390		4.6158		1,037,349.24		0		1,037,349.24		408,366.56		830,496,041.40		0.00		3,667,189.43		15,792,821.43		838,666,359.18		88.28	%
11	25-Sep-06		841,975,513.80		86.81	%		4.6124		4.6025		1,036,479.68		0		1,036,479.68		381,532.19		813,530,211.60		0.00		3,582,550.24		16,573,266.86		822,093,092.31		86.54	%
12	25-Oct-06		824,687,258.79		85.03	%		4.5161		4.5925		1,194,515.14		0		1,194,515.14		296,396.17		789,975,150.30		0.00		3,334,930.12		17,288,255.01		804,804,837.31		84.72	%
13	25-Nov-06		803,895,469.03		82.89	%		4.5287		4.6058		1,051,126.29		1,475,060.51		-423,934.22		305,979.32		770,838,692.70		-1,357,105.61		3,385,031.27		20,673,834.85		784,131,002.45		82.54	%
14	25-Dec-06		785,403,735.80		80.98	%		4.5418		4.6175		1,120,730.14		0		1,120,730.14		297,351.03		751,665,686.60		-117,954.90		3,203,409.41		18,609,688.14		765,521,314.32		80.58	%
15	25-Jan-07		766,328,459.82		79.01	%		4.5541		4.6300		981,890.74		0		981,890.74		307,581.60		732,338,289.40		0.00		3,242,756.96		19,075,275.97		746,446,038.34		78.57	%
16	25-Feb-07		746,717,135.94		76.99	%		4.5652		4.6420		949,881.94		0		949,881.94		306,672.76		712,479,091.60		0.00		3,172,259.32		19,611,323.89		726,834,714.46		76.51	%
17	25-Mar-07		726,619,409.73		74.92	%		4.5758		4.6536		1,217,869.33		0		1,217,869.33		275,357.34		685,206,117.40		0.00		2,798,999.82		20,097,726.21		706,736,988.24		74.39	%
18	25-Apr-07		701,880,359.01		72.37	%		4.5879		4.6666		885,003.45		2,120,561.17		-1,235,557.72		300,329.65		665,521,541.10		-1,185,333.10		3,024,088.15		23,803,822.64		682,933,165.60		71.89	%
19	25-May-07		681,249,606.94		70.24	%		4.5990		4.6638		937,985.80		0		937,985.80		288,448.13		646,890,528.20		-935,228.07		2,838,433.28		21,565,980.14		661,367,185.46		69.62	%
20	25-Jun-07		660,296,283.59		68.08	%		4.6115		4.6604		814,403.59		0		814,403.59		296,681.97		628,832,764.10		0.00		2,851,565.26		20,953,323.35		640,413,862.11		67.41	%
21	25-Jul-07		639,075,377.42		65.89	%		4.6220		4.6557		872,213.94		0		872,213.94		284,599.23		611,988,460.90		0.00		2,681,657.52		21,220,906.16		619,192,955.94		65.18	%
22	25-Aug-07		617,642,705.17		63.68	%		4.6325		4.6493		752,603.41		0		752,603.41		291,741.70		593,750,238.80		0.00		2,687,811.78		21,432,672.26		597,760,283.69		62.92	%
23	25-Sep-07		597,000,687.23		61.55	%		4.6437		4.6422		1,563,069.59		0		1,563,069.59		0		570,844,954.40		0.00		2,603,465.85		20,642,017.94		577,118,265.75		60.75	%
24	25-Oct-07		572,504,775.62		59.03	%		4.5775		4.6324		1,668,859.85		2,305,051.52		-636,191.67		0		552,164,601.40		-1,668,859.84		2,403,465.52		23,859,719.93		553,258,545.82		58.24	%
25	25-Nov-07		553,526,797.45		57.07	%		4.5824		4.6368		1,518,082.07		0		1,518,082.07		0		532,444,190.50		-636,191.68		2,386,730.30		19,614,169.85		533,644,375.97		56.17	%
26	25-Dec-07		535,204,576.03		55.18	%		4.5871		4.6407		1,542,139.99		0		1,542,139.99		0		513,405,574.90		0.00		2,232,842.84		18,322,221.42		515,322,154.55		54.25	%
27	25-Jan-08		517,515,245.85		53.36	%		4.5917		4.6453		1,416,653.63		0		1,416,653.63		0		495,024,984.60		0.00		2,232,994.99		17,689,330.18		497,632,824.37		52.38	%
28	25-Feb-08		500,436,742.88		51.60	%		4.5968		4.6487		1,367,223.45		0		1,367,223.45		0		477,279,482.60		0.00		2,161,429.34		17,078,502.98		480,554,321.39		50.59	%
29	25-Mar-08		483,992,593.31		49.90	%		4.5999		4.6526		1,946,940.45		0		1,946,940.45		0		460,189,505.10		0.00		1,956,455.61		16,444,149.57		464,110,171.83		48.85	%
30	25-Apr-08		458,597,433.19		47.28	%		4.6044		4.6572		1,777,083.91		4,794,593.39		-3,017,509.48		0		443,688,287.50		-1,777,083.90		2,024,269.85		22,377,650.63		441,732,521.20		46.50	%
31	25-May-08		443,520,316.33		45.73	%		4.6080		4.6614		1,731,144.92		0		1,731,144.92		0		427,755,362.10		-1,731,144.92		1,869,459.59		16,808,261.78		424,924,259.42		44.73	%
32	25-Jun-08		428,961,838.00		44.23	%		4.6123		4.6674		1,618,373.38		0		1,618,373.38		0		412,370,976.70		-1,286,364.57		1,862,793.02		15,844,842.90		409,079,416.52		43.06	%
33	25-Jul-08		414,903,977.72		42.78	%		4.6158		4.6713		1,626,388.88		0		1,626,388.88		0		397,516,070.00		0.00		1,739,473.64		14,057,860.28		395,021,556.24		41.58	%

		��									(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
34	25-Aug-08		401,329,344.90		41.38	%		4.6205		4.6762		1,514,598.25		0		1,514,598.25		0		383,172,246.90		0.00		1,739,950.38		13,574,632.82		381,446,923.42		40.15	%
35	25-Sep-08		388,225,215.14		40.03	%		4.6239		4.6817		1,516,104.77		0		1,516,104.77		0		369,323,273.90		0.00		1,683,939.45		13,104,129.77		368,342,793.66		38.77	%
36	25-Oct-08		368,057,674.62		37.95	%		4.6317		4.6850		1,521,824.55		3,780,112.03		-2,258,287.48		0		355,950,396.90		-1,521,824.56		1,578,607.26		17,909,253.04		350,433,540.62		36.89	%
37	25-Nov-08		356,077,597.09		36.71	%		4.6359		4.6883		1,381,107.38		0		1,381,107.38		0		343,037,088.40		3,024,952.52		1,556,952.58		8,955,125.00		341,478,415.61		35.95	%
38	25-Dec-08		344,508,538.67		35.52	%		4.6388		4.6917		1,381,361.30		0		1,381,361.30		0		330,567,398.60		474,331.40		1,460,083.36		11,094,727.03		330,383,688.59		34.78	%
39	25-Jan-09		333,336,242.44		34.37	%		4.6424		4.6945		1,290,409.87		0		1,290,409.87		0		318,525,934.40		458,064.15		1,457,758.41		10,714,232.09		319,669,456.50		33.65	%
40	25-Feb-09		322,546,949.23		33.26	%		4.6457		4.6972		1,248,078.07		0		1,248,078.07		0		306,897,840.90		442,361.02		1,410,036.36		10,346,932.19		309,322,524.31		32.56	%
41	25-Mar-09		312,128,291.18		32.18	%		4.6478		4.7003		1,348,767.65		0		1,348,767.65		0		295,669,456.90		427,164.98		1,232,063.08		9,991,493.07		299,331,031.24		31.51	%
42	25-Apr-09		294,733,942.17		30.39	%		4.6517		4.7039		1,178,279.47		3,688,082.43		-2,509,802.96		0		284,826,226.00		-1,178,279.47		1,320,297.74		14,884,546.04		284,446,485.20		29.94	%
43	25-May-09		285,243,696.25		29.41	%		4.6553		4.7093		1,141,818.92		0		1,141,818.92		0		274,354,797.70		-1,141,818.92		1,216,223.27		10,632,064.84		273,814,420.35		28.82	%
44	25-Jun-09		276,078,167.96		28.47	%		4.6577		4.7161		1,071,764.95		0		1,071,764.95		0		264,242,287.60		110,071.01		1,209,510.36		9,055,457.28		264,758,963.07		27.87	%
45	25-Jul-09		267,226,112.72		27.55	%		4.6598		4.7213		1,075,108.77		0		1,075,108.77		0		254,476,260.80		362,934.26		1,132,047.35		8,489,120.97		256,269,842.10		26.98	%
46	25-Aug-09		258,676,678.10		26.67	%		4.6631		4.7276		1,002,402.57		0		1,002,402.57		0		245,044,716.50		350,526.82		1,133,189.90		8,198,907.80		248,070,934.30		26.11	%
47	25-Sep-09		250,419,959.67		25.82	%		4.6660		4.7341		975,285.91		0		975,285.91		0		235,936,072.40		338,525.46		1,097,741.36		7,918,192.98		240,152,741.32		25.28	%
48	25-Oct-09		235,481,224.40		24.28	%		4.6873		4.7388		973,744.28		3,503,592.08		-2,529,847.80		0		227,139,150.30		-973,744.27		1,032,864.45		12,408,887.46		227,743,853.86		23.97	%
49	25-Nov-09		228,005,720.83		23.51	%		4.6906		4.7418		871,154.86		0		871,154.86		0		218,643,162.00		-871,154.86		1,014,471.10		8,346,658.42		219,397,195.44		23.09	%
50	25-Dec-09		220,785,213.53		22.76	%		4.6932		4.7444		878,882.18		0		878,882.18		0		210,437,695.30		-443,668.36		946,178.83		7,664,175.66		211,733,019.78		22.29	%
51	25-Jan-10		213,810,888.71		22.05	%		4.6969		4.7468		823,150.68		0		823,150.68		0		202,512,701.10		285,947.32		943,429.42		6,688,377.50		205,044,642.27		21.58	%
52	25-Feb-10		207,074,239.58		21.35	%		4.6991		4.7488		795,910.58		0		795,910.58		0		194,858,480.50		276,202.61		914,200.20		6,460,446.52		198,584,195.76		20.90	%
53	25-Mar-10		200,567,263.73		20.68	%		4.7004		4.7512		857,959.07		0		857,959.07		0		187,465,672.80		266,786.01		799,940.53		6,240,189.84		192,344,005.92		20.25	%
54	25-Apr-10		187,686,724.82		19.35	%		4.7037		4.7542		746,929.44		3,318,986.79		-2,572,057.35		0		180,325,243.30		-746,929.44		858,364.38		10,308,481.56		182,035,524.36		19.16	%
55	25-May-10		181,811,064.04		18.75	%		4.7061		4.7610		660,598.29		0		660,598.29		0		173,428,472.20		-660,598.28		840,337.54		6,536,259.06		175,499,265.30		18.47	%
56	25-Jun-10		176,135,148.37		18.16	%		4.7083		4.7692		615,561.79		0		615,561.79		0		166,766,943.40		-615,561.79		837,803.50		6,291,477.47		169,207,787.83		17.81	%
57	25-Jul-10		170,652,088.07		17.60	%		4.7101		4.7757		626,547.25		0		626,547.25		0		160,332,534.00		-69,375.08		780,880.10		5,552,435.37		163,655,352.46		17.23	%
58	25-Aug-10		165,355,233.06		17.05	%		4.7124		4.7845		582,936.13		0		582,936.13		0		154,117,403.60		217,171.06		780,129.21		5,079,683.95		158,575,668.51		16.69	%
59	25-Sep-10		160,215,287.40		16.52	%		4.7144		4.7910		569,174.69		0		569,174.69		0		148,096,613.60		210,737.77		756,186.97		4,929,207.90		153,646,460.61		16.17	%
60	25-Oct-10		148,658,273.05		15.33	%		4.7447		4.7972		571,561.51		3,318,742.41		-2,747,180.90		0		0		-571,561.50		712,924.78		8,809,833.44		144,836,627.17		15.25	%
61	25-Nov-10		144,008,107.74		14.85	%		4.7472		4.7998		494,338.81		0		494,338.81		0		0		-494,338.81		696,158.38		5,144,504.12		139,692,123.05		14.70	%
62	25-Dec-10		139,515,993.92		14.38	%		4.7487		4.8019		502,281.84		0		502,281.84		0		0		-502,281.85		650,480.57		4,994,395.67		134,697,727.38		14.18	%
63	25-Jan-11		135,176,475.69		13.94	%		4.7516		4.8039		468,016.63		0		468,016.63		0		0		-468,016.63		648,306.89		4,807,534.86		129,890,192.52		13.67	%
64	25-Feb-11		130,984,287.07		13.51	%		4.7535		4.8057		456,811.16		0		456,811.16		0		0		-84,072.60		624,324.31		4,276,261.22		125,613,931.30		13.22	%
65	25-Mar-11		126,934,611.88		13.09	%		4.7544		4.8073		504,093.71		0		504,093.71		0		0		166,036.68		544,936.36		3,883,638.51		121,730,292.79		12.81	%
66	25-Apr-11		117,355,254.51		12.10	%		4.7579		4.8099		431,521.46		2,857,782.01		-2,426,260.55		0		0		-431,521.46		585,034.94		7,153,096.81		114,577,195.98		12.06	%
67	25-May-11		113,716,363.09		11.72	%		4.7589		4.8125		404,452.43		0		404,452.43		0		0		-404,452.44		534,094.34		4,043,343.86		110,533,852.12		11.64	%
68	25-Jun-11		110,200,649.22		11.36	%		4.7608		4.8143		375,959.35		0		375,959.35		0		0		-375,959.35		533,074.37		3,891,673.22		106,642,178.90		11.23	%
69	25-Jul-11		106,803,871.86		11.01	%		4.7628		4.8160		382,583.46		0		382,583.46		0		0		-382,583.46		497,947.61		3,779,360.82		102,862,818.08		10.83	%
70	25-Aug-11		103,521,937.31		10.67	%		4.7640		4.8189		357,167.76		0		357,167.76		0		0		-357,167.76		495,836.00		3,639,102.30		99,223,715.78		10.44	%
71	25-Sep-11		100,351,024.39		10.35	%		4.7654		4.8201		349,967.76		0		349,967.76		0		0		-349,967.76		477,383.83		3,520,880.69		95,702,835.09		10.07	%
72	25-Oct-11		93,088,126.02		9.60	%		4.7706		4.8212		356,770.81		2,120,331.61		-1,763,560.80		0		0		-356,770.81		444,980.10		5,499,337.57		90,203,497.52		9.50	%
73	25-Nov-11		90,236,530.59		9.30	%		4.7723		4.8227		308,273.85		0		308,273.85		0		0		-308,273.85		434,329.47		3,159,869.29		87,043,628.23		9.16	%
74	25-Dec-11		87,481,020.78		9.02	%		4.7728		4.8234		313,587.98		0		313,587.98		0		0		-313,587.98		405,929.51		3,069,097.79		83,974,530.44		8.84	%
75	25-Jan-12		84,818,297.77		8.75	%		4.7743		4.8246		292,542.31		0		292,542.31		0		0		-292,542.31		404,676.89		2,955,265.32		81,019,265.12		8.53	%
76	25-Feb-12		82,245,177.11		8.48	%		4.7753		4.8252		285,807.82		0		285,807.82		0		0		-285,807.81		389,873.36		2,858,928.47		78,160,336.65		8.23	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
77	25-Mar-12		79,758,626.74		8.22	%		4.7756		4.8259		304,129.32		0		304,129.32		0		0		-304,129.32		351,040.62		2,790,679.69		75,369,656.97		7.93	%
78	25-Apr-12		73,341,078.50		7.56	%		4.7771		4.8278		274,085.52		2,028,311.99		-1,754,226.47		0		0		-274,085.52		361,000.31		4,663,321.78		70,706,335.19		7.44	%
79	25-May-12		71,022,214.74		7.32	%		4.7776		4.8389		254,491.74		0		254,491.74		0		0		-254,491.75		328,347.31		2,573,355.50		68,132,979.68		7.17	%
80	25-Jun-12		68,781,309.20		7.09	%		4.7792		4.8516		236,823.67		0		236,823.67		0		0		-236,823.66		327,282.69		2,477,729.20		65,655,250.48		6.91	%
81	25-Jul-12		66,615,692.59		6.87	%		4.7789		4.8651		240,741.84		0		240,741.84		0		0		-240,741.85		305,269.92		2,406,358.46		63,248,892.02		6.66	%
82	25-Aug-12		64,522,788.04		6.65	%		4.7797		4.8776		224,898.97		0		224,898.97		0		0		-224,898.96		303,634.26		2,317,803.51		60,931,088.51		6.41	%
83	25-Sep-12		62,500,474.48		6.44	%		4.7805		4.8903		222,148.46		0		222,148.46		0		0		-222,148.46		291,992.43		2,244,462.02		58,686,626.49		6.18	%
84	25-Oct-12		57,445,679.33		5.92	%		4.8506		4.9037		222,886.98		1,567,351.59		-1,344,464.61		0		0		-222,886.98		275,044.13		3,710,330.54		54,976,295.96		5.79	%
85	25-Nov-12		55,559,463.14		5.73	%		4.8522		4.9048		189,836.12		0		189,836.12		0		0		-189,836.12		266,755.52		2,076,052.31		52,900,243.64		5.57	%
86	25-Dec-12		53,736,515.06		5.54	%		4.8535		4.9055		192,688.76		0		192,688.76		0		0		-192,688.76		248,623.61		2,015,636.84		50,884,606.81		5.36	%
87	25-Jan-13		51,974,675.53		5.36	%		4.8547		4.9068		179,367.69		0		179,367.69		0		0		-179,367.69		247,185.26		1,941,207.23		48,943,399.58		5.15	%
88	25-Feb-13		50,271,859.59		5.18	%		4.8564		4.9073		174,695.98		0		174,695.98		0		0		-174,695.98		237,599.49		1,877,511.91		47,065,887.67		4.95	%
89	25-Mar-13		48,626,132.63		5.01	%		4.8557		4.9080		192,909.71		0		192,909.71		0		0		-192,909.71		206,131.55		1,838,636.68		45,227,250.99		4.76	%
90	25-Apr-13		47,035,469.49		4.85	%		4.8575		4.9100		166,622.94		0		166,622.94		0		0		-166,622.93		219,106.78		1,757,286.06		43,469,964.92		4.58	%
91	25-May-13		45,497,992.38		4.69	%		4.8579		4.9180		169,270.28		0		169,270.28		0		0		-169,270.28		203,588.52		1,706,747.40		41,763,217.52		4.40	%
92	25-Jun-13		44,011,890.05		4.54	%		4.8593		4.9275		158,590.39		0		158,590.39		0		0		-158,590.40		201,834.37		1,644,692.73		40,118,524.80		4.22	%
93	25-Jul-13		42,575,413.79		4.39	%		4.8593		4.9369		161,118.18		0		161,118.18		0		0		-161,118.18		187,294.39		1,597,594.44		38,520,930.36		4.05	%
94	25-Aug-13		41,186,875.21		4.25	%		4.8601		4.9458		151,314.82		0		151,314.82		0		0		-151,314.82		185,492.89		1,539,853.40		36,981,076.97		3.89	%
95	25-Sep-13		39,844,819.91		4.11	%		4.8605		4.9562		148,997.05		0		148,997.05		0		0		-148,997.04		177,731.84		1,491,052.34		35,490,024.62		3.74	%
96	25-Oct-13		38,547,498.53		3.97	%		4.9102		4.9639		149,739.54		0		149,739.54		0		0		-149,739.54		166,196.53		1,447,060.92		34,042,963.70		3.58	%
97	25-Nov-13		37,293,378.99		3.85	%		4.9121		4.9645		140,987.25		0		140,987.25		0		0		-140,987.24		164,443.03		1,395,106.79		32,647,856.92		3.44	%
98	25-Dec-13		36,080,994.52		3.72	%		4.9122		4.9648		142,999.11		0		142,999.11		0		0		-142,999.11		152,280.93		1,355,383.57		31,292,473.35		3.29	%
99	25-Jan-14		34,908,928.91		3.60	%		4.9128		4.9656		135,000.94		0		135,000.94		0		0		-60,849.92		150,472.21		1,232,915.53		30,059,557.82		3.16	%
100	25-Feb-14		33,775,814.66		3.48	%		4.9137		4.9656		131,622.08		0		131,622.08		0		0		0.00		144,375.75		1,133,114.25		28,926,443.57		3.04	%
101	25-Mar-14		32,680,360.53		3.37	%		4.9129		4.9659		141,597.84		0		141,597.84		0		0		0.00		125,427.61		1,095,454.13		27,830,989.44		2.93	%
102	25-Apr-14		31,621,261.09		3.26	%		4.9143		4.9677		124,577.70		0		124,577.70		0		0		0.00		133,599.87		1,059,099.44		26,771,890.00		2.82	%
103	25-May-14		30,597,284.54		3.15	%		4.9142		4.9764		125,295.97		0		125,295.97		0		0		0.00		124,327.95		1,023,976.55		25,747,913.45		2.71	%
104	25-Jun-14		29,607,242.14		3.05	%		4.9148		4.9877		117,828.60		0		117,828.60		0		0		0.00		123,530.24		990,042.40		24,757,871.05		2.61	%
105	25-Jul-14		28,649,986.01		2.95	%		4.9146		4.9964		118,468.18		0		118,468.18		0		0		0.00		114,904.27		957,256.13		23,800,614.92		2.51	%
106	25-Aug-14		27,724,407.70		2.86	%		4.9157		5.0062		111,528.46		0		111,528.46		0		0		0.00		114,126.75		925,578.31		22,875,036.61		2.41	%
107	25-Sep-14		26,829,563.59		2.77	%		4.9187		5.0170		109,258.05		0		109,258.05		0		0		0.00		109,711.56		894,844.11		21,980,192.50		2.31	%
108	25-Oct-14		25,964,293.57		2.68	%		4.9723		5.0254		108,824.50		0		108,824.50		0		0		0.00		102,965.85		865,270.02		21,114,922.48		2.22	%
109	25-Nov-14		25,127,590.46		2.59	%		4.9733		5.0256		102,607.36		0		102,607.36		0		0		0.00		102,191.32		836,703.11		20,278,219.37		2.13	%
110	25-Dec-14		24,318,490.75		2.51	%		4.9729		5.0256		103,108.39		0		103,108.39		0		0		0.00		94,933.74		809,099.71		19,469,119.66		2.05	%
111	25-Jan-15		23,536,063.96		2.43	%		4.9735		5.0256		97,347.88		0		97,347.88		0		0		0.00		94,164.78		782,426.79		18,686,692.87		1.97	%
112	25-Feb-15		22,779,411.51		2.35	%		4.9736		5.0251		94,837.41		0		94,837.41		0		0		0.00		90,365.10		756,652.45		17,930,040.42		1.89	%
113	25-Mar-15		22,047,681.73		2.27	%		4.9726		5.0249		100,914.01		0		100,914.01		0		0		0.00		78,285.78		731,729.78		17,198,310.64		1.81	%
114	25-Apr-15		21,340,019.36		2.20	%		4.9735		5.0260		90,170.74		0		90,170.74		0		0		0.00		83,132.46		707,662.37		16,490,648.27		1.74	%
115	25-May-15		20,655,614.95		2.13	%		4.9740		5.0348		90,473.36		0		90,473.36		0		0		0.00		77,130.51		684,404.40		15,806,243.86		1.66	%
116	25-Jun-15		19,993,686.85		2.06	%		4.9731		5.0454		85,731.60		0		85,731.60		0		0		0.00		76,363.94		661,928.11		15,144,315.75		1.59	%
117	25-Jul-15		19,353,480.09		2.00	%		4.9725		5.0540		85,983.61		0		85,983.61		0		0		0.00		70,788.07		640,206.75		14,504,109.00		1.53	%
118	25-Aug-15		18,734,265.56		1.93	%		4.9727		5.0639		81,575.80		0		81,575.80		0		0		0.00		70,050.22		619,214.54		13,884,894.46
119	25-Sep-15		18,135,790.07		1.87	%		4.9738		5.0743		80,066.28		0		80,066.28		0		0		0.00		67,064.97		598,475.49		13,286,418.97

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor
120	25-Oct-15		17,557,282.34		1.81	%		5.0297		5.0827		79,629.06		0		79,629.06		0		0		0.00		62,715.47		578,507.73		12,707,911.25
121	25-Nov-15		16,997,694.97		1.75	%		5.0895		5.1710		75,056.40		0		75,056.40		0		0		0.00		62,630.67		559,587.37		12,148,323.87
122	25-Dec-15		16,456,394.34		1.70	%		5.0895		5.1710		75,251.55		0		75,251.55		0		0		0.00		57,933.59		541,300.63		11,607,023.25
123	25-Jan-16		15,932,768.47		1.64	%		5.0895		5.1710		71,644.31		0		71,644.31		0		0		0.00		57,189.14		523,625.87		11,083,397.38
124	25-Feb-16		15,426,226.23		1.59	%		5.0895		5.1710		70,022.61		0		70,022.61		0		0		0.00		54,604.26		506,542.24		10,576,855.14
125	25-Mar-16		14,936,330.19		1.54	%		5.0895		5.1710		72,566.17		0		72,566.17		0		0		0.00		48,744.67		489,896.04		10,086,959.10
126	25-Apr-16		14,462,393.76		1.49	%		5.0895		5.1710		67,705.54		0		67,705.54		0		0		0.00		49,690.58		473,936.43		9,613,022.67
127	25-May-16		14,003,876.59		1.44	%		5.0895		5.1710		67,743.31		0		67,743.31		0		0		0.00		45,825.96		458,517.17		9,154,505.49
128	25-Jun-16		13,560,264.51		1.40	%		5.0895		5.1710		64,777.30		0		64,777.30		0		0		0.00		45,092.44		443,612.08		8,710,893.42
129	25-Jul-16		13,131,060.85		1.35	%		5.0895		5.1710		64,772.35		0		64,772.35		0		0		0.00		41,520.87		429,203.66		8,281,689.76
130	25-Aug-16		12,715,785.82		1.31	%		5.0895		5.1710		62,046.10		0		62,046.10		0		0		0.00		40,789.44		415,275.04		7,866,414.73
131	25-Sep-16		12,313,975.90		1.27	%		5.0895		5.1710		60,749.42		0		60,749.42		0		0		0.00		38,743.25		401,809.91		7,464,604.81
132	25-Oct-16		11,925,183.35		1.23	%		5.0895		5.1710		60,683.22		0		60,683.22		0		0		0.00		35,577.50		388,792.55		7,075,812.26
133	25-Nov-16		11,548,975.60		1.19	%		5.0895		5.1710		58,288.22		0		58,288.22		0		0		0.00		34,847.72		376,207.75		6,699,604.51
134	25-Dec-16		11,184,934.75		1.15	%		5.0895		5.1710		58,184.99		0		58,184.99		0		0		0.00		31,929.72		364,040.85		6,335,563.66
135	25-Jan-17		10,832,657.09		1.12	%		5.0895		5.1710		55,993.19		0		55,993.19		0		0		0.00		31,200.33		352,277.67		5,983,285.99
136	25-Feb-17		10,491,752.55		1.08	%		5.0895		5.1710		54,904.42		0		54,904.42		0		0		0.00		29,464.57		340,904.53		5,642,381.46
137	25-Mar-17		10,161,844.32		1.05	%		5.0895		5.1710		56,541.87		0		56,541.87		0		0		0.00		25,096.00		329,908.23		5,312,473.23
138	25-Apr-17		9,842,568.31		1.01	%		5.0895		5.1710		52,837.67		0		52,837.67		0		0		0.00		26,159.32		319,276.01		4,993,197.22
139	25-May-17		9,533,572.75		0.98	%		5.0895		5.1710		52,650.23		0		52,650.23		0		0		0.00		23,793.08		308,995.56		4,684,201.66
140	25-Jun-17		9,234,517.78		0.95	%		5.0895		5.1710		50,910.19		0		50,910.19		0		0		0.00		23,063.71		299,054.97		4,385,146.69
141	25-Jul-17		8,945,075.00		0.92	%		5.0895		5.1710		50,692.16		0		50,692.16		0		0		0.00		20,893.75		289,442.78		4,095,703.91
142	25-Aug-17		8,664,927.13		0.89	%		5.0895		5.1710		49,112.52		0		49,112.52		0		0		0.00		20,164.08		280,147.87		3,815,556.04
143	25-Sep-17		8,393,767.57		0.87	%		5.0895		5.1710		48,259.58		0		48,259.58		0		0		0.00		18,783.75		271,159.56		3,544,396.48
144	25-Oct-17		8,131,300.09		0.84	%		5.0895		5.1710		47,998.65		0		47,998.65		0		0		0.00		16,884.88		262,467.48		3,281,929.00
145	25-Nov-17		7,877,238.43		0.81	%		5.0895		5.1710		46,640.25		0		46,640.25		0		0		0.00		16,154.50		254,061.66		3,027,867.34
146	25-Dec-17		7,631,305.98		0.79	%		5.0895		5.1710		46,352.60		0		46,352.60		0		0		0.00		14,421.98		245,932.45		2,781,934.89
147	25-Jan-18		7,393,235.44		0.76	%		5.0895		5.1710		45,129.75		0		45,129.75		0		0		0.00		13,690.98		238,070.54		2,543,864.35
148	25-Feb-18		7,162,768.52		0.74	%		5.0895		5.1710		44,413.00		0		44,413.00		0		0		0.00		12,517.98		230,466.92		2,313,397.43
149	25-Mar-18		6,939,655.60		0.72	%		5.0895		5.1710		44,822.24		0		44,822.24		0		0		0.00		10,280.93		223,112.92		2,090,284.51
150	25-Apr-18		6,723,655.47		0.69	%		5.0895		5.1710		43,052.07		0		43,052.07		0		0		0.00		10,283.16		216,000.13		1,874,284.38
151	25-May-18		6,514,535.00		0.67	%		5.0895		5.1710		42,703.61		0		42,703.61		0		0		0.00		8,921.54		209,120.47		1,665,163.91
152	25-Jun-18		6,312,068.90		0.65	%		5.0895		5.1710		41,782.42		0		41,782.42		0		0		0.00		8,188.58		202,466.10		1,462,697.81
153	25-Jul-18		6,116,039.45		0.63	%		5.0895		5.1710		41,411.85		0		41,411.85		0		0		0.00		6,959.05		196,029.45		1,266,668.36
154	25-Aug-18		5,926,236.21		0.61	%		5.0895		5.1710		40,597.87		0		40,597.87		0		0		0.00		6,225.18		189,803.24		1,076,865.11
155	25-Sep-18		5,742,455.79		0.59	%		5.0895		5.1710		40,035.69		0		40,035.69		0		0		0.00		5,290.02		183,780.42		893,084.70
156	25-Oct-18		5,564,501.63		0.57	%		5.0895		5.1710		39,634.09		0		39,634.09		0		0		0.00		4,243.10		177,954.16		715,130.54
157	25-Nov-18		5,392,183.74		0.56	%		5.0895		5.1710		38,968.09		0		38,968.09		0		0		0.00		3,507.76		172,317.89		542,812.65
158	25-Dec-18		5,225,318.48		0.54	%		5.0895		5.1710		38,547.15		0		38,547.15		0		0		0.00		2,572.99		166,865.26		375,947.38
159	25-Jan-19		5,063,728.34		0.52	%		5.0895		5.1710		37,971.90		0		37,971.90		0		0		0.00		1,836.62		161,590.14		214,357.24
160	25-Feb-19		4,907,241.75		0.51	%		5.0895		5.1710		37,499.05		0		37,499.05		0		0		0.00		1,040.48		156,486.59		57,870.66
161	25-Mar-19		4,755,692.87		0.49	%		5.0895		5.1710		37,060.16		0		37,060.16		0		0		93,678.22		251.59		57,870.66		0
162	25-Apr-19		4,608,921.38		0.48	%		5.0895		5.1710		36,123.81		0		36,123.81		0		0		146,771.49

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
163	25-May-19		4,466,772.30		0.46	%		5.0895		5.1710		34,974.39		0		34,974.39		0		0		142,149.08
164	25-Jun-19		4,329,095.83		0.45	%		5.0895		5.1710		33,862.21		0		33,862.21		0		0		137,676.47
165	25-Jul-19		4,195,747.14		0.43	%		5.0895		5.1710		32,786.03		0		32,786.03		0		0		133,348.69
166	25-Aug-19		4,066,586.22		0.42	%		5.0895		5.1710		31,744.66		0		31,744.66		0		0		129,160.92
167	25-Sep-19		3,941,477.71		0.41	%		5.0895		5.1710		30,736.95		0		30,736.95		0		0		125,108.51
168	25-Oct-19		3,820,290.76		0.39	%		5.0895		5.1710		29,761.78		0		29,761.78		0		0		121,186.95
169	25-Nov-19		3,702,898.84		0.38	%		5.0895		5.1710		28,818.08		0		28,818.08		0		0		117,391.92
170	25-Dec-19		3,589,179.63		0.37	%		5.0895		5.1710		27,904.80		0		27,904.80		0		0		113,719.21
171	25-Jan-20		3,479,014.86		0.36	%		5.0895		5.1710		27,020.94		0		27,020.94		0		0		110,164.77
172	25-Feb-20		3,372,290.17		0.35	%		5.0895		5.1710		26,165.54		0		26,165.54		0		0		106,724.68
173	25-Mar-20		3,268,895.01		0.34	%		5.0895		5.1710		25,337.65		0		25,337.65		0		0		103,395.17
174	25-Apr-20		3,168,722.44		0.33	%		5.0895		5.1710		24,536.36		0		24,536.36		0		0		100,172.57
175	25-May-20		3,071,669.09		0.32	%		5.0895		5.1710		23,760.80		0		23,760.80		0		0		97,053.35
176	25-Jun-20		2,977,634.99		0.31	%		5.0895		5.1710		23,010.13		0		23,010.13		0		0		94,034.10
177	25-Jul-20		2,886,523.46		0.30	%		5.0895		5.1710		22,283.52		0		22,283.52		0		0		91,111.53
178	25-Aug-20		2,798,241.01		0.29	%		5.0895		5.1710		21,580.18		0		21,580.18		0		0		88,282.45
179	25-Sep-20		2,712,913.28		0.28	%		5.0895		5.1710		20,899.35		0		20,899.35		0		0		85,327.73
180	25-Oct-20		2,630,389.41		0.27	%		5.0895		5.1710		20,242.11		0		20,242.11		0		0		82,523.87
181	25-Nov-20		2,550,419.21		0.26	%		5.0895		5.1710		19,606.95		0		19,606.95		0		0		79,970.20
182	25-Dec-20		2,472,921.26		0.25	%		5.0895		5.1710		18,992.06		0		18,992.06		0		0		77,497.95
183	25-Jan-21		2,397,816.79		0.25	%		5.0895		5.1710		18,396.77		0		18,396.77		0		0		75,104.47
184	25-Feb-21		2,325,029.63		0.24	%		5.0895		5.1710		17,820.44		0		17,820.44		0		0		72,787.16
185	25-Mar-21		2,254,486.11		0.23	%		5.0895		5.1710		17,262.46		0		17,262.46		0		0		70,543.52
186	25-Apr-21		2,186,114.96		0.23	%		5.0895		5.1710		16,722.23		0		16,722.23		0		0		68,371.14
187	25-May-21		2,119,847.27		0.22	%		5.0895		5.1710		16,199.16		0		16,199.16		0		0		66,267.69
188	25-Jun-21		2,055,616.37		0.21	%		5.0895		5.1710		15,692.70		0		15,692.70		0		0		64,230.91
189	25-Jul-21		1,993,357.76		0.21	%		5.0895		5.1710		15,202.30		0		15,202.30		0		0		62,258.61
190	25-Aug-21		1,933,009.05		0.20	%		5.0895		5.1710		14,727.44		0		14,727.44		0		0		60,348.70
191	25-Sep-21		1,874,509.91		0.19	%		5.0895		5.1710		14,267.62		0		14,267.62		0		0		58,499.14
192	25-Oct-21		1,817,801.95		0.19	%		5.0895		5.1710		13,822.35		0		13,822.35		0		0		56,707.96
193	25-Nov-21		1,762,828.68		0.18	%		5.0895		5.1710		13,391.15		0		13,391.15		0		0		54,973.26
194	25-Dec-21		1,709,535.48		0.18	%		5.0895		5.1710		12,973.57		0		12,973.57		0		0		53,293.20
195	25-Jan-22		1,657,869.47		0.17	%		5.0895		5.1710		12,569.16		0		12,569.16		0		0		51,666.01
196	25-Feb-22		1,607,779.51		0.17	%		5.0895		5.1710		12,177.51		0		12,177.51		0		0		50,089.96
197	25-Mar-22		1,559,216.10		0.16	%		5.0895		5.1710		11,798.20		0		11,798.20		0		0		48,563.40
198	25-Apr-22		1,512,131.38		0.16	%		5.0895		5.1710		11,430.82		0		11,430.82		0		0		47,084.73
199	25-May-22		1,466,479.00		0.15	%		5.0895		5.1710		11,074.99		0		11,074.99		0		0		45,652.38
200	25-Jun-22		1,422,214.13		0.15	%		5.0895		5.1710		10,730.35		0		10,730.35		0		0		44,264.86
201	25-Jul-22		1,379,293.40		0.14	%		5.0895		5.1710		10,396.53		0		10,396.53		0		0		42,920.73
202	25-Aug-22		1,337,674.82		0.14	%		5.0895		5.1710		10,073.17		0		10,073.17		0		0		41,618.58
203	25-Sep-22		1,297,317.76		0.13	%		5.0895		5.1710		9,759.96		0		9,759.96		0		0		40,357.06
204	25-Oct-22		1,258,182.91		0.13	%		5.0895		5.1710		9,456.55		0		9,456.55		0		0		39,134.85
205	25-Nov-22		1,220,232.22		0.13	%		5.0895		5.1710		9,162.63		0		9,162.63		0		0		37,950.69

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
206	25-Dec-22		1,183,428.86		0.12	%		5.0895		5.1710		8,877.90		0		8,877.90		0		0		36,803.36
207	25-Jan-23		1,147,737.19		0.12	%		5.0895		5.1710		8,602.07		0		8,602.07		0		0		35,691.67
208	25-Feb-23		1,113,122.72		0.11	%		5.0895		5.1710		8,334.84		0		8,334.84		0		0		34,614.48
209	25-Mar-23		1,079,552.05		0.11	%		5.0895		5.1710		8,075.95		0		8,075.95		0		0		33,570.67
210	25-Apr-23		1,046,992.86		0.11	%		5.0895		5.1710		7,825.13		0		7,825.13		0		0		32,559.19
211	25-May-23		1,015,413.86		0.10	%		5.0895		5.1710		7,582.11		0		7,582.11		0		0		31,578.99
212	25-Jun-23		984,784.78		0.10	%		5.0895		5.1710		7,346.66		0		7,346.66		0		0		30,629.08
213	25-Jul-23		955,076.29		0.10	%		5.0895		5.1710		7,118.52		0		7,118.52		0		0		29,708.49
214	25-Aug-23		926,260.01		0.10	%		5.0895		5.1710		6,897.47		0		6,897.47		0		0		28,816.28
215	25-Sep-23		898,308.46		0.09	%		5.0895		5.1710		6,683.28		0		6,683.28		0		0		27,951.54
216	25-Oct-23		871,195.05		0.09	%		5.0895		5.1710		6,475.73		0		6,475.73		0		0		27,113.41
217	25-Nov-23		844,894.02		0.09	%		5.0895		5.1710		6,274.62		0		6,274.62		0		0		26,301.03
218	25-Dec-23		819,380.43		0.08	%		5.0895		5.1710		6,079.73		0		6,079.73		0		0		25,513.59
219	25-Jan-24		794,630.13		0.08	%		5.0895		5.1710		5,890.87		0		5,890.87		0		0		24,750.30
220	25-Feb-24		770,619.75		0.08	%		5.0895		5.1710		5,707.85		0		5,707.85		0		0		24,010.38
221	25-Mar-24		747,326.65		0.08	%		5.0895		5.1710		5,530.49		0		5,530.49		0		0		23,293.10
222	25-Apr-24		724,728.91		0.07	%		5.0895		5.1710		5,358.60		0		5,358.60		0		0		22,597.74
223	25-May-24		702,805.29		0.07	%		5.0895		5.1710		5,192.01		0		5,192.01		0		0		21,923.61
224	25-Jun-24		681,535.25		0.07	%		5.0895		5.1710		5,030.56		0		5,030.56		0		0		21,270.05
225	25-Jul-24		660,898.86		0.07	%		5.0895		5.1710		4,874.08		0		4,874.08		0		0		20,636.39
226	25-Aug-24		640,876.86		0.07	%		5.0895		5.1710		4,722.42		0		4,722.42		0		0		20,022.01
227	25-Sep-24		621,450.55		0.06	%		5.0895		5.1710		4,575.43		0		4,575.43		0		0		19,426.31
228	25-Oct-24		602,601.85		0.06	%		5.0895		5.1710		4,432.95		0		4,432.95		0		0		18,848.69
229	25-Nov-24		584,313.25		0.06	%		5.0895		5.1710		4,294.85		0		4,294.85		0		0		18,288.60
230	25-Dec-24		566,567.77		0.06	%		5.0895		5.1710		4,160.99		0		4,160.99		0		0		17,745.48
231	25-Jan-25		549,348.98		0.06	%		5.0895		5.1710		4,031.24		0		4,031.24		0		0		17,218.80
232	25-Feb-25		532,640.94		0.05	%		5.0895		5.1710		3,905.47		0		3,905.47		0		0		16,708.04
233	25-Mar-25		516,428.24		0.05	%		5.0895		5.1710		3,783.55		0		3,783.55		0		0		16,212.70
234	25-Apr-25		500,695.92		0.05	%		5.0895		5.1710		3,665.36		0		3,665.36		0		0		15,732.32
235	25-May-25		485,429.51		0.05	%		5.0895		5.1710		3,550.79		0		3,550.79		0		0		15,266.41
236	25-Jun-25		470,614.99		0.05	%		5.0895		5.1710		3,439.73		0		3,439.73		0		0		14,814.53
237	25-Jul-25		456,238.75		0.05	%		5.0895		5.1710		3,332.06		0		3,332.06		0		0		14,376.23
238	25-Aug-25		442,287.64		0.05	%		5.0895		5.1710		3,227.68		0		3,227.68		0		0		13,951.11
239	25-Sep-25		428,757.12		0.04	%		5.0895		5.1710		3,126.48		0		3,126.48		0		0		13,530.52
240	25-Oct-25		415,703.80		0.04	%		5.0895		5.1710		3,028.42		0		3,028.42		0		0		13,053.32
241	25-Nov-25		403,035.34		0.04	%		5.0895		5.1710		2,933.80		0		2,933.80		0		0		12,668.46
242	25-Dec-25		390,740.22		0.04	%		5.0895		5.1710		2,842.07		0		2,842.07		0		0		12,295.12
243	25-Jan-26		378,807.27		0.04	%		5.0895		5.1710		2,753.12		0		2,753.12		0		0		11,932.94
244	25-Feb-26		367,225.68		0.04	%		5.0895		5.1710		2,666.89		0		2,666.89		0		0		11,581.59
245	25-Mar-26		355,984.96		0.04	%		5.0895		5.1710		2,583.27		0		2,583.27		0		0		11,240.72
246	25-Apr-26		345,074.95		0.04	%		5.0895		5.1710		2,502.20		0		2,502.20		0		0		10,910.01
247	25-May-26		334,485.80		0.03	%		5.0895		5.1710		2,423.59		0		2,423.59		0		0		10,589.15
248	25-Jun-26		324,207.97		0.03	%		5.0895		5.1710		2,347.36		0		2,347.36		0		0		10,277.84

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
249	25-Jul-26		314,232.19		0.03	%		5.0895		5.1710		2,273.45		0		2,273.45		0		0		9,975.78
250	25-Aug-26		304,549.51		0.03	%		5.0895		5.1710		2,201.78		0		2,201.78		0		0		9,682.68
251	25-Sep-26		295,151.22		0.03	%		5.0895		5.1710		2,132.29		0		2,132.29		0		0		9,398.29
252	25-Oct-26		286,028.91		0.03	%		5.0895		5.1710		2,064.90		0		2,064.90		0		0		9,122.31
253	25-Nov-26		277,174.39		0.03	%		5.0895		5.1710		1,999.55		0		1,999.55		0		0		8,854.51
254	25-Dec-26		268,579.76		0.03	%		5.0895		5.1710		1,936.19		0		1,936.19		0		0		8,594.63
255	25-Jan-27		260,237.33		0.03	%		5.0895		5.1710		1,874.74		0		1,874.74		0		0		8,342.43
256	25-Feb-27		252,139.66		0.03	%		5.0895		5.1710		1,815.15		0		1,815.15		0		0		8,097.67
257	25-Mar-27		244,279.53		0.03	%		5.0895		5.1710		1,757.37		0		1,757.37		0		0		7,860.13
258	25-Apr-27		236,649.95		0.02	%		5.0895		5.1710		1,701.33		0		1,701.33		0		0		7,629.59
259	25-May-27		229,244.12		0.02	%		5.0895		5.1710		1,646.99		0		1,646.99		0		0		7,405.83
260	25-Jun-27		222,055.47		0.02	%		5.0895		5.1710		1,594.29		0		1,594.29		0		0		7,188.65
261	25-Jul-27		215,077.61		0.02	%		5.0895		5.1710		1,543.18		0		1,543.18		0		0		6,977.86
262	25-Aug-27		208,304.36		0.02	%		5.0895		5.1710		1,493.62		0		1,493.62		0		0		6,773.25
263	25-Sep-27		201,729.72		0.02	%		5.0895		5.1710		1,445.56		0		1,445.56		0		0		6,574.64
264	25-Oct-27		195,347.87		0.02	%		5.0895		5.1710		1,398.95		0		1,398.95		0		0		6,381.85
265	25-Nov-27		189,153.17		0.02	%		5.0895		5.1710		1,353.75		0		1,353.75		0		0		6,194.70
266	25-Dec-27		183,140.14		0.02	%		5.0895		5.1710		1,309.91		0		1,309.91		0		0		6,013.03
267	25-Jan-28		177,303.46		0.02	%		5.0895		5.1710		1,267.40		0		1,267.40		0		0		5,836.67
268	25-Feb-28		171,638.01		0.02	%		5.0895		5.1710		1,226.17		0		1,226.17		0		0		5,665.46
269	25-Mar-28		166,138.76		0.02	%		5.0895		5.1710		1,186.19		0		1,186.19		0		0		5,499.24
270	25-Apr-28		160,800.89		0.02	%		5.0895		5.1710		1,147.41		0		1,147.41		0		0		5,337.87
271	25-May-28		155,619.69		0.02	%		5.0895		5.1710		1,109.81		0		1,109.81		0		0		5,181.20
272	25-Jun-28		150,590.60		0.02	%		5.0895		5.1710		1,073.34		0		1,073.34		0		0		5,029.09
273	25-Jul-28		145,709.20		0.02	%		5.0895		5.1710		1,037.98		0		1,037.98		0		0		4,881.40
274	25-Aug-28		140,971.19		0.01	%		5.0895		5.1710		1,003.68		0		1,003.68		0		0		4,738.01
275	25-Sep-28		136,372.41		0.01	%		5.0895		5.1710		970.42		0		970.42		0		0		4,598.78
276	25-Oct-28		131,908.82		0.01	%		5.0895		5.1710		938.16		0		938.16		0		0		4,463.59
277	25-Nov-28		127,576.51		0.01	%		5.0895		5.1710		906.88		0		906.88		0		0		4,332.32
278	25-Dec-28		123,371.66		0.01	%		5.0895		5.1710		876.55		0		876.55		0		0		4,204.85
279	25-Jan-29		119,290.58		0.01	%		5.0895		5.1710		847.13		0		847.13		0		0		4,081.07
280	25-Feb-29		115,329.70		0.01	%		5.0895		5.1710		818.61		0		818.61		0		0		3,960.88
281	25-Mar-29		111,485.54		0.01	%		5.0895		5.1710		790.94		0		790.94		0		0		3,844.16
282	25-Apr-29		107,754.73		0.01	%		5.0895		5.1710		764.12		0		764.12		0		0		3,730.81
283	25-May-29		104,133.99		0.01	%		5.0895		5.1710		738.11		0		738.11		0		0		3,620.74
284	25-Jun-29		100,620.14		0.01	%		5.0895		5.1710		712.88		0		712.88		0		0		3,513.85
285	25-Jul-29		97,210.11		0.01	%		5.0895		5.1710		688.42		0		688.42		0		0		3,410.03
286	25-Aug-29		93,900.90		0.01	%		5.0895		5.1710		664.70		0		664.70		0		0		3,309.21
287	25-Sep-29		90,689.60		0.01	%		5.0895		5.1710		641.71		0		641.71		0		0		3,211.30
288	25-Oct-29		87,573.39		0.01	%		5.0895		5.1710		619.41		0		619.41		0		0		3,116.20
289	25-Nov-29		84,549.55		0.01	%		5.0895		5.1710		597.78		0		597.78		0		0		3,023.84
290	25-Dec-29		81,615.41		0.01	%		5.0895		5.1710		576.82		0		576.82		0		0		2,934.14
291	25-Jan-30		78,768.39		0.01	%		5.0895		5.1710		556.49		0		556.49		0		0		2,847.02

												(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves					Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying												Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month			6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR			LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
									��
292	25-Feb-30		76,005.99		0.01	%		5.0895			5.1710		536.79		0		536.79		0		0		2,762.40
293	25-Mar-30		73,325.78		0.01	%		5.0895			5.1710		517.68		0		517.68		0		0		2,680.21
294	25-Apr-30		70,725.39		0.01	%		5.0895			5.1710		499.16		0		499.16		0		0		2,600.38
295	25-May-30		68,202.55		0.01	%		5.0895			5.1710		481.20		0		481.20		0		0		2,522.85
296	25-Jun-30		65,755.02		0.01	%		5.0895			5.1710		463.79		0		463.79		0		0		2,447.53
297	25-Jul-30		63,380.64		0.01	%		5.0895			5.1710		446.91		0		446.91		0		0		2,374.38
298	25-Aug-30		61,077.32		0.01	%		5.0895			5.1710		430.55		0		430.55		0		0		2,303.32
299	25-Sep-30		58,843.02		0.01	%		5.0895			5.1710		414.69		0		414.69		0		0		2,234.30
300	25-Oct-30		56,675.76		0.01	%		5.0895			5.1710		399.32		0		399.32		0		0		2,167.26
301	25-Nov-30		54,573.62		0.01	%		5.0895			5.1710		384.42		0		384.42		0		0		2,102.14
302	25-Dec-30		52,534.74		0.01	%		5.0895			5.1710		369.98		0		369.98		0		0		2,038.88
303	25-Jan-31		50,557.31		0.01	%		5.0895			5.1710		355.98		0		355.98		0		0		1,977.43
304	25-Feb-31		48,639.57		0.01	%		5.0895			5.1710		342.41		0		342.41		0		0		1,917.74
305	25-Mar-31		46,779.81		0.00	%		5.0895			5.1710		329.27		0		329.27		0		0		1,859.76
306	25-Apr-31		44,976.38		0.00	%		5.0895			5.1710		316.53		0		316.53		0		0		1,803.44
307	25-May-31		43,227.65		0.00	%		5.0895			5.1710		304.18		0		304.18		0		0		1,748.73
308	25-Jun-31		41,532.07		0.00	%		5.0895			5.1710		292.22		0		292.22		0		0		1,695.58
309	25-Jul-31		39,888.12		0.00	%		5.0895			5.1710		280.63		0		280.63		0		0		1,643.95
310	25-Aug-31		38,294.32		0.00	%		5.0895			5.1710		269.39		0		269.39		0		0		1,593.80
311	25-Sep-31		36,749.23		0.00	%		5.0895			5.1710		258.51		0		258.51		0		0		1,545.08
312	25-Oct-31		35,251.47		0.00	%		5.0895			5.1710		247.97		0		247.97		0		0		1,497.76
313	25-Nov-31		33,799.68		0.00	%		5.0895			5.1710		237.76		0		237.76		0		0		1,451.79
314	25-Dec-31		32,392.55		0.00	%		5.0895			5.1710		227.87		0		227.87		0		0		1,407.13
315	25-Jan-32		31,028.79		0.00	%		5.0895			5.1710		218.29		0		218.29		0		0		1,363.75
316	25-Feb-32		29,707.18		0.00	%		5.0895			5.1710		209.01		0		209.01		0		0		1,321.61
317	25-Mar-32		28,426.50		0.00	%		5.0895			5.1710		200.02		0		200.02		0		0		1,280.68
318	25-Apr-32		27,185.58		0.00	%		5.0895			5.1710		191.32		0		191.32		0		0		1,240.92
319	25-May-32		25,983.29		0.00	%		5.0895			5.1710		182.89		0		182.89		0		0		1,202.29
320	25-Jun-32		24,818.52		0.00	%		5.0895			5.1710		174.73		0		174.73		0		0		1,164.77
321	25-Jul-32		23,690.20		0.00	%		5.0895			5.1710		166.83		0		166.83		0		0		1,128.32
322	25-Aug-32		22,597.28		0.00	%		5.0895			5.1710		159.19		0		159.19		0		0		1,092.92
323	25-Sep-32		21,538.75		0.00	%		5.0895			5.1710		151.78		0		151.78		0		0		1,058.53
324	25-Oct-32		20,513.62		0.00	%		5.0895			5.1710		144.62		0		144.62		0		0		1,025.13
325	25-Nov-32		19,520.94		0.00	%		5.0895			5.1710		137.68		0		137.68		0		0		992.68
326	25-Dec-32		18,559.78		0.00	%		5.0895			5.1710		130.97		0		130.97		0		0		961.16
327	25-Jan-33		17,629.24		0.00	%		5.0895			5.1710		124.47		0		124.47		0		0		930.55
328	25-Feb-33		16,728.43		0.00	%		5.0895			5.1710		118.19		0		118.19		0		0		900.81
329	25-Mar-33		15,856.50		0.00	%		5.0895			5.1710		112.11		0		112.11		0		0		871.93
330	25-Apr-33		15,012.62		0.00	%		5.0895			5.1710		106.23		0		106.23		0		0		843.87
331	25-May-33		14,196.00		0.00	%		5.0895			5.1710		100.54		0		100.54		0		0		816.63
332	25-Jun-33		13,405.83		0.00	%		5.0895			5.1710		95.03		0		95.03		0		0		790.16
333	25-Jul-33		12,641.37		0.00	%		5.0895			5.1710		89.71		0		89.71		0		0		764.46
334	25-Aug-33		11,901.88		0.00	%		5.0895			5.1710		84.57		0		84.57		0		0		739.50

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor
335	25-Sep-33		11,186.62		0.00	%		5.0895		5.1710		79.59		0		79.59		0		0		715.25
336	25-Oct-33		10,494.91		0.00	%		5.0895		5.1710		74.78		0		74.78		0		0		691.71
337	25-Nov-33		9,826.07		0.00	%		5.0895		5.1710		70.14		0		70.14		0		0		668.84
338	25-Dec-33		9,179.44		0.00	%		5.0895		5.1710		65.64		0		65.64		0		0		646.64
339	25-Jan-34		8,554.36		0.00	%		5.0895		5.1710		61.30		0		61.30		0		0		625.07
340	25-Feb-34		7,950.23		0.00	%		5.0895		5.1710		57.11		0		57.11		0		0		604.13
341	25-Mar-34		7,366.44		0.00	%		5.0895		5.1710		53.06		0		53.06		0		0		583.80
342	25-Apr-34		6,802.39		0.00	%		5.0895		5.1710		49.15		0		49.15		0		0		564.05
343	25-May-34		6,257.51		0.00	%		5.0895		5.1710		45.37		0		45.37		0		0		544.88
344	25-Jun-34		5,731.25		0.00	%		5.0895		5.1710		41.72		0		41.72		0		0		526.26
345	25-Jul-34		5,223.07		0.00	%		5.0895		5.1710		38.20		0		38.20		0		0		508.18
346	25-Aug-34		4,732.44		0.00	%		5.0895		5.1710		34.80		0		34.80		0		0		490.63
347	25-Sep-34		4,258.84		0.00	%		5.0895		5.1710		31.52		0		31.52		0		0		473.59
348	25-Oct-34		3,801.79		0.00	%		5.0895		5.1710		28.36		0		28.36		0		0		457.05
349	25-Nov-34		3,360.79		0.00	%		5.0895		5.1710		25.31		0		25.31		0		0		440.99
350	25-Dec-34		2,935.39		0.00	%		5.0895		5.1710		22.36		0		22.36		0		0		425.40
351	25-Jan-35		2,525.12		0.00	%		5.0895		5.1710		19.53		0		19.53		0		0		410.27
352	25-Feb-35		2,129.54		0.00	%		5.0895		5.1710		16.79		0		16.79		0		0		395.58
353	25-Mar-35		1,748.22		0.00	%		5.0895		5.1710		14.16		0		14.16		0		0		381.32
354	25-Apr-35		1,380.73		0.00	%		5.0895		5.1710		11.62		0		11.62		0		0		367.48
355	25-May-35		1,026.68		0.00	%		5.0895		5.1710		9.17		0		9.17		0		0		354.05
356	25-Jun-35		685.66		0.00	%		5.0895		5.1710		6.81		0		6.81		0		0		341.02
357	25-Jul-35		357.3		0.00	%		5.0895		5.1710		4.54		0		4.54		0		0		328.37
358	25-Aug-35		41.21		0.00	%		5.0895		5.1710		2.36		0		2.36		0		0		316.09
359	25-Sep-35		0		0.00	%		5.0895		5.1710		0.26		0		0.26		0		0		41.21

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
0	9-Nov-05
1	25-Nov-05		7.24	%		0.00	%	Fail	Pass		100.00	%		0.00	%
2	25-Dec-05		7.29	%		0.00	%	Fail	Pass		100.00	%		0.00	%
3	25-Jan-06		7.34	%		0.00	%	Fail	Pass		100.00	%		0.00	%
4	25-Feb-06		7.41	%		0.00	%	Fail	Pass		100.00	%		0.00	%
5	25-Mar-06		7.48	%		0.00	%	Fail	Pass		100.00	%		0.00	%
6	25-Apr-06		7.57	%		0.00	%	Fail	Pass		100.00	%		0.00	%
7	25-May-06		7.67	%		0.00	%	Fail	Pass		100.00	%		0.00	%
8	25-Jun-06		7.78	%		0.00	%	Fail	Pass		100.00	%		0.00	%
9	25-Jul-06		7.90	%		0.00	%	Fail	Pass		100.00	%		0.00	%
10	25-Aug-06		8.03	%		0.00	%	Fail	Pass		100.00	%		0.00	%
11	25-Sep-06		8.18	%		0.00	%	Fail	Pass		100.00	%		0.00	%
12	25-Oct-06		8.34	%		0.00	%	Fail	Pass		100.00	%		0.00	%
13	25-Nov-06		8.52	%		0.00	%	Fail	Fail		100.00	%		0.15	%
14	25-Dec-06		8.73	%		0.00	%	Fail	Fail		100.00	%		0.15	%
15	25-Jan-07		8.94	%		0.00	%	Fail	Fail		100.00	%		0.15	%
16	25-Feb-07		9.16	%		0.00	%	Fail	Fail		100.00	%		0.15	%
17	25-Mar-07		9.40	%		0.00	%	Fail	Fail		100.00	%		0.15	%
18	25-Apr-07		9.66	%		0.00	%	Fail	Fail		100.00	%		0.37	%
19	25-May-07		9.95	%		0.00	%	Fail	Fail		100.00	%		0.37	%
20	25-Jun-07		10.31	%		0.00	%	Fail	Fail		100.00	%		0.37	%
21	25-Jul-07		10.64	%		0.00	%	Fail	Fail		100.00	%		0.37	%
22	25-Aug-07		10.99	%		0.00	%	Fail	Fail		100.00	%		0.37	%
23	25-Sep-07	��	11.37	%		0.00	%	Fail	Fail		100.00	%		0.37	%
24	25-Oct-07		11.76	%		0.00	%	Fail	Fail		100.00	%		0.61	%
25	25-Nov-07		12.22	%		1.10	%	Fail	Pass		100.00	%		0.61	%
26	25-Dec-07		12.69	%		1.21	%	Fail	Pass		100.00	%		0.61	%
27	25-Jan-08		13.12	%		1.32	%	Fail	Pass		100.00	%		0.61	%
28	25-Feb-08		13.57	%		1.43	%	Fail	Pass		100.00	%		0.61	%
29	25-Mar-08		14.03	%		1.53	%	Fail	Pass		100.00	%		0.61	%
30	25-Apr-08		14.51	%		1.64	%	Fail	Pass		100.00	%		1.10	%
31	25-May-08		15.05	%		1.75	%	Fail	Pass		100.00	%		1.10	%
32	25-Jun-08		15.72	%		1.86	%	Fail	Pass		100.00	%		1.10	%
33	25-Jul-08		16.37	%		1.97	%	Fail	Pass		100.00	%		1.10	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
34	25-Aug-08		16.92	%		2.08	%	Fail	Pass		100.00	%		1.10	%
35	25-Sep-08		17.50	%		2.18	%	Fail	Pass		100.00	%		1.10	%
36	25-Oct-08		18.09	%		2.29	%	Fail	Pass		100.00	%		1.49	%
37	25-Nov-08		18.83	%		2.40	%	Fail	Pass		100.00	%		1.49	%
38	25-Dec-08		19.62	%		2.51	%	Fail	Pass		100.00	%		1.49	%
39	25-Jan-09		20.38	%		2.63	%	Fail	Pass		100.00	%		1.49	%
40	25-Feb-09		21.07	%		2.74	%	Fail	Pass		100.00	%		1.49	%
41	25-Mar-09		21.77	%		2.85	%	Fail	Pass		100.00	%		1.49	%
42	25-Apr-09		22.50	%		2.96	%	Fail	Pass		100.00	%		1.87	%
43	25-May-09		23.49	%		3.08	%	Fail	Pass		100.00	%		1.87	%
44	25-Jun-09		24.43	%		3.19	%	Fail	Pass		100.00	%		1.87	%
45	25-Jul-09		25.39	%		3.30	%	Fail	Pass		100.00	%		1.87	%
46	25-Aug-09		26.28	%		3.41	%	Fail	Pass		100.00	%		1.87	%
47	25-Sep-09		27.15	%		3.53	%	Fail	Pass		100.00	%		1.87	%
48	25-Oct-09		28.04	%		3.64	%	Fail	Pass		100.00	%		2.23	%
49	25-Nov-09		29.39	%		3.75	%	Fail	Pass		100.00	%		2.23	%
50	25-Dec-09		30.51	%		3.84	%	Fail	Pass		100.00	%		2.23	%
51	25-Jan-10		31.67	%		3.93	%	Fail	Pass		100.00	%		2.23	%
52	25-Feb-10		32.84	%		4.03	%	Fail	Pass		100.00	%		2.23	%
53	25-Mar-10		33.91	%		4.12	%	Fail	Pass		100.00	%		2.23	%
54	25-Apr-10		35.01	%		4.21	%	Fail	Pass		100.00	%		2.58	%
55	25-May-10		36.87	%		4.30	%	Fail	Pass		100.00	%		2.58	%
56	25-Jun-10		38.21	%		4.39	%	Fail	Pass		100.00	%		2.58	%
57	25-Jul-10		39.58	%		4.48	%	Fail	Pass		100.00	%		2.58	%
58	25-Aug-10		40.00	%		4.58	%	Fail	Pass		100.00	%		2.58	%
59	25-Sep-10		40.00	%		4.67	%	Fail	Pass		100.00	%		2.58	%
60	25-Oct-10		40.00	%		4.76	%	Fail	Pass		100.00	%		2.92	%
61	25-Nov-10		40.00	%		4.85	%	Fail	Pass		100.00	%		2.92	%
62	25-Dec-10		40.00	%		4.90	%	Fail	Pass		100.00	%		2.92	%
63	25-Jan-11		40.00	%		4.94	%	Fail	Pass		100.00	%		2.92	%
64	25-Feb-11		40.00	%		4.99	%	Fail	Pass		100.00	%		2.92	%
65	25-Mar-11		40.00	%		5.03	%	Fail	Pass		100.00	%		2.92	%
66	25-Apr-11		40.00	%		5.08	%	Fail	Pass		100.00	%		3.21	%
67	25-May-11		40.00	%		5.13	%	Fail	Pass		100.00	%		3.21	%
68	25-Jun-11		40.00	%		5.17	%	Fail	Pass		100.00	%		3.21	%
69	25-Jul-11		40.00	%		5.22	%	Fail	Pass		100.00	%		3.21	%
70	25-Aug-11		40.00	%		5.26	%	Fail	Pass		100.00	%		3.21	%
71	25-Sep-11		40.00	%		5.31	%	Fail	Pass		100.00	%		3.21	%
72	25-Oct-11		40.00	%		5.35	%	Fail	Pass		100.00	%		3.43	%
73	25-Nov-11		40.00	%		5.40	%	Fail	Pass		100.00	%		3.43	%
74	25-Dec-11		40.00	%		5.40	%	Fail	Pass		100.00	%		3.43	%
75	25-Jan-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.43	%
76	25-Feb-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.43	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
77	25-Mar-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.43	%
78	25-Apr-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
79	25-May-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
80	25-Jun-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
81	25-Jul-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
82	25-Aug-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
83	25-Sep-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.64	%
84	25-Oct-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
85	25-Nov-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
86	25-Dec-12		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
87	25-Jan-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
88	25-Feb-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
89	25-Mar-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
90	25-Apr-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
91	25-May-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
92	25-Jun-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
93	25-Jul-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
94	25-Aug-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
95	25-Sep-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
96	25-Oct-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
97	25-Nov-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
98	25-Dec-13		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
99	25-Jan-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
100	25-Feb-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
101	25-Mar-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
102	25-Apr-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
103	25-May-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
104	25-Jun-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
105	25-Jul-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
106	25-Aug-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
107	25-Sep-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
108	25-Oct-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
109	25-Nov-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
110	25-Dec-14		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
111	25-Jan-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
112	25-Feb-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
113	25-Mar-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
114	25-Apr-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
115	25-May-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
116	25-Jun-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
117	25-Jul-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
118	25-Aug-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
119	25-Sep-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
120	25-Oct-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
121	25-Nov-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
122	25-Dec-15		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
123	25-Jan-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
124	25-Feb-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
125	25-Mar-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
126	25-Apr-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
127	25-May-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
128	25-Jun-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
129	25-Jul-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
130	25-Aug-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
131	25-Sep-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
132	25-Oct-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
133	25-Nov-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
134	25-Dec-16		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
135	25-Jan-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
136	25-Feb-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
137	25-Mar-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
138	25-Apr-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
139	25-May-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
140	25-Jun-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
141	25-Jul-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
142	25-Aug-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
143	25-Sep-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
144	25-Oct-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
145	25-Nov-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
146	25-Dec-17		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
147	25-Jan-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
148	25-Feb-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
149	25-Mar-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
150	25-Apr-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
151	25-May-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
152	25-Jun-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
153	25-Jul-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
154	25-Aug-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
155	25-Sep-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
156	25-Oct-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
157	25-Nov-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
158	25-Dec-18		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
159	25-Jan-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
160	25-Feb-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
161	25-Mar-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
162	25-Apr-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
163	25-May-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
164	25-Jun-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
165	25-Jul-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
166	25-Aug-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
167	25-Sep-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
168	25-Oct-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
169	25-Nov-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
170	25-Dec-19		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
171	25-Jan-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
172	25-Feb-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
173	25-Mar-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
174	25-Apr-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
175	25-May-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
176	25-Jun-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
177	25-Jul-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
178	25-Aug-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
179	25-Sep-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
180	25-Oct-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
181	25-Nov-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
182	25-Dec-20		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
183	25-Jan-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
184	25-Feb-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
185	25-Mar-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
186	25-Apr-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
187	25-May-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
188	25-Jun-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
189	25-Jul-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
190	25-Aug-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
191	25-Sep-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
192	25-Oct-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
193	25-Nov-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
194	25-Dec-21		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
195	25-Jan-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
196	25-Feb-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
197	25-Mar-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
198	25-Apr-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
199	25-May-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
200	25-Jun-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
201	25-Jul-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
202	25-Aug-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
203	25-Sep-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
204	25-Oct-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
205	25-Nov-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
206	25-Dec-22		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
207	25-Jan-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
208	25-Feb-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
209	25-Mar-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
210	25-Apr-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
211	25-May-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
212	25-Jun-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
213	25-Jul-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
214	25-Aug-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
215	25-Sep-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
216	25-Oct-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
217	25-Nov-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
218	25-Dec-23		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
219	25-Jan-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
220	25-Feb-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
221	25-Mar-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
222	25-Apr-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
223	25-May-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
224	25-Jun-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
225	25-Jul-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
226	25-Aug-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
227	25-Sep-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
228	25-Oct-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
229	25-Nov-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
230	25-Dec-24		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
231	25-Jan-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
232	25-Feb-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
233	25-Mar-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
234	25-Apr-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
235	25-May-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
236	25-Jun-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
237	25-Jul-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
238	25-Aug-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
239	25-Sep-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
240	25-Oct-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
241	25-Nov-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
242	25-Dec-25		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
243	25-Jan-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
244	25-Feb-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
245	25-Mar-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
246	25-Apr-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
247	25-May-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
248	25-Jun-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

						��		Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
249	25-Jul-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
250	25-Aug-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
251	25-Sep-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
252	25-Oct-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
253	25-Nov-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
254	25-Dec-26		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
255	25-Jan-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
256	25-Feb-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
257	25-Mar-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
258	25-Apr-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
259	25-May-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
260	25-Jun-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
261	25-Jul-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
262	25-Aug-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
263	25-Sep-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
264	25-Oct-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
265	25-Nov-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
266	25-Dec-27		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
267	25-Jan-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
268	25-Feb-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
269	25-Mar-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
270	25-Apr-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
271	25-May-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
272	25-Jun-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
273	25-Jul-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
274	25-Aug-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
275	25-Sep-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
276	25-Oct-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
277	25-Nov-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
278	25-Dec-28		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
279	25-Jan-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
280	25-Feb-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
281	25-Mar-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
282	25-Apr-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
283	25-May-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
284	25-Jun-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
285	25-Jul-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
286	25-Aug-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
287	25-Sep-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
288	25-Oct-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
289	25-Nov-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
290	25-Dec-29		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
291	25-Jan-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
292	25-Feb-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
293	25-Mar-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
294	25-Apr-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
295	25-May-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
296	25-Jun-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
297	25-Jul-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
298	25-Aug-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
299	25-Sep-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
300	25-Oct-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
301	25-Nov-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
302	25-Dec-30		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
303	25-Jan-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
304	25-Feb-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
305	25-Mar-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
306	25-Apr-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
307	25-May-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
308	25-Jun-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
309	25-Jul-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
310	25-Aug-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
311	25-Sep-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
312	25-Oct-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
313	25-Nov-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
314	25-Dec-31		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
315	25-Jan-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
316	25-Feb-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
317	25-Mar-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
318	25-Apr-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
319	25-May-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
320	25-Jun-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
321	25-Jul-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
322	25-Aug-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
323	25-Sep-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
324	25-Oct-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
325	25-Nov-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
326	25-Dec-32		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
327	25-Jan-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
328	25-Feb-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
329	25-Mar-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
330	25-Apr-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
331	25-May-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
332	25-Jun-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
333	25-Jul-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
334	25-Aug-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%

								Forecasted	Forecasted	Forecasted			Forecasted
Distribution	Deal	Delinquency Trigger -			Cum Loss Trigger -			Delinq Trigger	Cum Loss Trigger	Delinq Trigger			Cum Loss Trigger
Date	Age	Threshold			Threshold			Pass / Fail	Pass / Fail	Value			Value
335	25-Sep-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
336	25-Oct-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
337	25-Nov-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
338	25-Dec-33		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
339	25-Jan-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
340	25-Feb-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
341	25-Mar-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
342	25-Apr-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
343	25-May-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
344	25-Jun-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
345	25-Jul-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
346	25-Aug-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
347	25-Sep-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
348	25-Oct-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
349	25-Nov-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
350	25-Dec-34		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
351	25-Jan-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
352	25-Feb-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
353	25-Mar-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
354	25-Apr-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
355	25-May-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
356	25-Jun-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
357	25-Jul-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
358	25-Aug-35		40.00	%		5.40	%	Fail	Pass		100.00	%		3.80	%
359	25-Sep-35		40.00	%		5.40	%	Pass	Pass		0.00	%		3.80	%

TIAA BASIS RISK TEMPLATE

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC			Net WAC						Net WAC			Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap			(including Cap			LIBOR = 20%			(exluding Cap			(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)			payments)						payments)			payments)
9-Nov-05		0
25-Nov-05		1		4.15	%		4.0968		12.37	%		12.39	%		20	%		12.37	%		28.20	%
25-Dec-05		2		1.90	%		4.3242		6.60	%		6.84	%		20	%		6.60	%		22.43	%
25-Jan-06		3		1.75	%		4.3210		6.38	%		6.63	%		20	%		6.38	%		22.21	%
25-Feb-06		4		1.65	%		4.4233		6.39	%		6.73	%		20	%		6.39	%		22.21	%
25-Mar-06		5		1.99	%		4.5556		7.07	%		7.54	%		20	%		7.07	%		22.89	%
25-Apr-06		6		1.59	%		4.4792		6.39	%		6.79	%		20	%		6.39	%		22.20	%
25-May-06		7		1.66	%		4.5669		6.60	%		7.09	%		20	%		6.60	%		22.40	%
25-Jun-06		8		1.46	%		4.6063		6.39	%		6.91	%		20	%		6.39	%		22.18	%
25-Jul-06		9		1.65	%		4.5706		6.61	%		7.09	%		20	%		6.61	%		22.39	%
25-Aug-06		10		1.42	%		4.6390		6.39	%		6.95	%		20	%		6.39	%		22.17	%
25-Sep-06		11		1.45	%		4.6124		6.40	%		6.92	%		20	%		6.40	%		22.16	%
25-Oct-06		12		1.70	%		4.5161		6.61	%		7.04	%		20	%		6.61	%		22.37	%
25-Nov-06		13		1.53	%		4.5287		6.40	%		6.84	%		20	%		6.40	%		22.03	%
25-Dec-06		14		1.67	%		4.5418		6.62	%		7.07	%		20	%		6.62	%		22.27	%
25-Jan-07		15		1.50	%		4.5541		6.41	%		6.88	%		20	%		6.41	%		22.04	%
25-Feb-07		16		1.49	%		4.5652		6.41	%		6.89	%		20	%		6.41	%		22.03	%
25-Mar-07		17		1.96	%		4.5758		7.11	%		7.59	%		20	%		7.11	%		22.71	%
25-Apr-07		18		1.46	%		4.5879		6.42	%		6.92	%		20	%		6.42	%		21.86	%
25-May-07		19		1.60	%		4.5990		6.64	%		7.14	%		20	%		6.64	%		22.18	%
25-Jun-07		20		1.43	%		4.6115		6.44	%		6.96	%		20	%		6.44	%		22.01	%
25-Jul-07		21		1.59	%		4.6220		6.66	%		7.19	%		20	%		6.66	%		22.29	%
25-Aug-07		22		1.41	%		4.6325		6.45	%		7.00	%		20	%		6.45	%		22.19	%
25-Sep-07		23		3.04	%		4.6437		8.09	%		8.09	%		20	%		8.09	%		22.32	%
25-Oct-07		24		3.35	%		4.5775		8.47	%		8.47	%		20	%		8.47	%		22.72	%
25-Nov-07		25		3.18	%		4.5824		8.20	%		8.20	%		20	%		8.21	%		22.60	%
25-Dec-07		26		3.34	%		4.5871		8.49	%		8.49	%		20	%		8.49	%		22.86	%
25-Jan-08		27		3.18	%		4.5917		8.22	%		8.22	%		20	%		8.22	%		22.56	%
25-Feb-08		28		3.17	%		4.5968		8.23	%		8.23	%		20	%		8.23	%		22.55	%
25-Mar-08		29		4.67	%		4.5999		10.08	%		10.08	%		20	%		10.12	%		24.41	%
25-Apr-08		30		4.41	%		4.6044		9.51	%		9.51	%		20	%		9.54	%		23.80	%
25-May-08		31		4.53	%		4.6080		9.78	%		9.78	%		20	%		9.86	%		24.37	%
25-Jun-08		32		4.38	%		4.6123		9.51	%		9.51	%		20	%		9.58	%		24.09	%
25-Jul-08		33		4.55	%		4.6158		9.87	%		9.87	%		20	%		9.91	%		24.39	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC			Net WAC						Net WAC			Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap			(including Cap			LIBOR = 20%			(exluding Cap			(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)			payments)						payments)			payments)
25-Aug-08		34		4.38	%		4.6205		9.57	%		9.57	%		20	%		9.60	%		24.06	%
25-Sep-08		35		4.53	%		4.6239		9.74	%		9.74	%		20	%		10.86	%		25.29	%
25-Oct-08		36		4.70	%		4.6317		10.10	%		10.10	%		20	%		11.32	%		25.69	%
25-Nov-08		37		4.50	%		4.6359		9.74	%		9.74	%		20	%		10.97	%		25.61	%
25-Dec-08		38		4.68	%		4.6388		10.12	%		10.12	%		20	%		11.36	%		25.98	%
25-Jan-09		39		4.52	%		4.6424		9.83	%		9.83	%		20	%		11.01	%		25.59	%
25-Feb-09		40		4.52	%		4.6457		9.85	%		9.85	%		20	%		11.03	%		25.57	%
25-Mar-09		41		5.04	%		4.6478		10.96	%		10.96	%		20	%		13.16	%		27.67	%
25-Apr-09		42		4.55	%		4.6517		9.93	%		9.93	%		20	%		11.96	%		26.43	%
25-May-09		43		4.67	%		4.6553		10.20	%		10.20	%		20	%		12.37	%		27.15	%
25-Jun-09		44		4.52	%		4.6577		9.93	%		9.93	%		20	%		12.02	%		26.79	%
25-Jul-09		45		4.70	%		4.6598		10.33	%		10.33	%		20	%		12.44	%		27.17	%
25-Aug-09		46		4.54	%		4.6631		10.03	%		10.03	%		20	%		12.06	%		26.75	%
25-Sep-09		47		4.56	%		4.6660		10.08	%		10.08	%		20	%		12.11	%		26.75	%
25-Oct-09		48		4.71	%		4.6873		10.44	%		10.44	%		20	%		12.55	%		27.09	%
25-Nov-09		49		4.49	%		4.6906		10.04	%		10.04	%		20	%		12.14	%		27.03	%
25-Dec-09		50		4.67	%		4.6932		10.44	%		10.44	%		20	%		12.63	%		27.55	%
25-Jan-10		51		4.52	%		4.6969		10.17	%		10.17	%		20	%		12.25	%		27.12	%
25-Feb-10		52		4.53	%		4.6991		10.24	%		10.24	%		20	%		12.29	%		27.10	%
25-Mar-10		53		5.03	%		4.7004		11.39	%		11.39	%		20	%		13.65	%		28.41	%
25-Apr-10		54		4.54	%		4.7037		10.32	%		10.32	%		20	%		12.37	%		27.08	%
25-May-10		55		4.28	%		4.7061		10.57	%		10.57	%		20	%		12.77	%		27.87	%
25-Jun-10		56		4.12	%		4.7083		10.30	%		10.30	%		20	%		12.49	%		27.65	%
25-Jul-10		57		4.31	%		4.7101		10.72	%		10.72	%		20	%		12.95	%		28.05	%
25-Aug-10		58		4.15	%		4.7124		10.45	%		10.45	%		20	%		12.57	%		27.62	%
25-Sep-10		59		4.20	%		4.7144		10.58	%		10.58	%		20	%		12.62	%		27.61	%
25-Oct-10		60		4.36	%		4.7447		10.98	%		10.98	%		20	%		13.10	%		28.03	%
25-Nov-10		61		4.08	%		4.7472		10.51	%		10.51	%		20	%		12.63	%		12.63	%
25-Dec-10		62		4.27	%		4.7487		10.95	%		10.95	%		20	%		13.10	%		13.10	%
25-Jan-11		63		4.11	%		4.7516		10.68	%		10.68	%		20	%		12.73	%		12.73	%
25-Feb-11		64		4.13	%		4.7535		10.77	%		10.77	%		20	%		12.78	%		12.78	%
25-Mar-11		65		4.69	%		4.7544		12.06	%		12.06	%		20	%		14.22	%		14.22	%
25-Apr-11		66		4.19	%		4.7579		11.00	%		11.00	%		20	%		12.90	%		12.90	%
25-May-11		67		4.26	%		4.7589		11.25	%		11.25	%		20	%		13.11	%		13.11	%
25-Jun-11		68		4.10	%		4.7608		10.99	%		10.99	%		20	%		12.74	%		12.74	%
25-Jul-11		69		4.29	%		4.7628		11.46	%		11.46	%		20	%		13.22	%		13.22	%
25-Aug-11		70		4.14	%		4.7640		11.21	%		11.21	%		20	%		12.85	%		12.85	%
25-Sep-11		71		4.17	%		4.7654		11.34	%		11.34	%		20	%		12.91	%		12.91	%
25-Oct-11		72		4.37	%		4.7706		11.85	%		11.85	%		20	%		13.41	%		13.41	%
25-Nov-11		73		4.10	%		4.7723		11.39	%		11.39	%		20	%		12.78	%		12.78	%
25-Dec-11		74		4.30	%		4.7728		11.90	%		11.90	%		20	%		13.27	%		13.27	%
25-Jan-12		75		4.16	%		4.7743		11.66	%		11.66	%		20	%		12.90	%		12.90	%
25-Feb-12		76		4.19	%		4.7753		11.80	%		11.80	%		20	%		12.96	%		12.96	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC			Net WAC						Net WAC			Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap			(including Cap			LIBOR = 20%			(exluding Cap			(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)			payments)						payments)			payments)
25-Mar-12		77		4.57	%		4.7756		12.78	%		12.78	%		20	%		13.93	%		13.93	%
25-Apr-12		78		4.26	%		4.7771		12.12	%		12.12	%		20	%		13.10	%		13.10	%
25-May-12		79		4.33	%		4.7776		12.45	%		12.45	%		20	%		13.29	%		13.29	%
25-Jun-12		80		4.19	%		4.7792		12.23	%		12.23	%		20	%		12.92	%		12.92	%
25-Jul-12		81		4.39	%		4.7789		12.83	%		12.83	%		20	%		13.42	%		13.42	%
25-Aug-12		82		4.26	%		4.7797		12.61	%		12.61	%		20	%		13.06	%		13.06	%
25-Sep-12		83		4.35	%		4.7805		12.88	%		12.88	%		20	%		13.14	%		13.14	%
25-Oct-12		84		4.51	%		4.8506		13.55	%		13.55	%		20	%		13.65	%		13.65	%
25-Nov-12		85		4.26	%		4.8522		13.14	%		13.14	%		20	%		12.98	%		12.98	%
25-Dec-12		86		4.48	%		4.8535		13.84	%		13.84	%		20	%		13.49	%		13.49	%
25-Jan-13		87		4.38	%		4.8547		13.67	%		13.67	%		20	%		13.14	%		13.14	%
25-Feb-13		88		4.46	%		4.8564		13.97	%		13.97	%		20	%		13.22	%		13.22	%
25-Mar-13		89		5.04	%		4.8557		15.84	%		15.84	%		20	%		14.73	%		14.73	%
25-Apr-13		90		4.64	%		4.8575		14.67	%		14.67	%		20	%		13.41	%		13.41	%
25-May-13		91		4.89	%		4.8579		15.56	%		15.56	%		20	%		13.96	%		13.96	%
25-Jun-13		92		4.83	%		4.8593		15.49	%		15.49	%		20	%		13.61	%		13.61	%
25-Jul-13		93		5.08	%		4.8593		16.49	%		16.49	%		20	%		14.18	%		14.18	%
25-Aug-13		94		5.04	%		4.8601		16.48	%		16.48	%		20	%		13.83	%		13.83	%
25-Sep-13		95		5.18	%		4.8605		17.12	%		17.12	%		20	%		13.96	%		13.96	%
25-Oct-13		96		5.41	%		4.9102		18.37	%		18.37	%		20	%		14.55	%		14.55	%
25-Nov-13		97		5.40	%		4.9121		18.51	%		18.51	%		20	%		14.23	%		14.23	%
25-Dec-13		98		5.69	%		4.9122		19.98	%		19.98	%		20	%		14.85	%		14.85	%
25-Jan-14		99		5.73	%		4.9128		20.28	%		20.28	%		20	%		14.54	%		14.54	%
25-Feb-14		100		5.89	%		4.9137		21.33	%		21.33	%		20	%		14.71	%		14.71	%
25-Mar-14		101		6.37	%		4.9129		24.71	%		24.71	%		20	%		16.48	%		16.48	%
25-Apr-14		102		6.18	%		4.9143		23.43	%		23.43	%		20	%		15.10	%		15.10	%
25-May-14		103		6.43	%		4.9142		25.52	%		25.52	%		20	%		15.83	%		15.83	%
25-Jun-14		104		6.49	%		4.9148		26.16	%		26.16	%		20	%		15.56	%		15.56	%
25-Jul-14		105		6.74	%		4.9146		28.80	%		28.80	%		20	%		16.33	%		16.33	%
25-Aug-14		106		6.83	%		4.9157		29.89	%		29.89	%		20	%		16.08	%		16.08	%
25-Sep-14		107		7.05	%		4.9187		32.43	%		32.43	%		20	%		16.38	%		16.38	%
25-Oct-14		108		7.31	%		4.9723		36.58	%		36.58	%		20	%		17.26	%		17.26	%
25-Nov-14		109		7.44	%		4.9733		39.10	%		39.10	%		20	%		17.06	%		17.06	%
25-Dec-14		110		7.72	%		4.9729		45.31	%		45.31	%		20	%		18.03	%		18.03	%
25-Jan-15		111		7.88	%		4.9735		50.13	%		50.13	%		20	%		17.87	%		17.87	%
25-Feb-15		112		8.10	%		4.9736		58.87	%		58.87	%		20	%		18.34	%		18.34	%
25-Mar-15		113		8.45	%		4.9726		79.53	%		79.53	%		20	%		20.88	%		20.88	%
25-Apr-15		114		8.59	%		4.9735		92.95	%		92.95	%		20	%		19.46	%		19.46	%
25-May-15		115		8.85	%		4.9740		137.98	%		137.98	%		20	%		20.77	%		20.77	%
25-Jun-15		116		9.09	%		4.9731		243.46	%		243.46	%		20	%		20.83	%		20.83	%
25-Jul-15		117		9.36	%		4.9725		1690.79	%		1690.79	%		20	%		22.37	%		22.37	%
25-Aug-15		118		9.40	%		4.9727					0.00	%		20	%		22.58	%		22.58	%
25-Sep-15		119		9.42	%		4.9738					0.00	%		20	%		23.64	%		23.64	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC			Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap			(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)			payments)
25-Oct-15		120		9.42	%		5.0297			0.00	%		20	%		25.69	%		25.69	%
25-Nov-15		121		9.41	%		5.0895			0.00	%		20	%		26.30	%		26.30	%
25-Dec-15		122		9.40	%		5.0895			0.00	%		20	%		28.91	%		28.91	%
25-Jan-16		123		9.39	%		5.0895			0.00	%		20	%		30.00	%		30.00	%
25-Feb-16		124		9.39	%		5.0895			0.00	%		20	%		32.44	%		32.44	%
25-Mar-16		125		9.44	%		5.0895			0.00	%		20	%		37.90	%		37.90	%
25-Apr-16		126		9.43	%		5.0895			0.00	%		20	%		39.32	%		39.32	%
25-May-16		127		9.42	%		5.0895			0.00	%		20	%		45.82	%		45.82	%
25-Jun-16		128		9.41	%		5.0895			0.00	%		20	%		51.21	%		51.21	%
25-Jul-16		129		9.41	%		5.0895			0.00	%		20	%		63.13	%		63.13	%
25-Aug-16		130		9.40	%		5.0895			0.00	%		20	%		76.59	%		76.59	%
25-Sep-16		131		9.39	%		5.0895			0.00	%		20	%		104.23	%		104.23	%
25-Oct-16		132		9.38	%		5.0895			0.00	%		20	%		173.10	%		173.10	%
25-Nov-16		133		9.37	%		5.0895			0.00	%		20	%		460.21	%		460.21	%
25-Dec-16		134		9.36	%		5.0895			0.00	%		20	%
25-Jan-17		135		9.35	%		5.0895			0.00	%		20	%
25-Feb-17		136		9.35	%		5.0895			0.00	%		20	%
25-Mar-17		137		9.34	%		5.0895			0.00	%		20	%
25-Apr-17		138		9.33	%		5.0895			0.00	%		20	%
25-May-17		139		9.32	%		5.0895			0.00	%		20	%
25-Jun-17		140		9.31	%		5.0895			0.00	%		20	%
25-Jul-17		141		9.30	%		5.0895			0.00	%		20	%
25-Aug-17		142		9.29	%		5.0895			0.00	%		20	%
25-Sep-17		143		9.28	%		5.0895			0.00	%		20	%
25-Oct-17		144		9.28	%		5.0895			0.00	%		20	%
25-Nov-17		145		9.27	%		5.0895			0.00	%		20	%
25-Dec-17		146		9.26	%		5.0895			0.00	%		20	%
25-Jan-18		147		9.25	%		5.0895			0.00	%		20	%
25-Feb-18		148		9.24	%		5.0895			0.00	%		20	%
25-Mar-18		149		9.23	%		5.0895			0.00	%		20	%
25-Apr-18		150		9.22	%		5.0895			0.00	%		20	%
25-May-18		151		9.21	%		5.0895			0.00	%		20	%
25-Jun-18		152		9.20	%		5.0895			0.00	%		20	%
25-Jul-18		153		9.20	%		5.0895			0.00	%		20	%
25-Aug-18		154		9.19	%		5.0895			0.00	%		20	%
25-Sep-18		155		9.18	%		5.0895			0.00	%		20	%
25-Oct-18		156		9.17	%		5.0895			0.00	%		20	%
25-Nov-18		157		9.16	%		5.0895			0.00	%		20	%
25-Dec-18		158		9.15	%		5.0895			0.00	%		20	%
25-Jan-19		159		9.14	%		5.0895			0.00	%		20	%
25-Feb-19		160		9.13	%		5.0895			0.00	%		20	%
25-Mar-19		161		9.12	%		5.0895			0.00	%		20	%
25-Apr-19		162		9.12	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC	Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap	(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)	payments)
25-May-19		163		9.11	%		5.0895			0.00	%		20	%
25-Jun-19		164		9.10	%		5.0895			0.00	%		20	%
25-Jul-19		165		9.09	%		5.0895			0.00	%		20	%
25-Aug-19		166		9.08	%		5.0895			0.00	%		20	%
25-Sep-19		167		9.07	%		5.0895			0.00	%		20	%
25-Oct-19		168		9.06	%		5.0895			0.00	%		20	%
25-Nov-19		169		9.05	%		5.0895			0.00	%		20	%
25-Dec-19		170		9.04	%		5.0895			0.00	%		20	%
25-Jan-20		171		9.03	%		5.0895			0.00	%		20	%
25-Feb-20		172		9.03	%		5.0895			0.00	%		20	%
25-Mar-20		173		9.02	%		5.0895			0.00	%		20	%
25-Apr-20		174		9.01	%		5.0895			0.00	%		20	%
25-May-20		175		9.00	%		5.0895			0.00	%		20	%
25-Jun-20		176		8.99	%		5.0895			0.00	%		20	%
25-Jul-20		177		8.98	%		5.0895			0.00	%		20	%
25-Aug-20		178		8.97	%		5.0895			0.00	%		20	%
25-Sep-20		179		8.96	%		5.0895			0.00	%		20	%
25-Oct-20		180		8.95	%		5.0895			0.00	%		20	%
25-Nov-20		181		8.94	%		5.0895			0.00	%		20	%
25-Dec-20		182		8.94	%		5.0895			0.00	%		20	%
25-Jan-21		183		8.93	%		5.0895			0.00	%		20	%
25-Feb-21		184		8.92	%		5.0895			0.00	%		20	%
25-Mar-21		185		8.91	%		5.0895			0.00	%		20	%
25-Apr-21		186		8.90	%		5.0895			0.00	%		20	%
25-May-21		187		8.89	%		5.0895			0.00	%		20	%
25-Jun-21		188		8.88	%		5.0895			0.00	%		20	%
25-Jul-21		189		8.87	%		5.0895			0.00	%		20	%
25-Aug-21		190		8.87	%		5.0895			0.00	%		20	%
25-Sep-21		191		8.86	%		5.0895			0.00	%		20	%
25-Oct-21		192		8.85	%		5.0895			0.00	%		20	%
25-Nov-21		193		8.84	%		5.0895			0.00	%		20	%
25-Dec-21		194		8.83	%		5.0895			0.00	%		20	%
25-Jan-22		195		8.82	%		5.0895			0.00	%		20	%
25-Feb-22		196		8.81	%		5.0895			0.00	%		20	%
25-Mar-22		197		8.81	%		5.0895			0.00	%		20	%
25-Apr-22		198		8.80	%		5.0895			0.00	%		20	%
25-May-22		199		8.79	%		5.0895			0.00	%		20	%
25-Jun-22		200		8.78	%		5.0895			0.00	%		20	%
25-Jul-22		201		8.77	%		5.0895			0.00	%		20	%
25-Aug-22		202		8.76	%		5.0895			0.00	%		20	%
25-Sep-22		203		8.76	%		5.0895			0.00	%		20	%
25-Oct-22		204		8.75	%		5.0895			0.00	%		20	%
25-Nov-22		205		8.74	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC	Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap	(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)	payments)
25-Dec-22		206		8.73	%		5.0895			0.00	%		20	%
25-Jan-23		207		8.72	%		5.0895			0.00	%		20	%
25-Feb-23		208		8.71	%		5.0895			0.00	%		20	%
25-Mar-23		209		8.71	%		5.0895			0.00	%		20	%
25-Apr-23		210		8.70	%		5.0895			0.00	%		20	%
25-May-23		211		8.69	%		5.0895			0.00	%		20	%
25-Jun-23		212		8.68	%		5.0895			0.00	%		20	%
25-Jul-23		213		8.67	%		5.0895			0.00	%		20	%
25-Aug-23		214		8.67	%		5.0895			0.00	%		20	%
25-Sep-23		215		8.66	%		5.0895			0.00	%		20	%
25-Oct-23		216		8.65	%		5.0895			0.00	%		20	%
25-Nov-23		217		8.64	%		5.0895			0.00	%		20	%
25-Dec-23		218		8.64	%		5.0895			0.00	%		20	%
25-Jan-24		219		8.63	%		5.0895			0.00	%		20	%
25-Feb-24		220		8.62	%		5.0895			0.00	%		20	%
25-Mar-24		221		8.61	%		5.0895			0.00	%		20	%
25-Apr-24		222		8.60	%		5.0895			0.00	%		20	%
25-May-24		223		8.60	%		5.0895			0.00	%		20	%
25-Jun-24		224		8.59	%		5.0895			0.00	%		20	%
25-Jul-24		225		8.58	%		5.0895			0.00	%		20	%
25-Aug-24		226		8.57	%		5.0895			0.00	%		20	%
25-Sep-24		227		8.57	%		5.0895			0.00	%		20	%
25-Oct-24		228		8.56	%		5.0895			0.00	%		20	%
25-Nov-24		229		8.55	%		5.0895			0.00	%		20	%
25-Dec-24		230		8.55	%		5.0895			0.00	%		20	%
25-Jan-25		231		8.54	%		5.0895			0.00	%		20	%
25-Feb-25		232		8.53	%		5.0895			0.00	%		20	%
25-Mar-25		233		8.52	%		5.0895			0.00	%		20	%
25-Apr-25		234		8.52	%		5.0895			0.00	%		20	%
25-May-25		235		8.51	%		5.0895			0.00	%		20	%
25-Jun-25		236		8.50	%		5.0895			0.00	%		20	%
25-Jul-25		237		8.50	%		5.0895			0.00	%		20	%
25-Aug-25		238		8.49	%		5.0895			0.00	%		20	%
25-Sep-25		239		8.48	%		5.0895			0.00	%		20	%
25-Oct-25		240		8.48	%		5.0895			0.00	%		20	%
25-Nov-25		241		8.47	%		5.0895			0.00	%		20	%
25-Dec-25		242		8.46	%		5.0895			0.00	%		20	%
25-Jan-26		243		8.46	%		5.0895			0.00	%		20	%
25-Feb-26		244		8.45	%		5.0895			0.00	%		20	%
25-Mar-26		245		8.44	%		5.0895			0.00	%		20	%
25-Apr-26		246		8.43	%		5.0895			0.00	%		20	%
25-May-26		247		8.43	%		5.0895			0.00	%		20	%
25-Jun-26		248		8.42	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC	Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap	(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)	payments)
25-Jul-26		249		8.41	%		5.0895			0.00	%		20	%
25-Aug-26		250		8.41	%		5.0895			0.00	%		20	%
25-Sep-26		251		8.40	%		5.0895			0.00	%		20	%
25-Oct-26		252		8.40	%		5.0895			0.00	%		20	%
25-Nov-26		253		8.39	%		5.0895			0.00	%		20	%
25-Dec-26		254		8.38	%		5.0895			0.00	%		20	%
25-Jan-27		255		8.38	%		5.0895			0.00	%		20	%
25-Feb-27		256		8.37	%		5.0895			0.00	%		20	%
25-Mar-27		257		8.36	%		5.0895			0.00	%		20	%
25-Apr-27		258		8.36	%		5.0895			0.00	%		20	%
25-May-27		259		8.35	%		5.0895			0.00	%		20	%
25-Jun-27		260		8.35	%		5.0895			0.00	%		20	%
25-Jul-27		261		8.34	%		5.0895			0.00	%		20	%
25-Aug-27		262		8.33	%		5.0895			0.00	%		20	%
25-Sep-27		263		8.33	%		5.0895			0.00	%		20	%
25-Oct-27		264		8.32	%		5.0895			0.00	%		20	%
25-Nov-27		265		8.32	%		5.0895			0.00	%		20	%
25-Dec-27		266		8.31	%		5.0895			0.00	%		20	%
25-Jan-28		267		8.30	%		5.0895			0.00	%		20	%
25-Feb-28		268		8.30	%		5.0895			0.00	%		20	%
25-Mar-28		269		8.29	%		5.0895			0.00	%		20	%
25-Apr-28		270		8.29	%		5.0895			0.00	%		20	%
25-May-28		271		8.28	%		5.0895			0.00	%		20	%
25-Jun-28		272		8.28	%		5.0895			0.00	%		20	%
25-Jul-28		273		8.27	%		5.0895			0.00	%		20	%
25-Aug-28		274		8.27	%		5.0895			0.00	%		20	%
25-Sep-28		275		8.26	%		5.0895			0.00	%		20	%
25-Oct-28		276		8.26	%		5.0895			0.00	%		20	%
25-Nov-28		277		8.25	%		5.0895			0.00	%		20	%
25-Dec-28		278		8.24	%		5.0895			0.00	%		20	%
25-Jan-29		279		8.24	%		5.0895			0.00	%		20	%
25-Feb-29		280		8.23	%		5.0895			0.00	%		20	%
25-Mar-29		281		8.23	%		5.0895			0.00	%		20	%
25-Apr-29		282		8.22	%		5.0895			0.00	%		20	%
25-May-29		283		8.22	%		5.0895			0.00	%		20	%
25-Jun-29		284		8.21	%		5.0895			0.00	%		20	%
25-Jul-29		285		8.21	%		5.0895			0.00	%		20	%
25-Aug-29		286		8.21	%		5.0895			0.00	%		20	%
25-Sep-29		287		8.20	%		5.0895			0.00	%		20	%
25-Oct-29		288		8.20	%		5.0895			0.00	%		20	%
25-Nov-29		289		8.19	%		5.0895			0.00	%		20	%
25-Dec-29		290		8.19	%		5.0895			0.00	%		20	%
25-Jan-30		291		8.18	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC	Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap	(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)	payments)
25-Feb-30		292		8.18	%		5.0895			0.00	%		20	%
25-Mar-30		293		8.17	%		5.0895			0.00	%		20	%
25-Apr-30		294		8.17	%		5.0895			0.00	%		20	%
25-May-30		295		8.16	%		5.0895			0.00	%		20	%
25-Jun-30		296		8.16	%		5.0895			0.00	%		20	%
25-Jul-30		297		8.16	%		5.0895			0.00	%		20	%
25-Aug-30		298		8.15	%		5.0895			0.00	%		20	%
25-Sep-30		299		8.15	%		5.0895			0.00	%		20	%
25-Oct-30		300		8.14	%		5.0895			0.00	%		20	%
25-Nov-30		301		8.14	%		5.0895			0.00	%		20	%
25-Dec-30		302		8.14	%		5.0895			0.00	%		20	%
25-Jan-31		303		8.13	%		5.0895			0.00	%		20	%
25-Feb-31		304		8.13	%		5.0895			0.00	%		20	%
25-Mar-31		305		8.12	%		5.0895			0.00	%		20	%
25-Apr-31		306		8.12	%		5.0895			0.00	%		20	%
25-May-31		307		8.12	%		5.0895			0.00	%		20	%
25-Jun-31		308		8.11	%		5.0895			0.00	%		20	%
25-Jul-31		309		8.11	%		5.0895			0.00	%		20	%
25-Aug-31		310		8.10	%		5.0895			0.00	%		20	%
25-Sep-31		311		8.10	%		5.0895			0.00	%		20	%
25-Oct-31		312		8.10	%		5.0895			0.00	%		20	%
25-Nov-31		313		8.09	%		5.0895			0.00	%		20	%
25-Dec-31		314		8.09	%		5.0895			0.00	%		20	%
25-Jan-32		315		8.09	%		5.0895			0.00	%		20	%
25-Feb-32		316		8.08	%		5.0895			0.00	%		20	%
25-Mar-32		317		8.08	%		5.0895			0.00	%		20	%
25-Apr-32		318		8.08	%		5.0895			0.00	%		20	%
25-May-32		319		8.07	%		5.0895			0.00	%		20	%
25-Jun-32		320		8.07	%		5.0895			0.00	%		20	%
25-Jul-32		321		8.07	%		5.0895			0.00	%		20	%
25-Aug-32		322		8.06	%		5.0895			0.00	%		20	%
25-Sep-32		323		8.06	%		5.0895			0.00	%		20	%
25-Oct-32		324		8.06	%		5.0895			0.00	%		20	%
25-Nov-32		325		8.05	%		5.0895			0.00	%		20	%
25-Dec-32		326		8.05	%		5.0895			0.00	%		20	%
25-Jan-33		327		8.05	%		5.0895			0.00	%		20	%
25-Feb-33		328		8.05	%		5.0895			0.00	%		20	%
25-Mar-33		329		8.04	%		5.0895			0.00	%		20	%
25-Apr-33		330		8.04	%		5.0895			0.00	%		20	%
25-May-33		331		8.04	%		5.0895			0.00	%		20	%
25-Jun-33		332		8.03	%		5.0895			0.00	%		20	%
25-Jul-33		333		8.03	%		5.0895			0.00	%		20	%
25-Aug-33		334		8.03	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread					Net WAC	Net WAC						Net WAC	Net WAC
Distribution	Deal		as % of the periods			Forward		(exluding Cap	(including Cap			LIBOR = 20%			(exluding Cap	(including Cap
Date	Age		Beginning Balance			1Mo LIBOR		payments)	payments)						payments)	payments)
25-Sep-33		335		8.02	%		5.0895			0.00	%		20	%
25-Oct-33		336		8.02	%		5.0895			0.00	%		20	%
25-Nov-33		337		8.02	%		5.0895			0.00	%		20	%
25-Dec-33		338		8.02	%		5.0895			0.00	%		20	%
25-Jan-34		339		8.01	%		5.0895			0.00	%		20	%
25-Feb-34		340		8.01	%		5.0895			0.00	%		20	%
25-Mar-34		341		8.01	%		5.0895			0.00	%		20	%
25-Apr-34		342		8.01	%		5.0895			0.00	%		20	%
25-May-34		343		8.00	%		5.0895			0.00	%		20	%
25-Jun-34		344		8.00	%		5.0895			0.00	%		20	%
25-Jul-34		345		8.00	%		5.0895			0.00	%		20	%
25-Aug-34		346		8.00	%		5.0895			0.00	%		20	%
25-Sep-34		347		7.99	%		5.0895			0.00	%		20	%
25-Oct-34		348		7.99	%		5.0895			0.00	%		20	%
25-Nov-34		349		7.99	%		5.0895			0.00	%		20	%
25-Dec-34		350		7.98	%		5.0895			0.00	%		20	%
25-Jan-35		351		7.98	%		5.0895			0.00	%		20	%
25-Feb-35		352		7.98	%		5.0895			0.00	%		20	%
25-Mar-35		353		7.98	%		5.0895			0.00	%		20	%
25-Apr-35		354		7.98	%		5.0895			0.00	%		20	%
25-May-35		355		7.97	%		5.0895			0.00	%		20	%
25-Jun-35		356		7.96	%		5.0895			0.00	%		20	%
25-Jul-35		357		7.95	%		5.0895			0.00	%		20	%
25-Aug-35		358		7.93	%		5.0895			0.00	%		20	%
25-Sep-35		359		7.57	%		5.0895			0.00	%		20	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
9-Nov-05		0
25-Nov-05		1		4.15	%
25-Dec-05		2		1.90	%
25-Jan-06		3		1.75	%
25-Feb-06		4		1.65	%
25-Mar-06		5		1.99	%
25-Apr-06		6		1.59	%
25-May-06		7		1.66	%
25-Jun-06		8		1.46	%
25-Jul-06		9		1.65	%
25-Aug-06		10		1.42	%
25-Sep-06		11		1.45	%
25-Oct-06		12		1.70	%
25-Nov-06		13		1.53	%
25-Dec-06		14		1.67	%
25-Jan-07		15		1.50	%
25-Feb-07		16		1.49	%
25-Mar-07		17		1.96	%
25-Apr-07		18		1.46	%
25-May-07		19		1.61	%
25-Jun-07		20		1.44	%
25-Jul-07		21		1.59	%
25-Aug-07		22		1.41	%
25-Sep-07		23		3.04	%
25-Oct-07		24		3.35	%
25-Nov-07		25		3.19	%
25-Dec-07		26		3.34	%
25-Jan-08		27		3.18	%
25-Feb-08		28		3.17	%
25-Mar-08		29		4.67	%
25-Apr-08		30		4.41	%
25-May-08		31		4.56	%
25-Jun-08		32		4.39	%
25-Jul-08		33		4.55	%
25-Aug-08		34		4.38	%
25-Sep-08		35		4.53	%
25-Oct-08		36		4.70	%
25-Nov-08		37		4.53	%
25-Dec-08		38		4.69	%
25-Jan-09		39		4.52	%
25-Feb-09		40		4.51	%
25-Mar-09		41		5.03	%
25-Apr-09		42		4.55	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-May-09		43		4.70	%
25-Jun-09		44		4.54	%
25-Jul-09		45		4.70	%
25-Aug-09		46		4.53	%
25-Sep-09		47		4.56	%
25-Oct-09		48		4.70	%
25-Nov-09		49		4.53	%
25-Dec-09		50		4.69	%
25-Jan-10		51		4.53	%
25-Feb-10		52		4.52	%
25-Mar-10		53		5.03	%
25-Apr-10		54		4.53	%
25-May-10		55		4.69	%
25-Jun-10		56		4.53	%
25-Jul-10		57		4.34	%
25-Aug-10		58		4.16	%
25-Sep-10		59		4.19	%
25-Oct-10		60		4.35	%
25-Nov-10		61		4.17	%
25-Dec-10		62		4.34	%
25-Jan-11		63		4.16	%
25-Feb-11		64		4.16	%
25-Mar-11		65		4.71	%
25-Apr-11		66		4.18	%
25-May-11		67		4.36	%
25-Jun-11		68		4.18	%
25-Jul-11		69		4.36	%
25-Aug-11		70		4.18	%
25-Sep-11		71		4.20	%
25-Oct-11		72		4.37	%
25-Nov-11		73		4.20	%
25-Dec-11		74		4.38	%
25-Jan-12		75		4.21	%
25-Feb-12		76		4.22	%
25-Mar-12		77		4.57	%
25-Apr-12		78		4.24	%
25-May-12		79		4.42	%
25-Jun-12		80		4.26	%
25-Jul-12		81		4.45	%
25-Aug-12		82		4.29	%
25-Sep-12		83		4.36	%
25-Oct-12		84		4.50	%
25-Nov-12		85		4.34	%
25-Dec-12		86		4.53	%
25-Jan-13		87		4.38	%
25-Feb-13		88		4.41	%
25-Mar-13		89		4.94	%
25-Apr-13		90		4.47	%
25-May-13		91		4.67	%
25-Jun-13		92		4.53	%
25-Jul-13		93		4.75	%
25-Aug-13		94		4.64	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-Sep-13		95		4.74	%
25-Oct-13		96		4.93	%
25-Nov-13		97		4.84	%
25-Dec-13		98		5.06	%
25-Jan-14		99		4.99	%
25-Feb-14		100		5.07	%
25-Mar-14		101		5.58	%
25-Apr-14		102		5.24	%
25-May-14		103		5.46	%
25-Jun-14		104		5.42	%
25-Jul-14		105		5.66	%
25-Aug-14		106		5.66	%
25-Sep-14		107		5.83	%
25-Oct-14		108		6.06	%
25-Nov-14		109		6.08	%
25-Dec-14		110		6.34	%
25-Jan-15		111		6.38	%
25-Feb-15		112		6.54	%
25-Mar-15		113		6.98	%
25-Apr-15		114		6.90	%
25-May-15		115		7.17	%
25-Jun-15		116		7.29	%
25-Jul-15		117		7.57	%
25-Aug-15		118		7.72	%
25-Sep-15		119		7.97	%
25-Oct-15		120		8.23	%
25-Nov-15		121		8.42	%
25-Dec-15		122		8.70	%
25-Jan-16		123		8.93	%
25-Feb-16		124		9.19	%
25-Mar-16		125		9.49	%
25-Apr-16		126		9.49	%
25-May-16		127		9.48	%
25-Jun-16		128		9.47	%
25-Jul-16		129		9.46	%
25-Aug-16		130		9.45	%
25-Sep-16		131		9.45	%
25-Oct-16		132		9.44	%
25-Nov-16		133		9.43	%
25-Dec-16		134		9.42	%
25-Jan-17		135		9.41	%
25-Feb-17		136		9.40	%
25-Mar-17		137		9.39	%
25-Apr-17		138		9.39	%
25-May-17		139		9.38	%
25-Jun-17		140		9.37	%
25-Jul-17		141		9.36	%
25-Aug-17		142		9.35	%
25-Sep-17		143		9.34	%
25-Oct-17		144		9.33	%
25-Nov-17		145		9.33	%
25-Dec-17		146		9.32	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-Jan-18		147		9.31	%
25-Feb-18		148		9.30	%
25-Mar-18		149		9.29	%
25-Apr-18		150		9.28	%
25-May-18		151		9.27	%
25-Jun-18		152		9.26	%
25-Jul-18		153		9.26	%
25-Aug-18		154		9.25	%
25-Sep-18		155		9.24	%
25-Oct-18		156		9.23	%
25-Nov-18		157		9.22	%
25-Dec-18		158		9.21	%
25-Jan-19		159		9.20	%
25-Feb-19		160		9.19	%
25-Mar-19		161		9.18	%
25-Apr-19		162		9.17	%
25-May-19		163		9.17	%
25-Jun-19		164		9.16	%
25-Jul-19		165		9.15	%
25-Aug-19		166		9.14	%
25-Sep-19		167		9.13	%
25-Oct-19		168		9.12	%
25-Nov-19		169		9.11	%
25-Dec-19		170		9.10	%
25-Jan-20		171		9.09	%
25-Feb-20		172		9.09	%
25-Mar-20		173		9.08	%
25-Apr-20		174		9.07	%
25-May-20		175		9.06	%
25-Jun-20		176		9.05	%
25-Jul-20		177		9.04	%
25-Aug-20		178		9.03	%
25-Sep-20		179		9.02	%
25-Oct-20		180		9.01	%
25-Nov-20		181		9.00	%
25-Dec-20		182		9.00	%
25-Jan-21		183		8.99	%
25-Feb-21		184		8.98	%
25-Mar-21		185		8.97	%
25-Apr-21		186		8.96	%
25-May-21		187		8.95	%
25-Jun-21		188		8.94	%
25-Jul-21		189		8.93	%
25-Aug-21		190		8.92	%
25-Sep-21		191		8.92	%
25-Oct-21		192		8.91	%
25-Nov-21		193		8.90	%
25-Dec-21		194		8.89	%
25-Jan-22		195		8.88	%
25-Feb-22		196		8.87	%
25-Mar-22		197		8.86	%
25-Apr-22		198		8.86	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-May-22		199		8.85	%
25-Jun-22		200		8.84	%
25-Jul-22		201		8.83	%
25-Aug-22		202		8.82	%
25-Sep-22		203		8.81	%
25-Oct-22		204		8.80	%
25-Nov-22		205		8.80	%
25-Dec-22		206		8.79	%
25-Jan-23		207		8.78	%
25-Feb-23		208		8.77	%
25-Mar-23		209		8.76	%
25-Apr-23		210		8.75	%
25-May-23		211		8.75	%
25-Jun-23		212		8.74	%
25-Jul-23		213		8.73	%
25-Aug-23		214		8.72	%
25-Sep-23		215		8.71	%
25-Oct-23		216		8.71	%
25-Nov-23		217		8.70	%
25-Dec-23		218		8.69	%
25-Jan-24		219		8.68	%
25-Feb-24		220		8.67	%
25-Mar-24		221		8.67	%
25-Apr-24		222		8.66	%
25-May-24		223		8.65	%
25-Jun-24		224		8.64	%
25-Jul-24		225		8.63	%
25-Aug-24		226		8.63	%
25-Sep-24		227		8.62	%
25-Oct-24		228		8.61	%
25-Nov-24		229		8.60	%
25-Dec-24		230		8.60	%
25-Jan-25		231		8.59	%
25-Feb-25		232		8.58	%
25-Mar-25		233		8.57	%
25-Apr-25		234		8.57	%
25-May-25		235		8.56	%
25-Jun-25		236		8.55	%
25-Jul-25		237		8.55	%
25-Aug-25		238		8.54	%
25-Sep-25		239		8.53	%
25-Oct-25		240		8.52	%
25-Nov-25		241		8.52	%
25-Dec-25		242		8.51	%
25-Jan-26		243		8.50	%
25-Feb-26		244		8.50	%
25-Mar-26		245		8.49	%
25-Apr-26		246		8.48	%
25-May-26		247		8.47	%
25-Jun-26		248		8.47	%
25-Jul-26		249		8.46	%
25-Aug-26		250		8.45	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-Sep-26		251		8.45	%
25-Oct-26		252		8.44	%
25-Nov-26		253		8.43	%
25-Dec-26		254		8.43	%
25-Jan-27		255		8.42	%
25-Feb-27		256		8.41	%
25-Mar-27		257		8.41	%
25-Apr-27		258		8.40	%
25-May-27		259		8.39	%
25-Jun-27		260		8.39	%
25-Jul-27		261		8.38	%
25-Aug-27		262		8.38	%
25-Sep-27		263		8.37	%
25-Oct-27		264		8.36	%
25-Nov-27		265		8.36	%
25-Dec-27		266		8.35	%
25-Jan-28		267		8.34	%
25-Feb-28		268		8.34	%
25-Mar-28		269		8.33	%
25-Apr-28		270		8.33	%
25-May-28		271		8.32	%
25-Jun-28		272		8.32	%
25-Jul-28		273		8.31	%
25-Aug-28		274		8.30	%
25-Sep-28		275		8.30	%
25-Oct-28		276		8.29	%
25-Nov-28		277		8.29	%
25-Dec-28		278		8.28	%
25-Jan-29		279		8.28	%
25-Feb-29		280		8.27	%
25-Mar-29		281		8.27	%
25-Apr-29		282		8.26	%
25-May-29		283		8.25	%
25-Jun-29		284		8.25	%
25-Jul-29		285		8.24	%
25-Aug-29		286		8.24	%
25-Sep-29		287		8.23	%
25-Oct-29		288		8.23	%
25-Nov-29		289		8.22	%
25-Dec-29		290		8.22	%
25-Jan-30		291		8.21	%
25-Feb-30		292		8.21	%
25-Mar-30		293		8.21	%
25-Apr-30		294		8.20	%
25-May-30		295		8.20	%
25-Jun-30		296		8.19	%
25-Jul-30		297		8.19	%
25-Aug-30		298		8.18	%
25-Sep-30		299		8.18	%
25-Oct-30		300		8.17	%
25-Nov-30		301		8.17	%
25-Dec-30		302		8.16	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-Jan-31		303		8.16	%
25-Feb-31		304		8.16	%
25-Mar-31		305		8.15	%
25-Apr-31		306		8.15	%
25-May-31		307		8.14	%
25-Jun-31		308		8.14	%
25-Jul-31		309		8.14	%
25-Aug-31		310		8.13	%
25-Sep-31		311		8.13	%
25-Oct-31		312		8.12	%
25-Nov-31		313		8.12	%
25-Dec-31		314		8.12	%
25-Jan-32		315		8.11	%
25-Feb-32		316		8.11	%
25-Mar-32		317		8.10	%
25-Apr-32		318		8.10	%
25-May-32		319		8.10	%
25-Jun-32		320		8.09	%
25-Jul-32		321		8.09	%
25-Aug-32		322		8.09	%
25-Sep-32		323		8.08	%
25-Oct-32		324		8.08	%
25-Nov-32		325		8.08	%
25-Dec-32		326		8.07	%
25-Jan-33		327		8.07	%
25-Feb-33		328		8.07	%
25-Mar-33		329		8.06	%
25-Apr-33		330		8.06	%
25-May-33		331		8.06	%
25-Jun-33		332		8.05	%
25-Jul-33		333		8.05	%
25-Aug-33		334		8.05	%
25-Sep-33		335		8.05	%
25-Oct-33		336		8.04	%
25-Nov-33		337		8.04	%
25-Dec-33		338		8.04	%
25-Jan-34		339		8.03	%
25-Feb-34		340		8.03	%
25-Mar-34		341		8.03	%
25-Apr-34		342		8.03	%
25-May-34		343		8.02	%
25-Jun-34		344		8.02	%
25-Jul-34		345		8.02	%
25-Aug-34		346		8.01	%
25-Sep-34		347		8.01	%
25-Oct-34		348		8.01	%
25-Nov-34		349		8.01	%
25-Dec-34		350		8.00	%
25-Jan-35		351		8.00	%
25-Feb-35		352		7.99	%
25-Mar-35		353		7.99	%
25-Apr-35		354		7.99	%

			Annualized
			(excluding cap payment)
			Excess Spread
Distribution	Deal		as % of the periods
Date	Age		Beginning Balance
25-May-35		355		7.98	%
25-Jun-35		356		7.98	%
25-Jul-35		357		7.98	%
25-Aug-35		358		7.96	%
25-Sep-35		359		7.69	%

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
9-Nov-05		0
25-Nov-05		1		28.20	%
25-Dec-05		2		22.43	%
25-Jan-06		3		22.21	%
25-Feb-06		4		22.21	%
25-Mar-06		5		22.89	%
25-Apr-06		6		22.20	%
25-May-06		7		22.41	%
25-Jun-06		8		22.19	%
25-Jul-06		9		22.40	%
25-Aug-06		10		22.18	%
25-Sep-06		11		22.17	%
25-Oct-06		12		22.38	%
25-Nov-06		13		22.04	%
25-Dec-06		14		22.23	%
25-Jan-07		15		22.01	%
25-Feb-07		16		22.00	%
25-Mar-07		17		22.69	%
25-Apr-07		18		21.84	%
25-May-07		19		22.07	%
25-Jun-07		20		21.91	%
25-Jul-07		21		22.20	%
25-Aug-07		22		22.11	%
25-Sep-07		23		22.26	%
25-Oct-07		24		22.67	%
25-Nov-07		25		22.44	%
25-Dec-07		26		22.71	%
25-Jan-08		27		22.44	%

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Feb-08		28		22.44	%
25-Mar-08		29		24.31	%
25-Apr-08		30		23.73	%
25-May-08		31		24.05	%
25-Jun-08		32		23.73	%
25-Jul-08		33		24.05	%
25-Aug-08		34		23.73	%
25-Sep-08		35		24.98	%
25-Oct-08		36		25.41	%
25-Nov-08		37		25.04	%
25-Dec-08		38		25.41	%
25-Jan-09		39		25.05	%
25-Feb-09		40		25.05	%
25-Mar-09		41		27.16	%
25-Apr-09		42		25.95	%
25-May-09		43		26.35	%
25-Jun-09		44		25.95	%
25-Jul-09		45		26.36	%
25-Aug-09		46		25.97	%
25-Sep-09		47		25.99	%
25-Oct-09		48		26.36	%
25-Nov-09		49		25.96	%
25-Dec-09		50		26.37	%
25-Jan-10		51		25.98	%
25-Feb-10		52		25.99	%
25-Mar-10		53		27.33	%
25-Apr-10		54		26.03	%
25-May-10		55		26.45	%
25-Jun-10		56		26.06	%
25-Jul-10		57		26.49	%
25-Aug-10		58		26.09	%
25-Sep-10		59		26.12	%
25-Oct-10		60		26.58	%
25-Nov-10		61		12.58	%
25-Dec-10		62		13.05	%
25-Jan-11		63		12.68	%
25-Feb-11		64		12.74	%

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Mar-11		65		14.17	%
25-Apr-11		66		12.86	%
25-May-11		67		13.35	%
25-Jun-11		68		12.99	%
25-Jul-11		69		13.49	%
25-Aug-11		70		13.13	%
25-Sep-11		71		13.21	%
25-Oct-11		72		13.73	%
25-Nov-11		73		13.37	%
25-Dec-11		74		13.91	%
25-Jan-12		75		13.55	%
25-Feb-12		76		13.65	%
25-Mar-12		77		14.71	%
25-Apr-12		78		13.87	%
25-May-12		79		14.45	%
25-Jun-12		80		14.10	%
25-Jul-12		81		14.70	%
25-Aug-12		82		14.36	%
25-Sep-12		83		14.51	%
25-Oct-12		84		15.15	%
25-Nov-12		85		14.82	%
25-Dec-12		86		15.49	%
25-Jan-13		87		15.17	%
25-Feb-13		88		15.36	%
25-Mar-13		89		17.23	%
25-Apr-13		90		15.78	%
25-May-13		91		16.54	%
25-Jun-13		92		16.26	%
25-Jul-13		93		17.07	%
25-Aug-13		94		16.81	%
25-Sep-13		95		17.11	%
25-Oct-13		96		18.02	%
25-Nov-13		97		17.79	%
25-Dec-13		98		18.78	%
25-Jan-14		99		18.59	%
25-Feb-14		100		19.04	%
25-Mar-14		101		21.62	%

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Apr-14		102		20.06	%
25-May-14		103		21.34	%
25-Jun-14		104		21.29	%
25-Jul-14		105		22.73	%
25-Aug-14		106		22.79	%
25-Sep-14		107		23.67	%
25-Oct-14		108		25.47	%
25-Nov-14		109		25.76	%
25-Dec-14		110		27.91	%
25-Jan-15		111		28.45	%
25-Feb-15		112		30.11	%
25-Mar-15		113		35.49	%
25-Apr-15		114		34.34	%
25-May-15		115		38.32	%
25-Jun-15		116		40.42	%
25-Jul-15		117		46.06	%
25-Aug-15		118		49.89	%
25-Sep-15		119		56.91	%
25-Oct-15		120		68.82	%
25-Nov-15		121		80.85	%
25-Dec-15		122		107.29	%
25-Jan-16		123		147.12	%
25-Feb-16		124		258.76	%
25-Mar-16		125		1287.74	%
25-Apr-16		126
25-May-16		127
25-Jun-16		128
25-Jul-16		129
25-Aug-16		130
25-Sep-16		131
25-Oct-16		132
25-Nov-16		133
25-Dec-16		134
25-Jan-17		135
25-Feb-17		136
25-Mar-17		137
25-Apr-17		138

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-May-17		139
25-Jun-17		140
25-Jul-17		141
25-Aug-17		142
25-Sep-17		143
25-Oct-17		144
25-Nov-17		145
25-Dec-17		146
25-Jan-18		147
25-Feb-18		148
25-Mar-18		149
25-Apr-18		150
25-May-18		151
25-Jun-18		152
25-Jul-18		153
25-Aug-18		154
25-Sep-18		155
25-Oct-18		156
25-Nov-18		157
25-Dec-18		158
25-Jan-19		159
25-Feb-19		160
25-Mar-19		161
25-Apr-19		162
25-May-19		163
25-Jun-19		164
25-Jul-19		165
25-Aug-19		166
25-Sep-19		167
25-Oct-19		168
25-Nov-19		169
25-Dec-19		170
25-Jan-20		171
25-Feb-20		172
25-Mar-20		173
25-Apr-20		174
25-May-20		175

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Jun-20		176
25-Jul-20		177
25-Aug-20		178
25-Sep-20		179
25-Oct-20		180
25-Nov-20		181
25-Dec-20		182
25-Jan-21		183
25-Feb-21		184
25-Mar-21		185
25-Apr-21		186
25-May-21		187
25-Jun-21		188
25-Jul-21		189
25-Aug-21		190
25-Sep-21		191
25-Oct-21		192
25-Nov-21		193
25-Dec-21		194
25-Jan-22		195
25-Feb-22		196
25-Mar-22		197
25-Apr-22		198
25-May-22		199
25-Jun-22		200
25-Jul-22		201
25-Aug-22		202
25-Sep-22		203
25-Oct-22		204
25-Nov-22		205
25-Dec-22		206
25-Jan-23		207
25-Feb-23		208
25-Mar-23		209
25-Apr-23		210
25-May-23		211
25-Jun-23		212

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Jul-23		213
25-Aug-23		214
25-Sep-23		215
25-Oct-23		216
25-Nov-23		217
25-Dec-23		218
25-Jan-24		219
25-Feb-24		220
25-Mar-24		221
25-Apr-24		222
25-May-24		223
25-Jun-24		224
25-Jul-24		225
25-Aug-24		226
25-Sep-24		227
25-Oct-24		228
25-Nov-24		229
25-Dec-24		230
25-Jan-25		231
25-Feb-25		232
25-Mar-25		233
25-Apr-25		234
25-May-25		235
25-Jun-25		236
25-Jul-25		237
25-Aug-25		238
25-Sep-25		239
25-Oct-25		240
25-Nov-25		241
25-Dec-25		242
25-Jan-26		243
25-Feb-26		244
25-Mar-26		245
25-Apr-26		246
25-May-26		247
25-Jun-26		248
25-Jul-26		249

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Aug-26		250
25-Sep-26		251
25-Oct-26		252
25-Nov-26		253
25-Dec-26		254
25-Jan-27		255
25-Feb-27		256
25-Mar-27		257
25-Apr-27		258
25-May-27		259
25-Jun-27		260
25-Jul-27		261
25-Aug-27		262
25-Sep-27		263
25-Oct-27		264
25-Nov-27		265
25-Dec-27		266
25-Jan-28		267
25-Feb-28		268
25-Mar-28		269
25-Apr-28		270
25-May-28		271
25-Jun-28		272
25-Jul-28		273
25-Aug-28		274
25-Sep-28		275
25-Oct-28		276
25-Nov-28		277
25-Dec-28		278
25-Jan-29		279
25-Feb-29		280
25-Mar-29		281
25-Apr-29		282
25-May-29		283
25-Jun-29		284
25-Jul-29		285
25-Aug-29		286

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Sep-29		287
25-Oct-29		288
25-Nov-29		289
25-Dec-29		290
25-Jan-30		291
25-Feb-30		292
25-Mar-30		293
25-Apr-30		294
25-May-30		295
25-Jun-30		296
25-Jul-30		297
25-Aug-30		298
25-Sep-30		299
25-Oct-30		300
25-Nov-30		301
25-Dec-30		302
25-Jan-31		303
25-Feb-31		304
25-Mar-31		305
25-Apr-31		306
25-May-31		307
25-Jun-31		308
25-Jul-31		309
25-Aug-31		310
25-Sep-31		311
25-Oct-31		312
25-Nov-31		313
25-Dec-31		314
25-Jan-32		315
25-Feb-32		316
25-Mar-32		317
25-Apr-32		318
25-May-32		319
25-Jun-32		320
25-Jul-32		321
25-Aug-32		322
25-Sep-32		323

			Net WAC
Distribution	Deal		(including Cap
Date	Age		payments)
25-Oct-32		324
25-Nov-32		325
25-Dec-32		326
25-Jan-33		327
25-Feb-33		328
25-Mar-33		329
25-Apr-33		330
25-May-33		331
25-Jun-33		332
25-Jul-33		333
25-Aug-33		334
25-Sep-33		335
25-Oct-33		336
25-Nov-33		337
25-Dec-33		338
25-Jan-34		339
25-Feb-34		340
25-Mar-34		341
25-Apr-34		342
25-May-34		343
25-Jun-34		344
25-Jul-34		345
25-Aug-34		346
25-Sep-34		347
25-Oct-34		348
25-Nov-34		349
25-Dec-34		350
25-Jan-35		351
25-Feb-35		352
25-Mar-35		353
25-Apr-35		354
25-May-35		355
25-Jun-35		356
25-Jul-35		357
25-Aug-35		358
25-Sep-35		359

FBRSI 2005-3

	50% Severity
Class	M2			M8			M9			M10
Rating	AA / Aa2			BBB / Baa2			BBB- / Baa3			BBB- / NR
BE CDR		14.252			7.366			6.520			5.861
Cum Loss%		17.21	%		10.05	%		9.03	%		8.22	%

	60% Severity
Class	M2			M8			M9			M10
Rating	AA / Aa2			BBB / Baa2			BBB- / Baa3			BBB- / NR
BE CDR		11.580			6.108			5.418			4.886
Cum Loss%		17.56	%		10.24	%		9.20	%		8.38	%

Assumptions:
prepay: pricing speed
failing trigger
run to maturity
forward curve
12 month lag
severity: as noted above
defaults are in addition to prepay

TIAA NIM CASH FLOW TEMPLATE

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
0	9-Nov-05		969,874,218.55																	944,610,000.00								9,766,000.00					949,986,000.00
1	25-Nov-05		963,692,488.97		99.36	%		4.0968		4.4064		3,354,054.93		0		3,354,054.93		7,514.90		938,340,723.40		5,797.07		27,547.93		0.00		9,766,000.00		100.00	%		943,810,067.49		99.35	%
2	25-Dec-05		956,354,091.56		98.61	%		4.3242		4.4842		1,707,925.45		0		1,707,925.45		13,996.92		930,864,983.60		0.00		51,652.37		0.00		9,766,000.00		100.00	%		936,471,670.08		98.58	%
3	25-Jan-06		947,868,156.14		97.73	%		4.3210		4.5327		1,579,090.84		0		1,579,090.84		14,348.25		922,195,576.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		927,985,734.66		97.68	%
4	25-Feb-06		938,248,007.73		96.74	%		4.4233		4.5789		1,564,288.06		0		1,564,288.06		14,214.62		912,346,415.20		0.00		53,374.12		0.00		9,766,000.00		100.00	%		918,365,586.25		96.67	%
5	25-Mar-06		927,511,189.82		95.63	%		4.5556		4.6130		1,886,534.68		0		1,886,534.68		12,701.89		901,335,877.80		0.00		48,208.88		0.00		9,766,000.00		100.00	%		907,628,768.34		95.54	%
6	25-Apr-06		915,679,463.81		94.41	%		4.4792		4.6263		1,528,812.35		0		1,528,812.35		13,893.09		889,187,036.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		895,797,042.32		94.30	%
7	25-May-06		902,778,783.52		93.08	%		4.5669		4.6349		1,618,538.59		0		1,618,538.59		13,263.71		876,075,784.00		0.00		51,652.37		0.00		9,766,000.00		100.00	%		882,896,362.04		92.94	%
8	25-Jun-06		888,839,244.43		91.64	%		4.6063		4.6276		1,485,755.16		0		1,485,755.16		13,503.73		861,898,641.30		0.00		53,374.12		0.00		9,766,000.00		100.00	%		868,956,822.94		91.47	%
9	25-Jul-06		873,895,006.93		90.10	%		4.5706		4.6167		1,568,649.81		0		1,568,649.81		12,856.65		846,691,909.30		0.00		51,652.37		0.00		9,766,000.00		100.00	%		854,012,585.45		89.90	%
10	25-Aug-06		857,984,193.52		88.46	%		4.6390		4.6158		1,435,514.33		0		1,435,514.33		13,050.82		830,496,041.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		838,101,772.04		88.22	%
11	25-Sep-06		841,286,951.50		86.74	%		4.6124		4.6025		1,407,855.83		0		1,407,855.83		12,801.17		813,530,211.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		821,404,530.02		86.46	%
12	25-Oct-06		823,869,251.15		84.95	%		4.5161		4.5925		1,480,489.67		0		1,480,489.67		12,135.16		789,975,150.30		0.00		51,652.37		0.00		9,766,000.00		100.00	%		803,986,829.67		84.63	%
13	25-Nov-06		805,771,418.98		83.08	%		4.5287		4.6058		1,349,024.87		0		1,349,024.87		12,176.59		770,838,692.70		0.00		53,374.12		0.00		9,766,000.00		100.00	%		785,888,997.50		82.73	%
14	25-Dec-06		787,036,575.38		81.15	%		4.5418		4.6175		1,415,343.27		0		1,415,343.27		11,498.34		751,665,686.60		0.00		51,652.37		0.00		9,766,000.00		100.00	%		767,154,153.90		80.75	%
15	25-Jan-07		767,710,448.07		79.16	%		4.5541		4.6300		1,286,116.55		0		1,286,116.55		11,586.09		732,338,289.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		747,828,026.59		78.72	%
16	25-Feb-07		747,841,167.00		77.11	%		4.5652		4.6420		1,253,304.46		0		1,253,304.46		11,288.18		712,479,091.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		727,958,745.52		76.63	%
17	25-Mar-07		727,479,041.65		75.01	%		4.5758		4.6536		1,490,966.20		0		1,490,966.20		9,919.29		685,206,117.40		0.00		48,208.88		0.00		9,766,000.00		100.00	%		707,596,620.17		74.48	%
18	25-Apr-07		706,676,322.08		72.86	%		4.5879		4.6666		1,185,340.87		0		1,185,340.87		10,561.69		665,521,541.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		686,793,900.60		72.30	%
19	25-May-07		685,486,944.98		70.68	%		4.5990		4.6638		1,235,895.37		0		1,235,895.37		9,927.36		646,890,528.20		0.00		51,652.37		0.00		9,766,000.00		100.00	%		665,604,523.50		70.06	%
20	25-Jun-07		663,966,266.24		68.46	%		4.6115		4.6604		1,114,798.31		0		1,114,798.31		9,971.10		628,832,764.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		644,083,844.76		67.80	%
21	25-Jul-07		642,170,781.86		66.21	%		4.6220		4.6557		1,159,253.34		0		1,159,253.34		9,380.09		611,988,460.90		0.00		51,652.37		0.00		9,766,000.00		100.00	%		622,288,360.38		65.51	%
22	25-Aug-07		620,157,838.77		63.94	%		4.6325		4.6493		1,043,383.28		0		1,043,383.28		9,433.12		593,750,238.80		0.00		53,374.12		0.00		9,766,000.00		100.00	%		600,275,417.29		63.19	%
23	25-Sep-07		598,954,927.54		61.76	%		4.6437		4.6422		1,852,077.92		0		1,852,077.92		0		570,844,954.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		579,072,506.06		60.96	%
24	25-Oct-07		578,490,203.15		59.65	%		4.5775		4.6324		1,906,235.30		0		1,906,235.30		0		552,164,601.40		0.00		51,652.37		0.00		9,766,000.00		100.00	%		558,607,781.67		58.80	%
25	25-Nov-07		558,733,199.92		57.61	%		4.5824		4.6368		1,770,179.30		0		1,770,179.30		0		532,444,190.50		0.00		53,374.12		0.00		9,766,000.00		100.00	%		538,850,778.44		56.72	%
26	25-Dec-07		539,659,239.22		55.64	%		4.5871		4.6407		1,776,760.26		0		1,776,760.26		0		513,405,574.90		0.00		51,652.37		0.00		9,766,000.00		100.00	%		519,776,817.74		54.71	%
27	25-Jan-08		521,244,507.50		53.74	%		4.5917		4.6453		1,649,889.39		0		1,649,889.39		0		495,024,984.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		501,362,086.02		52.78	%
28	25-Feb-08		503,466,025.91		51.91	%		4.5968		4.6487		1,592,858.75		0		1,592,858.75		0		477,279,482.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		483,583,604.43		50.90	%
29	25-Mar-08		486,342,514.22		50.14	%		4.5999		4.6526		2,115,982.96		0		2,115,982.96		0		460,189,505.10		0.00		49,930.63		0.00		9,766,000.00		100.00	%		466,460,092.74		49.10	%
30	25-Apr-08		469,810,934.07		48.44	%		4.6044		4.6572		1,950,768.38		0		1,950,768.38		0		443,688,287.50		0.00		53,374.12		0.00		9,766,000.00		100.00	%		449,928,512.59		47.36	%
31	25-May-08		453,848,664.33		46.79	%		4.6080		4.6614		1,940,296.92		0		1,940,296.92		0		427,755,362.10		0.00		51,652.37		0.00		9,766,000.00		100.00	%		433,966,242.85		45.68	%
32	25-Jun-08		438,435,917.96		45.21	%		4.6123		4.6674		1,818,104.21		0		1,818,104.21		0		412,370,976.70		0.00		53,374.12		0.00		9,766,000.00		100.00	%		418,553,496.48		44.06	%
33	25-Jul-08		423,553,599.82		43.67	%		4.6158		4.6713		1,808,449.56		0		1,808,449.56		0		397,516,070.00		0.00		51,652.37		0.00		9,766,000.00		100.00	%		403,671,178.34		42.49	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
34	25-Aug-08		409,183,282.35		42.19	%		4.6205		4.6762		1,694,517.74		0		1,694,517.74		0		383,172,246.90		0.00		53,374.12		0.00		9,766,000.00		100.00	%		389,300,860.87		40.98	%
35	25-Sep-08		395,308,451.64		40.76	%		4.6239		4.6817		1,645,752.56		0		1,645,752.56		0		369,323,273.90		0.00		53,374.12		0.00		9,766,000.00		100.00	%		375,426,030.16		39.52	%
36	25-Oct-08		381,910,837.98		39.38	%		4.6317		4.6850		1,639,926.39		0		1,639,926.39		0		355,950,396.90		0.00		51,652.37		0.00		9,766,000.00		100.00	%		362,028,416.50		38.11	%
37	25-Nov-08		368,973,617.93		38.04	%		4.6359		4.6883		1,536,894.80		0		1,536,894.80		0		343,037,088.40		4,754,503.15		53,374.12		2,386,527.64		7,379,472.36		75.56	%		353,845,699.59		37.25	%
38	25-Dec-08		356,480,813.27		36.76	%		4.6388		4.6917		1,521,205.12		0		1,521,205.12		0		330,567,398.60		512,204.99		39,030.03		249,856.09		7,129,616.27		73.00	%		341,865,099.92		35.99	%
39	25-Jan-09		344,417,003.93		35.51	%		4.6424		4.6945		1,428,267.12		0		1,428,267.12		0		318,525,934.40		494,616.18		38,965.49		241,276.19		6,888,340.08		70.53	%		330,295,906.77		34.77	%
40	25-Feb-09		332,767,308.47		34.31	%		4.6457		4.6972		1,380,226.40		0		1,380,226.40		0		306,897,840.90		477,637.51		37,646.85		232,993.91		6,655,346.17		68.15	%		319,123,848.82		33.59	%
41	25-Mar-09		321,517,934.97		33.15	%		4.6478		4.7003		1,460,640.69		0		1,460,640.69		0		295,669,456.90		461,224.31		32,853.45		224,987.47		6,430,358.70		65.84	%		308,335,699.64		32.46	%
42	25-Apr-09		310,654,521.14		32.03	%		4.6517		4.7039		1,295,348.60		0		1,295,348.60		0		284,826,226.00		445,399.97		35,143.84		217,268.28		6,213,090.42		63.62	%		297,917,685.77		31.36	%
43	25-May-09		300,163,579.25		30.95	%		4.6553		4.7093		1,288,307.18		0		1,288,307.18		0		274,354,797.70		430,128.62		32,861.04		209,818.84		6,003,271.58		61.47	%		287,856,872.50		30.30	%
44	25-Jun-09		290,032,202.01		29.90	%		4.6577		4.7161		1,207,266.69		0		1,207,266.69		0		264,242,287.60		415,386.47		32,809.68		202,627.54		5,800,644.04		59.40	%		278,140,881.73		29.28	%
45	25-Jul-09		280,247,932.61		28.90	%		4.6598		4.7213		1,200,790.22		0		1,200,790.22		0		254,476,260.80		401,155.05		30,679.61		195,685.39		5,604,958.65		57.39	%		268,757,767.38		28.29	%
46	25-Aug-09		270,798,748.89		27.92	%		4.6631		4.7276		1,125,198.43		0		1,125,198.43		0		245,044,716.50		387,416.53		30,632.78		188,983.67		5,415,974.98		55.46	%		259,696,000.19		27.34	%
47	25-Sep-09		261,673,050.43		26.98	%		4.6660		4.7341		1,086,327.37		0		1,086,327.37		0		235,936,072.40		374,153.64		29,599.93		182,513.97		5,233,461.01		53.59	%		250,944,455.36		26.42	%
48	25-Oct-09		252,859,636.75		26.07	%		4.6873		4.7388		1,080,618.89		0		1,080,618.89		0		227,139,150.30		361,349.96		27,679.78		176,268.27		5,057,192.74		51.78	%		242,492,391.65		25.53	%
49	25-Nov-09		244,347,700.43		25.19	%		4.6906		4.7418		1,012,511.45		0		1,012,511.45		0		218,643,162.00		348,989.39		27,639.08		170,238.73		4,886,954.01		50.04	%		234,329,444.71		24.67	%
50	25-Dec-09		236,126,810.86		24.35	%		4.6932		4.7444		1,007,268.26		0		1,007,268.26		0		210,437,695.30		337,056.47		25,847.10		164,417.79		4,722,536.22		48.36	%		226,445,611.62		23.84	%
51	25-Jan-10		228,186,901.12		23.53	%		4.6969		4.7468		943,729.48		0		943,729.48		0		202,512,701.10		325,536.30		25,810.08		158,798.19		4,563,738.02		46.73	%		218,831,238.17		23.04	%
52	25-Feb-10		220,518,255.17		22.74	%		4.6991		4.7488		911,117.32		0		911,117.32		0		194,858,480.50		314,414.48		24,942.20		153,372.92		4,410,365.10		45.16	%		211,477,006.71		22.26	%
53	25-Mar-10		213,111,495.63		21.97	%		4.7004		4.7512		960,250.28		0		960,250.28		0		187,465,672.80		303,677.14		21,771.33		148,135.19		4,262,229.91		43.64	%		204,373,924.31		21.51	%
54	25-Apr-10		205,957,571.84		21.24	%		4.7037		4.7542		849,245.98		0		849,245.98		0		180,325,243.30		293,310.88		23,294.37		143,078.48		4,119,151.44		42.18	%		197,513,311.39		20.79	%
55	25-May-10		199,047,748.49		20.52	%		4.7061		4.7610		845,197.04		0		845,197.04		0		173,428,472.20		283,302.76		21,786.19		138,196.47		3,980,954.97		40.76	%		190,886,790.80		20.09	%
56	25-Jun-10		192,373,594.52		19.83	%		4.7083		4.7692		791,963.12		0		791,963.12		0		166,766,943.40		273,640.31		21,757.11		133,483.08		3,847,471.89		39.40	%		184,486,277.14		19.42	%
57	25-Jul-10		185,926,972.50		19.17	%		4.7101		4.7757		735,267.96		0		735,267.96		0		160,332,534.00		264,311.50		23,956.28		128,932.44		3,718,539.45		38.08	%		178,303,966.63		18.77	%
58	25-Aug-10		179,700,028.35		18.53	%		4.7124		4.7845		685,674.01		0		685,674.01		0		154,117,403.60		255,304.71		23,925.27		124,538.88		3,594,000.57		36.80	%		172,332,327.19		18.14	%
59	25-Sep-10		173,658,257.34		17.91	%		4.7144		4.7910		663,109.83		0		663,109.83		0		148,096,613.60		247,712.61		23,123.98		120,835.42		3,473,165.15		35.56	%		166,538,268.79		17.53	%
60	25-Oct-10		167,821,216.36		17.30	%		4.7447		4.7972		663,645.54		0		663,645.54		0		0		239,318.68		21,625.66		116,740.82		3,356,424.33		34.37	%		160,940,546.49		16.94	%
61	25-Nov-10		162,183,621.47		16.72	%		4.7472		4.7998		618,798.26		0		618,798.26		0		0		231,141.39		21,595.40		112,751.90		3,243,672.43		33.21	%		155,534,092.99		16.37	%
62	25-Dec-10		156,738,574.04		16.16	%		4.7487		4.8019		618,736.93		0		618,736.93		0		0		223,246.94		20,196.73		108,900.95		3,134,771.48		32.10	%		150,312,292.50		15.82	%
63	25-Jan-11		151,479,415.98		15.62	%		4.7516		4.8039		576,902.94		0		576,902.94		0		0		215,625.48		20,169.28		105,183.16		3,029,588.32		31.02	%		145,268,759.92		15.29	%
64	25-Feb-11		146,399,721.38		15.09	%		4.7535		4.8057		557,041.09		0		557,041.09		0		0		208,267.48		19,492.52		101,593.89		2,927,994.43		29.98	%		140,397,332.80		14.78	%
65	25-Mar-11		141,493,380.80		14.59	%		4.7544		4.8073		596,005.82		0		596,005.82		0		0		201,159.96		17,015.75		98,126.81		2,829,867.62		28.98	%		135,692,152.19		14.28	%
66	25-Apr-11		136,754,370.43		14.10	%		4.7579		4.8099		520,276.99		0		520,276.99		0		0		194,299.43		18,207.51		94,780.21		2,735,087.41		28.01	%		131,147,441.24		13.81	%
67	25-May-11		132,176,848.63		13.63	%		4.7589		4.8125		520,305.44		0		520,305.44		0		0		187,678.39		17,030.02		91,550.44		2,643,536.97		27.07	%		126,757,597.84		13.34	%
68	25-Jun-11		127,755,240.04		13.17	%		4.7608		4.8143		485,107.82		0		485,107.82		0		0		181,285.95		17,008.65		88,432.17		2,555,104.80		26.16	%		122,517,275.20		12.90	%
69	25-Jul-11		123,484,163.48		12.73	%		4.7628		4.8160		485,177.87		0		485,177.87		0		0		175,114.14		15,909.36		85,421.53		2,469,683.27		25.29	%		118,421,312.78		12.47	%
70	25-Aug-11		119,358,425.20		12.31	%		4.7640		4.8189		452,338.27		0		452,338.27		0		0		169,155.27		15,890.07		82,514.77		2,387,168.50		24.44	%		114,464,729.77		12.05	%
71	25-Sep-11		115,373,012.99		11.90	%		4.7654		4.8201		436,806.39		0		436,806.39		0		0		44,324.34		15,359.16		198,785.80		2,188,382.70		22.41	%		110,523,641.89		11.63	%
72	25-Oct-11		111,523,087.92		11.50	%		4.7706		4.8212		437,672.69		0		437,672.69		0		0		0.00		13,625.96		234,845.43		1,953,537.27		20.00	%		106,673,716.82		11.23	%
73	25-Nov-11		107,803,979.68		11.12	%		4.7723		4.8227		409,113.83		0		409,113.83		0		0		0.00		12,569.16		226,865.60		1,726,671.67		17.68	%		102,954,608.59		10.84	%
74	25-Dec-11		104,211,180.77		10.74	%		4.7728		4.8234		410,158.89		0		410,158.89		0		0		0.00		10,751.12		219,160.73		1,507,510.93		15.44	%		99,361,809.67		10.46	%
75	25-Jan-12		100,740,340.45		10.39	%		4.7743		4.8246		383,575.16		0		383,575.16		0		0		0.00		9,699.40		211,721.26		1,295,789.67		13.27	%		95,890,969.35		10.09	%
76	25-Feb-12		97,387,259.34		10.04	%		4.7753		4.8252		371,466.76		0		371,466.76		0		0		0.00		8,337.18		204,537.95		1,091,251.73		11.17	%		92,537,888.24		9.74	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
77	25-Mar-12		94,147,884.07		9.71	%		4.7756		4.8259		384,950.44		0		384,950.44		0		0		0.00		6,568.19		197,601.89		893,649.84		9.15	%		89,298,512.98		9.40	%
78	25-Apr-12		91,018,302.19		9.38	%		4.7771		4.8278		348,495.71		0		348,495.71		0		0		0.00		5,749.79		190,904.49		702,745.34		7.20	%		86,168,931.10		9.07	%
79	25-May-12		87,994,737.25		9.07	%		4.7776		4.8389		349,301.17		0		349,301.17		0		0		0.00		4,375.64		184,437.46		518,307.88		5.31	%		83,145,366.16		8.75	%
80	25-Jun-12		85,073,544.00		8.77	%		4.7792		4.8516		327,090.31		0		327,090.31		0		0		0.00		3,334.82		178,192.79		340,115.09		3.48	%		80,224,172.90		8.44	%
81	25-Jul-12		82,251,203.84		8.48	%		4.7789		4.8651		327,808.05		0		327,808.05		0		0		0.00		2,117.73		172,162.75		167,952.34		1.72	%		77,401,832.75		8.15	%
82	25-Aug-12		79,524,320.40		8.20	%		4.7797		4.8776		307,143.10		0		307,143.10		0		0		0.00		1,080.61		166,339.89		1,612.45		0.02	%		74,674,949.31		7.86	%
83	25-Sep-12		76,889,615.22		7.93	%		4.7805		4.8903		297,684.76		0		297,684.76		0		0		0.00		10.37		1,612.45		0.00		0.00	%		72,040,244.12		7.58	%
84	25-Oct-12		74,343,923.65		7.67	%		4.8506		4.9037		298,199.31		0		298,199.31		0		0		0.00		0.00		0.00		0.00		0.00	%		69,494,552.56		7.32	%
85	25-Nov-12		71,884,190.91		7.41	%		4.8522		4.9048		279,576.92		0		279,576.92		0		0		0.00		0.00		0.00		0.00		0.00	%		67,034,819.82		7.06	%
86	25-Dec-12		69,507,468.17		7.17	%		4.8535		4.9055		280,023.81		0		280,023.81		0		0		0.00		0.00		0.00		0.00		0.00	%		64,658,097.08		6.81	%
87	25-Jan-13		67,210,908.93		6.93	%		4.8547		4.9068		262,699.88		0		262,699.88		0		0		0.00		0.00		0.00		0.00		0.00	%		62,361,537.84		6.56	%
88	25-Feb-13		64,991,765.39		6.70	%		4.8564		4.9073		254,696.60		0		254,696.60		0		0		0.00		0.00		0.00		0.00		0.00	%		60,142,394.29		6.33	%
89	25-Mar-13		62,847,385.00		6.48	%		4.8557		4.9080		271,206.76		0		271,206.76		0		0		0.00		0.00		0.00		0.00		0.00	%		57,998,013.91		6.11	%
90	25-Apr-13		60,775,207.19		6.27	%		4.8575		4.9100		239,510.54		0		239,510.54		0		0		0.00		0.00		0.00		0.00		0.00	%		55,925,836.10		5.89	%
91	25-May-13		58,772,760.09		6.06	%		4.8579		4.9180		239,803.43		0		239,803.43		0		0		0.00		0.00		0.00		0.00		0.00	%		53,923,389.00		5.68	%
92	25-Jun-13		56,837,657.48		5.86	%		4.8593		4.9275		225,292.73		0		225,292.73		0		0		0.00		0.00		0.00		0.00		0.00	%		51,988,286.38		5.47	%
93	25-Jul-13		54,967,595.76		5.67	%		4.8593		4.9369		225,423.17		0		225,423.17		0		0		0.00		0.00		0.00		0.00		0.00	%		50,118,224.67		5.28	%
94	25-Aug-13		53,160,351.11		5.48	%		4.8601		4.9458		211,879.73		0		211,879.73		0		0		0.00		0.00		0.00		0.00		0.00	%		48,310,980.02		5.09	%
95	25-Sep-13		51,413,776.68		5.30	%		4.8605		4.9562		205,518.24		0		205,518.24		0		0		0.00		0.00		0.00		0.00		0.00	%		46,564,405.59		4.90	%
96	25-Oct-13		49,725,799.89		5.13	%		4.9102		4.9639		205,589.33		0		205,589.33		0		0		0.00		0.00		0.00		0.00		0.00	%		44,876,428.80		4.72	%
97	25-Nov-13		48,094,419.89		4.96	%		4.9121		4.9645		193,445.74		0		193,445.74		0		0		0.00		0.00		0.00		0.00		0.00	%		43,245,048.79		4.55	%
98	25-Dec-13		46,517,704.98		4.80	%		4.9122		4.9648		193,479.15		0		193,479.15		0		0		0.00		0.00		0.00		0.00		0.00	%		41,668,333.89		4.39	%
99	25-Jan-14		44,993,790.29		4.64	%		4.9128		4.9656		182,171.42		0		182,171.42		0		0		0.00		0.00		0.00		0.00		0.00	%		40,144,419.19		4.23	%
100	25-Feb-14		43,520,875.36		4.49	%		4.9137		4.9656		176,813.16		0		176,813.16		0		0		0.00		0.00		0.00		0.00		0.00	%		38,671,504.27		4.07	%
101	25-Mar-14		42,097,221.98		4.34	%		4.9129		4.9659		187,047.64		0		187,047.64		0		0		0.00		0.00		0.00		0.00		0.00	%		37,247,850.89		3.92	%
102	25-Apr-14		40,721,151.94		4.20	%		4.9143		4.9677		166,643.53		0		166,643.53		0		0		0.00		0.00		0.00		0.00		0.00	%		35,871,780.85		3.78	%
103	25-May-14		39,391,045.01		4.06	%		4.9142		4.9764		166,574.11		0		166,574.11		0		0		0.00		0.00		0.00		0.00		0.00	%		34,541,673.92		3.64	%
104	25-Jun-14		38,105,336.86		3.93	%		4.9148		4.9877		157,108.91		0		157,108.91		0		0		0.00		0.00		0.00		0.00		0.00	%		33,255,965.77		3.50	%
105	25-Jul-14		36,862,517.15		3.80	%		4.9146		4.9964		156,915.38		0		156,915.38		0		0		0.00		0.00		0.00		0.00		0.00	%		32,013,146.06		3.37	%
106	25-Aug-14		35,661,127.65		3.68	%		4.9157		5.0062		148,073.83		0		148,073.83		0		0		0.00		0.00		0.00		0.00		0.00	%		30,811,756.56		3.24	%
107	25-Sep-14		34,499,760.40		3.56	%		4.9187		5.0170		143,787.56		0		143,787.56		0		0		0.00		0.00		0.00		0.00		0.00	%		29,650,389.31		3.12	%
108	25-Oct-14		33,377,055.99		3.44	%		4.9723		5.0254		143,568.83	��	0		143,568.83		0		0		0.00		0.00		0.00		0.00		0.00	%		28,527,684.89		3.00	%
109	25-Nov-14		32,291,701.83		3.33	%		4.9733		5.0256		135,638.18		0		135,638.18		0		0		0.00		0.00		0.00		0.00		0.00	%		27,442,330.74		2.89	%
110	25-Dec-14		31,242,430.58		3.22	%		4.9729		5.0256		135,390.02		0		135,390.02		0		0		0.00		0.00		0.00		0.00		0.00	%		26,393,059.49		2.78	%
111	25-Jan-15		30,228,018.52		3.12	%		4.9735		5.0256		128,022.87		0		128,022.87		0		0		0.00		0.00		0.00		0.00		0.00	%		25,378,647.43		2.67	%
112	25-Feb-15		29,247,284.06		3.02	%		4.9736		5.0251		124,409.75		0		124,409.75		0		0		0.00		0.00		0.00		0.00		0.00	%		24,397,912.97		2.57	%
113	25-Mar-15		28,299,086.27		2.92	%		4.9726		5.0249		130,579.58		0		130,579.58		0		0		0.00		0.00		0.00		0.00		0.00	%		23,449,715.18		2.47	%
114	25-Apr-15		27,382,323.48		2.82	%		4.9735		5.0260		117,545.58		0		117,545.58		0		0		0.00		0.00		0.00		0.00		0.00	%		22,532,952.39		2.37	%
115	25-May-15		26,495,931.87		2.73	%		4.9740		5.0348		117,256.26		0		117,256.26		0		0		0.00		0.00		0.00		0.00		0.00	%		21,646,560.78		2.28	%
116	25-Jun-15		25,638,884.23		2.64	%		4.9731		5.0454		111,135.84		0		111,135.84		0		0		0.00		0.00		0.00		0.00		0.00	%		20,789,513.13		2.19	%
117	25-Jul-15		24,810,188.60		2.56	%		4.9725		5.0540		110,833.45		0		110,833.45		0		0		0.00		0		0.00		0		0.00	%		19,960,817.51		2.10	%
118	25-Aug-15		24,008,887.12		2.48	%		4.9727		5.0639		105,156.78		0		105,156.78		0		0		0.00											19,159,516.03		2.02	%
119	25-Sep-15		23,234,535.14		2.40	%		4.9738		5.0743		102,304.09		0		102,304.09		0		0		0.00											18,385,164.04		1.94	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance		Factor
120	25-Oct-15		22,486,224.93		2.32	%		5.0297		5.0827		101,966.27		0		101,966.27		0		0		0.00						17,636,853.84		1.86	%
121	25-Nov-15		21,762,595.87		2.24	%		5.0895		5.1710		96,884.94		0		96,884.94		0		0		0.00						16,913,224.77		1.78	%
122	25-Dec-15		21,062,815.76		2.17	%		5.0895		5.1710		96,539.54		0		96,539.54		0		0		0.00						16,213,444.67		1.71	%
123	25-Jan-16		20,386,080.99		2.10	%		5.0895		5.1710		91,831.41		0		91,831.41		0		0		0.00						15,536,709.90		1.64	%
124	25-Feb-16		19,731,615.44		2.03	%		5.0895		5.1710		89,431.89		0		89,431.89		0		0		0.00						14,882,244.35		1.57	%
125	25-Mar-16		19,098,669.63		1.97	%		5.0895		5.1710		91,018.57		0		91,018.57		0		0		0.00						14,249,298.54		1.50	%
126	25-Apr-16		18,486,519.71		1.91	%		5.0895		5.1710		84,857.64		0		84,857.64		0		0		0.00						13,637,148.61		1.44	%
127	25-May-16		17,894,466.62		1.85	%		5.0895		5.1710		84,479.07		0		84,479.07		0		0		0.00						13,045,095.53		1.37	%
128	25-Jun-16		17,321,835.23		1.79	%		5.0895		5.1710		80,589.29		0		80,589.29		0		0		0.00						12,472,464.13		1.31	%
129	25-Jul-16		16,767,973.48		1.73	%		5.0895		5.1710		80,202.20		0		80,202.20		0		0		0.00						11,918,602.39		1.25	%
130	25-Aug-16		16,232,251.63		1.67	%		5.0895		5.1710		76,606.10		0		76,606.10		0		0		0.00						11,382,880.54		1.20	%
131	25-Sep-16		15,714,061.43		1.62	%		5.0895		5.1710		74,715.35		0		74,715.35		0		0		0.00						10,864,690.33		1.14	%
132	25-Oct-16		15,212,815.42		1.57	%		5.0895		5.1710		74,310.00		0		74,310.00		0		0		0.00						10,363,444.32		1.09	%
133	25-Nov-16		14,727,946.19		1.52	%		5.0895		5.1710		71,112.46		0		71,112.46		0		0		0.00						9,878,575.10		1.04	%
134	25-Dec-16		14,258,905.70		1.47	%		5.0895		5.1710		70,699.43		0		70,699.43		0		0		0.00						9,409,534.61		0.99	%
135	25-Jan-17		13,805,164.60		1.42	%		5.0895		5.1710		67,749.51		0		67,749.51		0		0		0.00						8,955,793.51		0.94	%
136	25-Feb-17		13,366,211.58		1.38	%		5.0895		5.1710		66,152.95		0		66,152.95		0		0		0.00						8,516,840.49		0.90	%
137	25-Mar-17		12,941,552.76		1.33	%		5.0895		5.1710		67,965.38		0		67,965.38		0		0		0.00						8,092,181.66		0.85	%
138	25-Apr-17		12,530,711.07		1.29	%		5.0895		5.1710		63,118.29		0		63,118.29		0		0		0.00						7,681,339.98		0.81	%
139	25-May-17		12,133,225.71		1.25	%		5.0895		5.1710		62,685.30		0		62,685.30		0		0		0.00						7,283,854.61		0.77	%
140	25-Jun-17		11,748,651.51		1.21	%		5.0895		5.1710		60,283.82		0		60,283.82		0		0		0.00						6,899,280.42		0.73	%
141	25-Jul-17		11,376,558.49		1.17	%		5.0895		5.1710		59,843.83		0		59,843.83		0		0		0.00						6,527,187.39		0.69	%
142	25-Aug-17		11,016,531.24		1.14	%		5.0895		5.1710		57,637.54		0		57,637.54		0		0		0.00						6,167,160.15		0.65	%
143	25-Sep-17		10,668,168.51		1.10	%		5.0895		5.1710		56,380.96		0		56,380.96		0		0		0.00						5,818,797.42		0.61	%
144	25-Oct-17		10,331,082.63		1.07	%		5.0895		5.1710		55,930.66		0		55,930.66		0		0		0.00						5,481,711.54		0.58	%
145	25-Nov-17		10,004,899.11		1.03	%		5.0895		5.1710		53,993.42		0		53,993.42		0		0		0.00						5,155,528.02		0.54	%
146	25-Dec-17		9,689,256.17		1.00	%		5.0895		5.1710		53,536.40		0		53,536.40		0		0		0.00						4,839,885.07		0.51	%
147	25-Jan-18		9,383,804.26		0.97	%		5.0895		5.1710		51,763.96		0		51,763.96		0		0		0.00						4,534,433.17		0.48	%
148	25-Feb-18		9,088,205.72		0.94	%		5.0895		5.1710		50,705.16		0		50,705.16		0		0		0.00						4,238,834.62		0.45	%
149	25-Mar-18		8,802,134.28		0.91	%		5.0895		5.1710		51,351.04		0		51,351.04		0		0		0.00						3,952,763.19		0.42	%
150	25-Apr-18		8,525,274.75		0.88	%		5.0895		5.1710		48,693.10		0		48,693.10		0		0		0.00						3,675,903.66		0.39	%
151	25-May-18		8,257,322.57		0.85	%		5.0895		5.1710		48,219.87		0		48,219.87		0		0		0.00						3,407,951.48		0.36	%
152	25-Jun-18		7,997,983.51		0.82	%		5.0895		5.1710		46,813.88		0		46,813.88		0		0		0.00						3,148,612.41		0.33	%
153	25-Jul-18		7,746,973.24		0.80	%		5.0895		5.1710		46,334.42		0		46,334.42		0		0		0.00						2,897,602.15		0.31	%
154	25-Aug-18		7,504,017.07		0.77	%		5.0895		5.1710		45,058.57		0		45,058.57		0		0		0.00						2,654,645.97		0.28	%
155	25-Sep-18		7,268,849.55		0.75	%		5.0895		5.1710		44,224.77		0		44,224.77		0		0		0.00						2,419,478.46		0.25	%
156	25-Oct-18		7,041,214.21		0.73	%		5.0895		5.1710		43,736.26		0		43,736.26		0		0		0.00						2,191,843.11		0.23	%
157	25-Nov-18		6,820,863.20		0.70	%		5.0895		5.1710		42,639.96		0		42,639.96		0		0		0.00						1,971,492.10		0.21	%
158	25-Dec-18		6,607,557.03		0.68	%		5.0895		5.1710		42,145.58		0		42,145.58		0		0		0.00						1,758,185.93		0.19	%
159	25-Jan-19		6,401,064.28		0.66	%		5.0895		5.1710		41,159.33		0		41,159.33		0		0		0.00						1,551,693.18		0.16	%
160	25-Feb-19		6,201,161.30		0.64	%		5.0895		5.1710		40,455.89		0		40,455.89		0		0		0.00						1,351,790.20		0.14	%
161	25-Mar-19		6,007,631.97		0.62	%		5.0895		5.1710		40,307.29		0		40,307.29		0		0		0.00						1,158,260.88		0.12	%
162	25-Apr-19		5,820,267.44		0.60	%		5.0895		5.1710		39,118.65		0		39,118.65		0		0		0.00						970,896.35		0.10	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance		Factor
163	25-May-19		5,638,865.85		0.58	%		5.0895		5.1710		38,610.36		0		38,610.36		0		0		0.00						789,494.76		0.08	%
164	25-Jun-19		5,463,232.14		0.56	%		5.0895		5.1710		37,869.06		0		37,869.06		0		0		0.00						613,861.05		0.06	%
165	25-Jul-19		5,293,177.78		0.55	%		5.0895		5.1710		37,355.47		0		37,355.47		0		0		0.00						443,806.69		0.05	%
166	25-Aug-19		5,128,520.55		0.53	%		5.0895		5.1710		36,701.27		0		36,701.27		0		0		0.00						279,149.46		0.03	%
167	25-Sep-19		4,969,084.35		0.51	%		5.0895		5.1710		36,146.33		0		36,146.33		0		0		0.00						119,713.26		0.01	%
168	25-Oct-19		4,814,698.96		0.50	%		5.0895		5.1710		35,624.70		0		35,624.70		0		0		34,672.13						0		0.00	%
169	25-Nov-19		4,665,199.86		0.48	%		5.0895		5.1710		34,935.93		0		34,935.93		0		0		149,499.10
170	25-Dec-19		4,520,428.03		0.47	%		5.0895		5.1710		33,825.68		0		33,825.68		0		0		144,771.83
171	25-Jan-20		4,380,229.76		0.45	%		5.0895		5.1710		32,751.31		0		32,751.31		0		0		140,198.27
172	25-Feb-20		4,244,456.47		0.44	%		5.0895		5.1710		31,711.63		0		31,711.63		0		0		135,773.29
173	25-Mar-20		4,112,964.53		0.42	%		5.0895		5.1710		30,705.49		0		30,705.49		0		0		131,491.94
174	25-Apr-20		3,985,615.11		0.41	%		5.0895		5.1710		29,731.79		0		29,731.79		0		0		127,349.42
175	25-May-20		3,862,274.00		0.40	%		5.0895		5.1710		28,789.45		0		28,789.45		0		0		123,341.11
176	25-Jun-20		3,742,811.45		0.39	%		5.0895		5.1710		27,877.44		0		27,877.44		0		0		119,462.55
177	25-Jul-20		3,627,102.02		0.37	%		5.0895		5.1710		26,994.75		0		26,994.75		0		0		115,709.43
178	25-Aug-20		3,515,024.46		0.36	%		5.0895		5.1710		26,140.43		0		26,140.43		0		0		112,077.56
179	25-Sep-20		3,406,729.73		0.35	%		5.0895		5.1710		25,313.53		0		25,313.53		0		0		108,294.73
180	25-Oct-20		3,302,026.04		0.34	%		5.0895		5.1710		24,515.41		0		24,515.41		0		0		104,703.69
181	25-Nov-20		3,200,597.89		0.33	%		5.0895		5.1710		23,744.21		0		23,744.21		0		0		101,428.15
182	25-Dec-20		3,102,339.76		0.32	%		5.0895		5.1710		22,997.69		0		22,997.69		0		0		98,258.13
183	25-Jan-21		3,007,149.62		0.31	%		5.0895		5.1710		22,275.05		0		22,275.05		0		0		95,190.14
184	25-Feb-21		2,914,928.83		0.30	%		5.0895		5.1710		21,575.50		0		21,575.50		0		0		92,220.79
185	25-Mar-21		2,825,582.00		0.29	%		5.0895		5.1710		20,898.28		0		20,898.28		0		0		89,346.82
186	25-Apr-21		2,739,016.92		0.28	%		5.0895		5.1710		20,242.67		0		20,242.67		0		0		86,565.09
187	25-May-21		2,655,144.39		0.27	%		5.0895		5.1710		19,607.95		0		19,607.95		0		0		83,872.53
188	25-Jun-21		2,573,878.18		0.27	%		5.0895		5.1710		18,993.44		0		18,993.44		0		0		81,266.21
189	25-Jul-21		2,495,134.90		0.26	%		5.0895		5.1710		18,398.48		0		18,398.48		0		0		78,743.28
190	25-Aug-21		2,418,833.90		0.25	%		5.0895		5.1710		17,822.43		0		17,822.43		0		0		76,301.00
191	25-Sep-21		2,344,897.20		0.24	%		5.0895		5.1710		17,264.68		0		17,264.68		0		0		73,936.70
192	25-Oct-21		2,273,249.37		0.23	%		5.0895		5.1710		16,724.63		0		16,724.63		0		0		71,647.83
193	25-Nov-21		2,203,817.47		0.23	%		5.0895		5.1710		16,201.69		0		16,201.69		0		0		69,431.90
194	25-Dec-21		2,136,530.95		0.22	%		5.0895		5.1710		15,695.32		0		15,695.32		0		0		67,286.52
195	25-Jan-22		2,071,321.59		0.21	%		5.0895		5.1710		15,204.98		0		15,204.98		0		0		65,209.36
196	25-Feb-22		2,008,123.38		0.21	%		5.0895		5.1710		14,730.14		0		14,730.14		0		0		63,198.21
197	25-Mar-22		1,946,872.50		0.20	%		5.0895		5.1710		14,270.30		0		14,270.30		0		0		61,250.88
198	25-Apr-22		1,887,507.20		0.19	%		5.0895		5.1710		13,824.97		0		13,824.97		0		0		59,365.30
199	25-May-22		1,829,967.77		0.19	%		5.0895		5.1710		13,393.69		0		13,393.69		0		0		57,539.44
200	25-Jun-22		1,774,196.41		0.18	%		5.0895		5.1710		12,976.00		0		12,976.00		0		0		55,771.35
201	25-Jul-22		1,720,137.27		0.18	%		5.0895		5.1710		12,571.46		0		12,571.46		0		0		54,059.15
202	25-Aug-22		1,667,736.25		0.17	%		5.0895		5.1710		12,179.65		0		12,179.65		0		0		52,401.01
203	25-Sep-22		1,616,941.08		0.17	%		5.0895		5.1710		11,800.15		0		11,800.15		0		0		50,795.17
204	25-Oct-22		1,567,701.15		0.16	%		5.0895		5.1710		11,432.56		0		11,432.56		0		0		49,239.94
205	25-Nov-22		1,519,967.50		0.16	%		5.0895		5.1710		11,076.51		0		11,076.51		0		0		47,733.65

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
206	25-Dec-22		1,473,692.77		0.15	%		5.0895		5.1710		10,731.62		0		10,731.62		0		0		46,274.73
207	25-Jan-23		1,428,831.14		0.15	%		5.0895		5.1710		10,397.54		0		10,397.54		0		0		44,861.63
208	25-Feb-23		1,385,338.28		0.14	%		5.0895		5.1710		10,073.90		0		10,073.90		0		0		43,492.87
209	25-Mar-23		1,343,171.27		0.14	%		5.0895		5.1710		9,760.39		0		9,760.39		0		0		42,167.01
210	25-Apr-23		1,302,288.61		0.13	%		5.0895		5.1710		9,456.68		0		9,456.68		0		0		40,882.66
211	25-May-23		1,262,650.13		0.13	%		5.0895		5.1710		9,162.44		0		9,162.44		0		0		39,638.48
212	25-Jun-23		1,224,216.96		0.13	%		5.0895		5.1710		8,877.38		0		8,877.38		0		0		38,433.18
213	25-Jul-23		1,186,951.47		0.12	%		5.0895		5.1710		8,601.21		0		8,601.21		0		0		37,265.49
214	25-Aug-23		1,150,817.27		0.12	%		5.0895		5.1710		8,333.64		0		8,333.64		0		0		36,134.20
215	25-Sep-23		1,115,779.11		0.12	%		5.0895		5.1710		8,074.39		0		8,074.39		0		0		35,038.15
216	25-Oct-23		1,081,802.92		0.11	%		5.0895		5.1710		7,823.20		0		7,823.20		0		0		33,976.20
217	25-Nov-23		1,048,855.67		0.11	%		5.0895		5.1710		7,579.82		0		7,579.82		0		0		32,947.24
218	25-Dec-23		1,016,905.44		0.10	%		5.0895		5.1710		7,343.99		0		7,343.99		0		0		31,950.23
219	25-Jan-24		985,921.31		0.10	%		5.0895		5.1710		7,115.47		0		7,115.47		0		0		30,984.14
220	25-Feb-24		955,873.34		0.10	%		5.0895		5.1710		6,894.04		0		6,894.04		0		0		30,047.97
221	25-Mar-24		926,732.57		0.10	%		5.0895		5.1710		6,679.47		0		6,679.47		0		0		29,140.77
222	25-Apr-24		898,470.97		0.09	%		5.0895		5.1710		6,471.53		0		6,471.53		0		0		28,261.60
223	25-May-24		871,061.38		0.09	%		5.0895		5.1710		6,270.03		0		6,270.03		0		0		27,409.59
224	25-Jun-24		844,477.53		0.09	%		5.0895		5.1710		6,074.75		0		6,074.75		0		0		26,583.85
225	25-Jul-24		818,693.97		0.08	%		5.0895		5.1710		5,885.51		0		5,885.51		0		0		25,783.55
226	25-Aug-24		793,686.09		0.08	%		5.0895		5.1710		5,702.10		0		5,702.10		0		0		25,007.89
227	25-Sep-24		769,430.02		0.08	%		5.0895		5.1710		5,524.35		0		5,524.35		0		0		24,256.07
228	25-Oct-24		745,902.68		0.08	%		5.0895		5.1710		5,352.07		0		5,352.07		0		0		23,527.34
229	25-Nov-24		723,081.72		0.07	%		5.0895		5.1710		5,185.10		0		5,185.10		0		0		22,820.96
230	25-Dec-24		700,945.49		0.07	%		5.0895		5.1710		5,023.26		0		5,023.26		0		0		22,136.23
231	25-Jan-25		679,473.03		0.07	%		5.0895		5.1710		4,866.41		0		4,866.41		0		0		21,472.46
232	25-Feb-25		658,644.04		0.07	%		5.0895		5.1710		4,714.37		0		4,714.37		0		0		20,828.99
233	25-Mar-25		638,438.86		0.07	%		5.0895		5.1710		4,567.00		0		4,567.00		0		0		20,205.18
234	25-Apr-25		618,838.46		0.06	%		5.0895		5.1710		4,424.15		0		4,424.15		0		0		19,600.40
235	25-May-25		599,824.41		0.06	%		5.0895		5.1710		4,285.69		0		4,285.69		0		0		19,014.05
236	25-Jun-25		581,378.85		0.06	%		5.0895		5.1710		4,151.47		0		4,151.47		0		0		18,445.56
237	25-Jul-25		563,484.49		0.06	%		5.0895		5.1710		4,021.36		0		4,021.36		0		0		17,894.36
238	25-Aug-25		546,124.59		0.06	%		5.0895		5.1710		3,895.23		0		3,895.23		0		0		17,359.91
239	25-Sep-25		529,293.03		0.05	%		5.0895		5.1710		3,772.96		0		3,772.96		0		0		16,831.55
240	25-Oct-25		513,058.59		0.05	%		5.0895		5.1710		3,654.48		0		3,654.48		0		0		16,234.45
241	25-Nov-25		497,307.56		0.05	%		5.0895		5.1710		3,540.18		0		3,540.18		0		0		15,751.02
242	25-Dec-25		482,025.33		0.05	%		5.0895		5.1710		3,429.37		0		3,429.37		0		0		15,282.24
243	25-Jan-26		467,197.70		0.05	%		5.0895		5.1710		3,321.94		0		3,321.94		0		0		14,827.63
244	25-Feb-26		452,810.94		0.05	%		5.0895		5.1710		3,217.78		0		3,217.78		0		0		14,386.76
245	25-Mar-26		438,851.75		0.05	%		5.0895		5.1710		3,116.79		0		3,116.79		0		0		13,959.19
246	25-Apr-26		425,307.24		0.04	%		5.0895		5.1710		3,018.88		0		3,018.88		0		0		13,544.51					��
247	25-May-26		412,164.92		0.04	%		5.0895		5.1710		2,923.95		0		2,923.95		0		0		13,142.32
248	25-Jun-26		399,412.68		0.04	%		5.0895		5.1710		2,831.91		0		2,831.91		0		0		12,752.24

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
249	25-Jul-26		387,038.81		0.04	%		5.0895		5.1710		2,742.66		0		2,742.66		0		0		12,373.87
250	25-Aug-26		375,031.93		0.04	%		5.0895		5.1710		2,656.13		0		2,656.13		0		0		12,006.87
251	25-Sep-26		363,381.06		0.04	%		5.0895		5.1710		2,572.23		0		2,572.23		0		0		11,650.88
252	25-Oct-26		352,075.50		0.04	%		5.0895		5.1710		2,490.87		0		2,490.87		0		0		11,305.55
253	25-Nov-26		341,104.94		0.04	%		5.0895		5.1710		2,411.98		0		2,411.98		0		0		10,970.56
254	25-Dec-26		330,459.35		0.03	%		5.0895		5.1710		2,335.49		0		2,335.49		0		0		10,645.59
255	25-Jan-27		320,129.03		0.03	%		5.0895		5.1710		2,261.31		0		2,261.31		0		0		10,330.32
256	25-Feb-27		310,104.56		0.03	%		5.0895		5.1710		2,189.39		0		2,189.39		0		0		10,024.47
257	25-Mar-27		300,376.83		0.03	%		5.0895		5.1710		2,119.64		0		2,119.64		0		0		9,727.73
258	25-Apr-27		290,937.00		0.03	%		5.0895		5.1710		2,052.01		0		2,052.01		0		0		9,439.83
259	25-May-27		281,776.50		0.03	%		5.0895		5.1710		1,986.42		0		1,986.42		0		0		9,160.50
260	25-Jun-27		272,887.02		0.03	%		5.0895		5.1710		1,922.83		0		1,922.83		0		0		8,889.47
261	25-Jul-27		264,260.52		0.03	%		5.0895		5.1710		1,861.15		0		1,861.15		0		0		8,626.50
262	25-Aug-27		255,889.20		0.03	%		5.0895		5.1710		1,801.35		0		1,801.35		0		0		8,371.32
263	25-Sep-27		247,765.49		0.03	%		5.0895		5.1710		1,743.35		0		1,743.35		0		0		8,123.71
264	25-Oct-27		239,882.05		0.02	%		5.0895		5.1710		1,687.11		0		1,687.11		0		0		7,883.44
265	25-Nov-27		232,231.78		0.02	%		5.0895		5.1710		1,632.57		0		1,632.57		0		0		7,650.27
266	25-Dec-27		224,807.78		0.02	%		5.0895		5.1710		1,579.68		0		1,579.68		0		0		7,424.00
267	25-Jan-28		217,603.37		0.02	%		5.0895		5.1710		1,528.39		0		1,528.39		0		0		7,204.41
268	25-Feb-28		210,612.06		0.02	%		5.0895		5.1710		1,478.65		0		1,478.65		0		0		6,991.30
269	25-Mar-28		203,827.59		0.02	%		5.0895		5.1710		1,430.41		0		1,430.41		0		0		6,784.48
270	25-Apr-28		197,243.84		0.02	%		5.0895		5.1710		1,383.64		0		1,383.64		0		0		6,583.75
271	25-May-28		190,854.92		0.02	%		5.0895		5.1710		1,338.28		0		1,338.28		0		0		6,388.92
272	25-Jun-28		184,655.09		0.02	%		5.0895		5.1710		1,294.29		0		1,294.29		0		0		6,199.83
273	25-Jul-28		178,638.80		0.02	%		5.0895		5.1710		1,251.63		0		1,251.63		0		0		6,016.29
274	25-Aug-28		172,800.65		0.02	%		5.0895		5.1710		1,210.26		0		1,210.26		0		0		5,838.15
275	25-Sep-28		167,135.43		0.02	%		5.0895		5.1710		1,170.14		0		1,170.14		0		0		5,665.23
276	25-Oct-28		161,638.05		0.02	%		5.0895		5.1710		1,131.23		0		1,131.23		0		0		5,497.37
277	25-Nov-28		156,303.61		0.02	%		5.0895		5.1710		1,093.51		0		1,093.51		0		0		5,334.44
278	25-Dec-28		151,127.34		0.02	%		5.0895		5.1710		1,056.92		0		1,056.92		0		0		5,176.28
279	25-Jan-29		146,104.60		0.02	%		5.0895		5.1710		1,021.44		0		1,021.44		0		0		5,022.74
280	25-Feb-29		141,230.91		0.01	%		5.0895		5.1710		987.04		0		987.04		0		0		4,873.69
281	25-Mar-29		136,501.93		0.01	%		5.0895		5.1710		953.68		0		953.68		0		0		4,728.99
282	25-Apr-29		131,913.41		0.01	%		5.0895		5.1710		921.33		0		921.33		0		0		4,588.51
283	25-May-29		127,461.28		0.01	%		5.0895		5.1710		889.96		0		889.96		0		0		4,452.14
284	25-Jun-29		123,141.54		0.01	%		5.0895		5.1710		859.54		0		859.54		0		0		4,319.73
285	25-Jul-29		118,950.36		0.01	%		5.0895		5.1710		830.05		0		830.05		0		0		4,191.19
286	25-Aug-29		114,883.97		0.01	%		5.0895		5.1710		801.45		0		801.45		0		0		4,066.38
287	25-Sep-29		110,938.76		0.01	%		5.0895		5.1710		773.71		0		773.71		0		0		3,945.21
288	25-Oct-29		107,111.20		0.01	%		5.0895		5.1710		746.83		0		746.83		0		0		3,827.56
289	25-Nov-29		103,397.87		0.01	%		5.0895		5.1710		720.75		0		720.75		0		0		3,713.33
290	25-Dec-29		99,795.46		0.01	%		5.0895		5.1710		695.48		0		695.48		0		0		3,602.41
291	25-Jan-30		96,300.74		0.01	%		5.0895		5.1710		670.97		0		670.97		0		0		3,494.72

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10		Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending		Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance		Factor	Balance	Factor
292	25-Feb-30		92,910.59		0.01	%		5.0895		5.1710		647.21		0		647.21		0		0		3,390.15
293	25-Mar-30		89,621.98		0.01	%		5.0895		5.1710		624.17		0		624.17		0		0		3,288.61
294	25-Apr-30		86,431.97		0.01	%		5.0895		5.1710		601.83		0		601.83		0		0		3,190.01
295	25-May-30		83,337.70		0.01	%		5.0895		5.1710		580.18		0		580.18		0		0		3,094.27
296	25-Jun-30		80,336.40		0.01	%		5.0895		5.1710		559.19		0		559.19		0		0		3,001.30
297	25-Jul-30		77,425.38		0.01	%		5.0895		5.1710		538.84		0		538.84		0		0		2,911.02				��
298	25-Aug-30		74,602.03		0.01	%		5.0895		5.1710		519.12		0		519.12		0		0		2,823.35
299	25-Sep-30		71,863.81		0.01	%		5.0895		5.1710		500.00		0		500.00		0		0		2,738.22
300	25-Oct-30		69,208.27		0.01	%		5.0895		5.1710		481.47		0		481.47		0		0		2,655.55
301	25-Nov-30		66,633.00		0.01	%		5.0895		5.1710		463.50		0		463.50		0		0		2,575.26
302	25-Dec-30		64,135.71		0.01	%		5.0895		5.1710		446.09		0		446.09		0		0		2,497.30
303	25-Jan-31		61,714.12		0.01	%		5.0895		5.1710		429.22		0		429.22		0		0		2,421.58
304	25-Feb-31		59,366.07		0.01	%		5.0895		5.1710		412.86		0		412.86		0		0		2,348.06
305	25-Mar-31		57,089.42		0.01	%		5.0895		5.1710		397.01		0		397.01		0		0		2,276.65
306	25-Apr-31		54,882.11		0.01	%		5.0895		5.1710		381.65		0		381.65		0		0		2,207.30
307	25-May-31		52,742.16		0.01	%		5.0895		5.1710		366.77		0		366.77		0		0		2,139.96
308	25-Jun-31		50,667.60		0.01	%		5.0895		5.1710		352.35		0		352.35		0		0		2,074.55
309	25-Jul-31		48,656.57		0.01	%		5.0895		5.1710		338.37		0		338.37		0		0		2,011.04
310	25-Aug-31		46,707.22		0.00	%		5.0895		5.1710		324.83		0		324.83		0		0		1,949.35
311	25-Sep-31		44,817.78		0.00	%		5.0895		5.1710		311.72		0		311.72		0		0		1,889.44
312	25-Oct-31		42,986.52		0.00	%		5.0895		5.1710		299.01		0		299.01		0		0		1,831.26
313	25-Nov-31		41,211.77		0.00	%		5.0895		5.1710		286.70		0		286.70		0		0		1,774.75
314	25-Dec-31		39,491.90		0.00	%		5.0895		5.1710		274.77		0		274.77		0		0		1,719.88
315	25-Jan-32		37,825.32		0.00	%		5.0895		5.1710		263.22		0		263.22		0		0		1,666.58
316	25-Feb-32		36,210.50		0.00	%		5.0895		5.1710		252.04		0		252.04		0		0		1,614.82
317	25-Mar-32		34,645.94		0.00	%		5.0895		5.1710		241.20		0		241.20		0		0		1,564.55
318	25-Apr-32		33,130.21		0.00	%		5.0895		5.1710		230.71		0		230.71		0		0		1,515.73
319	25-May-32		31,661.89		0.00	%		5.0895		5.1710		220.55		0		220.55		0		0		1,468.32
320	25-Jun-32		30,239.61		0.00	%		5.0895		5.1710		210.71		0		210.71		0		0		1,422.28
321	25-Jul-32		28,862.05		0.00	%		5.0895		5.1710		201.19		0		201.19		0		0		1,377.56
322	25-Aug-32		27,527.92		0.00	%		5.0895		5.1710		191.97		0		191.97		0		0		1,334.13
323	25-Sep-32		26,235.97		0.00	%		5.0895		5.1710		183.04		0		183.04		0		0		1,291.96
324	25-Oct-32		24,984.97		0.00	%		5.0895		5.1710		174.40		0		174.40		0		0		1,251.00
325	25-Nov-32		23,773.75		0.00	%		5.0895		5.1710		166.04		0		166.04		0		0		1,211.22
326	25-Dec-32		22,601.16		0.00	%		5.0895		5.1710		157.94		0		157.94		0		0		1,172.59
327	25-Jan-33		21,466.08		0.00	%		5.0895		5.1710		150.11		0		150.11		0		0		1,135.08
328	25-Feb-33		20,367.44		0.00	%		5.0895		5.1710		142.54		0		142.54		0		0		1,098.65
329	25-Mar-33		19,304.17		0.00	%		5.0895		5.1710		135.20		0		135.20		0		0		1,063.27
330	25-Apr-33		18,275.25		0.00	%		5.0895		5.1710		128.11		0		128.11		0		0		1,028.92
331	25-May-33		17,279.69		0.00	%		5.0895		5.1710		121.25		0		121.25		0		0		995.56
332	25-Jun-33		16,316.53		0.00	%		5.0895		5.1710		114.62		0		114.62		0		0		963.16
333	25-Jul-33		15,384.83		0.00	%		5.0895		5.1710		108.20		0		108.20		0		0		931.70
334	25-Aug-33		14,483.68		0.00	%		5.0895		5.1710		102.00		0		102.00		0		0		901.16

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
335	25-Sep-33		13,612.18		0.00	%		5.0895		5.1710		96.00		0		96.00		0		0		871.50
336	25-Oct-33		12,769.49		0.00	%		5.0895		5.1710		90.20		0		90.20		0		0		842.70
337	25-Nov-33		11,954.75		0.00	%		5.0895		5.1710		84.60		0		84.60		0		0		814.73
338	25-Dec-33		11,167.18		0.00	%		5.0895		5.1710		79.18		0		79.18		0		0		787.58
339	25-Jan-34		10,405.96		0.00	%		5.0895		5.1710		73.94		0		73.94		0		0		761.22
340	25-Feb-34		9,670.34		0.00	%		5.0895		5.1710		68.89		0		68.89		0		0		735.62
341	25-Mar-34		8,959.57		0.00	%		5.0895		5.1710		64.00		0		64.00		0		0		710.77
342	25-Apr-34		8,272.93		0.00	%		5.0895		5.1710		59.29		0		59.29		0		0		686.64
343	25-May-34		7,609.71		0.00	%		5.0895		5.1710		54.73		0		54.73		0		0		663.22
344	25-Jun-34		6,969.23		0.00	%		5.0895		5.1710		50.33		0		50.33		0		0		640.48
345	25-Jul-34		6,350.83		0.00	%		5.0895		5.1710		46.08		0		46.08		0		0		618.41
346	25-Aug-34		5,753.85		0.00	%		5.0895		5.1710		41.98		0		41.98		0		0		596.98
347	25-Sep-34		5,177.67		0.00	%		5.0895		5.1710		38.03		0		38.03		0		0		576.18
348	25-Oct-34		4,621.69		0.00	%		5.0895		5.1710		34.21		0		34.21		0		0		555.98
349	25-Nov-34		4,085.30		0.00	%		5.0895		5.1710		30.53		0		30.53		0		0		536.39
350	25-Dec-34		3,567.94		0.00	%		5.0895		5.1710		26.98		0		26.98		0		0		517.36
351	25-Jan-35		3,069.04		0.00	%		5.0895		5.1710		23.56		0		23.56		0		0		498.90
352	25-Feb-35		2,588.06		0.00	%		5.0895		5.1710		20.26		0		20.26		0		0		480.98
353	25-Mar-35		2,124.46		0.00	%		5.0895		5.1710		17.08		0		17.08		0		0		463.59
354	25-Apr-35		1,677.75		0.00	%		5.0895		5.1710		14.01		0		14.01		0		0		446.72
355	25-May-35		1,247.41		0.00	%		5.0895		5.1710		11.06		0		11.06		0		0		430.34
356	25-Jun-35		832.96		0.00	%		5.0895		5.1710		8.22		0		8.22		0		0		414.45
357	25-Jul-35		433.93		0.00	%		5.0895		5.1710		5.48		0		5.48		0		0		399.03
358	25-Aug-35		49.86		0.00	%		5.0895		5.1710		2.85		0		2.85		0		0		384.07
359	25-Sep-35		0		0.00	%		5.0895		5.1710		0.32		0		0.32		0		0		49.86

TIAA NIM CASH FLOW TEMPLATE

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
0	9-Nov-05		969,874,218.55																	944,610,000.00								9,766,000.00					949,986,000.00
1	25-Nov-05		963,692,488.97		99.36	%		4.0968		4.4064		3,354,054.93		0		3,354,054.93		7,514.90		938,340,723.40		5,797.07		27,547.93		0.00		9,766,000.00		100.00	%		943,810,067.49		99.35	%
2	25-Dec-05		956,374,825.08		98.61	%		4.3242		4.4842		1,707,925.45		0		1,707,925.45		191,812.48		930,864,983.60		0.00		51,652.37		0.00		9,766,000.00		100.00	%		936,492,403.60		98.58	%
3	25-Jan-06		947,913,126.24		97.74	%		4.3210		4.5327		1,579,126.92		0		1,579,126.92		194,062.08		922,195,576.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		928,030,704.76		97.69	%
4	25-Feb-06		938,320,676.55		96.75	%		4.4233		4.5789		1,564,366.33		0		1,564,366.33		273,492.47		912,346,415.20		0.00		53,374.12		0.00		9,766,000.00		100.00	%		918,438,255.07		96.68	%
5	25-Mar-06		927,614,965.70		95.64	%		4.5556		4.6130		1,886,686.99		0		1,886,686.99		338,267.64		901,335,877.80		0.00		48,208.88		0.00		9,766,000.00		100.00	%		907,732,544.22		95.55	%
6	25-Apr-06		915,817,688.31		94.43	%		4.4792		4.6263		1,528,992.93		0		1,528,992.93		310,692.98		889,187,036.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		895,935,266.83		94.31	%
7	25-May-06		903,011,918.73		93.11	%		4.5669		4.6349		1,618,795.49		0		1,618,795.49		361,602.73		876,075,784.00		0.00		51,652.37		0.00		9,766,000.00		100.00	%		883,129,497.25		92.96	%
8	25-Jun-06		889,175,257.65		91.68	%		4.6063		4.6276		1,486,160.88		0		1,486,160.88		397,869.82		861,898,641.30		0.00		53,374.12		0.00		9,766,000.00		100.00	%		869,292,836.17		91.51	%
9	25-Jul-06		874,341,602.09		90.15	%		4.5706		4.6167		1,569,274.40		0		1,569,274.40		353,162.97		846,691,909.30		0.00		51,652.37		0.00		9,766,000.00		100.00	%		854,459,180.61		89.94	%
10	25-Aug-06		858,548,780.66		88.52	%		4.6390		4.6158		1,436,291.49		0		1,436,291.49		408,366.56		830,496,041.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		838,666,359.18		88.28	%
11	25-Sep-06		841,975,513.80		86.81	%		4.6124		4.6025		1,408,838.23		0		1,408,838.23		381,532.19		813,530,211.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		822,093,092.31		86.54	%
12	25-Oct-06		824,687,258.79		85.03	%		4.5161		4.5925		1,481,768.17		0		1,481,768.17		296,396.17		789,975,150.30		0.00		51,652.37		0.00		9,766,000.00		100.00	%		804,804,837.31		84.72	%
13	25-Nov-06		803,895,469.03		82.89	%		4.5287		4.6058		1,350,444.39		1,475,060.51		-124,616.12		305,979.32		770,838,692.70		-1,362,620.98		53,374.12		0.00		9,766,000.00		100.00	%		784,125,487.09		82.54	%
14	25-Dec-06		785,403,735.80		80.98	%		4.5418		4.6175		1,411,531.67		0		1,411,531.67		297,351.03		751,665,686.60		-112,439.54		51,652.37		0.00		9,766,000.00		100.00	%		765,521,314.32		80.58	%
15	25-Jan-07		766,328,459.82		79.01	%		4.5541		4.6300		1,283,342.40		0		1,283,342.40		307,581.60		732,338,289.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		746,446,038.34		78.57	%
16	25-Feb-07		746,717,135.94		76.99	%		4.5652		4.6420		1,250,956.80		0		1,250,956.80		306,672.76		712,479,091.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		726,834,714.46		76.51	%
17	25-Mar-07		726,619,409.73		74.92	%		4.5758		4.6536		1,488,655.64		0		1,488,655.64		275,357.34		685,206,117.40		0.00		48,208.88		0.00		9,766,000.00		100.00	%		706,736,988.24		74.39	%
18	25-Apr-07		701,880,359.01		72.37	%		4.5879		4.6666		1,183,876.63		2,120,561.17		-936,684.54		300,329.65		665,521,541.10		-1,194,438.33		53,374.12		0.00		9,766,000.00		100.00	%		682,924,060.38		71.89	%
19	25-May-07		681,249,606.94		70.24	%		4.5990		4.6638		1,223,825.72		0		1,223,825.72		288,448.13		646,890,528.20		-926,122.84		51,652.37		0.00		9,766,000.00		100.00	%		661,367,185.46		69.62	%
20	25-Jun-07		660,296,283.59		68.08	%		4.6115		4.6604		1,107,530.71		0		1,107,530.71		296,681.97		628,832,764.10		0.00		53,374.12		0.00		9,766,000.00		100.00	%		640,413,862.11		67.41	%
21	25-Jul-07		639,075,377.42		65.89	%		4.6220		4.6557		1,152,501.74		0		1,152,501.74		284,599.23		611,988,460.90		0.00		51,652.37		0.00		9,766,000.00		100.00	%		619,192,955.94		65.18	%
22	25-Aug-07		617,642,705.17		63.68	%		4.6325		4.6493		1,038,235.40		0		1,038,235.40		291,741.70		593,750,238.80		0.00		53,374.12		0.00		9,766,000.00		100.00	%		597,760,283.69		62.92	%
23	25-Sep-07		597,000,687.23		61.55	%		4.6437		4.6422		1,844,579.81		0		1,844,579.81		0		570,844,954.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		577,118,265.75		60.75	%
24	25-Oct-07		572,504,775.62		59.03	%		4.5775		4.6324		1,900,043.81		2,305,051.52		-405,007.71		0		552,164,601.40		-1,900,043.80		51,652.37		0.00		9,766,000.00		100.00	%		553,027,361.86		58.21	%
25	25-Nov-07		553,526,797.45		57.07	%		4.5824		4.6368		1,750,295.55		0		1,750,295.55		0		532,444,190.50		-405,007.72		53,374.12		0.00		9,766,000.00		100.00	%		533,644,375.97		56.17	%
26	25-Dec-07		535,204,576.03		55.18	%		4.5871		4.6407		1,760,178.19		0		1,760,178.19		0		513,405,574.90		0.00		51,652.37		0.00		9,766,000.00		100.00	%		515,322,154.55		54.25	%
27	25-Jan-08		517,515,245.85		53.36	%		4.5917		4.6453		1,636,265.32		0		1,636,265.32		0		495,024,984.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		497,632,824.37		52.38	%
28	25-Feb-08		500,436,742.88		51.60	%		4.5968		4.6487		1,581,482.03		0		1,581,482.03		0		477,279,482.60		0.00		53,374.12		0.00		9,766,000.00		100.00	%		480,554,321.39		50.59	%
29	25-Mar-08		483,988,494.90		49.90	%		4.5999		4.6526		2,103,555.18		0		2,103,555.18		0		460,189,505.10		0.00		49,930.63		0.00		9,766,000.00		100.00	%		464,106,073.42		48.85	%
30	25-Apr-08		458,589,536.53		47.28	%		4.6044		4.6572		1,941,679.57		4,794,593.39		-2,852,913.82		0		443,688,287.50		-1,941,679.57		53,374.12		0.00		9,766,000.00		100.00	%		441,560,028.87		46.48	%
31	25-May-08		443,508,790.21		45.73	%		4.6080		4.6614		1,883,717.59		0		1,883,717.59		0		427,755,362.10		-1,883,717.59		51,652.37		0.00		9,766,000.00		100.00	%		424,595,564.97		44.69	%
32	25-Jun-08		428,946,920.75		44.23	%		4.6123		4.6674		1,773,220.35		0		1,773,220.35		0		412,370,976.70		-969,196.24		53,374.12		0.00		9,766,000.00		100.00	%		409,064,499.27		43.06	%
33	25-Jul-08		414,885,895.74		42.78	%		4.6158		4.6713		1,769,533.81		0		1,769,533.81		0		397,516,070.00		0.00		51,652.37		0.00		9,766,000.00		100.00	%		395,003,474.26		41.58	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
34	25-Aug-08		401,308,313.22		41.38	%		4.6205		4.6762		1,660,106.47		0		1,660,106.47		0		383,172,246.90		0.00		53,374.12		0.00		9,766,000.00		100.00	%		381,425,891.74		40.15	%
35	25-Sep-08		388,198,627.07		40.03	%		4.6239		4.6817		1,614,395.11		0		1,614,395.11		0		369,323,273.90		0.00		53,374.12		0.00		9,766,000.00		100.00	%		368,316,205.59		38.77	%
36	25-Oct-08		368,026,384.61		37.95	%		4.6317		4.6850		1,610,796.89		3,780,112.03		-2,169,315.14		0		355,950,396.90		-1,610,796.89		51,652.37		0.00		9,766,000.00		100.00	%		350,313,278.27		36.88	%
37	25-Nov-08		356,041,431.61		36.71	%		4.6359		4.6883		1,472,944.35		0		1,472,944.35		0		343,037,088.40		-1,472,944.35		53,374.12		0.00		9,766,000.00		100.00	%		336,855,380.92		35.46	%
38	25-Dec-08		344,467,835.57		35.52	%		4.6388		4.6917		1,472,617.81		0		1,472,617.81		0		330,567,398.60		-696,370.79		51,652.37		0.00		9,766,000.00		100.00	%		324,585,414.09		34.17	%
39	25-Jan-09		333,291,322.30		34.36	%		4.6424		4.6945		1,384,421.54		0		1,384,421.54		0		318,525,934.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		313,408,900.82		32.99	%
40	25-Feb-09		322,498,116.13		33.25	%		4.6457		4.6972		1,338,589.31		0		1,338,589.31		0		306,897,840.90		0.00		53,374.12		0.00		9,766,000.00		100.00	%		302,615,694.65		31.85	%
41	25-Mar-09		312,075,476.06		32.18	%		4.6478		4.7003		1,417,365.75		0		1,417,365.75		0		295,669,456.90		0.00		48,208.88		0.00		9,766,000.00		100.00	%		292,193,054.58		30.76	%
42	25-Apr-09		294,678,784.98		30.38	%		4.6517		4.7039		1,258,575.13		3,688,082.43		-2,429,507.30		0		284,826,226.00		-1,258,575.14		53,374.12		0.00		9,766,000.00		100.00	%		277,225,870.80		29.18	%
43	25-May-09		285,185,239.74		29.40	%		4.6553		4.7093		1,214,687.38		0		1,214,687.38		0		274,354,797.70		-1,214,687.39		51,652.37		0.00		9,766,000.00		100.00	%		266,517,638.17		28.05	%
44	25-Jun-09		276,016,671.10		28.46	%		4.6577		4.7161		1,144,557.97		0		1,144,557.97		0		264,242,287.60		-1,144,557.96		53,374.12		0.00		9,766,000.00		100.00	%		256,204,511.57		26.97	%
45	25-Jul-09		267,161,820.67		27.55	%		4.6598		4.7213		1,145,093.75		0		1,145,093.75		0		254,476,260.80		-70,261.94		51,652.37		0.00		9,766,000.00		100.00	%		247,279,399.19		26.03	%
46	25-Aug-09		258,609,822.82		26.66	%		4.6631		4.7276		1,075,828.86		0		1,075,828.86		0		245,044,716.50		0.00		53,374.12		0.00		9,766,000.00		100.00	%		238,727,401.34		25.13	%
47	25-Sep-09		250,350,193.13		25.81	%		4.6660		4.7341		1,041,089.45		0		1,041,089.45		0		235,936,072.40		0.00		53,374.12		0.00		9,766,000.00		100.00	%		230,467,771.65		24.26	%
48	25-Oct-09		235,410,474.86		24.27	%		4.6873		4.7388		1,037,869.40		3,503,592.08		-2,465,722.68		0		227,139,150.30		-1,037,869.40		51,652.37		0.00		9,766,000.00		100.00	%		217,993,776.06		22.95	%
49	25-Nov-09		227,932,645.91		23.50	%		4.6906		4.7418		937,551.74		0		937,551.74		0		218,643,162.00		-937,551.74		53,374.12		0.00		9,766,000.00		100.00	%		209,578,395.37		22.06	%
50	25-Dec-09		220,710,022.64		22.76	%		4.6932		4.7444		938,554.85		0		938,554.85		0		210,437,695.30		-938,554.85		51,652.37		0.00		9,766,000.00		100.00	%		201,417,217.25		21.20	%
51	25-Jan-10		213,733,779.61		22.04	%		4.6969		4.7468		885,033.01		0		885,033.01		0		202,512,701.10		-589,616.09		53,374.12		0.00		9,766,000.00		100.00	%		193,851,358.13		20.41	%
52	25-Feb-10		206,995,398.91		21.34	%		4.6991		4.7488		858,989.72		0		858,989.72		0		194,858,480.50		0.00		53,374.12		0.00		9,766,000.00		100.00	%		187,112,977.43		19.70	%
53	25-Mar-10		200,486,659.37		20.67	%		4.7004		4.7512		906,792.38		0		906,792.38		0		187,465,672.80		0.00		48,208.88		0.00		9,766,000.00		100.00	%		180,604,237.89		19.01	%
54	25-Apr-10		187,606,369.60		19.34	%		4.7037		4.7542		805,324.92		3,318,986.79		-2,513,661.87		0		180,325,243.30		-805,324.92		53,374.12		0.00		9,766,000.00		100.00	%		170,237,609.99		17.92	%
55	25-May-10		181,729,433.31		18.74	%		4.7061		4.7610		710,775.38		0		710,775.38		0		173,428,472.20		-710,775.37		60,808.00		0.00		9,766,000.00		100.00	%		163,649,898.33		17.23	%
56	25-Jun-10		176,052,392.58		18.15	%		4.7083		4.7692		666,684.06		0		666,684.06		0		166,766,943.40		-666,684.06		62,834.93		0.00		9,766,000.00		100.00	%		157,306,173.55		16.56	%
57	25-Jul-10		170,568,348.78		17.59	%		4.7101		4.7757		671,136.25		0		671,136.25		0		160,332,534.00		-671,136.25		60,808.00		0.00		9,766,000.00		100.00	%		151,150,993.49		15.91	%
58	25-Aug-10		165,270,643.30		17.04	%		4.7124		4.7845		630,092.39		0		630,092.39		0		154,117,403.60		-465,066.19		62,834.93		0.00		9,766,000.00		100.00	%		145,388,221.82		15.30	%
59	25-Sep-10		160,127,970.64		16.51	%		4.7144		4.7910		612,998.74		0		612,998.74		0		148,096,613.60		0.00		62,834.93		0.00		9,766,000.00		100.00	%		140,245,549.16		14.76	%
60	25-Oct-10		148,570,527.42		15.32	%		4.7447		4.7972		615,143.85		3,318,742.41		-2,703,598.56		0		0		-615,143.86		60,808.00		0.00		9,766,000.00		100.00	%		131,391,704.50		13.83	%
61	25-Nov-10		143,918,197.62		14.84	%		4.7472		4.7998		539,672.62		0		539,672.62		0		0		-539,672.62		62,834.93		0.00		9,766,000.00		100.00	%		126,199,702.08		13.28	%
62	25-Dec-10		139,424,131.67		14.38	%		4.7487		4.8019		543,450.94		0		543,450.94		0		0		-543,450.93		60,808.00		0.00		9,766,000.00		100.00	%		121,162,185.19		12.75	%
63	25-Jan-11		135,082,861.49		13.93	%		4.7516		4.8039		509,936.53		0		509,936.53		0		0		-509,936.53		62,834.93		0.00		9,766,000.00		100.00	%		116,310,978.48		12.24	%
64	25-Feb-11		130,889,109.49		13.50	%		4.7535		4.8057		495,937.22		0		495,937.22		0		0		-495,937.22		62,834.93		0.00		9,766,000.00		100.00	%		111,621,289.26		11.75	%
65	25-Mar-11		126,837,864.54		13.08	%		4.7544		4.8073		534,236.56		0		534,236.56		0		0		-534,236.56		56,754.13		0.00		9,766,000.00		100.00	%		107,035,807.75		11.27	%
66	25-Apr-11		117,259,621.35		12.09	%		4.7579		4.8099		470,452.39		2,857,782.01		-2,387,329.62		0		0		-470,452.40		62,834.93		0.00		9,766,000.00		100.00	%		99,844,894.18		10.51	%
67	25-May-11		113,619,722.88		11.71	%		4.7589		4.8125		440,419.73		0		440,419.73		0		0		-440,419.73		60,808.00		0.00		9,766,000.00		100.00	%		95,764,575.98		10.08	%
68	25-Jun-11		110,103,149.30		11.35	%		4.7608		4.8143		413,231.55		0		413,231.55		0		0		-413,231.55		62,834.93		0.00		9,766,000.00		100.00	%		91,834,770.84		9.67	%
69	25-Jul-11		106,705,650.46		11.00	%		4.7628		4.8160		416,594.08		0		416,594.08		0		0		-416,594.07		60,808.00		0.00		9,766,000.00		100.00	%		88,020,677.93		9.27	%
70	25-Aug-11		103,423,124.01		10.66	%		4.7640		4.8189		391,541.48		0		391,541.48		0		0		-391,541.48		62,834.93		0.00		9,766,000.00		100.00	%		84,346,610.00		8.88	%
71	25-Sep-11		100,251,610.84		10.34	%		4.7654		4.8201		381,273.36		0		381,273.36		0		0		-381,273.36		62,834.93		0.00		9,766,000.00		100.00	%		80,793,823.47		8.50	%
72	25-Oct-11		92,990,508.08		9.59	%		4.7706		4.8212		384,338.36		2,120,331.61		-1,735,993.25		0		0		-384,338.36		60,808.00		0.00		9,766,000.00		100.00	%		75,268,713.96		7.92	%
73	25-Nov-11		90,138,712.35		9.29	%		4.7723		4.8227		337,607.46		0		337,607.46		0		0		-337,607.46		62,834.93		0.00		9,766,000.00		100.00	%		72,079,310.77		7.59	%
74	25-Dec-11		87,383,100.22		9.01	%		4.7728		4.8234		340,896.85		0		340,896.85		0		0		-340,896.85		60,808.00		0.00		9,766,000.00		100.00	%		68,982,801.79		7.26	%
75	25-Jan-12		84,720,366.15		8.74	%		4.7743		4.8246		320,992.66		0		320,992.66		0		0		-320,992.66		62,834.93		0.00		9,766,000.00		100.00	%		65,999,075.06		6.95	%
76	25-Feb-12		82,147,319.35		8.47	%		4.7753		4.8252		313,109.49		0		313,109.49		0		0		-313,109.50		62,834.93		0.00		9,766,000.00		100.00	%		63,112,918.76		6.64	%

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)		(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest		- Bond Principal		Bond Balance		Bond Factor
		Total
		Underlying											Total								O/C		Class M10		Class M10		Class M10		Class M10			Total		Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest				Bond Ending		Bond			Bond Ending		Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid		Amortization		Balance		Factor			Balance		Factor
77	25-Mar-12		79,660,879.73		8.21	%		4.7756		4.8259		326,566.68		0		326,566.68		0		0		-326,566.68		58,781.07		0.00		9,766,000.00		100.00	%		60,299,912.46		6.35	%
78	25-Apr-12		73,245,854.86		7.55	%		4.7771		4.8278		298,313.43		2,028,311.99		-1,729,998.56		0		0		-298,313.43		62,834.93		0.00		9,766,000.00		100.00	%		55,614,886.15		5.85	%
79	25-May-12		70,927,434.31		7.31	%		4.7776		4.8389		277,916.35		0		277,916.35		0		0		-277,916.36		60,808.00		0.00		9,766,000.00		100.00	%		53,018,549.25		5.58	%
80	25-Jun-12		68,687,037.60		7.08	%		4.7792		4.8516		261,697.59		0		261,697.59		0		0		-261,697.59		62,834.93		0.00		9,766,000.00		100.00	%		50,516,454.95		5.32	%
81	25-Jul-12		66,521,990.41		6.86	%		4.7789		4.8651		263,919.65		0		263,919.65		0		0		-263,919.65		60,808.00		0.00		9,766,000.00		100.00	%		48,087,488.11		5.06	%
82	25-Aug-12		64,429,711.10		6.64	%		4.7797		4.8776		248,935.20		0		248,935.20		0		0		-248,935.20		62,834.93		0.00		9,766,000.00		100.00	%		45,746,273.60		4.82	%
83	25-Sep-12		62,407,707.49		6.43	%		4.7805		4.8903		243,073.61		0		243,073.61		0		0		-243,073.61		62,834.93		0.00		9,766,000.00		100.00	%		43,481,196.38		4.58	%
84	25-Oct-12		57,355,213.52		5.91	%		4.8506		4.9037		245,183.86		1,567,351.59		-1,322,167.73		0		0		-245,183.86		60,808.00		0.00		9,766,000.00		100.00	%		39,750,870.14		4.18	%
85	25-Nov-12		55,469,590.97		5.72	%		4.8522		4.9048		214,452.29		0		214,452.29		0		0		-214,452.29		62,834.93		0.00		9,766,000.00		100.00	%		37,650,795.28		3.96	%
86	25-Dec-12		53,647,298.61		5.53	%		4.8535		4.9055		216,791.15		0		216,791.15		0		0		-216,791.15		60,808.00		0.00		9,766,000.00		100.00	%		35,611,711.78		3.75	%
87	25-Jan-13		51,886,172.10		5.35	%		4.8547		4.9068		206,102.51		0		206,102.51		0		0		-206,102.51		62,834.93		0.00		9,766,000.00		100.00	%		33,644,482.76		3.54	%
88	25-Feb-13		50,184,121.99		5.17	%		4.8564		4.9073		202,426.86		0		202,426.86		0		0		-202,426.86		62,834.93		0.00		9,766,000.00		100.00	%		31,740,005.79		3.34	%
89	25-Mar-13		48,539,131.09		5.00	%		4.8557		4.9080		216,683.84		0		216,683.84		0		0		-216,683.84		56,754.13		0.00		9,766,000.00		100.00	%		29,878,331.05		3.15	%
90	25-Apr-13		46,949,252.00		4.84	%		4.8575		4.9100		195,597.00		0		195,597.00		0		0		-195,596.99		62,834.93		0.00		9,766,000.00		100.00	%		28,092,854.97		2.96	%
91	25-May-13		45,412,604.60		4.68	%		4.8579		4.9180		197,806.42		0		197,806.42		0		0		-197,806.42		60,808.00		0.00		9,766,000.00		100.00	%		26,358,401.15		2.77	%
92	25-Jun-13		43,927,373.77		4.53	%		4.8593		4.9275		189,607.90		0		189,607.90		0		0		-189,607.90		62,834.93		0.00		9,766,000.00		100.00	%		24,683,562.43		2.60	%
93	25-Jul-13		42,491,807.12		4.38	%		4.8593		4.9369		191,584.26		0		191,584.26		0		0		-191,584.26		60,808.00		0.00		9,766,000.00		100.00	%		23,056,411.51		2.43	%
94	25-Aug-13		41,104,212.76		4.24	%		4.8601		4.9458		184,192.49		0		184,192.49		0		0		-184,192.49		62,834.93		0.00		9,766,000.00		100.00	%		21,484,624.66		2.26	%
95	25-Sep-13		39,762,957.21		4.10	%		4.8605		4.9562		181,643.18		0		181,643.18		0		0		-181,643.18		62,834.93		0.00		9,766,000.00		100.00	%		19,961,725.93		2.10	%
96	25-Oct-13		38,466,463.41		3.97	%		4.9102		4.9639		183,164.01		0		183,164.01		0		0		-81,190.20		60,808.00		0.00		9,766,000.00		100.00	%		18,584,041.93		1.96	%
97	25-Nov-13		37,213,208.69		3.84	%		4.9121		4.9645		176,975.79		0		176,975.79		0		0		0.00		62,834.93		0.00		9,766,000.00		100.00	%		17,330,787.21		1.82	%
98	25-Dec-13		36,001,722.90		3.71	%		4.9122		4.9648		178,181.66		0		178,181.66		0		0		0.00		60,808.00		0.00		9,766,000.00		100.00	%		16,119,301.42		1.70	%
99	25-Jan-14		34,830,586.60		3.59	%		4.9128		4.9656		172,525.53		0		172,525.53		0		0		0.00		62,834.93		0.00		9,766,000.00		100.00	%		14,948,165.12		1.57	%
100	25-Feb-14		33,698,429.28		3.47	%		4.9137		4.9656		170,417.37		0		170,417.37		0		0		0.00		62,834.93		0.00		9,766,000.00		100.00	%		13,816,007.80		1.45	%
101	25-Mar-14		32,603,927.64		3.36	%		4.9129		4.9659		176,783.57		0		176,783.57		0		0		0.00		56,754.13		0.00		9,766,000.00		100.00	%		12,721,506.16		1.34	%
102	25-Apr-14		31,545,803.99		3.25	%		4.9143		4.9677		166,421.37		0		166,421.37		0		0		0.00		62,834.93		0.00		9,766,000.00		100.00	%		11,663,382.51		1.23	%
103	25-May-14		30,522,824.62		3.15	%		4.9142		4.9764		166,917.50		0		166,917.50		0		0		0.00		60,808.00		0.00		9,766,000.00		100.00	%		10,640,403.14		1.12	%
104	25-Jun-14		29,533,798.29		3.05	%		4.9148		4.9877		162,702.11		0		162,702.11		0		0		0.00		62,834.93		114,623.19		9,651,376.81		98.83	%		9,651,376.81		1.02	%
105	25-Jul-14		28,577,574.75		2.95	%		4.9146		4.9964		163,002.56		0		163,002.56		0		0		0.00		60,094.30		956,223.54		8,695,153.27		89.03	%		8,695,153.27		0.92	%
106	25-Aug-14		27,653,043.33		2.85	%		4.9157		5.0062		159,793.64		0		159,793.64		0		0		0.00		55,945.05		924,531.42		7,770,621.85		79.57	%		7,770,621.85		0.82	%
107	25-Sep-14		26,759,131.54		2.76	%		4.9187		5.0170		158,631.38		0		158,631.38		0		0		0.00		49,996.57		893,911.79		6,876,710.06		70.41	%		6,876,710.06		0.72	%
108	25-Oct-14		25,894,803.75		2.67	%		4.9723		5.0254		158,938.34		0		158,938.34		0		0		0.00		42,817.84		864,327.79		6,012,382.27		61.56	%		6,012,382.27		0.63	%
109	25-Nov-14		25,059,059.93		2.58	%		4.9733		5.0256		156,431.24		0		156,431.24		0		0		0.00		38,683.97		835,743.82		5,176,638.45		53.01	%		5,176,638.45		0.54	%
110	25-Dec-14		24,250,934.39		2.50	%		4.9729		5.0256		156,464.81		0		156,464.81		0		0		0.00		32,232.34		808,125.55		4,368,512.91		44.73	%		4,368,512.91		0.46	%
111	25-Jan-15		23,469,494.58		2.42	%		4.9735		5.0256		154,387.16		0		154,387.16		0		0		0.00		28,107.23		781,439.81		3,587,073.10		36.73	%		3,587,073.10		0.38	%
112	25-Feb-15		22,713,839.98		2.34	%		4.9736		5.0251		153,420.17		0		153,420.17		0		0		0.00		23,079.41		755,654.60		2,831,418.50		28.99	%		2,831,418.50		0.30	%
113	25-Mar-15		21,983,100.94		2.27	%		4.9726		5.0249		154,251.12		0		154,251.12		0		0		0.00		16,454.51		730,739.03		2,100,679.46		21.51	%		2,100,679.46		0.22	%
114	25-Apr-15		21,276,437.66		2.19	%		4.9735		5.0260		151,589.80		0		151,589.80		0		0		0.00		13,515.88		706,663.28		1,394,016.18		14.27	%		1,394,016.18		0.15	%
115	25-May-15		20,593,039.11		2.12	%		4.9740		5.0348		151,013.28		0		151,013.28		0		0		0.00		8,679.84		683,398.55		710,617.63		7.28	%		710,617.63		0.07	%
116	25-Jun-15		19,932,122.04		2.06	%		4.9731		5.0454		149,889.42		0		149,889.42		0		0		0.00		4,572.15		660,917.07		49,700.56		0.51	%		49,700.56		0.01	%
117	25-Jul-15		19,292,930.05		1.99	%		4.9725		5.0540		149,095.40		0		149,095.40		0		0		589,491.43		309.46		49,700.56		0		0.00	%		0.00		0.00	%
118	25-Aug-15		18,674,732.61		1.93	%		4.9727		5.0639		26,466.85		0		26,466.85		0		0		618,197.44
119	25-Sep-15		18,077,192.03		1.86	%		4.9738		5.0743		26,034.68		0		26,034.68		0		0		597,540.58

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
120	25-Oct-15		17,499,618.77		1.80	%		5.0297		5.0827		26,456.79		0		26,456.79		0		0		577,573.26
121	25-Nov-15		16,940,970.32		1.75	%		5.0895		5.1710		24,174.99		0		24,174.99		0		0		558,648.45
122	25-Dec-15		16,400,611.72		1.69	%		5.0895		5.1710		24,914.22		0		24,914.22		0		0		540,358.60
123	25-Jan-16		15,877,929.73		1.64	%		5.0895		5.1710		23,132.83		0		23,132.83		0		0		522,681.99
124	25-Feb-16		15,372,332.03		1.58	%		5.0895		5.1710		22,668.59		0		22,668.59		0		0		505,597.70
125	25-Mar-16		14,883,246.54		1.53	%		5.0895		5.1710		24,920.70		0		24,920.70		0		0		489,085.49
126	25-Apr-16		14,410,120.69		1.49	%		5.0895		5.1710		22,385.79		0		22,385.79		0		0		473,125.85
127	25-May-16		13,952,420.77		1.44	%		5.0895		5.1710		23,124.89		0		23,124.89		0		0		457,699.92
128	25-Jun-16		13,509,631.26		1.39	%		5.0895		5.1710		21,815.77		0		21,815.77		0		0		442,789.51
129	25-Jul-16		13,081,254.20		1.35	%		5.0895		5.1710		22,490.93		0		22,490.93		0		0		428,377.06
130	25-Aug-16		12,666,808.60		1.31	%		5.0895		5.1710		21,296.22		0		21,296.22		0		0		414,445.60
131	25-Sep-16		12,265,829.83		1.26	%		5.0895		5.1710		21,051.70		0		21,051.70		0		0		400,978.77
132	25-Oct-16		11,877,869.09		1.22	%		5.0895		5.1710		21,637.49		0		21,637.49		0		0		387,960.74
133	25-Nov-16		11,502,492.83		1.19	%		5.0895		5.1710		20,601.59		0		20,601.59		0		0		375,376.26
134	25-Dec-16		11,139,282.24		1.15	%		5.0895		5.1710		21,131.75		0		21,131.75		0		0		363,210.59
135	25-Jan-17		10,787,832.73		1.11	%		5.0895		5.1710		20,193.98		0		20,193.98		0		0		351,449.51
136	25-Feb-17		10,447,753.46		1.08	%		5.0895		5.1710		20,003.22		0		20,003.22		0		0		340,079.27
137	25-Mar-17		10,118,666.85		1.04	%		5.0895		5.1710		21,722.34		0		21,722.34		0		0		329,086.61
138	25-Apr-17		9,800,208.14		1.01	%		5.0895		5.1710		19,661.69		0		19,661.69		0		0		318,458.72
139	25-May-17		9,492,024.90		0.98	%		5.0895		5.1710		20,065.29		0		20,065.29		0		0		308,183.23
140	25-Jun-17		9,193,776.69		0.95	%		5.0895		5.1710		19,348.62		0		19,348.62		0		0		298,248.21
141	25-Jul-17		8,905,134.56		0.92	%		5.0895		5.1710		19,706.24		0		19,706.24		0		0		288,642.13
142	25-Aug-17		8,625,780.72		0.89	%		5.0895		5.1710		19,069.09		0		19,069.09		0		0		279,353.84
143	25-Sep-17		8,355,408.11		0.86	%		5.0895		5.1710		18,939.86		0		18,939.86		0		0		270,372.61
144	25-Oct-17		8,093,720.06		0.83	%		5.0895		5.1710		19,232.96		0		19,232.96		0		0		261,688.05
145	25-Nov-17		7,840,429.93		0.81	%		5.0895		5.1710		18,706.62		0		18,706.62		0		0		253,290.13
146	25-Dec-17		7,595,260.75		0.78	%		5.0895		5.1710		18,959.41		0		18,959.41		0		0		245,169.18
147	25-Jan-18		7,357,944.89		0.76	%		5.0895		5.1710		18,501.76		0		18,501.76		0		0		237,315.85
148	25-Feb-18		7,128,223.78		0.73	%		5.0895		5.1710		18,408.47		0		18,408.47		0		0		229,721.12
149	25-Mar-18		6,905,847.53		0.71	%		5.0895		5.1710		19,170.50		0		19,170.50		0		0		222,376.25
150	25-Apr-18		6,690,574.68		0.69	%		5.0895		5.1710		18,246.21		0		18,246.21		0		0		215,272.85
151	25-May-18		6,482,171.90		0.67	%		5.0895		5.1710		18,406.82		0		18,406.82		0		0		208,402.77
152	25-Jun-18		6,280,413.72		0.65	%		5.0895		5.1710		18,104.75		0		18,104.75		0		0		201,758.18
153	25-Jul-18		6,085,082.25		0.63	%		5.0895		5.1710		18,231.64		0		18,231.64		0		0		195,331.48
154	25-Aug-18		5,895,966.90		0.61	%		5.0895		5.1710		17,985.88		0		17,985.88		0		0		189,115.35
155	25-Sep-18		5,712,864.18		0.59	%		5.0895		5.1710		17,934.01		0		17,934.01		0		0		183,102.72
156	25-Oct-18		5,535,577.41		0.57	%		5.0895		5.1710		18,013.37		0		18,013.37		0		0		177,286.77
157	25-Nov-18		5,363,916.52		0.55	%		5.0895		5.1710		17,846.43		0		17,846.43		0		0		171,660.89
158	25-Dec-18		5,197,697.80		0.54	%		5.0895		5.1710		17,895.96		0		17,895.96		0		0		166,218.72
159	25-Jan-19		5,036,743.70		0.52	%		5.0895		5.1710		17,778.13		0		17,778.13		0		0		160,954.10
160	25-Feb-19		4,880,882.61		0.50	%		5.0895		5.1710		17,750.67		0		17,750.67		0		0		155,861.09
161	25-Mar-19		4,729,948.67		0.49	%		5.0895		5.1710		17,818.83		0		17,818.83		0		0		150,933.94
162	25-Apr-19		4,583,781.55		0.47	%		5.0895		5.1710		17,709.47		0		17,709.47		0		0		146,167.12

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
163	25-May-19		4,442,226.28		0.46	%		5.0895		5.1710		17,552.06		0		17,552.06		0		0		141,555.27
164	25-Jun-19		4,305,133.07		0.44	%		5.0895		5.1710		17,019.02		0		17,019.02		0		0		137,093.21
165	25-Jul-19		4,172,357.11		0.43	%		5.0895		5.1710		16,502.50		0		16,502.50		0		0		132,775.96
166	25-Aug-19		4,043,758.44		0.42	%		5.0895		5.1710		16,001.98		0		16,001.98		0		0		128,598.67
167	25-Sep-19		3,919,201.74		0.40	%		5.0895		5.1710		15,516.95		0		15,516.95		0		0		124,556.70
168	25-Oct-19		3,798,556.21		0.39	%		5.0895		5.1710		15,046.90		0		15,046.90		0		0		120,645.53
169	25-Nov-19		3,681,695.39		0.38	%		5.0895		5.1710		14,591.37		0		14,591.37		0		0		116,860.82
170	25-Dec-19		3,568,497.03		0.37	%		5.0895		5.1710		14,149.89		0		14,149.89		0		0		113,198.36
171	25-Jan-20		3,458,842.94		0.36	%		5.0895		5.1710		13,722.01		0		13,722.01		0		0		109,654.09
172	25-Feb-20		3,352,618.84		0.35	%		5.0895		5.1710		13,307.31		0		13,307.31		0		0		106,224.09
173	25-Mar-20		3,249,714.26		0.34	%		5.0895		5.1710		12,905.35		0		12,905.35		0		0		102,904.58
174	25-Apr-20		3,150,022.38		0.32	%		5.0895		5.1710		12,515.75		0		12,515.75		0		0		99,691.88
175	25-May-20		3,053,439.91		0.31	%		5.0895		5.1710		12,138.10		0		12,138.10		0		0		96,582.47
176	25-Jun-20		2,959,866.98		0.31	%		5.0895		5.1710		11,772.03		0		11,772.03		0		0		93,572.93
177	25-Jul-20		2,869,207.03		0.30	%		5.0895		5.1710		11,417.18		0		11,417.18		0		0		90,659.95
178	25-Aug-20		2,781,366.69		0.29	%		5.0895		5.1710		11,073.18		0		11,073.18		0		0		87,840.34
179	25-Sep-20		2,696,471.69		0.28	%		5.0895		5.1710		10,739.70		0		10,739.70		0		0		84,894.99
180	25-Oct-20		2,614,371.32		0.27	%		5.0895		5.1710		10,417.47		0		10,417.47		0		0		82,100.38
181	25-Nov-20		2,534,815.49		0.26	%		5.0895		5.1710		10,105.70		0		10,105.70		0		0		79,555.83
182	25-Dec-20		2,457,722.90		0.25	%		5.0895		5.1710		9,803.43		0		9,803.43		0		0		77,092.59
183	25-Jan-21		2,383,014.92		0.25	%		5.0895		5.1710		9,510.35		0		9,510.35		0		0		74,707.98
184	25-Feb-21		2,310,615.50		0.24	%		5.0895		5.1710		9,226.18		0		9,226.18		0		0		72,399.42
185	25-Mar-21		2,240,451.11		0.23	%		5.0895		5.1710		8,950.64		0		8,950.64		0		0		70,164.40
186	25-Apr-21		2,172,450.60		0.22	%		5.0895		5.1710		8,683.46		0		8,683.46		0		0		68,000.51
187	25-May-21		2,106,545.19		0.22	%		5.0895		5.1710		8,424.37		0		8,424.37		0		0		65,905.41
188	25-Jun-21		2,042,668.33		0.21	%		5.0895		5.1710		8,173.13		0		8,173.13		0		0		63,876.85
189	25-Jul-21		1,980,755.68		0.20	%		5.0895		5.1710		7,929.48		0		7,929.48		0		0		61,912.65
190	25-Aug-21		1,920,744.98		0.20	%		5.0895		5.1710		7,693.19		0		7,693.19		0		0		60,010.70
191	25-Sep-21		1,862,576.01		0.19	%		5.0895		5.1710		7,464.03		0		7,464.03		0		0		58,168.97
192	25-Oct-21		1,806,190.53		0.19	%		5.0895		5.1710		7,241.78		0		7,241.78		0		0		56,385.48
193	25-Nov-21		1,751,532.19		0.18	%		5.0895		5.1710		7,026.23		0		7,026.23		0		0		54,658.34
194	25-Dec-21		1,698,546.49		0.18	%		5.0895		5.1710		6,817.16		0		6,817.16		0		0		52,985.70
195	25-Jan-22		1,647,180.68		0.17	%		5.0895		5.1710		6,614.37		0		6,614.37		0		0		51,365.80
196	25-Feb-22		1,597,383.77		0.16	%		5.0895		5.1710		6,417.68		0		6,417.68		0		0		49,796.91
197	25-Mar-22		1,549,106.39		0.16	%		5.0895		5.1710		6,226.88		0		6,226.88		0		0		48,277.38
198	25-Apr-22		1,502,300.79		0.15	%		5.0895		5.1710		6,041.80		0		6,041.80		0		0		46,805.60
199	25-May-22		1,456,920.77		0.15	%		5.0895		5.1710		5,862.27		0		5,862.27		0		0		45,380.02
200	25-Jun-22		1,412,921.63		0.15	%		5.0895		5.1710		5,688.11		0		5,688.11		0		0		43,999.14
201	25-Jul-22		1,370,260.12		0.14	%		5.0895		5.1710		5,519.15		0		5,519.15		0		0		42,661.51
202	25-Aug-22		1,328,894.38		0.14	%		5.0895		5.1710		5,355.24		0		5,355.24		0		0		41,365.74
203	25-Sep-22		1,288,783.91		0.13	%		5.0895		5.1710		5,196.21		0		5,196.21		0		0		40,110.47
204	25-Oct-22		1,249,889.52		0.13	%		5.0895		5.1710		5,041.93		0		5,041.93		0		0		38,894.39
205	25-Nov-22		1,212,173.29		0.12	%		5.0895		5.1710		4,892.24		0		4,892.24		0		0		37,716.23

												(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves					Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying												Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month			Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR			Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
206	25-Dec-22		1,175,598.51		0.12	%		5.0895		5.1710			4,747.00		0		4,747.00		0		0		36,574.78
207	25-Jan-23		1,140,129.66		0.12	%		5.0895		5.1710			4,606.08		0		4,606.08		0		0		35,468.85
208	25-Feb-23		1,105,732.37		0.11	%		5.0895		5.1710			4,469.35		0		4,469.35		0		0		34,397.29
209	25-Mar-23		1,072,373.36		0.11	%		5.0895		5.1710			4,336.67		0		4,336.67		0		0		33,359.01
210	25-Apr-23		1,040,020.43		0.11	%		5.0895		5.1710			4,207.93		0		4,207.93		0		0		32,352.93
211	25-May-23		1,008,642.41		0.10	%		5.0895		5.1710			4,083.00		0		4,083.00		0		0		31,378.02
212	25-Jun-23		978,209.13		0.10	%		5.0895		5.1710	��		3,961.77		0		3,961.77		0		0		30,433.28
213	25-Jul-23		948,691.38		0.10	%		5.0895		5.1710			3,844.12		0		3,844.12		0		0		29,517.75
214	25-Aug-23		920,060.89		0.09	%		5.0895		5.1710			3,729.95		0		3,729.95		0		0		28,630.49
215	25-Sep-23		892,290.30		0.09	%		5.0895		5.1710			3,619.15		0		3,619.15		0		0		27,770.59
216	25-Oct-23		865,353.10		0.09	%		5.0895		5.1710			3,511.62		0		3,511.62		0		0		26,937.19
217	25-Nov-23		839,223.66		0.09	%		5.0895		5.1710			3,407.26		0		3,407.26		0		0		26,129.44
218	25-Dec-23		813,877.14		0.08	%		5.0895		5.1710			3,305.97		0		3,305.97		0		0		25,346.52
219	25-Jan-24		789,289.49		0.08	%		5.0895		5.1710			3,207.66		0		3,207.66		0		0		24,587.65
220	25-Feb-24		765,437.44		0.08	%		5.0895		5.1710			3,112.25		0		3,112.25		0		0		23,852.05
221	25-Mar-24		742,298.45		0.08	%		5.0895		5.1710			3,019.64		0		3,019.64		0		0		23,138.99
222	25-Apr-24		719,850.70		0.07	%		5.0895		5.1710			2,929.75		0		2,929.75		0		0		22,447.75
223	25-May-24		698,073.05		0.07	%		5.0895		5.1710			2,842.49		0		2,842.49		0		0		21,777.65
224	25-Jun-24		676,945.03		0.07	%		5.0895		5.1710			2,757.80		0		2,757.80		0		0		21,128.01
225	25-Jul-24		656,446.84		0.07	%		5.0895		5.1710			2,675.58		0		2,675.58		0		0		20,498.19
226	25-Aug-24		636,559.27		0.07	%		5.0895		5.1710			2,595.78		0		2,595.78		0		0		19,887.57
227	25-Sep-24		617,263.75		0.06	%		5.0895		5.1710			2,518.31		0		2,518.31		0		0		19,295.52
228	25-Oct-24		598,542.27		0.06	%		5.0895		5.1710			2,443.11		0		2,443.11		0		0		18,721.48
229	25-Nov-24		580,377.39		0.06	%		5.0895		5.1710			2,370.10		0		2,370.10		0		0		18,164.88
230	25-Dec-24		562,752.24		0.06	%		5.0895		5.1710			2,299.23		0		2,299.23		0		0		17,625.15
231	25-Jan-25		545,650.45		0.06	%		5.0895		5.1710			2,230.43		0		2,230.43		0		0		17,101.79
232	25-Feb-25		529,056.18		0.05	%		5.0895		5.1710			2,163.63		0		2,163.63		0		0		16,594.27
233	25-Mar-25		512,954.08		0.05	%		5.0895		5.1710			2,098.78		0		2,098.78		0		0		16,102.10
234	25-Apr-25		497,329.30		0.05	%		5.0895		5.1710			2,035.82		0		2,035.82		0		0		15,624.79
235	25-May-25		482,167.41		0.05	%		5.0895		5.1710			1,974.70		0		1,974.70		0		0		15,161.88
236	25-Jun-25		467,454.48		0.05	%		5.0895		5.1710			1,915.36		0		1,915.36		0		0		14,712.93
237	25-Jul-25		453,176.98		0.05	%		5.0895		5.1710			1,857.74		0		1,857.74		0		0		14,277.50
238	25-Aug-25		439,321.83		0.05	%		5.0895		5.1710			1,801.80		0		1,801.80		0		0		13,855.16
239	25-Sep-25		425,884.54		0.04	%		5.0895		5.1710			1,747.48		0		1,747.48		0		0		13,437.28
240	25-Oct-25		412,921.81		0.04	%		5.0895		5.1710			1,694.77		0		1,694.77		0		0		12,962.73
241	25-Nov-25		400,341.36		0.04	%		5.0895		5.1710			1,643.87		0		1,643.87		0		0		12,580.45
242	25-Dec-25		388,131.74		0.04	%		5.0895		5.1710			1,594.45		0		1,594.45		0		0		12,209.62
243	25-Jan-26		376,281.85		0.04	%		5.0895		5.1710			1,546.46		0		1,546.46		0		0		11,849.89
244	25-Feb-26		364,780.93		0.04	%		5.0895		5.1710			1,499.86		0		1,499.86		0		0		11,500.92
245	25-Mar-26		353,618.55		0.04	%		5.0895		5.1710			1,454.61		0		1,454.61		0		0		11,162.38
246	25-Apr-26		342,784.62		0.04	%		5.0895		5.1710			1,410.66		0		1,410.66		0		0		10,833.93
247	25-May-26		332,269.35		0.03	%		5.0895		5.1710			1,367.99		0		1,367.99		0		0		10,515.28
248	25-Jun-26		322,063.24		0.03	%		5.0895		5.1710			1,326.56		0		1,326.56		0		0		10,206.11

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
249	25-Jul-26		312,157.10		0.03	%		5.0895		5.1710		1,286.32		0		1,286.32		0		0		9,906.14
250	25-Aug-26		302,542.01		0.03	%		5.0895		5.1710		1,247.25		0		1,247.25		0		0		9,615.08
251	25-Sep-26		293,209.35		0.03	%		5.0895		5.1710		1,209.30		0		1,209.30		0		0		9,332.67
252	25-Oct-26		284,150.72		0.03	%		5.0895		5.1710		1,172.45		0		1,172.45		0		0		9,058.63
253	25-Nov-26		275,358.02		0.03	%		5.0895		5.1710		1,136.67		0		1,136.67		0		0		8,792.70
254	25-Dec-26		266,823.37		0.03	%		5.0895		5.1710		1,101.92		0		1,101.92		0		0		8,534.65
255	25-Jan-27		258,539.14		0.03	%		5.0895		5.1710		1,068.17		0		1,068.17		0		0		8,284.23
256	25-Feb-27		250,497.94		0.03	%		5.0895		5.1710		1,035.40		0		1,035.40		0		0		8,041.20
257	25-Mar-27		242,692.60		0.03	%		5.0895		5.1710		1,003.57		0		1,003.57		0		0		7,805.34
258	25-Apr-27		235,116.16		0.02	%		5.0895		5.1710		972.67		0		972.67		0		0		7,576.44
259	25-May-27		227,761.88		0.02	%		5.0895		5.1710		942.65		0		942.65		0		0		7,354.28
260	25-Jun-27		220,623.23		0.02	%		5.0895		5.1710		913.50		0		913.50		0		0		7,138.65
261	25-Jul-27		213,693.87		0.02	%		5.0895		5.1710		885.19		0		885.19		0		0		6,929.36
262	25-Aug-27		206,967.65		0.02	%		5.0895		5.1710		857.70		0		857.70		0		0		6,726.22
263	25-Sep-27		200,438.60		0.02	%		5.0895		5.1710		831.00		0		831.00		0		0		6,529.04
264	25-Oct-27		194,100.96		0.02	%		5.0895		5.1710		805.08		0		805.08		0		0		6,337.64
265	25-Nov-27		187,949.12		0.02	%		5.0895		5.1710		779.90		0		779.90		0		0		6,151.85
266	25-Dec-27		181,977.63		0.02	%		5.0895		5.1710		755.45		0		755.45		0		0		5,971.49
267	25-Jan-28		176,181.23		0.02	%		5.0895		5.1710		731.70		0		731.70		0		0		5,796.40
268	25-Feb-28		170,554.80		0.02	%		5.0895		5.1710		708.64		0		708.64		0		0		5,626.43
269	25-Mar-28		165,093.39		0.02	%		5.0895		5.1710		686.25		0		686.25		0		0		5,461.42
270	25-Apr-28		159,792.17		0.02	%		5.0895		5.1710		664.50		0		664.50		0		0		5,301.22
271	25-May-28		154,646.48		0.02	%		5.0895		5.1710		643.38		0		643.38		0		0		5,145.69
272	25-Jun-28		149,651.80		0.02	%		5.0895		5.1710		622.87		0		622.87		0		0		4,994.68
273	25-Jul-28		144,803.73		0.01	%		5.0895		5.1710		602.96		0		602.96		0		0		4,848.07
274	25-Aug-28		140,098.01		0.01	%		5.0895		5.1710		583.62		0		583.62		0		0		4,705.72
275	25-Sep-28		135,530.51		0.01	%		5.0895		5.1710		564.84		0		564.84		0		0		4,567.50
276	25-Oct-28		131,097.21		0.01	%		5.0895		5.1710		546.60		0		546.60		0		0		4,433.30
277	25-Nov-28		126,794.23		0.01	%		5.0895		5.1710		528.90		0		528.90		0		0		4,302.99
278	25-Dec-28		122,617.78		0.01	%		5.0895		5.1710		511.70		0		511.70		0		0		4,176.45
279	25-Jan-29		118,564.20		0.01	%		5.0895		5.1710		495.01		0		495.01		0		0		4,053.58
280	25-Feb-29		114,629.94		0.01	%		5.0895		5.1710		478.79		0		478.79		0		0		3,934.26
281	25-Mar-29		110,811.55		0.01	%		5.0895		5.1710		463.05		0		463.05		0		0		3,818.39
282	25-Apr-29		107,105.68		0.01	%		5.0895		5.1710		447.77		0		447.77		0		0		3,705.87
283	25-May-29		103,509.07		0.01	%		5.0895		5.1710		432.93		0		432.93		0		0		3,596.60
284	25-Jun-29		100,018.59		0.01	%		5.0895		5.1710		418.52		0		418.52		0		0		3,490.49
285	25-Jul-29		96,631.15		0.01	%		5.0895		5.1710		404.53		0		404.53		0		0		3,387.43
286	25-Aug-29		93,343.81		0.01	%		5.0895		5.1710		390.95		0		390.95		0		0		3,287.35
287	25-Sep-29		90,153.66		0.01	%		5.0895		5.1710		377.76		0		377.76		0		0		3,190.15
288	25-Oct-29		87,057.92		0.01	%		5.0895		5.1710		364.96		0		364.96		0		0		3,095.74
289	25-Nov-29		84,053.87		0.01	%		5.0895		5.1710		352.53		0		352.53		0		0		3,004.05
290	25-Dec-29		81,138.86		0.01	%		5.0895		5.1710		340.47		0		340.47		0		0		2,915.00
291	25-Jan-30		78,310.35		0.01	%		5.0895		5.1710		328.76		0		328.76		0		0		2,828.51

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
292	25-Feb-30		75,565.84		0.01	%		5.0895		5.1710		317.39		0		317.39		0		0		2,744.51
293	25-Mar-30		72,902.93		0.01	%		5.0895		5.1710		306.35		0		306.35		0		0		2,662.91
294	25-Apr-30		70,319.27		0.01	%		5.0895		5.1710		295.64		0		295.64		0		0		2,583.66
295	25-May-30		67,812.58		0.01	%		5.0895		5.1710		285.25		0		285.25		0		0		2,506.68
296	25-Jun-30		65,380.67		0.01	%		5.0895		5.1710		275.16		0		275.16		0		0		2,431.91
297	25-Jul-30		63,021.38		0.01	%		5.0895		5.1710		265.36		0		265.36		0		0		2,359.29
298	25-Aug-30		60,732.64		0.01	%		5.0895		5.1710		255.86		0		255.86		0		0		2,288.74
299	25-Sep-30		58,512.43		0.01	%		5.0895		5.1710		246.63		0		246.63		0		0		2,220.21
300	25-Oct-30		56,358.78		0.01	%		5.0895		5.1710		237.68		0		237.68		0		0		2,153.65
301	25-Nov-30		54,269.78		0.01	%		5.0895		5.1710		228.99		0		228.99		0		0		2,088.99
302	25-Dec-30		52,243.60		0.01	%		5.0895		5.1710		220.57		0		220.57		0		0		2,026.19
303	25-Jan-31		50,278.42		0.01	%		5.0895		5.1710		212.39		0		212.39		0		0		1,965.18
304	25-Feb-31		48,372.51		0.00	%		5.0895		5.1710		204.45		0		204.45		0		0		1,905.91
305	25-Mar-31		46,524.17		0.00	%		5.0895		5.1710		196.75		0		196.75		0		0		1,848.34
306	25-Apr-31		44,731.76		0.00	%		5.0895		5.1710		189.29		0		189.29		0		0		1,792.42
307	25-May-31		42,993.67		0.00	%		5.0895		5.1710		182.04		0		182.04		0		0		1,738.09
308	25-Jun-31		41,308.35		0.00	%		5.0895		5.1710		175.01		0		175.01		0		0		1,685.32
309	25-Jul-31		39,674.30		0.00	%		5.0895		5.1710		168.19		0		168.19		0		0		1,634.05
310	25-Aug-31		38,090.05		0.00	%		5.0895		5.1710		161.58		0		161.58		0		0		1,584.25
311	25-Sep-31		36,554.17		0.00	%		5.0895		5.1710		155.17		0		155.17		0		0		1,535.87
312	25-Oct-31		35,065.30		0.00	%		5.0895		5.1710		148.95		0		148.95		0		0		1,488.88
313	25-Nov-31		33,622.07		0.00	%		5.0895		5.1710		142.92		0		142.92		0		0		1,443.23
314	25-Dec-31		32,223.19		0.00	%		5.0895		5.1710		137.07		0		137.07		0		0		1,398.88
315	25-Jan-32		30,867.40		0.00	%		5.0895		5.1710		131.40		0		131.40		0		0		1,355.80
316	25-Feb-32		29,553.45		0.00	%		5.0895		5.1710		125.90		0		125.90		0		0		1,313.95
317	25-Mar-32		28,280.16		0.00	%		5.0895		5.1710		120.57		0		120.57		0		0		1,273.29
318	25-Apr-32		27,046.36		0.00	%		5.0895		5.1710		115.40		0		115.40		0		0		1,233.80
319	25-May-32		25,850.93		0.00	%		5.0895		5.1710		110.39		0		110.39		0		0		1,195.44
320	25-Jun-32		24,692.76		0.00	%		5.0895		5.1710		105.54		0		105.54		0		0		1,158.17
321	25-Jul-32		23,570.79		0.00	%		5.0895		5.1710		100.83		0		100.83		0		0		1,121.97
322	25-Aug-32		22,483.99		0.00	%		5.0895		5.1710		96.27		0		96.27		0		0		1,086.80
323	25-Sep-32		21,431.35		0.00	%		5.0895		5.1710		91.85		0		91.85		0		0		1,052.64
324	25-Oct-32		20,411.89		0.00	%		5.0895		5.1710		87.57		0		87.57		0		0		1,019.46
325	25-Nov-32		19,424.67		0.00	%		5.0895		5.1710		83.43		0		83.43		0		0		987.22
326	25-Dec-32		18,468.75		0.00	%		5.0895		5.1710		79.41		0		79.41		0		0		955.91
327	25-Jan-33		17,543.25		0.00	%		5.0895		5.1710		75.52		0		75.52		0		0		925.50
328	25-Feb-33		16,647.29		0.00	%		5.0895		5.1710		71.75		0		71.75		0		0		895.96
329	25-Mar-33		15,780.03		0.00	%		5.0895		5.1710		68.10		0		68.10		0		0		867.27
330	25-Apr-33		14,940.63		0.00	%		5.0895		5.1710		64.57		0		64.57		0		0		839.39
331	25-May-33		14,128.31		0.00	%		5.0895		5.1710		61.14		0		61.14		0		0		812.32
332	25-Jun-33		13,342.28		0.00	%		5.0895		5.1710		57.83		0		57.83		0		0		786.03
333	25-Jul-33		12,581.79		0.00	%		5.0895		5.1710		54.63		0		54.63		0		0		760.49
334	25-Aug-33		11,846.11		0.00	%		5.0895		5.1710		51.52		0		51.52		0		0		735.69

											(A)		(B)		(A)-(B)=(C)		(D)				(F)		(G)	(H)
							Forward LIBOR Curves				Gross Excess		- Losses		= Net Excess		+ Cap		LIBOR Cap Notional		+ O/C Rel/Deposits		- Bond Interest	- Bond Principal	Bond Balance	Bond Factor
		Total
		Underlying											Total								O/C		Class M10	Class M10	Class M10	Class M10	Total	Total
Distribution	Deal	Collateral		Collateral			1 Month		6 Month		Gross Excess		Realized		Net Excess		Cap		LIBOR Cap		Releases (+) /		Interest		Bond Ending	Bond	Bond Ending	Bond
Date	Age	Balance		Factor			LIBOR		LIBOR		Spread		Loss Amount		Spread		Cash Flow		Notional		Deposits (-)		Paid	Amortization	Balance	Factor	Balance	Factor
335	25-Sep-33		11,134.51		0.00	%		5.0895		5.1710		48.52		0		48.52		0		0		711.59
336	25-Oct-33		10,446.31		0.00	%		5.0895		5.1710		45.61		0		45.61		0		0		688.20
337	25-Nov-33		9,780.84		0.00	%		5.0895		5.1710		42.80		0		42.80		0		0		665.47
338	25-Dec-33		9,137.43		0.00	%		5.0895		5.1710		40.09		0		40.09		0		0		643.41
339	25-Jan-34		8,515.46		0.00	%		5.0895		5.1710		37.46		0		37.46		0		0		621.97
340	25-Feb-34		7,914.30		0.00	%		5.0895		5.1710		34.91		0		34.91		0		0		601.16
341	25-Mar-34		7,333.35		0.00	%		5.0895		5.1710		32.45		0		32.45		0		0		580.95
342	25-Apr-34		6,772.02		0.00	%		5.0895		5.1710		30.08		0		30.08		0		0		561.33
343	25-May-34		6,229.75		0.00	%		5.0895		5.1710		27.78		0		27.78		0		0		542.27
344	25-Jun-34		5,705.99		0.00	%		5.0895		5.1710		25.56		0		25.56		0		0		523.76
345	25-Jul-34		5,200.19		0.00	%		5.0895		5.1710		23.42		0		23.42		0		0		505.80
346	25-Aug-34		4,711.84		0.00	%		5.0895		5.1710		21.34		0		21.34		0		0		488.35
347	25-Sep-34		4,240.43		0.00	%		5.0895		5.1710		19.34		0		19.34		0		0		471.41
348	25-Oct-34		3,785.47		0.00	%		5.0895		5.1710		17.41		0		17.41		0		0		454.97
349	25-Nov-34		3,346.47		0.00	%		5.0895		5.1710		15.55		0		15.55		0		0		439.00
350	25-Dec-34		2,922.96		0.00	%		5.0895		5.1710		13.74		0		13.74		0		0		423.50
351	25-Jan-35		2,514.51		0.00	%		5.0895		5.1710		12.01		0		12.01		0		0		408.45
352	25-Feb-35		2,120.66		0.00	%		5.0895		5.1710		10.33		0		10.33		0		0		393.85
353	25-Mar-35		1,740.99		0.00	%		5.0895		5.1710		8.71		0		8.71		0		0		379.67
354	25-Apr-35		1,375.08		0.00	%		5.0895		5.1710		7.15		0		7.15		0		0		365.91
355	25-May-35		1,022.53		0.00	%		5.0895		5.1710		5.65		0		5.65		0		0		352.55
356	25-Jun-35		682.94		0.00	%		5.0895		5.1710		4.20		0		4.20		0		0		339.59
357	25-Jul-35		355.93		0.00	%		5.0895		5.1710		2.81		0		2.81		0		0		327.01
358	25-Aug-35		41.14		0.00	%		5.0895		5.1710		1.46		0		1.46		0		0		314.80
359	25-Sep-35		0		0.00	%		5.0895		5.1710		0.17		0		0.17		0		0		41.14