First NLC Securitization 8-K Other Events

Exhibit 99.5

First NLC Securitization Trust 2005-4

Issuer

First NLC Securitization, Inc.

Depositor

DISCLAIMER

The issuer has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) for the offering to which this communication relates with a file number of 333-127919. Before you invest, you should read the prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC web site at www.sec.gov. Alternatively, the issuer, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (703) 469-1225.

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’ appropriateness 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.

FNLC 2005-4

	Class A-1 (AAA/Aaa)
	Prepay Vector 1			Prepay Vector 2
	Fwd LIBOR	Fwd LIBOR + 100 bps	Fwd LIBOR + 200 bps	Fwd LIBOR	Fwd LIBOR + 100 bps	Fwd LIBOR + 200 bps
WAL	1.03	1.03	1.03	1.17	1.17	1.17
Modified Duration	0.99	0.98	0.97	1.12	1.11	1.09
Window	1 - 22	1 - 22	1 - 22	1 - 24	1 - 24	1 - 24

Assumptions

LIBOR assumption: as noted

No Losses

Prepay Vector 1
Fixed Rate	Prepayment start at 5% CPR in month one, and increase to 18 CPR in month 12 and remain at 13 CPR thereafter
2/28 ARM	5% CPR in month 1, ramp up to 27 CPR in month 12 and remaining at 27 CPR until month 23, increasing and remaining constant at 40 CPR from month 24 until month 28, 25 CPR thereafter.
3/27 ARM and 5/25 ARM	5% CPR in month 1, ramp up to 27 CPR in month 12 and remaining at 27 CPR until month 35, increasing and remaining constant at 40 CPR from month 36 until month 40, 25 CPR thereafter.
Prepay Vector 2
Fixed Rate	Prepayment start at 5% CPR in month one, and increase to 15 CPR in month 12 and remain at 13 CPR thereafter
2/28 ARM	5% CPR in month 1, ramp up to 22 CPR in month 12 and remaining at 22 CPR until month 23, increasing and remaining constant at 40 CPR from month 24 until month 28, 22 CPR thereafter.
3/27 ARM and 5/25 ARM	5% CPR in month 1, ramp up to 22 CPR in month 12 and remaining at 22 CPR until month 35, increasing and remaining constant at 40 CPR from month 36 until month 40, 22 CPR thereafter.

Disclaimer

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

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR

Prepay Assumption: Prepay Vector 1

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	14,635,180.57	298,960,180.57		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,769,015.32	1,227,044.03	5,996,059.34	279,555,984.68	0	0
2	25-Feb-06	6,449,262.75	1,120,760.91	7,570,023.66	273,106,721.94	0	0
3	25-Mar-06	7,785,762.95	1,016,242.25	8,802,005.20	265,320,958.98	0	0
4	25-Apr-06	9,112,568.92	1,117,016.71	10,229,585.64	256,208,390.06	0	0
5	25-May-06	10,423,368.51	1,079,939.71	11,503,308.23	245,785,021.55	0	0
6	25-Jun-06	11,711,766.58	1,059,786.10	12,771,552.68	234,073,254.96	0	0
7	25-Jul-06	12,971,331.00	983,361.25	13,954,692.25	221,101,923.96	0	0
8	25-Aug-06	14,195,641.11	969,749.35	15,165,390.46	206,906,282.85	0	0
9	25-Sep-06	15,378,338.29	895,781.79	16,274,120.07	191,527,944.57	0	0
10	25-Oct-06	16,513,178.16	806,875.31	17,320,053.47	175,014,766.41	0	0
11	25-Nov-06	17,571,354.69	756,233.46	18,327,588.15	157,443,411.72	0	0
12	25-Dec-06	16,877,123.68	648,102.68	17,525,226.37	140,566,288.04	0	0
13	25-Jan-07	16,619,710.05	598,728.05	17,218,438.10	123,946,577.99	0	0
14	25-Feb-07	16,143,639.31	528,599.79	16,672,239.10	107,802,938.69	0	0
15	25-Mar-07	15,762,106.29	415,712.09	16,177,818.37	92,040,832.40	0	0
16	25-Apr-07	15,389,904.41	393,520.83	15,783,425.24	76,650,927.99	0	0
17	25-May-07	15,026,800.86	317,526.47	15,344,327.33	61,624,127.13	0	0
18	25-Jun-07	14,672,568.73	264,174.59	14,936,743.32	46,951,558.40	0	0
19	25-Jul-07	14,326,986.82	194,982.00	14,521,968.82	32,624,571.58	0	0
20	25-Aug-07	13,989,839.50	140,160.69	14,130,000.19	18,634,732.08	0	0
21	25-Sep-07	13,660,916.60	80,157.46	13,741,074.05	4,973,815.48	0	0
22	25-Oct-07	4,973,815.48	20,725.06	4,994,540.54	0	0	0

Period	Date	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total			0		14,635,180.57	0		0
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,227,044.03	0	0	0
2	25-Feb-06	0	0	0	1,120,760.91	0	0	0
3	25-Mar-06	0	0	0	1,016,242.25	0	0	0
4	25-Apr-06	0	0	0	1,117,016.71	0	0	0
5	25-May-06	0	0	0	1,079,939.71	0	0	0
6	25-Jun-06	0	0	0	1,059,786.10	0	0	0
7	25-Jul-06	0	0	0	983,361.25	0	0	0
8	25-Aug-06	0	0	0	969,749.35	0	0	0
9	25-Sep-06	0	0	0	895,781.79	0	0	0
10	25-Oct-06	0	0	0	806,875.31	0	0	0
11	25-Nov-06	0	0	0	756,233.46	0	0	0
12	25-Dec-06	0	0	0	648,102.68	0	0	0
13	25-Jan-07	0	0	0	598,728.05	0	0	0
14	25-Feb-07	0	0	0	528,599.79	0	0	0
15	25-Mar-07	0	0	0	415,712.09	0	0	0
16	25-Apr-07	0	0	0	393,520.83	0	0	0
17	25-May-07	0	0	0	317,526.47	0	0	0
18	25-Jun-07	0	0	0	264,174.59	0	0	0
19	25-Jul-07	0	0	0	194,982.00	0	0	0
20	25-Aug-07	0	0	0	140,160.69	0	0	0
21	25-Sep-07	0	0	0	80,157.46	0	0	0
22	25-Oct-07	0	0	0	20,725.06	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			0	14,635,180.57
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.14	4.4395
2	25-Feb-06	0	0	1,120,760.91	4.6557	4.6557	6.9452	25.32	4.5257
3	25-Mar-06	0	0	1,016,242.25	4.7842	4.7842	7.6893	25.55	4.6542
4	25-Apr-06	0	0	1,117,016.71	4.8891	4.8891	6.9452	25.83	4.7591
5	25-May-06	0	0	1,079,939.71	5.0581	5.0581	7.1768	26.15	4.9281
6	25-Jun-06	0	0	1,059,786.10	5.0073	5.0073	6.9454	26.51	4.8773
7	25-Jul-06	0	0	983,361.25	5.0413	5.0413	7.1771	26.94	4.9113
8	25-Aug-06	0	0	969,749.35	5.0934	5.0934	6.9458	27.41	4.9634
9	25-Sep-06	0	0	895,781.79	5.0277	5.0277	6.9461	27.95	4.8977
10	25-Oct-06	0	0	806,875.31	5.0554	5.0554	7.1781	28.55	4.9254
11	25-Nov-06	0	0	756,233.46	5.0179	5.0179	6.9469	29.21	4.8879
12	25-Dec-06	0	0	648,102.68	4.9397	4.9397	7.179	29.88	4.8097
13	25-Jan-07	0	0	598,728.05	4.9464	4.9464	6.9486	30.57	4.8164
14	25-Feb-07	0	0	528,599.79	4.9526	4.9526	6.9497	31.27	4.8226
15	25-Mar-07	0	0	415,712.09	4.958	4.958	7.6957	31.99	4.828
16	25-Apr-07	0	0	393,520.83	4.9651	4.9651	6.9522	32.72	4.8351
17	25-May-07	0	0	317,526.47	4.971	4.971	7.1853	33.47	4.841
18	25-Jun-07	0	0	264,174.59	4.9783	4.9783	6.9548	34.23	4.8483
19	25-Jul-07	0	0	194,982.00	4.9834	4.9834	7.1879	35.02	4.8534
20	25-Aug-07	0	0	140,160.69	4.9891	4.9891	6.9574	35.81	4.8591
21	25-Sep-07	0	0	80,157.46	4.9953	4.9953	6.9587	36.63	4.8653
22	25-Oct-07	0	0	20,725.06	5.0002	5.0002	7.192	100	4.8702

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR + 100 bps

Prepay Assumption: Prepay Vector 1

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	17,342,323.17	301,667,323.17		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,769,015.32	1,227,044.03	5,996,059.34	279,555,984.68	0	0
2	25-Feb-06	6,449,262.75	1,361,489.67	7,810,752.42	273,106,721.94	0	0
3	25-Mar-06	7,785,762.95	1,228,658.59	9,014,421.54	265,320,958.98	0	0
4	25-Apr-06	9,112,568.92	1,345,487.54	10,458,056.47	256,208,390.06	0	0
5	25-May-06	10,423,368.51	1,293,446.71	11,716,815.22	245,785,021.55	0	0
6	25-Jun-06	11,711,766.58	1,271,434.31	12,983,200.89	234,073,254.96	0	0
7	25-Jul-06	12,971,331.00	1,178,422.30	14,149,753.30	221,101,923.96	0	0
8	25-Aug-06	14,195,641.11	1,160,142.68	15,355,783.79	206,906,282.85	0	0
9	25-Sep-06	15,378,338.29	1,073,951.08	16,452,289.37	191,527,944.57	0	0
10	25-Oct-06	16,513,178.16	966,481.93	17,479,660.09	175,014,766.41	0	0
11	25-Nov-06	17,571,354.69	906,940.62	18,478,295.31	157,443,411.72	0	0
12	25-Dec-06	16,877,123.68	779,305.53	17,656,429.21	140,566,288.04	0	0
13	25-Jan-07	16,619,710.05	719,771.24	17,339,481.29	123,946,577.99	0	0
14	25-Feb-07	16,143,639.31	635,331.57	16,778,970.87	107,802,938.69	0	0
15	25-Mar-07	15,762,106.29	499,558.82	16,261,665.10	92,040,832.40	0	0
16	25-Apr-07	15,389,904.41	472,778.22	15,862,682.62	76,650,927.99	0	0
17	25-May-07	15,026,800.86	381,402.24	15,408,203.11	61,624,127.13	0	0
18	25-Jun-07	14,672,568.73	317,239.81	14,989,808.54	46,951,558.40	0	0
19	25-Jul-07	14,326,986.82	234,108.30	14,561,095.12	32,624,571.58	0	0
20	25-Aug-07	13,989,839.50	168,254.07	14,158,093.57	18,634,732.08	0	0
21	25-Sep-07	13,660,916.60	96,204.03	13,757,120.63	4,973,815.48	0	0
22	25-Oct-07	4,973,815.48	24,869.91	4,998,685.39	0	0	0

Period	Date	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total			0		17,342,323.17	0		0
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,227,044.03	0	0	0
2	25-Feb-06	0	0	0	1,361,489.67	0	0	0
3	25-Mar-06	0	0	0	1,228,658.59	0	0	0
4	25-Apr-06	0	0	0	1,345,487.54	0	0	0
5	25-May-06	0	0	0	1,293,446.71	0	0	0
6	25-Jun-06	0	0	0	1,271,434.31	0	0	0
7	25-Jul-06	0	0	0	1,178,422.30	0	0	0
8	25-Aug-06	0	0	0	1,160,142.68	0	0	0
9	25-Sep-06	0	0	0	1,073,951.08	0	0	0
10	25-Oct-06	0	0	0	966,481.93	0	0	0
11	25-Nov-06	0	0	0	906,940.62	0	0	0
12	25-Dec-06	0	0	0	779,305.53	0	0	0
13	25-Jan-07	0	0	0	719,771.24	0	0	0
14	25-Feb-07	0	0	0	635,331.57	0	0	0
15	25-Mar-07	0	0	0	499,558.82	0	0	0
16	25-Apr-07	0	0	0	472,778.22	0	0	0
17	25-May-07	0	0	0	381,402.24	0	0	0
18	25-Jun-07	0	0	0	317,239.81	0	0	0
19	25-Jul-07	0	0	0	234,108.30	0	0	0
20	25-Aug-07	0	0	0	168,254.07	0	0	0
21	25-Sep-07	0	0	0	96,204.03	0	0	0
22	25-Oct-07	0	0	0	24,869.91	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			0	17,342,323.17
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.14	4.4395
2	25-Feb-06	0	0	1,361,489.67	5.6557	5.6557	6.9452	25.32	5.5257
3	25-Mar-06	0	0	1,228,658.59	5.7842	5.7842	7.6893	25.55	5.6542
4	25-Apr-06	0	0	1,345,487.54	5.8891	5.8891	6.9452	25.83	5.7591
5	25-May-06	0	0	1,293,446.71	6.0581	6.0581	7.1768	26.15	5.9281
6	25-Jun-06	0	0	1,271,434.31	6.0073	6.0073	6.9454	26.51	5.8773
7	25-Jul-06	0	0	1,178,422.30	6.0413	6.0413	7.1771	26.94	5.9113
8	25-Aug-06	0	0	1,160,142.68	6.0934	6.0934	6.9458	27.41	5.9634
9	25-Sep-06	0	0	1,073,951.08	6.0277	6.0277	6.9461	27.95	5.8977
10	25-Oct-06	0	0	966,481.93	6.0554	6.0554	7.1781	28.55	5.9254
11	25-Nov-06	0	0	906,940.62	6.0179	6.0179	6.9469	29.21	5.8879
12	25-Dec-06	0	0	779,305.53	5.9397	5.9397	7.179	29.88	5.8097
13	25-Jan-07	0	0	719,771.24	5.9464	5.9464	6.9486	30.57	5.8164
14	25-Feb-07	0	0	635,331.57	5.9526	5.9526	6.9497	31.27	5.8226
15	25-Mar-07	0	0	499,558.82	5.958	5.958	7.6957	31.99	5.828
16	25-Apr-07	0	0	472,778.22	5.9651	5.9651	6.9522	32.72	5.8351
17	25-May-07	0	0	381,402.24	5.971	5.971	7.1853	33.47	5.841
18	25-Jun-07	0	0	317,239.81	5.9783	5.9783	6.9548	34.23	5.8483
19	25-Jul-07	0	0	234,108.30	5.9834	5.9834	7.1879	35.02	5.8534
20	25-Aug-07	0	0	168,254.07	5.9891	5.9891	6.9574	35.81	5.8591
21	25-Sep-07	0	0	96,204.03	5.9953	5.9953	6.9587	36.63	5.8653
22	25-Oct-07	0	0	24,869.91	6.0002	6.0002	7.192	100	5.8702

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR + 200bps

Prepay Assumption: Prepay Vector 1

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	20,049,465.78	304,374,465.78		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,769,015.32	1,227,044.03	5,996,059.34	279,555,984.68	0	0
2	25-Feb-06	6,449,262.75	1,602,218.44	8,051,481.19	273,106,721.94	0	0
3	25-Mar-06	7,785,762.95	1,441,074.93	9,226,837.88	265,320,958.98	0	0
4	25-Apr-06	9,112,568.92	1,573,958.37	10,686,527.29	256,208,390.06	0	0
5	25-May-06	10,423,368.51	1,506,953.70	11,930,322.21	245,785,021.55	0	0
6	25-Jun-06	11,711,766.58	1,483,082.52	13,194,849.11	234,073,254.96	0	0
7	25-Jul-06	12,971,331.00	1,373,483.34	14,344,814.34	221,101,923.96	0	0
8	25-Aug-06	14,195,641.11	1,350,536.00	15,546,177.11	206,906,282.85	0	0
9	25-Sep-06	15,378,338.29	1,252,120.38	16,630,458.67	191,527,944.57	0	0
10	25-Oct-06	16,513,178.16	1,126,088.55	17,639,266.71	175,014,766.41	0	0
11	25-Nov-06	17,571,354.69	1,057,647.78	18,629,002.47	157,443,411.72	0	0
12	25-Dec-06	16,877,123.68	910,508.37	17,787,632.05	140,566,288.04	0	0
13	25-Jan-07	16,619,710.05	840,814.43	17,460,524.48	123,946,577.99	0	0
14	25-Feb-07	16,143,639.31	742,063.34	16,885,702.65	107,802,938.69	0	0
15	25-Mar-07	15,762,106.29	583,405.55	16,345,511.83	92,040,832.40	0	0
16	25-Apr-07	15,389,904.41	552,035.60	15,941,940.01	76,650,927.99	0	0
17	25-May-07	15,026,800.86	445,278.02	15,472,078.88	61,624,127.13	0	0
18	25-Jun-07	14,672,568.73	370,305.03	15,042,873.76	46,951,558.40	0	0
19	25-Jul-07	14,326,986.82	273,234.59	14,600,221.41	32,624,571.58	0	0
20	25-Aug-07	13,989,839.50	196,347.45	14,186,186.95	18,634,732.08	0	0
21	25-Sep-07	13,660,916.60	112,250.61	13,773,167.20	4,973,815.48	0	0
22	25-Oct-07	4,973,815.48	29,014.75	5,002,830.23	0	0	0

Period	Date	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total			0		20,049,465.78	0		70,481.97
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,227,044.03	0	0	0
2	25-Feb-06	0	0	0	1,602,218.44	0	0	0
3	25-Mar-06	0	0	0	1,441,074.93	0	0	0
4	25-Apr-06	0	0	0	1,573,958.37	0	0	0
5	25-May-06	0	0	0	1,506,953.70	0	0	0
6	25-Jun-06	0	0	0	1,483,082.52	0	0	13,100.94
7	25-Jul-06	0	0	0	1,373,483.34	0	0	0
8	25-Aug-06	0	0	0	1,350,536.00	0	0	28,096.49
9	25-Sep-06	0	0	0	1,252,120.38	0	0	14,532.66
10	25-Oct-06	0	0	0	1,126,088.55	0	0	0
11	25-Nov-06	0	0	0	1,057,647.78	0	0	10,694.74
12	25-Dec-06	0	0	0	910,508.37	0	0	0
13	25-Jan-07	0	0	0	840,814.43	0	0	0
14	25-Feb-07	0	0	0	742,063.34	0	0	306.87
15	25-Mar-07	0	0	0	583,405.55	0	0	0
16	25-Apr-07	0	0	0	552,035.60	0	0	1,021.37
17	25-May-07	0	0	0	445,278.02	0	0	0
18	25-Jun-07	0	0	0	370,305.03	0	0	1,249.34
19	25-Jul-07	0	0	0	273,234.59	0	0	0
20	25-Aug-07	0	0	0	196,347.45	0	0	891.83
21	25-Sep-07	0	0	0	112,250.61	0	0	587.72
22	25-Oct-07	0	0	0	29,014.75	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			70,481.97	19,978,983.81
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.14	4.4395
2	25-Feb-06	0	0	1,602,218.44	6.6557	6.6557	6.9452	25.32	6.5257
3	25-Mar-06	0	0	1,441,074.93	6.7842	6.7842	7.6893	25.55	6.6542
4	25-Apr-06	0	0	1,573,958.37	6.8891	6.8891	6.9452	25.83	6.7591
5	25-May-06	0	0	1,506,953.70	7.0581	7.0581	7.1768	26.15	6.9281
6	25-Jun-06	0	13,100.94	1,469,981.58	7.0073	7.0073	6.9454	26.51	6.8773
7	25-Jul-06	0	0	1,373,483.34	7.0413	7.0413	7.1771	26.94	6.9113
8	25-Aug-06	0	28,096.49	1,322,439.51	7.0934	7.0934	6.9458	27.41	6.9634
9	25-Sep-06	0	14,532.66	1,237,587.72	7.0277	7.0277	6.9461	27.95	6.8977
10	25-Oct-06	0	0	1,126,088.55	7.0554	7.0554	7.1781	28.55	6.9254
11	25-Nov-06	0	10,694.74	1,046,953.04	7.0179	7.0179	6.9469	29.21	6.8879
12	25-Dec-06	0	0	910,508.37	6.9397	6.9397	7.179	29.88	6.8097
13	25-Jan-07	0	0	840,814.43	6.9464	6.9464	6.9486	30.57	6.8164
14	25-Feb-07	0	306.87	741,756.47	6.9526	6.9526	6.9497	31.27	6.8226
15	25-Mar-07	0	0	583,405.55	6.958	6.958	7.6957	31.99	6.828
16	25-Apr-07	0	1,021.37	551,014.24	6.9651	6.9651	6.9522	32.72	6.8351
17	25-May-07	0	0	445,278.02	6.971	6.971	7.1853	33.47	6.841
18	25-Jun-07	0	1,249.34	369,055.69	6.9783	6.9783	6.9548	34.23	6.8483
19	25-Jul-07	0	0	273,234.59	6.9834	6.9834	7.1879	35.02	6.8534
20	25-Aug-07	0	891.83	195,455.62	6.9891	6.9891	6.9574	35.81	6.8591
21	25-Sep-07	0	587.72	111,662.89	6.9953	6.9953	6.9587	36.63	6.8653
22	25-Oct-07	0	0	29,014.75	7.0002	7.0002	7.192	100	6.8702

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR

Prepay Assumption: Prepay Vector 2

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	16,560,741.25	300,885,741.25		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,513,696.40	1,227,044.03	5,740,740.43	279,811,303.60	0	0
2	25-Feb-06	5,915,204.47	1,121,784.50	7,036,988.97	273,896,099.13	0	0
3	25-Mar-06	6,934,146.70	1,019,179.56	7,953,326.26	266,961,952.42	0	0
4	25-Apr-06	7,943,828.90	1,123,925.39	9,067,754.29	259,018,123.53	0	0
5	25-May-06	8,940,517.25	1,091,782.98	10,032,300.22	250,077,606.28	0	0
6	25-Jun-06	9,920,461.22	1,078,295.04	10,998,756.26	240,157,145.06	0	0
7	25-Jul-06	10,879,915.53	1,008,920.18	11,888,835.71	229,277,229.53	0	0
8	25-Aug-06	11,815,162.89	1,005,606.11	12,820,769.00	217,462,066.64	0	0
9	25-Sep-06	12,722,537.28	941,482.08	13,664,019.37	204,739,529.36	0	0
10	25-Oct-06	13,598,447.64	862,533.51	14,460,981.15	191,141,081.72	0	0
11	25-Nov-06	14,427,672.22	825,914.77	15,253,586.99	176,713,409.50	0	0
12	25-Dec-06	14,141,159.13	727,426.02	14,868,585.16	162,572,250.37	0	0
13	25-Jan-07	13,991,452.60	692,460.24	14,683,912.85	148,580,797.76	0	0
14	25-Feb-07	13,693,952.29	633,658.31	14,327,610.59	134,886,845.47	0	0
15	25-Mar-07	13,435,459.60	520,153.65	13,955,613.25	121,451,385.87	0	0
16	25-Apr-07	13,181,958.02	519,265.74	13,701,223.75	108,269,427.85	0	0
17	25-May-07	12,933,349.55	448,506.10	13,381,855.65	95,336,078.31	0	0
18	25-Jun-07	12,689,538.15	408,693.32	13,098,231.48	82,646,540.15	0	0
19	25-Jul-07	12,450,429.71	343,217.31	12,793,647.02	70,196,110.44	0	0
20	25-Aug-07	12,215,931.95	301,574.38	12,517,506.34	57,980,178.49	0	0
21	25-Sep-07	11,985,954.45	249,402.22	12,235,356.67	45,994,224.04	0	0
22	25-Oct-07	11,760,408.57	191,650.27	11,952,058.84	34,233,815.46	0	0
23	25-Nov-07	17,208,468.52	147,560.68	17,356,029.20	17,025,346.94	0	0
24	25-Dec-07	17,025,346.94	70,704.85	17,096,051.79	0	0	0

Period	Date	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total			0		16,560,741.25	0		0
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,227,044.03	0	0	0
2	25-Feb-06	0	0	0	1,121,784.50	0	0	0
3	25-Mar-06	0	0	0	1,019,179.56	0	0	0
4	25-Apr-06	0	0	0	1,123,925.39	0	0	0
5	25-May-06	0	0	0	1,091,782.98	0	0	0
6	25-Jun-06	0	0	0	1,078,295.04	0	0	0
7	25-Jul-06	0	0	0	1,008,920.18	0	0	0
8	25-Aug-06	0	0	0	1,005,606.11	0	0	0
9	25-Sep-06	0	0	0	941,482.08	0	0	0
10	25-Oct-06	0	0	0	862,533.51	0	0	0
11	25-Nov-06	0	0	0	825,914.77	0	0	0
12	25-Dec-06	0	0	0	727,426.02	0	0	0
13	25-Jan-07	0	0	0	692,460.24	0	0	0
14	25-Feb-07	0	0	0	633,658.31	0	0	0
15	25-Mar-07	0	0	0	520,153.65	0	0	0
16	25-Apr-07	0	0	0	519,265.74	0	0	0
17	25-May-07	0	0	0	448,506.10	0	0	0
18	25-Jun-07	0	0	0	408,693.32	0	0	0
19	25-Jul-07	0	0	0	343,217.31	0	0	0
20	25-Aug-07	0	0	0	301,574.38	0	0	0
21	25-Sep-07	0	0	0	249,402.22	0	0	0
22	25-Oct-07	0	0	0	191,650.27	0	0	0
23	25-Nov-07	0	0	0	147,560.68	0	0	0
24	25-Dec-07	0	0	0	70,704.85	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			0	16,560,741.25
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.13	4.4395
2	25-Feb-06	0	0	1,121,784.50	4.6557	4.6557	6.9452	25.3	4.5257
3	25-Mar-06	0	0	1,019,179.56	4.7842	4.7842	7.6893	25.5	4.6542
4	25-Apr-06	0	0	1,123,925.39	4.8891	4.8891	6.9451	25.74	4.7591
5	25-May-06	0	0	1,091,782.98	5.0581	5.0581	7.1767	26.01	4.9281
6	25-Jun-06	0	0	1,078,295.04	5.0073	5.0073	6.9452	26.32	4.8773
7	25-Jul-06	0	0	1,008,920.18	5.0413	5.0413	7.1769	26.67	4.9113
8	25-Aug-06	0	0	1,005,606.11	5.0934	5.0934	6.9455	27.06	4.9634
9	25-Sep-06	0	0	941,482.08	5.0277	5.0277	6.9457	27.49	4.8977
10	25-Oct-06	0	0	862,533.51	5.0554	5.0554	7.1775	27.96	4.9254
11	25-Nov-06	0	0	825,914.77	5.0179	5.0179	6.9462	28.48	4.8879
12	25-Dec-06	0	0	727,426.02	4.9397	4.9397	7.1781	29.01	4.8097
13	25-Jan-07	0	0	692,460.24	4.9464	4.9464	6.9472	29.56	4.8164
14	25-Feb-07	0	0	633,658.31	4.9526	4.9526	6.9477	30.11	4.8226
15	25-Mar-07	0	0	520,153.65	4.958	4.958	7.6928	30.68	4.828
16	25-Apr-07	0	0	519,265.74	4.9651	4.9651	6.949	31.25	4.8351
17	25-May-07	0	0	448,506.10	4.971	4.971	7.1813	31.84	4.841
18	25-Jun-07	0	0	408,693.32	4.9783	4.9783	6.9503	32.43	4.8483
19	25-Jul-07	0	0	343,217.31	4.9834	4.9834	7.1826	33.04	4.8534
20	25-Aug-07	0	0	301,574.38	4.9891	4.9891	6.9516	33.66	4.8591
21	25-Sep-07	0	0	249,402.22	4.9953	4.9953	6.9522	34.29	4.8653
22	25-Oct-07	0	0	191,650.27	5.0002	5.0002	7.1847	34.93	4.8702
23	25-Nov-07	0	0	147,560.68	5.0056	5.0056	6.9536	35.91	4.8756
24	25-Dec-07	0	0	70,704.85	4.9835	4.9835	8.3328	100	4.8535

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR + 100bps

Prepay Assumption: Prepay Vector 2

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	19,654,084.92	303,979,084.92		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,513,696.40	1,227,044.03	5,740,740.43	279,811,303.60	0	0
2	25-Feb-06	5,915,204.47	1,362,733.12	7,277,937.60	273,896,099.13	0	0
3	25-Mar-06	6,934,146.70	1,232,209.86	8,166,356.56	266,961,952.42	0	0
4	25-Apr-06	7,943,828.90	1,353,809.30	9,297,638.20	259,018,123.53	0	0
5	25-May-06	8,940,517.25	1,307,631.41	10,248,148.66	250,077,606.28	0	0
6	25-Jun-06	9,920,461.22	1,293,639.65	11,214,100.86	240,157,145.06	0	0
7	25-Jul-06	10,879,915.53	1,209,051.13	12,088,966.66	229,277,229.53	0	0
8	25-Aug-06	11,815,162.89	1,203,039.28	13,018,202.17	217,462,066.64	0	0
9	25-Sep-06	12,722,537.28	1,128,741.09	13,851,278.37	204,739,529.36	0	0
10	25-Oct-06	13,598,447.64	1,033,149.79	14,631,597.43	191,141,081.72	0	0
11	25-Nov-06	14,427,672.22	990,508.48	15,418,180.70	176,713,409.50	0	0
12	25-Dec-06	14,141,159.13	874,687.20	15,015,846.33	162,572,250.37	0	0
13	25-Jan-07	13,991,452.60	832,453.01	14,823,905.62	148,580,797.76	0	0
14	25-Feb-07	13,693,952.29	761,602.88	14,455,555.17	134,886,845.47	0	0
15	25-Mar-07	13,435,459.60	625,065.64	14,060,525.25	121,451,385.87	0	0
16	25-Apr-07	13,181,958.02	623,848.88	13,805,806.89	108,269,427.85	0	0
17	25-May-07	12,933,349.55	538,730.63	13,472,080.17	95,336,078.31	0	0
18	25-Jun-07	12,689,538.15	490,788.28	13,180,326.43	82,646,540.15	0	0
19	25-Jul-07	12,450,429.71	412,089.42	12,862,519.13	70,196,110.44	0	0
20	25-Aug-07	12,215,931.95	362,021.04	12,577,952.99	57,980,178.49	0	0
21	25-Sep-07	11,985,954.45	299,329.60	12,285,284.05	45,994,224.04	0	0
22	25-Oct-07	11,760,408.57	229,978.79	11,990,387.36	34,233,815.46	0	0
23	25-Nov-07	17,208,468.52	177,039.80	17,385,508.32	17,025,346.94	0	0
24	25-Dec-07	17,025,346.94	84,892.64	17,110,239.57	0	0	0

Period	Date	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total			0		19,654,084.92	0		0
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,227,044.03	0	0	0
2	25-Feb-06	0	0	0	1,362,733.12	0	0	0
3	25-Mar-06	0	0	0	1,232,209.86	0	0	0
4	25-Apr-06	0	0	0	1,353,809.30	0	0	0
5	25-May-06	0	0	0	1,307,631.41	0	0	0
6	25-Jun-06	0	0	0	1,293,639.65	0	0	0
7	25-Jul-06	0	0	0	1,209,051.13	0	0	0
8	25-Aug-06	0	0	0	1,203,039.28	0	0	0
9	25-Sep-06	0	0	0	1,128,741.09	0	0	0
10	25-Oct-06	0	0	0	1,033,149.79	0	0	0
11	25-Nov-06	0	0	0	990,508.48	0	0	0
12	25-Dec-06	0	0	0	874,687.20	0	0	0
13	25-Jan-07	0	0	0	832,453.01	0	0	0
14	25-Feb-07	0	0	0	761,602.88	0	0	0
15	25-Mar-07	0	0	0	625,065.64	0	0	0
16	25-Apr-07	0	0	0	623,848.88	0	0	0
17	25-May-07	0	0	0	538,730.63	0	0	0
18	25-Jun-07	0	0	0	490,788.28	0	0	0
19	25-Jul-07	0	0	0	412,089.42	0	0	0
20	25-Aug-07	0	0	0	362,021.04	0	0	0
21	25-Sep-07	0	0	0	299,329.60	0	0	0
22	25-Oct-07	0	0	0	229,978.79	0	0	0
23	25-Nov-07	0	0	0	177,039.80	0	0	0
24	25-Dec-07	0	0	0	84,892.64	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			0	19,654,084.92
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.13	4.4395
2	25-Feb-06	0	0	1,362,733.12	5.6557	5.6557	6.9452	25.3	5.5257
3	25-Mar-06	0	0	1,232,209.86	5.7842	5.7842	7.6893	25.5	5.6542
4	25-Apr-06	0	0	1,353,809.30	5.8891	5.8891	6.9451	25.74	5.7591
5	25-May-06	0	0	1,307,631.41	6.0581	6.0581	7.1767	26.01	5.9281
6	25-Jun-06	0	0	1,293,639.65	6.0073	6.0073	6.9452	26.32	5.8773
7	25-Jul-06	0	0	1,209,051.13	6.0413	6.0413	7.1769	26.67	5.9113
8	25-Aug-06	0	0	1,203,039.28	6.0934	6.0934	6.9455	27.06	5.9634
9	25-Sep-06	0	0	1,128,741.09	6.0277	6.0277	6.9457	27.49	5.8977
10	25-Oct-06	0	0	1,033,149.79	6.0554	6.0554	7.1775	27.96	5.9254
11	25-Nov-06	0	0	990,508.48	6.0179	6.0179	6.9462	28.48	5.8879
12	25-Dec-06	0	0	874,687.20	5.9397	5.9397	7.1781	29.01	5.8097
13	25-Jan-07	0	0	832,453.01	5.9464	5.9464	6.9472	29.56	5.8164
14	25-Feb-07	0	0	761,602.88	5.9526	5.9526	6.9477	30.11	5.8226
15	25-Mar-07	0	0	625,065.64	5.958	5.958	7.6928	30.68	5.828
16	25-Apr-07	0	0	623,848.88	5.9651	5.9651	6.949	31.25	5.8351
17	25-May-07	0	0	538,730.63	5.971	5.971	7.1813	31.84	5.841
18	25-Jun-07	0	0	490,788.28	5.9783	5.9783	6.9503	32.43	5.8483
19	25-Jul-07	0	0	412,089.42	5.9834	5.9834	7.1826	33.04	5.8534
20	25-Aug-07	0	0	362,021.04	5.9891	5.9891	6.9516	33.66	5.8591
21	25-Sep-07	0	0	299,329.60	5.9953	5.9953	6.9522	34.29	5.8653
22	25-Oct-07	0	0	229,978.79	6.0002	6.0002	7.1847	34.93	5.8702
23	25-Nov-07	0	0	177,039.80	6.0056	6.0056	6.9536	35.91	5.8756
24	25-Dec-07	0	0	84,892.64	5.9835	5.9835	8.3328	100	5.8535

FNLC 2005-4 Term Sheet Investor Request - CashflowsA-1

Assumptions

Forward LIBOR + 200bps

Prepay Assumption: Prepay Vector 2

No Losses

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown
Total		284,325,000.00	22,747,428.60	307,072,428.60		0	0
0	22-Dec-05	0	0	0	284,325,000.00	0	0
1	25-Jan-06	4,513,696.40	1,227,044.03	5,740,740.43	279,811,303.60	0	0
2	25-Feb-06	5,915,204.47	1,603,681.75	7,518,886.22	273,896,099.13	0	0
3	25-Mar-06	6,934,146.70	1,445,240.16	8,379,386.86	266,961,952.42	0	0
4	25-Apr-06	7,943,828.90	1,583,693.20	9,527,522.10	259,018,123.53	0	0
5	25-May-06	8,940,517.25	1,523,479.85	10,463,997.10	250,077,606.28	0	0
6	25-Jun-06	9,920,461.22	1,508,984.25	11,429,445.47	240,157,145.06	0	0
7	25-Jul-06	10,879,915.53	1,409,182.09	12,289,097.62	229,277,229.53	0	0
8	25-Aug-06	11,815,162.89	1,400,472.45	13,215,635.34	217,462,066.64	0	0
9	25-Sep-06	12,722,537.28	1,316,000.09	14,038,537.37	204,739,529.36	0	0
10	25-Oct-06	13,598,447.64	1,203,766.06	14,802,213.70	191,141,081.72	0	0
11	25-Nov-06	14,427,672.22	1,155,102.19	15,582,774.41	176,713,409.50	0	0
12	25-Dec-06	14,141,159.13	1,021,948.37	15,163,107.50	162,572,250.37	0	0
13	25-Jan-07	13,991,452.60	972,445.79	14,963,898.39	148,580,797.76	0	0
14	25-Feb-07	13,693,952.29	889,547.46	14,583,499.75	134,886,845.47	0	0
15	25-Mar-07	13,435,459.60	729,977.63	14,165,437.24	121,451,385.87	0	0
16	25-Apr-07	13,181,958.02	728,432.01	13,910,390.03	108,269,427.85	0	0
17	25-May-07	12,933,349.55	628,955.15	13,562,304.70	95,336,078.31	0	0
18	25-Jun-07	12,689,538.15	572,883.23	13,262,421.39	82,646,540.15	0	0
19	25-Jul-07	12,450,429.71	480,961.54	12,931,391.25	70,196,110.44	0	0
20	25-Aug-07	12,215,931.95	422,467.69	12,638,399.64	57,980,178.49	0	0
21	25-Sep-07	11,985,954.45	349,256.97	12,335,211.43	45,994,224.04	0	0
22	25-Oct-07	11,760,408.57	268,307.31	12,028,715.88	34,233,815.46	0	0
23	25-Nov-07	17,208,468.52	206,518.92	17,414,987.44	17,025,346.94	0	0
24	25-Dec-07	17,025,346.94	99,080.43	17,124,427.36	0	0	0

Period	Date		Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall
Total				0		22,747,428.60	0		80,269.32
0	22-Dec-05		0	0	0	0	0	0	0
1	25-Jan-06		0	0	0	1,227,044.03	0	0	0
2	25-Feb-06		0	0	0	1,603,681.75	0	0	0
3	25-Mar-06		0	0	0	1,445,240.16	0	0	0
4	25-Apr-06		0	0	0	1,583,693.20	0	0	0
5	25-May-06		0	0	0	1,523,479.85	0	0	0
6	25-Jun-06		0	0	0	1,508,984.25	0	0	13,363.51
7	25-Jul-06	��	0	0	0	1,409,182.09	0	0	0
8	25-Aug-06		0	0	0	1,400,472.45	0	0	29,198.88
9	25-Sep-06		0	0	0	1,316,000.09	0	0	15,354.67
10	25-Oct-06		0	0	0	1,203,766.06	0	0	0
11	25-Nov-06		0	0	0	1,155,102.19	0	0	11,796.60
12	25-Dec-06		0	0	0	1,021,948.37	0	0	0
13	25-Jan-07		0	0	0	972,445.79	0	0	0
14	25-Feb-07		0	0	0	889,547.46	0	0	620.89
15	25-Mar-07		0	0	0	729,977.63	0	0	0
16	25-Apr-07		0	0	0	728,432.01	0	0	1,682.87
17	25-May-07		0	0	0	628,955.15	0	0	0
18	25-Jun-07		0	0	0	572,883.23	0	0	2,299.72
19	25-Jul-07		0	0	0	480,961.54	0	0	0
20	25-Aug-07		0	0	0	422,467.69	0	0	2,267.84
21	25-Sep-07		0	0	0	349,256.97	0	0	2,150.10
22	25-Oct-07		0	0	0	268,307.31	0	0	0
23	25-Nov-07		0	0	0	206,518.92	0	0	1,534.24
24	25-Dec-07		0	0	0	99,080.43	0	0	0

Period	Date	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total			80,269.32	22,667,159.28
0	22-Dec-05	0	0	0				0
1	25-Jan-06	0	0	1,227,044.03	4.5695	4.5695	5.5717	25.13	4.4395
2	25-Feb-06	0	0	1,603,681.75	6.6557	6.6557	6.9452	25.3	6.5257
3	25-Mar-06	0	0	1,445,240.16	6.7842	6.7842	7.6893	25.5	6.6542
4	25-Apr-06	0	0	1,583,693.20	6.8891	6.8891	6.9451	25.74	6.7591
5	25-May-06	0	0	1,523,479.85	7.0581	7.0581	7.1767	26.01	6.9281
6	25-Jun-06	0	13,363.51	1,495,620.74	7.0073	7.0073	6.9452	26.32	6.8773
7	25-Jul-06	0	0	1,409,182.09	7.0413	7.0413	7.1769	26.67	6.9113
8	25-Aug-06	0	29,198.88	1,371,273.57	7.0934	7.0934	6.9455	27.06	6.9634
9	25-Sep-06	0	15,354.67	1,300,645.42	7.0277	7.0277	6.9457	27.49	6.8977
10	25-Oct-06	0	0	1,203,766.06	7.0554	7.0554	7.1775	27.96	6.9254
11	25-Nov-06	0	11,796.60	1,143,305.59	7.0179	7.0179	6.9462	28.48	6.8879
12	25-Dec-06	0	0	1,021,948.37	6.9397	6.9397	7.1781	29.01	6.8097
13	25-Jan-07	0	0	972,445.79	6.9464	6.9464	6.9472	29.56	6.8164
14	25-Feb-07	0	620.89	888,926.56	6.9526	6.9526	6.9477	30.11	6.8226
15	25-Mar-07	0	0	729,977.63	6.958	6.958	7.6928	30.68	6.828
16	25-Apr-07	0	1,682.87	726,749.15	6.9651	6.9651	6.949	31.25	6.8351
17	25-May-07	0	0	628,955.15	6.971	6.971	7.1813	31.84	6.841
18	25-Jun-07	0	2,299.72	570,583.51	6.9783	6.9783	6.9503	32.43	6.8483
19	25-Jul-07	0	0	480,961.54	6.9834	6.9834	7.1826	33.04	6.8534
20	25-Aug-07	0	2,267.84	420,199.84	6.9891	6.9891	6.9516	33.66	6.8591
21	25-Sep-07	0	2,150.10	347,106.87	6.9953	6.9953	6.9522	34.29	6.8653
22	25-Oct-07	0	0	268,307.31	7.0002	7.0002	7.1847	34.93	6.8702
23	25-Nov-07	0	1,534.24	204,984.68	7.0056	7.0056	6.9536	35.91	6.8756
24	25-Dec-07	0	0	99,080.43	6.9835	6.9835	8.3328	100	6.8535