First NLC Securitization 8K Other Events | SEC 15 Dec 05

EXHIBIT 99.4


Closing Date		12/22/2005
First Pay Date		1/25/2006


Bond	Size		Rating	WAL	Window	Dur	Price		Margin		StepUp Margin
A-1	284,325,000		AAA/Aaa	0.96	1 - 19	0.93	100	%	0.13	%	2x
A-2	196,506,000		AAA/Aaa	2.00	19 - 29	1.89	100	%	0.23	%	2x
A-3	103,183,000		AAA/Aaa	3.00	29 - 59	2.77	100	%	0.28	%	2x
A-4	75,986,000		AAA/Aaa	6.00	59 - 76	5.16	100	%	0.40	%	2x
M-1	33,880,000		AA+/Aa1	4.85	48 - 76	4.25	100	%	0.55	%	1.5x
M-2	31,680,000		AA+/Aa2	4.67	44 - 76	4.10	100	%	0.60	%	1.5x
M-3	18,920,000		AA+/Aa3	4.58	43 - 76	4.02	100	%	0.65	%	1.5x
M-4	16,280,000		AA+/A1	4.53	42 - 76	3.96	100	%	0.85	%	1.5x
M-5	16,280,000		AA/A2	4.49	41 - 76	3.92	100	%	0.90	%	1.5x
M-6	14,960,000		AA/A3	4.46	40 - 76	3.89	100	%	0.95	%	1.5x
M-7	13,640,000		AA-/Baa1	4.44	39 - 76	3.74	100	%	2.25	%	1.5x
M-8	11,440,000		A+/Baa2	4.43	39 - 76	3.73	100	%	2.25	%	1.5x
M-9	11,000,000		A/Baa3	4.41	38 - 76	3.72	100	%	2.25	%	1.5x
M-10	11,000,000		A-/Ba1	4.40	38 - 76	3.71	100	%	2.25	%	1.5x
M-11	8,800,000		BBB+/Ba2	4.40	38 - 76	3.71	100	%	2.25	%	1.5x

Total	847,880,000

Initial Collateral	774,278,089.17
Additional Collateral	105,721,910.83
Total	880,000,000.00

Initial OC	3.65	%
Target OC	3.65	%

Index
1-month LIBOR	4.4395
6-month LIBOR	4.7429


Prepay Assumption
FRM:	23 HEP
ARM	2% - 30% CPR	months 1 - 12
	30% CPR	months 13 - 22
	50% CPR	months 23 - 27
	35% CPR	months 28 and thereafter

Fee	0.5070%


Period	LIBOR_1MO Vector	LIBOR_6MO Vector
1	4.4395	4.7429
2	4.5257	4.8282
3	4.6542	4.9005
4	4.7591	4.9427
5	4.9281	4.9699
6	4.8773	4.9636
7	4.9113	4.9514
8	4.9634	4.9353
9	4.8977	4.9095
10	4.9254	4.8934
11	4.8879	4.8812
12	4.8097	4.8692
13	4.8164	4.8756
14	4.8226	4.8814
15	4.8280	4.8870
16	4.8351	4.8942
17	4.8410	4.8987
18	4.8483	4.9041
19	4.8534	4.9077
20	4.8591	4.9102
21	4.8653	4.9127
22	4.8702	4.9144
23	4.8756	4.9166
24	4.8535	4.9180
25	4.8566	4.9220
26	4.8602	4.9247
27	4.8618	4.9280
28	4.8650	4.9319
29	4.8672	4.9343
30	4.8700	4.9382
31	4.8721	4.9424
32	4.8754	4.9479
33	4.8770	4.9541
34	4.8785	4.9579
35	4.8812	4.9631
36	4.9416	4.9689
37	4.9463	4.9714
38	4.9506	4.9736
39	4.9536	4.9763
40	4.9585	4.9795
41	4.9632	4.9813
42	4.9665	4.9842
43	4.9694	5.0012
44	4.9736	5.0205
45	4.9767	5.0414
46	4.9794	5.0583
47	4.9829	5.0788
48	5.0086	5.1005
49	5.0133	5.1047
50	5.0162	5.1087
51	5.0182	5.1130
52	5.0223	5.1178
53	5.0254	5.1213
54	5.0283	5.1252
55	5.0307	5.1220
56	5.0337	5.1196
57	5.0363	5.1149
58	5.0392	5.1100
59	5.0419	5.1060
60	5.0462	5.1012


Period	LIBOR_1MO Vector	LIBOR_6MO Vector
61	5.0491	5.1030
62	5.0508	5.1045
63	5.0516	5.1059
64	5.0551	5.1084
65	5.0558	5.1102
66	5.0576	5.1111
67	5.0594	5.1138
68	5.0605	5.1180
69	5.0616	5.1202
70	5.0628	5.1223
71	5.0645	5.1257
72	5.0691	5.1279
73	5.0703	5.1290
74	5.0711	5.1293
75	5.0711	5.1298
76	5.0724	5.1316
77	5.0725	5.1309
78	5.0740	5.1314
79	5.0732	5.1408
80	5.0738	5.1491
81	5.0742	5.1577
82	5.0735	5.1662
83	5.0738	5.1744
84	5.1357	5.1830
85	5.1363	5.1837
86	5.1376	5.1835
87	5.1362	5.1836
88	5.1377	5.1851
89	5.1375	5.1842
90	5.1384	5.1844
91	5.1377	5.1949
92	5.1380	5.2051
93	5.1379	5.2174
94	5.1373	5.2257
95	5.1380	5.2358
96	5.1884	5.2462
97	5.1885	5.2465
98	5.1889	5.2459
99	5.1873	5.2455
100	5.1882	5.2463
101	5.1875	5.2454
102	5.1875	5.2459
103	5.1867	5.2575
104	5.1872	5.2709
105	5.1857	5.2857
106	5.1846	5.2970
107	5.1845	5.3104
108	5.2744	5.3252
109	5.2746	5.3247
110	5.2744	5.3238
111	5.2729	5.3230
112	5.2736	5.3235
113	5.2738	5.3223
114	5.2723	5.3221
115	5.2712	5.3342
116	5.2711	5.3483
117	5.2698	5.3629
118	5.2684	5.3748
119	5.2677	5.3887
120	5.3519	5.4027
121	5.3519	5.4027


Date	Cap Schedule	Cap Strike
12/22/05
01/25/06	837,070,000.00	4.4405	%
#NAME?	834,357,905.10	4.4405	%
#NAME?	829,772,584.10	4.4405	%
#NAME?	823,305,697.65	4.4405	%
#NAME?	814,948,720.12	4.4405	%
#NAME?	804,704,058.62	4.4405	%
#NAME?	792,586,086.74	4.4405	%
#NAME?	778,621,512.89	4.4405	%
#NAME?	762,854,045.13	4.4405	%
#NAME?	745,427,928.69	4.4405	%
#NAME?	726,615,952.61	4.4405	%
#NAME?	706,554,239.99	4.4405	%
#NAME?	685,803,530.81	4.4405	%
#NAME?	665,643,310.84	4.4405	%
#NAME?	646,056,669.64	4.4405	%
#NAME?	627,027,183.68	4.4405	%
#NAME?	608,538,902.20	4.4405	%
#NAME?	590,576,333.65	4.4405	%
#NAME?	573,124,432.28	4.4405	%
#NAME?	556,168,585.40	4.4405	%
#NAME?	539,694,600.70	4.4405	%
#NAME?	523,609,018.90	4.4405	%
#NAME?	504,742,293.39	4.4405	%
#NAME?	478,448,607.04	4.4405	%
#NAME?	453,560,571.56	5.7053	%
#NAME?	430,032,623.74	5.7080	%
#NAME?	407,796,971.15	5.7089	%
#NAME?	388,616,511.97	5.7113	%
#NAME?	375,113,125.28	5.7128	%
#NAME?	362,059,780.53	5.7148	%
#NAME?	349,442,105.40	5.7161	%
#NAME?	337,250,380.56	5.7187	%
#NAME?	325,463,890.45	5.7196	%
#NAME?	314,068,880.67	5.7205	%
#NAME?	303,052,070.48	5.7224	%
#NAME?	292,400,672.30	5.7576	%
#NAME?	282,119,480.93	5.7605	%
#NAME?	280,666,277.96	5.7631	%
#NAME?	271,674,555.18	5.7645	%
#NAME?	262,979,411.37	5.7678	%
#NAME?	254,570,841.24	5.7708	%
#NAME?	246,439,191.73	5.7724	%
#NAME?	238,578,425.01	5.7739	%
#NAME?	230,977,250.99	5.7765	%
#NAME?	223,625,654.41	5.7781	%
#NAME?	216,515,244.26	5.7795	%
#NAME?	209,637,916.38	5.7814	%
#NAME?	202,985,843.76	5.8369	%
#NAME?	196,551,466.70	5.8412	%
#NAME?	190,327,486.70	5.8438	%
#NAME?	184,306,848.46	5.8455	%
#NAME?	178,482,740.48	5.8492	%
#NAME?	172,848,583.59	5.8520	%
#NAME?	167,398,022.92	5.8547	%
#NAME?	162,124,920.23	5.8568	%
#NAME?	157,023,346.31	5.8596	%
#NAME?	152,087,573.90	5.8619	%
#NAME?	147,312,070.62	5.8645	%
#NAME?	142,691,492.30	5.8698	%
#NAME?	138,220,342.52	5.9014	%

FNLC 2005-4


REPLINES	Current Balances ($)	Mortgage Rate (%)	Original Term to Maturity (months)	Remaining Term to Maturity (months)	Original Interest- Only Term (months)	Gross Margin (%)	Initial Rate Change Cap (%)	Periodic Rate Cap (%)	Maximum Rate (%)	Minimum Rate (%)	Rate Change Frequency (Months)	Number of Months Until Next Rate Adjustment Date
ARM 2/28 - 0 mo. Penalty — Not Pre-funded	48,445,959.83	7.73041	360	359	0	6.67321	2.98844	1.40326	14.54552	7.73041	6	23
ARM 2/28 - 12 mo. Penalty — Not Pre-funded	21,464,084.58	7.60383	360	359	0	6.74815	3.00000	1.36714	14.19562	7.60383	6	23
ARM 2/28 - 24 mo. Penalty — Not Pre-funded	109,864,485.62	7.67056	360	359	0	7.08825	2.99422	1.45267	14.57639	7.67056	6	23
ARM 2/28 - 36 mo. Penalty — Not Pre-funded	1,904,375.59	8.06192	360	360	0	7.60130	3.00000	1.48351	15.02894	8.06192	6	24
ARM 2/28 - 60mo IO - 0 mo. Penalty — Not Pre-funded	22,711,653.40	7.51070	360	359	60	6.52938	3.00000	1.44114	14.40666	7.51070	6	23
ARM 2/28 - 60mo IO - 12 mo. Penalty — Not Pre-funded	13,850,340.04	7.14048	360	359	60	6.40561	3.00000	1.46760	14.03467	7.14048	6	23
ARM 2/28 - 60mo IO - 24 mo. Penalty — Not Pre-funded	128,440,853.64	7.06267	360	359	60	6.42929	3.00000	1.44895	13.95674	7.06267	6	23
ARM 2/28 - 60mo IO - 36 mo. Penalty — Not Pre-funded	1,078,200.00	7.13133	360	360	60	6.69584	3.00000	1.50000	14.13133	7.13133	6	24
ARM 2/28 - Balloon 40/30 - 0 mo. Penalty — Not Pre-funded	5,110,792.26	7.89392	360	360	0	6.93854	3.00000	1.50000	14.89392	7.89392	6	24
ARM 2/28 - Balloon 40/30 - 12 mo. Penalty — Not Pre-funded	2,228,250.00	7.78924	360	360	0	7.15435	3.00000	1.44435	14.67794	7.78924	6	24
ARM 2/28 - Balloon 40/30 - 24 mo. Penalty — Not Pre-funded	18,614,306.83	7.38467	360	360	0	6.58772	3.00000	1.36519	14.16628	7.38467	6	24
ARM 2/28 - Balloon 40/30 - 24 mo. Penalty — Pre-funded	212,000.00	7.50000	360	360	0	6.75000	3.00000	1.50000	14.50000	7.50000	6	24
ARM 3/27 - 0 mo. Penalty — Not Pre-funded	76,279,281.56	7.83491	360	359	0	7.08083	3.00000	1.48727	14.81224	7.83491	6	35
ARM 3/27 - 12 mo. Penalty — Not Pre-funded	10,592,522.72	7.90203	360	359	0	7.36224	3.00000	1.50000	14.90203	7.90203	6	35
ARM 3/27 - 24 mo. Penalty — Not Pre-funded	4,735,102.60	7.78282	360	359	0	7.47954	3.00000	1.47621	14.73525	7.78282	6	35
ARM 3/27 - 36 mo. Penalty — Not Pre-funded	80,870,560.82	7.91256	360	359	0	7.45713	2.99808	1.49909	14.91169	7.91256	6	35
ARM 3/27 - 60mo IO - 0 mo. Penalty — Not Pre-funded	19,784,621.57	7.16263	360	359	60	6.60963	3.00000	1.50000	14.16263	7.16263	6	35
ARM 3/27 - 60mo IO - 12 mo. Penalty — Not Pre-funded	2,374,550.00	7.03496	360	359	60	6.59940	3.00000	1.44030	13.91557	7.03496	6	35
ARM 3/27 - 60mo IO - 24 mo. Penalty — Not Pre-funded	744,000.00	7.78952	360	359	60	7.23419	3.00000	1.50000	14.78952	7.78952	6	35
ARM 3/27 - 60mo IO - 36 mo. Penalty — Not Pre-funded	35,972,714.27	7.13673	360	359	60	6.68116	3.00000	1.49703	14.13078	7.13673	6	35
ARM 3/27 - Balloon 40/30 - 0 mo. Penalty — Not Pre-funded	4,337,113.14	7.99689	360	360	0	6.84065	3.00000	1.50000	14.99689	7.99689	6	36
ARM 3/27 - Balloon 40/30 - 12 mo. Penalty — Not Pre-funded	705,600.00	7.29265	360	360	0	7.04265	3.00000	1.50000	14.29265	7.29265	6	36
ARM 3/27 - Balloon 40/30 - 24 mo. Penalty — Not Pre-funded	1,340,650.00	7.35282	360	360	0	6.98565	3.00000	1.50000	14.35282	7.35282	6	36
ARM 3/27 - Balloon 40/30 - 36 mo. Penalty — Not Pre-funded	13,945,330.00	7.38657	360	360	0	6.93349	3.00000	1.50000	14.38657	7.38657	6	36
ARM 5/25 - 0 mo. Penalty — Not Pre-funded	788,000.00	7.29802	360	360	0	7.04802	3.00000	1.50000	14.29802	7.29802	6	60
ARM 5/25 - 12 mo. Penalty — Not Pre-funded	430,933.13	7.55000	360	358	0	6.55000	5.00000	1.00000	14.55000	7.55000	6	58
ARM 5/25 - 24 mo. Penalty — Not Pre-funded	89,933.87	7.55000	360	359	0	7.30000	3.00000	1.50000	14.55000	7.55000	6	59
ARM 5/25 - 36 mo. Penalty — Not Pre-funded	433,223.57	6.81226	360	360	0	6.56226	3.00000	1.50000	13.81226	6.81226	6	60
ARM 5/25 - 60mo IO - 0 mo. Penalty — Not Pre-funded	1,551,921.46	6.63712	360	358	60	6.38712	3.00000	1.50000	13.63712	6.63712	6	58
ARM 5/25 - 60mo IO - 36 mo. Penalty — Not Pre-funded	3,588,571.88	6.87984	360	359	60	6.37783	3.00000	1.50000	13.87984	6.87984	6	59
Fixed 10 yr - 0 mo. Penalty — Not Pre-funded	190,000.00	8.01842	120	120	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 0 mo. Penalty — Not Pre-funded	2,279,695.04	7.55695	180	178	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 12 mo. Penalty — Not Pre-funded	246,181.87	7.62500	180	178	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 24 mo. Penalty — Not Pre-funded	138,000.00	7.75000	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 36 mo. Penalty — Not Pre-funded	1,952,123.96	7.75390	180	179	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 0 mo. Penalty — Not Pre-funded	2,679,018.61	9.13938	240	239	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 24 mo. Penalty — Not Pre-funded	91,664.96	7.50000	240	238	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 36 mo. Penalty — Not Pre-funded	1,251,802.87	7.90753	240	239	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 25 yr - 36 mo. Penalty — Not Pre-funded	141,000.00	7.99000	300	300	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 0 mo. Penalty — Not Pre-funded	28,726,979.87	8.47768	360	359	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 12 mo. Penalty — Not Pre-funded	3,056,854.64	8.34879	360	359	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 24 mo. Penalty — Not Pre-funded	8,262,474.41	8.65088	360	359	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 36 mo. Penalty — Not Pre-funded	54,604,719.25	7.78854	360	359	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 0 mo. Penalty — Not Pre-funded	332,300.00	9.07395	360	360	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 24 mo. Penalty — Not Pre-funded	467,000.00	6.86617	360	359	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 36 mo. Penalty — Not Pre-funded	7,390,543.64	6.91527	360	359	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 0 mo. Penalty — Not Pre-funded	1,543,817.12	7.77284	360	359	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 24 mo. Penalty — Not Pre-funded	376,000.00	7.50000	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 36 mo. Penalty — Not Pre-funded	6,532,052.03	7.71059	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 0 mo. Penalty — Not Pre-funded	6,489,090.17	10.83406	180	179	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 12 mo. Penalty — Not Pre-funded	984,631.83	12.02620	180	178	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 24 mo. Penalty — Not Pre-funded	3,836,788.31	10.43457	180	179	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 36 mo. Penalty — Not Pre-funded	10,215,418.21	10.73088	180	179	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0

Total:	774,278,089.17	7.68376	353	352	60	6.86326	2.99923	1.45989	14.43695	7.51979	6	23

FNLC 2005-4


REPLINES	Current Balances ($)	Mortgage Rate (%)	Original Term to Maturity (months)	Remaining Term to Maturity (months)	Original Interest- Only Term (months)	Gross Margin (%)	Initial Rate Change Cap (%)	Periodic Rate Cap (%)	Maximum Rate (%)	Minimum Rate (%)	Rate Change Frequency (Months)	Number of Months Until Next Rate Adjustment Date
ARM 2/28 - 0 mo. Penalty — Pre-funded	6,614,935.30	7.73041	360	360	0	6.67321	2.98844	1.40326	14.54552	7.73041	6	24
ARM 2/28 - 12 mo. Penalty — Pre-funded	2,930,761.01	7.60383	360	360	0	6.74815	3.00000	1.36714	14.19562	7.60383	6	24
ARM 2/28 - 24 mo. Penalty — Pre-funded	15,001,177.89	7.67056	360	360	0	7.08825	2.99422	1.45267	14.57639	7.67056	6	24
ARM 2/28 - 36 mo. Penalty — Pre-funded	260,028.31	8.06192	360	360	0	7.60130	3.00000	1.48351	15.02894	8.06192	6	24
ARM 2/28 - 60mo IO - 0 mo. Penalty — Pre-funded	3,101,107.25	7.51070	360	360	60	6.52938	3.00000	1.44114	14.40666	7.51070	6	24
ARM 2/28 - 60mo IO - 12 mo. Penalty — Pre-funded	1,891,160.86	7.14048	360	360	60	6.40561	3.00000	1.46760	14.03467	7.14048	6	24
ARM 2/28 - 60mo IO - 24 mo. Penalty — Pre-funded	17,537,642.70	7.06267	360	360	60	6.42929	3.00000	1.44895	13.95674	7.06267	6	24
ARM 2/28 - 60mo IO - 36 mo. Penalty — Pre-funded	147,220.19	7.13133	360	360	60	6.69584	3.00000	1.50000	14.13133	7.13133	6	24
ARM 2/28 - Balloon 40/30—0 mo. Penalty — Pre-funded	697,840.65	7.89392	360	360	0	6.93854	3.00000	1.50000	14.89392	7.89392	6	24
ARM 2/28 - Balloon 40/30 - 12 mo. Penalty — Pre-funded	304,250.95	7.78924	360	360	0	7.15435	3.00000	1.44435	14.67794	7.78924	6	24
ARM 2/28 - Balloon 40/30 - 24 mo. Penalty — Pre-funded	2,541,645.07	7.38467	360	360	0	6.58772	3.00000	1.36519	14.16628	7.38467	6	24
ARM 2/28 - Balloon 40/30 - 24 mo. Penalty — Pre-funded	28,947.02	7.50000	360	360	0	6.75000	3.00000	1.50000	14.50000	7.50000	6	24
ARM 3/27 - 0 mo. Penalty — Pre-funded	10,415,368.22	7.83491	360	360	0	7.08083	3.00000	1.48727	14.81224	7.83491	6	36
ARM 3/27 - 12 mo. Penalty — Pre-funded	1,446,330.15	7.90203	360	360	0	7.36224	3.00000	1.50000	14.90203	7.90203	6	36
ARM 3/27 - 24 mo. Penalty — Pre-funded	646,543.02	7.78282	360	360	0	7.47954	3.00000	1.47621	14.73525	7.78282	6	36
ARM 3/27 - 36 mo. Penalty — Pre-funded	11,042,273.23	7.91256	360	360	0	7.45713	2.99808	1.49909	14.91169	7.91256	6	36
ARM 3/27 - 60mo IO - 0 mo. Penalty — Pre-funded	2,701,442.84	7.16263	360	360	60	6.60963	3.00000	1.50000	14.16263	7.16263	6	36
ARM 3/27 - 60mo IO - 12 mo. Penalty — Pre-funded	324,227.13	7.03496	360	360	60	6.59940	3.00000	1.44030	13.91557	7.03496	6	36
ARM 3/27 - 60mo IO - 24 mo. Penalty — Pre-funded	101,587.66	7.78952	360	360	60	7.23419	3.00000	1.50000	14.78952	7.78952	6	36
ARM 3/27 - 60mo IO - 36 mo. Penalty — Pre-funded	4,911,806.42	7.13673	360	360	60	6.68116	3.00000	1.49703	14.13078	7.13673	6	36
ARM 3/27 - Balloon 40/30 - 0 mo. Penalty — Pre-funded	592,200.52	7.99689	360	360	0	6.84065	3.00000	1.50000	14.99689	7.99689	6	36
ARM 3/27 - Balloon 40/30 - 12 mo. Penalty — Pre-funded	96,344.43	7.29265	360	360	0	7.04265	3.00000	1.50000	14.29265	7.29265	6	36
ARM 3/27 - Balloon 40/30 - 24 mo. Penalty — Pre-funded	183,055.78	7.35282	360	360	0	6.98565	3.00000	1.50000	14.35282	7.35282	6	36
ARM 3/27 - Balloon 40/30 - 36 mo. Penalty — Pre-funded	1,904,131.03	7.38657	360	360	0	6.93349	3.00000	1.50000	14.38657	7.38657	6	36
ARM 5/25 - 0 mo. Penalty — Pre-funded	107,595.54	7.29802	360	360	0	7.04802	3.00000	1.50000	14.29802	7.29802	6	60
ARM 5/25 - 12 mo. Penalty — Pre-funded	58,840.71	7.55000	360	360	0	6.55000	5.00000	1.00000	14.55000	7.55000	6	60
ARM 5/25 - 24 mo. Penalty — Pre-funded	12,279.80	7.55000	360	360	0	7.30000	3.00000	1.50000	14.55000	7.55000	6	60
ARM 5/25 - 36 mo. Penalty — Pre-funded	59,153.45	6.81226	360	360	0	6.56226	3.00000	1.50000	13.81226	6.81226	6	60
ARM 5/25 - 60mo IO - 0 mo. Penalty — Pre-funded	211,903.33	6.63712	360	360	60	6.38712	3.00000	1.50000	13.63712	6.63712	6	60
ARM 5/25 - 60mo IO - 36 mo. Penalty — Pre-funded	489,992.78	6.87984	360	360	60	6.37783	3.00000	1.50000	13.87984	6.87984	6	60
Fixed 10 yr - 0 mo. Penalty — Pre-funded	25,943.09	8.01842	120	120	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 0 mo. Penalty — Pre-funded	311,275.39	7.55695	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 12 mo. Penalty — Pre-funded	33,614.30	7.62500	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 24 mo. Penalty — Pre-funded	18,842.87	7.75000	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 15 yr - 36 mo. Penalty — Pre-funded	266,548.00	7.75390	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 0 mo. Penalty — Pre-funded	365,800.05	9.13938	240	240	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 24 mo. Penalty — Pre-funded	12,516.17	7.50000	240	240	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 20 yr - 36 mo. Penalty — Pre-funded	170,924.37	7.90753	240	240	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 25 yr - 36 mo. Penalty — Pre-funded	19,252.50	7.99000	300	300	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 0 mo. Penalty — Pre-funded	3,922,455.31	8.47768	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 12 mo. Penalty — Pre-funded	417,390.75	8.34879	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 24 mo. Penalty — Pre-funded	1,128,179.39	8.65088	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 36 mo. Penalty — Pre-funded	7,455,868.04	7.78854	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 0 mo. Penalty — Pre-funded	45,373.09	9.07395	360	360	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 24 mo. Penalty — Pre-funded	63,765.37	6.86617	360	360	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - 60mo IO - 36 mo. Penalty — Pre-funded	1,009,123.73	6.91527	360	360	60	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 0 mo. Penalty — Pre-funded	210,796.74	7.77284	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 24 mo. Penalty — Pre-funded	51,340.00	7.50000	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 40/30 - 36 mo. Penalty — Pre-funded	891,903.09	7.71059	360	360	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 0 mo. Penalty — Pre-funded	886,036.97	10.83406	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 12 mo. Penalty — Pre-funded	134,444.15	12.02620	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 24 mo. Penalty — Pre-funded	523,884.89	10.43457	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0
Fixed 30 yr - Balloon 30/15 - 36 mo. Penalty — Pre-funded	1,394,839.33	10.73088	180	180	0	0.00000	0.00000	0.00000	0.00000	0.00000	0	0

Total:	105,721,910.83	7.68376	353	353	60	6.86326	2.99923	1.45989	14.43695	7.51979	6	23

FNLC 2005-4 Term Sheet 3 - CashflowsCOLLAT_1


							6,206,824.08

*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
Total		161,148,274.38	52,292,489.64	213,440,764.02		8,395,253.03	152,753,021.35

0	22-Dec-05	0	0	0	161,148,274.38	0	0
1	25-Jan-06	642,178.19	945,060.52	1,587,238.71	160,506,096.19	95,201.74	546,976.45
2	25-Feb-06	975,545.15	1,074,720.72	2,050,265.87	159,530,551.03	108,363.07	867,182.09
3	25-Mar-06	1,298,162.10	1,074,645.01	2,372,807.11	158,232,388.93	108,503.86	1,189,658.24
4	25-Apr-06	1,621,047.58	1,072,453.94	2,693,501.52	156,611,341.36	108,419.95	1,512,627.62
5	25-May-06	1,942,346.68	1,068,109.33	3,010,456.01	154,668,994.68	108,106.15	1,834,240.53
6	25-Jun-06	2,260,146.83	1,061,584.05	3,321,730.88	152,408,847.84	107,558.47	2,152,588.36
7	25-Jul-06	2,572,492.89	1,052,862.67	3,625,355.56	149,836,354.95	106,774.23	2,465,718.66
8	25-Aug-06	2,877,403.52	1,041,942.13	3,919,345.66	146,958,951.43	105,752.11	2,771,651.42
9	25-Sep-06	3,165,080.99	1,028,724.49	4,193,805.48	143,793,870.44	104,492.23	3,060,588.76
10	25-Oct-06	3,155,887.90	1,007,802.90	4,163,690.80	140,637,982.54	103,015.43	3,052,872.47
11	25-Nov-06	3,129,367.63	985,670.67	4,115,038.30	137,508,614.91	101,521.25	3,027,846.38
12	25-Dec-06	3,060,475.43	962,167.36	4,022,642.79	134,448,139.48	100,018.65	2,960,456.79
13	25-Jan-07	2,993,089.32	940,767.28	3,933,856.60	131,455,050.16	98,538.33	2,894,550.99
14	25-Feb-07	2,927,176.53	919,506.13	3,846,682.66	128,527,873.63	97,079.98	2,830,096.55
15	25-Mar-07	2,862,704.99	899,045.01	3,761,749.99	125,665,168.65	95,643.26	2,767,061.73
16	25-Apr-07	2,799,643.33	879,034.30	3,678,677.63	122,865,525.32	94,227.85	2,705,415.48
17	25-May-07	2,737,960.87	859,464.15	3,597,425.03	120,127,564.44	92,833.43	2,645,127.44
18	25-Jun-07	2,677,627.60	840,324.95	3,517,952.55	117,449,936.84	91,459.70	2,586,167.90
19	25-Jul-07	2,618,614.14	821,607.25	3,440,221.39	114,831,322.70	90,106.34	2,528,507.79
20	25-Aug-07	2,560,891.75	803,301.85	3,364,193.61	112,270,430.95	88,773.06	2,472,118.69
21	25-Sep-07	2,504,432.34	785,399.73	3,289,832.08	109,765,998.61	87,459.55	2,416,972.79
22	25-Oct-07	2,449,208.41	767,892.08	3,217,100.48	107,316,790.20	86,165.52	2,363,042.89
23	25-Nov-07	2,395,193.04	750,738.48	3,145,931.52	104,921,597.16	84,890.68	2,310,302.36
24	25-Dec-07	2,342,359.93	728,536.83	3,070,896.76	102,579,237.22	83,634.75	2,258,725.19
25	25-Jan-08	2,290,683.33	712,101.30	3,002,784.63	100,288,553.89	82,397.44	2,208,285.89
26	25-Feb-08	2,240,138.05	695,437.62	2,935,575.68	98,048,415.84	81,178.48	2,158,959.57
27	25-Mar-08	2,190,699.45	679,914.10	2,870,613.55	95,857,716.39	79,977.59	2,110,721.86
28	25-Apr-08	2,142,343.42	664,732.98	2,807,076.41	93,715,372.96	78,794.51	2,063,548.91
29	25-May-08	2,095,046.39	649,886.78	2,744,933.17	91,620,326.58	77,628.98	2,017,417.41
30	25-Jun-08	2,048,785.27	635,368.16	2,684,153.43	89,571,541.31	76,480.72	1,972,304.55
31	25-Jul-08	2,003,537.50	621,169.96	2,624,707.46	87,568,003.80	75,349.49	1,928,188.01
32	25-Aug-08	1,959,281.01	607,285.15	2,566,566.15	85,608,722.80	74,235.03	1,885,045.98
33	25-Sep-08	1,915,994.18	593,706.87	2,509,701.04	83,692,728.62	73,137.09	1,842,857.08
34	25-Oct-08	1,873,655.89	580,428.41	2,454,084.30	81,819,072.73	72,055.43	1,801,600.45
35	25-Nov-08	1,832,245.46	567,443.20	2,399,688.66	79,986,827.27	70,989.81	1,761,255.65
36	25-Dec-08	1,791,742.68	532,664.66	2,324,407.34	78,195,084.60	69,939.98	1,721,802.69
37	25-Jan-09	1,752,127.75	518,858.99	2,270,986.74	76,442,956.85	68,905.72	1,683,222.03
38	25-Feb-09	1,713,381.32	503,976.28	2,217,357.60	74,729,575.53	67,886.78	1,645,494.54
39	25-Mar-09	1,675,484.46	492,687.43	2,168,171.89	73,054,091.08	66,882.95	1,608,601.51
40	25-Apr-09	1,638,418.64	481,648.13	2,120,066.77	71,415,672.44	65,894.00	1,572,524.64
41	25-May-09	1,602,165.74	470,852.92	2,073,018.66	69,813,506.70	64,919.70	1,537,246.04
42	25-Jun-09	1,566,708.04	460,296.43	2,027,004.47	68,246,798.66	63,959.85	1,502,748.19
43	25-Jul-09	1,532,028.19	449,973.44	1,982,001.64	66,714,770.47	63,014.22	1,469,013.97
44	25-Aug-09	1,498,109.23	439,878.83	1,937,988.06	65,216,661.24	62,082.61	1,436,026.62
45	25-Sep-09	1,464,934.56	430,007.59	1,894,942.14	63,751,726.68	61,164.80	1,403,769.75
46	25-Oct-09	1,432,487.94	420,354.81	1,852,842.75	62,319,238.74	60,260.60	1,372,227.34
47	25-Nov-09	1,400,753.49	410,915.71	1,811,669.20	60,918,485.25	59,369.79	1,341,383.70
48	25-Dec-09	1,369,715.68	401,685.60	1,771,401.27	59,548,769.57	58,492.18	1,311,223.49
49	25-Jan-10	1,339,359.29	392,659.89	1,732,019.18	58,209,410.28	57,627.58	1,281,731.71
50	25-Feb-10	1,309,669.47	383,834.09	1,693,503.56	56,899,740.81	56,775.79	1,252,893.68


		171,519.29	6,035,304.79

*Period*	*Date*	*Negam /Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
Total		0	0			0	0

0	22-Dec-05	0	0	0	0	0	0
1	25-Jan-06	0	0	160,506,096.19	0	0	0
2	25-Feb-06	0	0	159,530,551.03	0	0	0
3	25-Mar-06	0	0	158,232,388.93	0	0	0
4	25-Apr-06	0	0	156,611,341.36	0	0	0
5	25-May-06	0	0	154,668,994.68	0	0	0
6	25-Jun-06	0	0	152,408,847.84	0	0	0
7	25-Jul-06	0	0	149,836,354.95	0	0	0
8	25-Aug-06	0	0	146,958,951.43	0	0	0
9	25-Sep-06	0	0	143,793,870.44	0	0	0
10	25-Oct-06	0	0	140,637,982.54	0	0	0
11	25-Nov-06	0	0	137,508,614.91	0	0	0
12	25-Dec-06	0	0	134,448,139.48	0	0	0
13	25-Jan-07	0	0	131,455,050.16	0	0	0
14	25-Feb-07	0	0	128,527,873.63	0	0	0
15	25-Mar-07	0	0	125,665,168.65	0	0	0
16	25-Apr-07	0	0	122,865,525.32	0	0	0
17	25-May-07	0	0	120,127,564.44	0	0	0
18	25-Jun-07	0	0	117,449,936.84	0	0	0
19	25-Jul-07	0	0	114,831,322.70	0	0	0
20	25-Aug-07	0	0	112,270,430.95	0	0	0
21	25-Sep-07	0	0	109,765,998.61	0	0	0
22	25-Oct-07	0	0	107,316,790.20	0	0	0
23	25-Nov-07	0	0	104,921,597.16	0	0	0
24	25-Dec-07	0	0	102,579,237.22	0	0	0
25	25-Jan-08	0	0	100,288,553.89	0	0	0
26	25-Feb-08	0	0	98,048,415.84	0	0	0
27	25-Mar-08	0	0	95,857,716.39	0	0	0
28	25-Apr-08	0	0	93,715,372.96	0	0	0
29	25-May-08	0	0	91,620,326.58	0	0	0
30	25-Jun-08	0	0	89,571,541.31	0	0	0
31	25-Jul-08	0	0	87,568,003.80	0	0	0
32	25-Aug-08	0	0	85,608,722.80	0	0	0
33	25-Sep-08	0	0	83,692,728.62	0	0	0
34	25-Oct-08	0	0	81,819,072.73	0	0	0
35	25-Nov-08	0	0	79,986,827.27	0	0	0
36	25-Dec-08	0	0	78,195,084.60	0	0	0
37	25-Jan-09	0	0	76,442,956.85	0	0	0
38	25-Feb-09	0	0	74,729,575.53	0	0	0
39	25-Mar-09	0	0	73,054,091.08	0	0	0
40	25-Apr-09	0	0	71,415,672.44	0	0	0
41	25-May-09	0	0	69,813,506.70	0	0	0
42	25-Jun-09	0	0	68,246,798.66	0	0	0
43	25-Jul-09	0	0	66,714,770.47	0	0	0
44	25-Aug-09	0	0	65,216,661.24	0	0	0
45	25-Sep-09	0	0	63,751,726.68	0	0	0
46	25-Oct-09	0	0	62,319,238.74	0	0	0
47	25-Nov-09	0	0	60,918,485.25	0	0	0
48	25-Dec-09	0	0	59,548,769.57	0	0	0
49	25-Jan-10	0	0	58,209,410.28	0	0	0
50	25-Feb-10	0	0	56,899,740.81	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
Total		0	0	1,425,475.20	1,425,475.20	50,867,014.44	3,269,139.14

0	22-Dec-05	0	0	0	0	0	0
1	25-Jan-06	0	0	10,653.60	10,653.60	934,406.92	68,085.15
2	25-Feb-06	0	0	16,958.04	16,958.04	1,057,762.67	67,813.83
3	25-Mar-06	0	0	23,308.48	23,308.48	1,051,336.53	67,401.66
4	25-Apr-06	0	0	29,669.94	29,669.94	1,042,784.00	66,853.18
5	25-May-06	0	0	36,006.05	36,006.05	1,032,103.29	66,168.29
6	25-Jun-06	0	0	42,279.22	42,279.22	1,019,304.83	65,347.65
7	25-Jul-06	0	0	48,451.01	48,451.01	1,004,411.66	64,392.74
8	25-Aug-06	0	0	54,482.43	54,482.43	987,459.71	63,305.86
9	25-Sep-06	0	0	60,226.53	60,226.53	968,497.96	62,090.16
10	25-Oct-06	0	0	60,160.38	60,160.38	947,642.52	60,752.91
11	25-Nov-06	0	0	58,814.15	58,814.15	926,856.52	59,419.55
12	25-Dec-06	0	0	55,922.57	55,922.57	906,244.78	58,097.39
13	25-Jan-07	0	0	54,680.70	54,680.70	886,086.58	56,804.34
14	25-Feb-07	0	0	53,134.11	53,134.11	866,372.01	55,539.76
15	25-Mar-07	0	0	51,953.63	51,953.63	847,091.37	54,303.03
16	25-Apr-07	0	0	50,799.11	50,799.11	828,235.18	53,093.53
17	25-May-07	0	0	49,669.99	49,669.99	809,794.16	51,910.68
18	25-Jun-07	0	0	48,565.71	48,565.71	791,759.23	50,753.90
19	25-Jul-07	0	0	47,485.73	47,485.73	774,121.52	49,622.60
20	25-Aug-07	0	0	46,429.51	46,429.51	756,872.34	48,516.23
21	25-Sep-07	0	0	45,396.55	45,396.55	740,003.19	47,434.26
22	25-Oct-07	0	0	44,386.32	44,386.32	723,505.76	46,376.13
23	25-Nov-07	0	0	43,366.56	43,366.56	707,371.92	45,341.34
24	25-Dec-07	0	0	36,943.11	36,943.11	691,593.71	44,329.37
25	25-Jan-08	0	0	35,937.94	35,937.94	676,163.36	43,339.73
26	25-Feb-08	0	0	34,364.37	34,364.37	661,073.26	42,371.91
27	25-Mar-08	0	0	33,598.15	33,598.15	646,315.95	41,425.46
28	25-Apr-08	0	0	32,848.83	32,848.83	631,884.16	40,499.89
29	25-May-08	0	0	32,116.03	32,116.03	617,770.75	39,594.75
30	25-Jun-08	0	0	31,399.39	31,399.39	603,968.77	38,709.59
31	25-Jul-08	0	0	30,698.57	30,698.57	590,471.39	37,843.98
32	25-Aug-08	0	0	30,013.20	30,013.20	577,271.94	36,997.48
33	25-Sep-08	0	0	29,342.96	29,342.96	564,363.91	36,169.69
34	25-Oct-08	0	0	28,687.51	28,687.51	551,740.89	35,360.18
35	25-Nov-08	0	0	28,046.54	28,046.54	539,396.67	34,568.56
36	25-Dec-08	0	0	5,339.55	5,339.55	527,325.12	33,794.43
37	25-Jan-09	0	0	3,338.73	3,338.73	515,520.27	33,037.42
38	25-Feb-09	0	0	0	0	503,976.28	32,297.15
39	25-Mar-09	0	0	0	0	492,687.43	31,573.25
40	25-Apr-09	0	0	0	0	481,648.13	30,865.35
41	25-May-09	0	0	0	0	470,852.92	30,173.12
42	25-Jun-09	0	0	0	0	460,296.43	29,496.21
43	25-Jul-09	0	0	0	0	449,973.44	28,834.27
44	25-Aug-09	0	0	0	0	439,878.83	28,186.99
45	25-Sep-09	0	0	0	0	430,007.59	27,554.04
46	25-Oct-09	0	0	0	0	420,354.81	26,935.10
47	25-Nov-09	0	0	0	0	410,915.71	26,329.88
48	25-Dec-09	0	0	0	0	401,685.60	25,738.06
49	25-Jan-10	0	0	0	0	392,659.89	25,159.36
50	25-Feb-10	0	0	0	0	383,834.09	24,593.48


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
Total		0	0	0	55,561,628.79	216,709,903.17	0

0	22-Dec-05	0	0	0	0	0	0
1	25-Jan-06	0	0	0	1,013,145.66	1,655,323.86	0	6.9581
2	25-Feb-06	0	0	0	1,142,534.54	2,118,079.69	0	7.9082
3	25-Mar-06	0	0	0	1,142,046.66	2,440,208.76	0	7.9082
4	25-Apr-06	0	0	0	1,139,307.13	2,760,354.70	0	7.9082
5	25-May-06	0	0	0	1,134,277.63	3,076,624.30	0	7.9083
6	25-Jun-06	0	0	0	1,126,931.70	3,387,078.53	0	7.9083
7	25-Jul-06	0	0	0	1,117,255.41	3,689,748.30	0	7.9083
8	25-Aug-06	0	0	0	1,105,247.99	3,982,651.52	0	7.9083
9	25-Sep-06	0	0	0	1,090,814.65	4,255,895.63	0	7.9083
10	25-Oct-06	0	0	0	1,068,555.81	4,224,443.71	0	7.9083
11	25-Nov-06	0	0	0	1,045,090.22	4,174,457.85	0	7.9084
12	25-Dec-06	0	0	0	1,020,264.75	4,080,740.18	0	7.9085
13	25-Jan-07	0	0	0	997,571.62	3,990,660.94	0	7.9087
14	25-Feb-07	0	0	0	975,045.89	3,902,222.41	0	7.9088
15	25-Mar-07	0	0	0	953,348.03	3,816,053.02	0	7.9089
16	25-Apr-07	0	0	0	932,127.83	3,731,771.16	0	7.909
17	25-May-07	0	0	0	911,374.84	3,649,335.71	0	7.9091
18	25-Jun-07	0	0	0	891,078.84	3,568,706.44	0	7.9092
19	25-Jul-07	0	0	0	871,229.85	3,489,843.99	0	7.9093
20	25-Aug-07	0	0	0	851,818.09	3,412,709.84	0	7.9094
21	25-Sep-07	0	0	0	832,833.99	3,337,266.34	0	7.9095
22	25-Oct-07	0	0	0	814,268.21	3,263,476.62	0	7.9096
23	25-Nov-07	0	0	0	796,079.82	3,191,272.86	0	7.9097
24	25-Dec-07	0	0	0	772,866.20	3,115,226.13	0	7.9098
25	25-Jan-08	0	0	0	755,441.02	3,046,124.36	0	7.9099
26	25-Feb-08	0	0	0	737,809.54	2,977,947.59	0	7.9101
27	25-Mar-08	0	0	0	721,339.55	2,912,039.01	0	7.9102
28	25-Apr-08	0	0	0	705,232.87	2,847,576.29	0	7.9103
29	25-May-08	0	0	0	689,481.53	2,784,527.91	0	7.9104
30	25-Jun-08	0	0	0	674,077.75	2,722,863.02	0	7.9105
31	25-Jul-08	0	0	0	659,013.93	2,662,551.44	0	7.9106
32	25-Aug-08	0	0	0	644,282.63	2,603,563.63	0	7.9107
33	25-Sep-08	0	0	0	629,876.55	2,545,870.73	0	7.9108
34	25-Oct-08	0	0	0	615,788.59	2,489,444.47	0	7.911
35	25-Nov-08	0	0	0	602,011.76	2,434,257.22	0	7.9111
36	25-Dec-08	0	0	0	566,459.10	2,358,201.77	0	7.9112
37	25-Jan-09	0	0	0	551,896.42	2,304,024.16	0	7.9113
38	25-Feb-09	0	0	0	536,273.43	2,249,654.74	0	7.9114
39	25-Mar-09	0	0	0	524,260.68	2,199,745.13	0	7.9115
40	25-Apr-09	0	0	0	512,513.49	2,150,932.13	0	7.9116
41	25-May-09	0	0	0	501,026.04	2,103,191.78	0	7.9118
42	25-Jun-09	0	0	0	489,792.64	2,056,500.68	0	7.9119
43	25-Jul-09	0	0	0	478,807.72	2,010,835.91	0	7.912
44	25-Aug-09	0	0	0	468,065.82	1,966,175.05	0	7.9121
45	25-Sep-09	0	0	0	457,561.63	1,922,496.18	0	7.9122
46	25-Oct-09	0	0	0	447,289.91	1,879,777.85	0	7.9123
47	25-Nov-09	0	0	0	437,245.59	1,837,999.08	0	7.9125
48	25-Dec-09	0	0	0	427,423.66	1,797,139.33	0	7.9126
49	25-Jan-10	0	0	0	417,819.24	1,757,178.53	0	7.9127
50	25-Feb-10	0	0	0	408,427.57	1,718,097.04	0	7.9128


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
51	25-Mar-10	1,280,631.66	375,203.83	1,655,835.49	55,619,109.16	55,936.62	1,224,695.04
52	25-Apr-10	1,252,231.63	366,764.81	1,618,996.44	54,366,877.53	55,109.89	1,197,121.75
53	25-May-10	1,224,455.47	358,512.82	1,582,968.29	53,142,422.06	54,295.40	1,170,160.07
54	25-Jun-10	1,197,289.54	350,443.77	1,547,733.31	51,945,132.52	53,492.98	1,143,796.56
55	25-Jul-10	1,170,720.54	342,553.63	1,513,274.17	50,774,411.98	52,702.44	1,118,018.09
56	25-Aug-10	1,144,735.42	334,838.48	1,479,573.90	49,629,676.56	51,923.62	1,092,811.80
57	25-Sep-10	1,119,321.44	327,294.47	1,446,615.91	48,510,355.12	51,156.34	1,068,165.10
58	25-Oct-10	1,094,466.12	319,917.85	1,414,383.96	47,415,889.01	50,400.42	1,044,065.70
59	25-Nov-10	1,070,157.26	312,704.92	1,382,862.19	46,345,731.75	49,655.70	1,020,501.56
60	25-Dec-10	1,049,275.09	305,652.11	1,354,927.20	45,296,456.66	51,877.85	997,397.23
61	25-Jan-11	1,026,001.21	298,740.45	1,324,741.66	44,270,455.45	51,195.83	974,805.38
62	25-Feb-11	1,003,558.70	291,981.90	1,295,540.60	43,266,896.75	50,851.00	952,707.70
63	25-Mar-11	981,198.47	285,371.53	1,266,569.99	42,285,698.28	50,096.09	931,102.38
64	25-Apr-11	959,330.98	278,908.29	1,238,239.26	41,326,367.30	49,352.42	909,978.56
65	25-May-11	937,945.45	272,588.94	1,210,534.39	40,388,421.85	48,619.81	889,325.64
66	25-Jun-11	917,031.34	266,410.33	1,183,441.67	39,471,390.51	47,898.11	869,133.23
67	25-Jul-11	896,578.34	260,369.34	1,156,947.67	38,574,812.18	47,187.15	849,391.18
68	25-Aug-11	876,576.34	254,462.95	1,131,039.29	37,698,235.84	46,486.77	830,089.57
69	25-Sep-11	857,015.49	248,688.18	1,105,703.67	36,841,220.35	45,796.82	811,218.67
70	25-Oct-11	837,886.11	243,042.15	1,080,928.26	36,003,334.24	45,117.13	792,768.99
71	25-Nov-11	819,178.78	237,522.00	1,056,700.78	35,184,155.46	44,447.56	774,731.22
72	25-Dec-11	800,884.24	232,124.98	1,033,009.22	34,383,271.21	43,787.95	757,096.30
73	25-Jan-12	782,993.46	226,848.35	1,009,841.82	33,600,277.75	43,138.15	739,855.31
74	25-Feb-12	765,497.60	221,689.47	987,187.08	32,834,780.15	42,498.03	722,999.57
75	25-Mar-12	748,388.00	216,645.75	965,033.75	32,086,392.14	41,867.43	706,520.58
76	25-Apr-12	731,656.21	211,714.63	943,370.84	31,354,735.93	41,246.21	690,410.01
77	25-May-12	715,293.95	206,893.64	922,187.58	30,639,441.98	40,634.23	674,659.72
78	25-Jun-12	699,293.12	202,180.34	901,473.45	29,940,148.87	40,031.36	659,261.76
79	25-Jul-12	683,645.80	197,572.36	881,218.16	29,256,503.07	39,437.45	644,208.34
80	25-Aug-12	668,344.24	193,067.38	861,411.62	28,588,158.83	38,852.38	629,491.86
81	25-Sep-12	653,380.87	188,663.11	842,043.98	27,934,777.96	38,276.02	615,104.85
82	25-Oct-12	638,748.28	184,357.34	823,105.62	27,296,029.68	37,708.23	601,040.05
83	25-Nov-12	624,439.20	180,147.89	804,587.09	26,671,590.48	37,148.88	587,290.32
84	25-Dec-12	610,446.56	176,032.63	786,479.19	26,061,143.92	36,597.86	573,848.70
85	25-Jan-13	596,763.40	172,009.49	768,772.89	25,464,380.52	36,055.02	560,708.38
86	25-Feb-13	583,382.95	168,076.42	751,459.37	24,880,997.58	35,520.27	547,862.68
87	25-Mar-13	570,298.56	164,231.43	734,529.99	24,310,699.02	34,993.46	535,305.09
88	25-Apr-13	557,503.73	160,472.59	717,976.32	23,753,195.29	34,474.49	523,029.24
89	25-May-13	544,992.12	156,797.97	701,790.09	23,208,203.16	33,963.24	511,028.88
90	25-Jun-13	532,757.51	153,205.73	685,963.24	22,675,445.65	33,459.59	499,297.92
91	25-Jul-13	520,793.83	149,694.03	670,487.86	22,154,651.82	32,963.43	487,830.40
92	25-Aug-13	509,095.12	146,261.10	655,356.22	21,645,556.71	32,474.65	476,620.47
93	25-Sep-13	497,655.56	142,905.19	640,560.76	21,147,901.14	31,993.13	465,662.43
94	25-Oct-13	486,469.48	139,624.60	626,094.08	20,661,431.66	31,518.78	454,950.70
95	25-Nov-13	475,531.30	136,417.67	611,948.97	20,185,900.36	31,051.47	444,479.83
96	25-Dec-13	464,835.58	133,282.75	598,118.33	19,721,064.78	30,591.12	434,244.46
97	25-Jan-14	454,377.00	130,218.26	584,595.26	19,266,687.78	30,137.61	424,239.39
98	25-Feb-14	444,150.34	127,222.63	571,372.97	18,822,537.44	29,690.84	414,459.50
99	25-Mar-14	434,150.51	124,294.35	558,444.86	18,388,386.93	29,250.71	404,899.80
100	25-Apr-14	424,372.53	121,431.91	545,804.44	17,964,014.40	28,817.12	395,555.41


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
51	25-Mar-10	0	0	55,619,109.16	0	0	0
52	25-Apr-10	0	0	54,366,877.53	0	0	0
53	25-May-10	0	0	53,142,422.06	0	0	0
54	25-Jun-10	0	0	51,945,132.52	0	0	0
55	25-Jul-10	0	0	50,774,411.98	0	0	0
56	25-Aug-10	0	0	49,629,676.56	0	0	0
57	25-Sep-10	0	0	48,510,355.12	0	0	0
58	25-Oct-10	0	0	47,415,889.01	0	0	0
59	25-Nov-10	0	0	46,345,731.75	0	0	0
60	25-Dec-10	0	0	45,296,456.66	0	0	0
61	25-Jan-11	0	0	44,270,455.45	0	0	0
62	25-Feb-11	0	0	43,266,896.75	0	0	0
63	25-Mar-11	0	0	42,285,698.28	0	0	0
64	25-Apr-11	0	0	41,326,367.30	0	0	0
65	25-May-11	0	0	40,388,421.85	0	0	0
66	25-Jun-11	0	0	39,471,390.51	0	0	0
67	25-Jul-11	0	0	38,574,812.18	0	0	0
68	25-Aug-11	0	0	37,698,235.84	0	0	0
69	25-Sep-11	0	0	36,841,220.35	0	0	0
70	25-Oct-11	0	0	36,003,334.24	0	0	0
71	25-Nov-11	0	0	35,184,155.46	0	0	0
72	25-Dec-11	0	0	34,383,271.21	0	0	0
73	25-Jan-12	0	0	33,600,277.75	0	0	0
74	25-Feb-12	0	0	32,834,780.15	0	0	0
75	25-Mar-12	0	0	32,086,392.14	0	0	0
76	25-Apr-12	0	0	31,354,735.93	0	0	0
77	25-May-12	0	0	30,639,441.98	0	0	0
78	25-Jun-12	0	0	29,940,148.87	0	0	0
79	25-Jul-12	0	0	29,256,503.07	0	0	0
80	25-Aug-12	0	0	28,588,158.83	0	0	0
81	25-Sep-12	0	0	27,934,777.96	0	0	0
82	25-Oct-12	0	0	27,296,029.68	0	0	0
83	25-Nov-12	0	0	26,671,590.48	0	0	0
84	25-Dec-12	0	0	26,061,143.92	0	0	0
85	25-Jan-13	0	0	25,464,380.52	0	0	0
86	25-Feb-13	0	0	24,880,997.58	0	0	0
87	25-Mar-13	0	0	24,310,699.02	0	0	0
88	25-Apr-13	0	0	23,753,195.29	0	0	0
89	25-May-13	0	0	23,208,203.16	0	0	0
90	25-Jun-13	0	0	22,675,445.65	0	0	0
91	25-Jul-13	0	0	22,154,651.82	0	0	0
92	25-Aug-13	0	0	21,645,556.71	0	0	0
93	25-Sep-13	0	0	21,147,901.14	0	0	0
94	25-Oct-13	0	0	20,661,431.66	0	0	0
95	25-Nov-13	0	0	20,185,900.36	0	0	0
96	25-Dec-13	0	0	19,721,064.78	0	0	0
97	25-Jan-14	0	0	19,266,687.78	0	0	0
98	25-Feb-14	0	0	18,822,537.44	0	0	0
99	25-Mar-14	0	0	18,388,386.93	0	0	0
100	25-Apr-14	0	0	17,964,014.40	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
51	25-Mar-10	0	0	0	0	375,203.83	24,040.14
52	25-Apr-10	0	0	0	0	366,764.81	23,499.07
53	25-May-10	0	0	0	0	358,512.82	22,970.01
54	25-Jun-10	0	0	0	0	350,443.77	22,452.67
55	25-Jul-10	0	0	0	0	342,553.63	21,946.82
56	25-Aug-10	0	0	0	0	334,838.48	21,452.19
57	25-Sep-10	0	0	0	0	327,294.47	20,968.54
58	25-Oct-10	0	0	0	0	319,917.85	20,495.63
59	25-Nov-10	0	0	0	0	312,704.92	20,033.21
60	25-Dec-10	0	0	0	0	305,652.11	19,581.07
61	25-Jan-11	0	0	0	0	298,740.45	19,137.75
62	25-Feb-11	0	0	0	0	291,981.90	18,704.27
63	25-Mar-11	0	0	0	0	285,371.53	18,280.26
64	25-Apr-11	0	0	0	0	278,908.29	17,865.71
65	25-May-11	0	0	0	0	272,588.94	17,460.39
66	25-Jun-11	0	0	0	0	266,410.33	17,064.11
67	25-Jul-11	0	0	0	0	260,369.34	16,676.66
68	25-Aug-11	0	0	0	0	254,462.95	16,297.86
69	25-Sep-11	0	0	0	0	248,688.18	15,927.50
70	25-Oct-11	0	0	0	0	243,042.15	15,565.42
71	25-Nov-11	0	0	0	0	237,522.00	15,211.41
72	25-Dec-11	0	0	0	0	232,124.98	14,865.31
73	25-Jan-12	0	0	0	0	226,848.35	14,526.93
74	25-Feb-12	0	0	0	0	221,689.47	14,196.12
75	25-Mar-12	0	0	0	0	216,645.75	13,872.69
76	25-Apr-12	0	0	0	0	211,714.63	13,556.50
77	25-May-12	0	0	0	0	206,893.64	13,247.38
78	25-Jun-12	0	0	0	0	202,180.34	12,945.16
79	25-Jul-12	0	0	0	0	197,572.36	12,649.71
80	25-Aug-12	0	0	0	0	193,067.38	12,360.87
81	25-Sep-12	0	0	0	0	188,663.11	12,078.50
82	25-Oct-12	0	0	0	0	184,357.34	11,802.44
83	25-Nov-12	0	0	0	0	180,147.89	11,532.57
84	25-Dec-12	0	0	0	0	176,032.63	11,268.75
85	25-Jan-13	0	0	0	0	172,009.49	11,010.83
86	25-Feb-13	0	0	0	0	168,076.42	10,758.70
87	25-Mar-13	0	0	0	0	164,231.43	10,512.22
88	25-Apr-13	0	0	0	0	160,472.59	10,271.27
89	25-May-13	0	0	0	0	156,797.97	10,035.73
90	25-Jun-13	0	0	0	0	153,205.73	9,805.47
91	25-Jul-13	0	0	0	0	149,694.03	9,580.38
92	25-Aug-13	0	0	0	0	146,261.10	9,360.34
93	25-Sep-13	0	0	0	0	142,905.19	9,145.25
94	25-Oct-13	0	0	0	0	139,624.60	8,934.99
95	25-Nov-13	0	0	0	0	136,417.67	8,729.45
96	25-Dec-13	0	0	0	0	133,282.75	8,528.54
97	25-Jan-14	0	0	0	0	130,218.26	8,332.15
98	25-Feb-14	0	0	0	0	127,222.63	8,140.18
99	25-Mar-14	0	0	0	0	124,294.35	7,952.52
100	25-Apr-14	0	0	0	0	121,431.91	7,769.09


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
51	25-Mar-10	0	0	0	399,243.97	1,679,875.63	0	7.9129
52	25-Apr-10	0	0	0	390,263.88	1,642,495.51	0	7.9131
53	25-May-10	0	0	0	381,482.83	1,605,938.29	0	7.9132
54	25-Jun-10	0	0	0	372,896.44	1,570,185.98	0	7.9133
55	25-Jul-10	0	0	0	364,500.45	1,535,220.99	0	7.9134
56	25-Aug-10	0	0	0	356,290.67	1,501,026.09	0	7.9136
57	25-Sep-10	0	0	0	348,263.01	1,467,584.45	0	7.9137
58	25-Oct-10	0	0	0	340,413.47	1,434,879.59	0	7.9138
59	25-Nov-10	0	0	0	332,738.14	1,402,895.40	0	7.9139
60	25-Dec-10	0	0	0	325,233.18	1,374,508.27	0	7.9141
61	25-Jan-11	0	0	0	317,878.20	1,343,879.41	0	7.9143
62	25-Feb-11	0	0	0	310,686.17	1,314,244.87	0	7.9145
63	25-Mar-11	0	0	0	303,651.79	1,284,850.26	0	7.9147
64	25-Apr-11	0	0	0	296,773.99	1,256,104.97	0	7.915
65	25-May-11	0	0	0	290,049.33	1,227,994.78	0	7.9152
66	25-Jun-11	0	0	0	283,474.44	1,200,505.78	0	7.9154
67	25-Jul-11	0	0	0	277,046.00	1,173,624.34	0	7.9157
68	25-Aug-11	0	0	0	270,760.80	1,147,337.14	0	7.9159
69	25-Sep-11	0	0	0	264,615.69	1,121,631.17	0	7.9162
70	25-Oct-11	0	0	0	258,607.56	1,096,493.68	0	7.9164
71	25-Nov-11	0	0	0	252,733.41	1,071,912.19	0	7.9167
72	25-Dec-11	0	0	0	246,990.28	1,047,874.53	0	7.9169
73	25-Jan-12	0	0	0	241,375.28	1,024,368.75	0	7.9172
74	25-Feb-12	0	0	0	235,885.59	1,001,383.19	0	7.9174
75	25-Mar-12	0	0	0	230,518.44	978,906.44	0	7.9177
76	25-Apr-12	0	0	0	225,271.13	956,927.34	0	7.9179
77	25-May-12	0	0	0	220,141.01	935,434.96	0	7.9182
78	25-Jun-12	0	0	0	215,125.50	914,418.62	0	7.9184
79	25-Jul-12	0	0	0	210,222.07	893,867.87	0	7.9187
80	25-Aug-12	0	0	0	205,428.25	873,772.49	0	7.919
81	25-Sep-12	0	0	0	200,741.61	854,122.48	0	7.9192
82	25-Oct-12	0	0	0	196,159.78	834,908.06	0	7.9195
83	25-Nov-12	0	0	0	191,680.46	816,119.67	0	7.9197
84	25-Dec-12	0	0	0	187,301.38	797,747.94	0	7.92
85	25-Jan-13	0	0	0	183,020.32	779,783.72	0	7.9203
86	25-Feb-13	0	0	0	178,835.12	762,218.07	0	7.9205
87	25-Mar-13	0	0	0	174,743.65	745,042.21	0	7.9208
88	25-Apr-13	0	0	0	170,743.86	728,247.59	0	7.9211
89	25-May-13	0	0	0	166,833.70	711,825.82	0	7.9214
90	25-Jun-13	0	0	0	163,011.19	695,768.71	0	7.9216
91	25-Jul-13	0	0	0	159,274.41	680,068.23	0	7.9219
92	25-Aug-13	0	0	0	155,621.44	664,716.56	0	7.9222
93	25-Sep-13	0	0	0	152,050.44	649,706.00	0	7.9225
94	25-Oct-13	0	0	0	148,559.59	635,029.07	0	7.9227
95	25-Nov-13	0	0	0	145,147.12	620,678.42	0	7.923
96	25-Dec-13	0	0	0	141,811.29	606,646.87	0	7.9233
97	25-Jan-14	0	0	0	138,550.41	592,927.41	0	7.9236
98	25-Feb-14	0	0	0	135,362.81	579,513.15	0	7.9239
99	25-Mar-14	0	0	0	132,246.87	566,397.38	0	7.9242
100	25-Apr-14	0	0	0	129,201.00	553,573.53	0	7.9245


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
101	25-May-14	414,811.52	118,633.86	533,445.38	17,549,202.88	28,389.98	386,421.54
102	25-Jun-14	405,462.72	115,898.77	521,361.49	17,143,740.17	27,969.19	377,493.52
103	25-Jul-14	396,321.45	113,225.25	509,546.70	16,747,418.72	27,554.66	368,766.79
104	25-Aug-14	387,383.16	110,611.92	497,995.08	16,360,035.56	27,146.28	360,236.88
105	25-Sep-14	378,643.38	108,057.46	486,700.85	15,981,392.18	26,743.97	351,899.41
106	25-Oct-14	370,097.75	105,560.56	475,658.31	15,611,294.42	26,347.64	343,750.11
107	25-Nov-14	361,742.00	103,119.94	464,861.94	15,249,552.42	25,957.21	335,784.79
108	25-Dec-14	353,571.95	100,734.35	454,306.30	14,895,980.47	25,572.57	327,999.38
109	25-Jan-15	345,583.52	98,402.57	443,986.09	14,550,396.95	25,193.65	320,389.87
110	25-Feb-15	337,772.70	96,123.41	433,896.11	14,212,624.25	24,820.36	312,952.34
111	25-Mar-15	330,135.60	93,895.69	424,031.28	13,882,488.66	24,452.62	305,682.98
112	25-Apr-15	322,668.38	91,718.27	414,386.65	13,559,820.28	24,090.34	298,578.04
113	25-May-15	315,367.31	89,590.04	404,957.34	13,244,452.97	23,733.44	291,633.87
114	25-Jun-15	308,228.73	87,509.90	395,738.62	12,936,224.25	23,381.85	284,846.88
115	25-Jul-15	301,249.06	85,476.78	386,725.84	12,634,975.19	23,035.48	278,213.58
116	25-Aug-15	294,424.80	83,489.64	377,914.44	12,340,550.40	22,694.25	271,730.54
117	25-Sep-15	287,752.52	81,547.46	369,299.98	12,052,797.87	22,358.10	265,394.43
118	25-Oct-15	281,228.89	79,649.23	360,878.12	11,771,568.98	22,026.93	259,201.96
119	25-Nov-15	274,850.62	77,793.97	352,644.60	11,496,718.35	21,700.69	253,149.94
120	25-Dec-15	268,614.52	75,980.74	344,595.25	11,228,103.84	21,379.29	247,235.23
121	25-Jan-16	262,334.16	74,208.58	336,542.74	10,965,769.68	20,875.35	241,458.81
122	25-Feb-16	256,354.72	72,477.75	328,832.46	10,709,414.96	20,540.67	235,814.05
123	25-Mar-16	250,533.99	70,786.30	321,320.29	10,458,880.97	20,236.53	230,297.46
124	25-Apr-16	244,843.09	69,133.21	313,976.30	10,214,037.88	19,936.91	224,906.18
125	25-May-16	239,279.16	67,517.61	306,796.77	9,974,758.72	19,641.74	219,637.42
126	25-Jun-16	233,839.38	65,938.68	299,778.06	9,740,919.34	19,350.95	214,488.43
127	25-Jul-16	228,521.04	64,395.59	292,916.63	9,512,398.30	19,064.48	209,456.55
128	25-Aug-16	223,321.43	62,887.55	286,208.98	9,289,076.87	18,782.26	204,539.17
129	25-Sep-16	218,237.95	61,413.77	279,651.72	9,070,838.92	18,504.24	199,733.72
130	25-Oct-16	213,268.04	59,973.49	273,241.53	8,857,570.88	18,230.34	195,037.70
131	25-Nov-16	208,409.17	58,565.97	266,975.14	8,649,161.70	17,960.50	190,448.67
132	25-Dec-16	203,658.92	57,190.46	260,849.38	8,445,502.79	17,694.68	185,964.24
133	25-Jan-17	199,014.86	55,846.27	254,861.13	8,246,487.93	17,432.79	181,582.07
134	25-Feb-17	194,474.67	54,532.68	249,007.34	8,052,013.26	17,174.80	177,299.87
135	25-Mar-17	190,036.04	53,249.01	243,285.05	7,861,977.22	16,920.64	173,115.40
136	25-Apr-17	185,696.73	51,994.60	237,691.33	7,676,280.49	16,670.24	169,026.49
137	25-May-17	181,454.55	50,768.79	232,223.33	7,494,825.94	16,423.57	165,030.98
138	25-Jun-17	177,307.34	49,570.94	226,878.28	7,317,518.60	16,180.55	161,126.79
139	25-Jul-17	173,253.02	48,400.43	221,653.45	7,144,265.58	15,941.14	157,311.88
140	25-Aug-17	169,289.53	47,256.64	216,546.16	6,974,976.05	15,705.29	153,584.24
141	25-Sep-17	165,414.85	46,138.98	211,553.82	6,809,561.21	15,472.93	149,941.92
142	25-Oct-17	161,627.02	45,046.86	206,673.88	6,647,934.18	15,244.02	146,383.00
143	25-Nov-17	157,924.13	43,979.71	201,903.84	6,490,010.06	15,018.51	142,905.62
144	25-Dec-17	154,304.29	42,936.97	197,241.26	6,335,705.77	14,796.35	139,507.94
145	25-Jan-18	150,765.66	41,918.10	192,683.76	6,184,940.11	14,577.48	136,188.18
146	25-Feb-18	147,306.45	40,922.55	188,229.00	6,037,633.66	14,361.85	132,944.60
147	25-Mar-18	143,924.90	39,949.82	183,874.71	5,893,708.76	14,149.43	129,775.47
148	25-Apr-18	140,619.29	38,999.37	179,618.66	5,753,089.48	13,940.16	126,679.13
149	25-May-18	137,387.93	38,070.73	175,458.66	5,615,701.55	13,733.99	123,653.94
150	25-Jun-18	134,229.18	37,163.38	171,392.57	5,481,472.36	13,530.88	120,698.30


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
101	25-May-14	0	0	17,549,202.88	0	0	0
102	25-Jun-14	0	0	17,143,740.17	0	0	0
103	25-Jul-14	0	0	16,747,418.72	0	0	0
104	25-Aug-14	0	0	16,360,035.56	0	0	0
105	25-Sep-14	0	0	15,981,392.18	0	0	0
106	25-Oct-14	0	0	15,611,294.42	0	0	0
107	25-Nov-14	0	0	15,249,552.42	0	0	0
108	25-Dec-14	0	0	14,895,980.47	0	0	0
109	25-Jan-15	0	0	14,550,396.95	0	0	0
110	25-Feb-15	0	0	14,212,624.25	0	0	0
111	25-Mar-15	0	0	13,882,488.66	0	0	0
112	25-Apr-15	0	0	13,559,820.28	0	0	0
113	25-May-15	0	0	13,244,452.97	0	0	0
114	25-Jun-15	0	0	12,936,224.25	0	0	0
115	25-Jul-15	0	0	12,634,975.19	0	0	0
116	25-Aug-15	0	0	12,340,550.40	0	0	0
117	25-Sep-15	0	0	12,052,797.87	0	0	0
118	25-Oct-15	0	0	11,771,568.98	0	0	0
119	25-Nov-15	0	0	11,496,718.35	0	0	0
120	25-Dec-15	0	0	11,228,103.84	0	0	0
121	25-Jan-16	0	0	10,965,769.68	0	0	0
122	25-Feb-16	0	0	10,709,414.96	0	0	0
123	25-Mar-16	0	0	10,458,880.97	0	0	0
124	25-Apr-16	0	0	10,214,037.88	0	0	0
125	25-May-16	0	0	9,974,758.72	0	0	0
126	25-Jun-16	0	0	9,740,919.34	0	0	0
127	25-Jul-16	0	0	9,512,398.30	0	0	0
128	25-Aug-16	0	0	9,289,076.87	0	0	0
129	25-Sep-16	0	0	9,070,838.92	0	0	0
130	25-Oct-16	0	0	8,857,570.88	0	0	0
131	25-Nov-16	0	0	8,649,161.70	0	0	0
132	25-Dec-16	0	0	8,445,502.79	0	0	0
133	25-Jan-17	0	0	8,246,487.93	0	0	0
134	25-Feb-17	0	0	8,052,013.26	0	0	0
135	25-Mar-17	0	0	7,861,977.22	0	0	0
136	25-Apr-17	0	0	7,676,280.49	0	0	0
137	25-May-17	0	0	7,494,825.94	0	0	0
138	25-Jun-17	0	0	7,317,518.60	0	0	0
139	25-Jul-17	0	0	7,144,265.58	0	0	0
140	25-Aug-17	0	0	6,974,976.05	0	0	0
141	25-Sep-17	0	0	6,809,561.21	0	0	0
142	25-Oct-17	0	0	6,647,934.18	0	0	0
143	25-Nov-17	0	0	6,490,010.06	0	0	0
144	25-Dec-17	0	0	6,335,705.77	0	0	0
145	25-Jan-18	0	0	6,184,940.11	0	0	0
146	25-Feb-18	0	0	6,037,633.66	0	0	0
147	25-Mar-18	0	0	5,893,708.76	0	0	0
148	25-Apr-18	0	0	5,753,089.48	0	0	0
149	25-May-18	0	0	5,615,701.55	0	0	0
150	25-Jun-18	0	0	5,481,472.36	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
101	25-May-14	0	0	0	0	118,633.86	7,589.80
102	25-Jun-14	0	0	0	0	115,898.77	7,414.54
103	25-Jul-14	0	0	0	0	113,225.25	7,243.23
104	25-Aug-14	0	0	0	0	110,611.92	7,075.78
105	25-Sep-14	0	0	0	0	108,057.46	6,912.12
106	25-Oct-14	0	0	0	0	105,560.56	6,752.14
107	25-Nov-14	0	0	0	0	103,119.94	6,595.77
108	25-Dec-14	0	0	0	0	100,734.35	6,442.94
109	25-Jan-15	0	0	0	0	98,402.57	6,293.55
110	25-Feb-15	0	0	0	0	96,123.41	6,147.54
111	25-Mar-15	0	0	0	0	93,895.69	6,004.83
112	25-Apr-15	0	0	0	0	91,718.27	5,865.35
113	25-May-15	0	0	0	0	89,590.04	5,729.02
114	25-Jun-15	0	0	0	0	87,509.90	5,595.78
115	25-Jul-15	0	0	0	0	85,476.78	5,465.55
116	25-Aug-15	0	0	0	0	83,489.64	5,338.28
117	25-Sep-15	0	0	0	0	81,547.46	5,213.88
118	25-Oct-15	0	0	0	0	79,649.23	5,092.31
119	25-Nov-15	0	0	0	0	77,793.97	4,973.49
120	25-Dec-15	0	0	0	0	75,980.74	4,857.36
121	25-Jan-16	0	0	0	0	74,208.58	4,743.87
122	25-Feb-16	0	0	0	0	72,477.75	4,633.04
123	25-Mar-16	0	0	0	0	70,786.30	4,524.73
124	25-Apr-16	0	0	0	0	69,133.21	4,418.88
125	25-May-16	0	0	0	0	67,517.61	4,315.43
126	25-Jun-16	0	0	0	0	65,938.68	4,214.34
127	25-Jul-16	0	0	0	0	64,395.59	4,115.54
128	25-Aug-16	0	0	0	0	62,887.55	4,018.99
129	25-Sep-16	0	0	0	0	61,413.77	3,924.63
130	25-Oct-16	0	0	0	0	59,973.49	3,832.43
131	25-Nov-16	0	0	0	0	58,565.97	3,742.32
132	25-Dec-16	0	0	0	0	57,190.46	3,654.27
133	25-Jan-17	0	0	0	0	55,846.27	3,568.22
134	25-Feb-17	0	0	0	0	54,532.68	3,484.14
135	25-Mar-17	0	0	0	0	53,249.01	3,401.98
136	25-Apr-17	0	0	0	0	51,994.60	3,321.69
137	25-May-17	0	0	0	0	50,768.79	3,243.23
138	25-Jun-17	0	0	0	0	49,570.94	3,166.56
139	25-Jul-17	0	0	0	0	48,400.43	3,091.65
140	25-Aug-17	0	0	0	0	47,256.64	3,018.45
141	25-Sep-17	0	0	0	0	46,138.98	2,946.93
142	25-Oct-17	0	0	0	0	45,046.86	2,877.04
143	25-Nov-17	0	0	0	0	43,979.71	2,808.75
144	25-Dec-17	0	0	0	0	42,936.97	2,742.03
145	25-Jan-18	0	0	0	0	41,918.10	2,676.84
146	25-Feb-18	0	0	0	0	40,922.55	2,613.14
147	25-Mar-18	0	0	0	0	39,949.82	2,550.90
148	25-Apr-18	0	0	0	0	38,999.37	2,490.09
149	25-May-18	0	0	0	0	38,070.73	2,430.68
150	25-Jun-18	0	0	0	0	37,163.38	2,372.63


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
101	25-May-14	0	0	0	126,223.66	541,035.18	0	7.9248
102	25-Jun-14	0	0	0	123,313.31	528,776.03	0	7.9251
103	25-Jul-14	0	0	0	120,468.48	516,789.93	0	7.9254
104	25-Aug-14	0	0	0	117,687.71	505,070.87	0	7.9257
105	25-Sep-14	0	0	0	114,969.58	493,612.96	0	7.926
106	25-Oct-14	0	0	0	112,312.70	482,410.45	0	7.9263
107	25-Nov-14	0	0	0	109,715.71	471,457.71	0	7.9266
108	25-Dec-14	0	0	0	107,177.29	460,749.24	0	7.9269
109	25-Jan-15	0	0	0	104,696.12	450,279.64	0	7.9272
110	25-Feb-15	0	0	0	102,270.95	440,043.65	0	7.9275
111	25-Mar-15	0	0	0	99,900.52	430,036.12	0	7.9278
112	25-Apr-15	0	0	0	97,583.62	420,252.00	0	7.9281
113	25-May-15	0	0	0	95,319.06	410,686.37	0	7.9284
114	25-Jun-15	0	0	0	93,105.68	401,334.41	0	7.9287
115	25-Jul-15	0	0	0	90,942.34	392,191.39	0	7.9291
116	25-Aug-15	0	0	0	88,827.92	383,252.71	0	7.9294
117	25-Sep-15	0	0	0	86,761.34	374,513.86	0	7.9297
118	25-Oct-15	0	0	0	84,741.53	365,970.43	0	7.93
119	25-Nov-15	0	0	0	82,767.46	357,618.08	0	7.9304
120	25-Dec-15	0	0	0	80,838.10	349,452.62	0	7.9307
121	25-Jan-16	0	0	0	78,952.46	341,286.62	0	7.931
122	25-Feb-16	0	0	0	77,110.79	333,465.50	0	7.9313
123	25-Mar-16	0	0	0	75,311.03	325,845.02	0	7.9317
124	25-Apr-16	0	0	0	73,552.09	318,395.18	0	7.932
125	25-May-16	0	0	0	71,833.04	311,112.20	0	7.9323
126	25-Jun-16	0	0	0	70,153.01	303,992.40	0	7.9327
127	25-Jul-16	0	0	0	68,511.13	297,032.17	0	7.933
128	25-Aug-16	0	0	0	66,906.54	290,227.97	0	7.9333
129	25-Sep-16	0	0	0	65,338.41	283,576.36	0	7.9337
130	25-Oct-16	0	0	0	63,805.92	277,073.96	0	7.934
131	25-Nov-16	0	0	0	62,308.29	270,717.47	0	7.9344
132	25-Dec-16	0	0	0	60,844.74	264,503.65	0	7.9347
133	25-Jan-17	0	0	0	59,414.49	258,429.35	0	7.9351
134	25-Feb-17	0	0	0	58,016.82	252,491.49	0	7.9354
135	25-Mar-17	0	0	0	56,650.99	246,687.02	0	7.9358
136	25-Apr-17	0	0	0	55,316.28	241,013.01	0	7.9361
137	25-May-17	0	0	0	54,012.02	235,466.56	0	7.9365
138	25-Jun-17	0	0	0	52,737.50	230,044.85	0	7.9368
139	25-Jul-17	0	0	0	51,492.08	224,745.10	0	7.9372
140	25-Aug-17	0	0	0	50,275.09	219,564.62	0	7.9376
141	25-Sep-17	0	0	0	49,085.90	214,500.75	0	7.9379
142	25-Oct-17	0	0	0	47,923.90	209,550.92	0	7.9383
143	25-Nov-17	0	0	0	46,788.46	204,712.59	0	7.9387
144	25-Dec-17	0	0	0	45,679.00	199,983.29	0	7.939
145	25-Jan-18	0	0	0	44,594.93	195,360.59	0	7.9394
146	25-Feb-18	0	0	0	43,535.69	190,842.14	0	7.9398
147	25-Mar-18	0	0	0	42,500.72	186,425.62	0	7.9402
148	25-Apr-18	0	0	0	41,489.47	182,108.75	0	7.9405
149	25-May-18	0	0	0	40,501.41	177,889.34	0	7.9409
150	25-Jun-18	0	0	0	39,536.02	173,765.20	0	7.9413


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
151	25-Jul-18	131,141.44	36,276.87	167,418.31	5,350,330.92	13,330.79	117,810.66
152	25-Aug-18	128,123.13	35,410.72	163,533.85	5,222,207.79	13,133.66	114,989.47
153	25-Sep-18	125,172.71	34,564.47	159,737.17	5,097,035.08	12,939.46	112,233.25
154	25-Oct-18	122,288.67	33,737.67	156,026.34	4,974,746.41	12,748.13	109,540.54
155	25-Nov-18	119,469.55	32,929.89	152,399.44	4,855,276.86	12,559.64	106,909.90
156	25-Dec-18	116,713.89	32,140.71	148,854.60	4,738,562.97	12,373.95	104,339.94
157	25-Jan-19	114,020.31	31,369.70	145,390.00	4,624,542.66	12,191.02	101,829.29
158	25-Feb-19	111,387.41	30,616.45	142,003.86	4,513,155.25	12,010.79	99,376.62
159	25-Mar-19	108,813.85	29,880.57	138,694.41	4,404,341.40	11,833.24	96,980.61
160	25-Apr-19	106,298.31	29,161.66	135,459.97	4,298,043.09	11,658.32	94,639.99
161	25-May-19	103,839.51	28,459.34	132,298.85	4,194,203.58	11,485.99	92,353.52
162	25-Jun-19	101,436.18	27,773.24	129,209.42	4,092,767.40	11,316.22	90,119.96
163	25-Jul-19	99,087.10	27,102.99	126,190.09	3,993,680.30	11,148.97	87,938.13
164	25-Aug-19	96,791.05	26,448.24	123,239.29	3,896,889.24	10,984.20	85,806.86
165	25-Sep-19	94,546.86	25,808.63	120,355.50	3,802,342.38	10,821.86	83,725.00
166	25-Oct-19	92,353.38	25,183.83	117,537.21	3,709,989.00	10,661.94	81,691.44
167	25-Nov-19	90,209.47	24,573.50	114,782.97	3,619,779.53	10,504.39	79,705.09
168	25-Dec-19	88,114.04	23,977.31	112,091.35	3,531,665.48	10,349.17	77,764.88
169	25-Jan-20	86,066.01	23,394.95	109,460.96	3,445,599.47	10,196.25	75,869.76
170	25-Feb-20	84,064.32	22,826.09	106,890.41	3,361,535.16	10,045.60	74,018.72
171	25-Mar-20	82,107.94	22,270.45	104,378.39	3,279,427.22	9,897.18	72,210.76
172	25-Apr-20	80,195.86	21,727.71	101,923.57	3,199,231.36	9,750.96	70,444.90
173	25-May-20	78,327.10	21,197.59	99,524.69	3,120,904.26	9,606.91	68,720.19
174	25-Jun-20	76,500.69	20,679.80	97,180.48	3,044,403.57	9,464.99	67,035.70
175	25-Jul-20	74,715.69	20,174.06	94,889.74	2,969,687.88	9,325.17	65,390.51
176	25-Aug-20	72,971.17	19,680.10	92,651.26	2,896,716.72	9,187.43	63,783.74
177	25-Sep-20	71,266.23	19,197.65	90,463.88	2,825,450.49	9,051.73	62,214.50
178	25-Oct-20	88,275.98	18,726.45	107,002.44	2,737,174.50	27,594.03	60,681.96
179	25-Nov-20	443,426.36	18,086.97	461,513.33	2,293,748.14	384,631.40	58,794.96
180	25-Dec-20	56,119.47	14,444.79	70,564.26	2,237,628.68	6,848.40	49,271.06
181	25-Jan-21	108,592.22	14,091.27	122,683.49	2,129,036.46	60,527.42	48,064.80
182	25-Feb-21	52,099.22	13,285.93	65,385.15	2,076,937.23	6,366.48	45,732.75
183	25-Mar-21	50,883.40	12,960.56	63,843.95	2,026,053.84	6,271.07	44,612.33
184	25-Apr-21	49,695.16	12,642.78	62,337.95	1,976,358.67	6,177.09	43,518.08
185	25-May-21	48,533.91	12,332.43	60,866.35	1,927,824.76	6,084.52	42,449.39
186	25-Jun-21	47,399.04	12,029.34	59,428.37	1,880,425.72	5,993.34	41,405.70
187	25-Jul-21	46,289.95	11,733.33	58,023.28	1,834,135.77	5,903.53	40,386.42
188	25-Aug-21	45,206.08	11,444.25	56,650.33	1,788,929.69	5,815.06	39,391.02
189	25-Sep-21	44,146.86	11,161.94	55,308.80	1,744,782.84	5,727.92	38,418.93
190	25-Oct-21	43,111.73	10,886.25	53,997.99	1,701,671.11	5,642.09	37,469.64
191	25-Nov-21	42,100.17	10,617.03	52,717.20	1,659,570.94	5,557.54	36,542.63
192	25-Dec-21	41,111.64	10,354.12	51,465.77	1,618,459.29	5,474.27	35,637.38
193	25-Jan-22	40,145.64	10,097.39	50,243.03	1,578,313.66	5,392.24	34,753.40
194	25-Feb-22	39,201.64	9,846.70	49,048.34	1,539,112.01	5,311.44	33,890.20
195	25-Mar-22	38,279.18	9,601.90	47,881.08	1,500,832.84	5,231.86	33,047.32
196	25-Apr-22	37,377.75	9,362.86	46,740.61	1,463,455.09	5,153.46	32,224.29
197	25-May-22	36,496.90	9,129.46	45,626.35	1,426,958.19	5,076.25	31,420.65
198	25-Jun-22	35,636.15	8,901.55	44,537.71	1,391,322.04	5,000.19	30,635.97
199	25-Jul-22	34,795.07	8,679.03	43,474.10	1,356,526.97	4,925.27	29,869.80
200	25-Aug-22	33,973.21	8,461.76	42,434.96	1,322,553.76	4,851.47	29,121.74


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
151	25-Jul-18	0	0	5,350,330.92	0	0	0
152	25-Aug-18	0	0	5,222,207.79	0	0	0
153	25-Sep-18	0	0	5,097,035.08	0	0	0
154	25-Oct-18	0	0	4,974,746.41	0	0	0
155	25-Nov-18	0	0	4,855,276.86	0	0	0
156	25-Dec-18	0	0	4,738,562.97	0	0	0
157	25-Jan-19	0	0	4,624,542.66	0	0	0
158	25-Feb-19	0	0	4,513,155.25	0	0	0
159	25-Mar-19	0	0	4,404,341.40	0	0	0
160	25-Apr-19	0	0	4,298,043.09	0	0	0
161	25-May-19	0	0	4,194,203.58	0	0	0
162	25-Jun-19	0	0	4,092,767.40	0	0	0
163	25-Jul-19	0	0	3,993,680.30	0	0	0
164	25-Aug-19	0	0	3,896,889.24	0	0	0
165	25-Sep-19	0	0	3,802,342.38	0	0	0
166	25-Oct-19	0	0	3,709,989.00	0	0	0
167	25-Nov-19	0	0	3,619,779.53	0	0	0
168	25-Dec-19	0	0	3,531,665.48	0	0	0
169	25-Jan-20	0	0	3,445,599.47	0	0	0
170	25-Feb-20	0	0	3,361,535.16	0	0	0
171	25-Mar-20	0	0	3,279,427.22	0	0	0
172	25-Apr-20	0	0	3,199,231.36	0	0	0
173	25-May-20	0	0	3,120,904.26	0	0	0
174	25-Jun-20	0	0	3,044,403.57	0	0	0
175	25-Jul-20	0	0	2,969,687.88	0	0	0
176	25-Aug-20	0	0	2,896,716.72	0	0	0
177	25-Sep-20	0	0	2,825,450.49	0	0	0
178	25-Oct-20	0	0	2,737,174.50	0	0	0
179	25-Nov-20	0	0	2,293,748.14	0	0	0
180	25-Dec-20	0	0	2,237,628.68	0	0	0
181	25-Jan-21	0	0	2,129,036.46	0	0	0
182	25-Feb-21	0	0	2,076,937.23	0	0	0
183	25-Mar-21	0	0	2,026,053.84	0	0	0
184	25-Apr-21	0	0	1,976,358.67	0	0	0
185	25-May-21	0	0	1,927,824.76	0	0	0
186	25-Jun-21	0	0	1,880,425.72	0	0	0
187	25-Jul-21	0	0	1,834,135.77	0	0	0
188	25-Aug-21	0	0	1,788,929.69	0	0	0
189	25-Sep-21	0	0	1,744,782.84	0	0	0
190	25-Oct-21	0	0	1,701,671.11	0	0	0
191	25-Nov-21	0	0	1,659,570.94	0	0	0
192	25-Dec-21	0	0	1,618,459.29	0	0	0
193	25-Jan-22	0	0	1,578,313.66	0	0	0
194	25-Feb-22	0	0	1,539,112.01	0	0	0
195	25-Mar-22	0	0	1,500,832.84	0	0	0
196	25-Apr-22	0	0	1,463,455.09	0	0	0
197	25-May-22	0	0	1,426,958.19	0	0	0
198	25-Jun-22	0	0	1,391,322.04	0	0	0
199	25-Jul-22	0	0	1,356,526.97	0	0	0
200	25-Aug-22	0	0	1,322,553.76	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
151	25-Jul-18	0	0	0	0	36,276.87	2,315.92
152	25-Aug-18	0	0	0	0	35,410.72	2,260.51
153	25-Sep-18	0	0	0	0	34,564.47	2,206.38
154	25-Oct-18	0	0	0	0	33,737.67	2,153.50
155	25-Nov-18	0	0	0	0	32,929.89	2,101.83
156	25-Dec-18	0	0	0	0	32,140.71	2,051.35
157	25-Jan-19	0	0	0	0	31,369.70	2,002.04
158	25-Feb-19	0	0	0	0	30,616.45	1,953.87
159	25-Mar-19	0	0	0	0	29,880.57	1,906.81
160	25-Apr-19	0	0	0	0	29,161.66	1,860.83
161	25-May-19	0	0	0	0	28,459.34	1,815.92
162	25-Jun-19	0	0	0	0	27,773.24	1,772.05
163	25-Jul-19	0	0	0	0	27,102.99	1,729.19
164	25-Aug-19	0	0	0	0	26,448.24	1,687.33
165	25-Sep-19	0	0	0	0	25,808.63	1,646.44
166	25-Oct-19	0	0	0	0	25,183.83	1,606.49
167	25-Nov-19	0	0	0	0	24,573.50	1,567.47
168	25-Dec-19	0	0	0	0	23,977.31	1,529.36
169	25-Jan-20	0	0	0	0	23,394.95	1,492.13
170	25-Feb-20	0	0	0	0	22,826.09	1,455.77
171	25-Mar-20	0	0	0	0	22,270.45	1,420.25
172	25-Apr-20	0	0	0	0	21,727.71	1,385.56
173	25-May-20	0	0	0	0	21,197.59	1,351.68
174	25-Jun-20	0	0	0	0	20,679.80	1,318.58
175	25-Jul-20	0	0	0	0	20,174.06	1,286.26
176	25-Aug-20	0	0	0	0	19,680.10	1,254.69
177	25-Sep-20	0	0	0	0	19,197.65	1,223.86
178	25-Oct-20	0	0	0	0	18,726.45	1,193.75
179	25-Nov-20	0	0	0	0	18,086.97	1,156.46
180	25-Dec-20	0	0	0	0	14,444.79	969.11
181	25-Jan-21	0	0	0	0	14,091.27	945.4
182	25-Feb-21	0	0	0	0	13,285.93	899.52
183	25-Mar-21	0	0	0	0	12,960.56	877.51
184	25-Apr-21	0	0	0	0	12,642.78	856.01
185	25-May-21	0	0	0	0	12,332.43	835.01
186	25-Jun-21	0	0	0	0	12,029.34	814.51
187	25-Jul-21	0	0	0	0	11,733.33	794.48
188	25-Aug-21	0	0	0	0	11,444.25	774.92
189	25-Sep-21	0	0	0	0	11,161.94	755.82
190	25-Oct-21	0	0	0	0	10,886.25	737.17
191	25-Nov-21	0	0	0	0	10,617.03	718.96
192	25-Dec-21	0	0	0	0	10,354.12	701.17
193	25-Jan-22	0	0	0	0	10,097.39	683.8
194	25-Feb-22	0	0	0	0	9,846.70	666.84
195	25-Mar-22	0	0	0	0	9,601.90	650.27
196	25-Apr-22	0	0	0	0	9,362.86	634.1
197	25-May-22	0	0	0	0	9,129.46	618.31
198	25-Jun-22	0	0	0	0	8,901.55	602.89
199	25-Jul-22	0	0	0	0	8,679.03	587.83
200	25-Aug-22	0	0	0	0	8,461.76	573.13


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
151	25-Jul-18	0	0	0	38,592.79	169,734.24	0	7.9417
152	25-Aug-18	0	0	0	37,671.23	165,794.36	0	7.9421
153	25-Sep-18	0	0	0	36,770.85	161,943.56	0	7.9425
154	25-Oct-18	0	0	0	35,891.17	158,179.84	0	7.9429
155	25-Nov-18	0	0	0	35,031.72	154,501.27	0	7.9433
156	25-Dec-18	0	0	0	34,192.06	150,905.96	0	7.9437
157	25-Jan-19	0	0	0	33,371.74	147,392.05	0	7.9441
158	25-Feb-19	0	0	0	32,570.32	143,957.73	0	7.9445
159	25-Mar-19	0	0	0	31,787.37	140,601.22	0	7.9449
160	25-Apr-19	0	0	0	31,022.49	137,320.80	0	7.9453
161	25-May-19	0	0	0	30,275.26	134,114.77	0	7.9458
162	25-Jun-19	0	0	0	29,545.29	130,981.47	0	7.9462
163	25-Jul-19	0	0	0	28,832.19	127,919.29	0	7.9466
164	25-Aug-19	0	0	0	28,135.57	124,926.62	0	7.947
165	25-Sep-19	0	0	0	27,455.07	122,001.93	0	7.9475
166	25-Oct-19	0	0	0	26,790.32	119,143.70	0	7.9479
167	25-Nov-19	0	0	0	26,140.97	116,350.44	0	7.9483
168	25-Dec-19	0	0	0	25,506.67	113,620.71	0	7.9488
169	25-Jan-20	0	0	0	24,887.07	110,953.08	0	7.9492
170	25-Feb-20	0	0	0	24,281.86	108,346.18	0	7.9497
171	25-Mar-20	0	0	0	23,690.70	105,798.63	0	7.9501
172	25-Apr-20	0	0	0	23,113.27	103,309.13	0	7.9506
173	25-May-20	0	0	0	22,549.26	100,876.36	0	7.951
174	25-Jun-20	0	0	0	21,998.38	98,499.07	0	7.9515
175	25-Jul-20	0	0	0	21,460.32	96,176.00	0	7.9519
176	25-Aug-20	0	0	0	20,934.79	93,905.96	0	7.9524
177	25-Sep-20	0	0	0	20,421.51	91,687.74	0	7.9529
178	25-Oct-20	0	0	0	19,920.20	108,196.19	0	7.9533
179	25-Nov-20	0	0	0	19,243.43	462,669.79	0	7.9295
180	25-Dec-20	0	0	0	15,413.90	71,533.36	0	7.557
181	25-Jan-21	0	0	0	15,036.67	123,628.89	0	7.5569
182	25-Feb-21	0	0	0	14,185.44	66,284.67	0	7.4884
183	25-Mar-21	0	0	0	13,838.06	64,721.46	0	7.4883
184	25-Apr-21	0	0	0	13,498.79	63,193.96	0	7.4881
185	25-May-21	0	0	0	13,167.45	61,701.36	0	7.488
186	25-Jun-21	0	0	0	12,843.84	60,242.88	0	7.4878
187	25-Jul-21	0	0	0	12,527.81	58,817.76	0	7.4877
188	25-Aug-21	0	0	0	12,219.17	57,425.25	0	7.4875
189	25-Sep-21	0	0	0	11,917.77	56,064.62	0	7.4873
190	25-Oct-21	0	0	0	11,623.42	54,735.16	0	7.4872
191	25-Nov-21	0	0	0	11,335.99	53,436.16	0	7.487
192	25-Dec-21	0	0	0	11,055.29	52,166.94	0	7.4868
193	25-Jan-22	0	0	0	10,781.19	50,926.83	0	7.4867
194	25-Feb-22	0	0	0	10,513.54	49,715.18	0	7.4865
195	25-Mar-22	0	0	0	10,252.17	48,531.35	0	7.4863
196	25-Apr-22	0	0	0	9,996.96	47,374.72	0	7.4861
197	25-May-22	0	0	0	9,747.77	46,244.66	0	7.4859
198	25-Jun-22	0	0	0	9,504.44	45,140.60	0	7.4858
199	25-Jul-22	0	0	0	9,266.86	44,061.93	0	7.4856
200	25-Aug-22	0	0	0	9,034.89	43,008.10	0	7.4854


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
201	25-Sep-22	33,170.14	8,249.62	41,419.75	1,289,383.62	4,778.78	28,391.35
202	25-Oct-22	32,385.43	8,042.50	40,427.93	1,256,998.19	4,707.18	27,678.25
203	25-Nov-22	31,618.68	7,840.28	39,458.96	1,225,379.51	4,636.66	26,982.03
204	25-Dec-22	30,869.49	7,642.85	38,512.34	1,194,510.01	4,567.19	26,302.30
205	25-Jan-23	30,137.46	7,450.10	37,587.56	1,164,372.55	4,498.77	25,638.69
206	25-Feb-23	29,422.20	7,261.92	36,684.12	1,134,950.35	4,431.37	24,990.84
207	25-Mar-23	28,723.35	7,078.21	35,801.55	1,106,227.01	4,364.98	24,358.37
208	25-Apr-23	28,040.52	6,898.86	34,939.38	1,078,186.49	4,299.58	23,740.93
209	25-May-23	27,373.36	6,723.79	34,097.15	1,050,813.13	4,235.17	23,138.19
210	25-Jun-23	26,721.52	6,552.87	33,274.40	1,024,091.60	4,171.72	22,549.80
211	25-Jul-23	26,084.66	6,386.03	32,470.70	998,006.94	4,109.23	21,975.44
212	25-Aug-23	25,462.44	6,223.17	31,685.61	972,544.50	4,047.67	21,414.77
213	25-Sep-23	24,854.52	6,064.20	30,918.72	947,689.98	3,987.03	20,867.49
214	25-Oct-23	24,260.59	5,909.02	30,169.61	923,429.39	3,927.30	20,333.29
215	25-Nov-23	23,680.34	5,757.55	29,437.89	899,749.06	3,868.47	19,811.86
216	25-Dec-23	23,113.44	5,609.71	28,723.15	876,635.61	3,810.52	19,302.92
217	25-Jan-24	22,559.61	5,465.41	28,025.02	854,076.00	3,753.44	18,806.17
218	25-Feb-24	22,018.56	5,324.57	27,343.12	832,057.44	3,697.22	18,321.34
219	25-Mar-24	21,489.98	5,187.10	26,677.08	810,567.46	3,641.83	17,848.15
220	25-Apr-24	20,973.60	5,052.94	26,026.54	789,593.86	3,587.28	17,386.32
221	25-May-24	20,469.15	4,922.01	25,391.16	769,124.71	3,533.55	16,935.60
222	25-Jun-24	19,976.36	4,794.22	24,770.58	749,148.35	3,480.62	16,495.74
223	25-Jul-24	19,494.96	4,669.51	24,164.47	729,653.40	3,428.48	16,066.47
224	25-Aug-24	19,024.69	4,547.81	23,572.51	710,628.70	3,377.13	15,647.56
225	25-Sep-24	18,565.31	4,429.05	22,994.36	692,063.39	3,326.55	15,238.77
226	25-Oct-24	18,116.57	4,313.16	22,429.73	673,946.82	3,276.72	14,839.85
227	25-Nov-24	17,678.23	4,200.07	21,878.30	656,268.59	3,227.64	14,450.59
228	25-Dec-24	17,250.05	4,089.72	21,339.77	639,018.53	3,179.30	14,070.75
229	25-Jan-25	16,831.81	3,982.04	20,813.85	622,186.72	3,131.68	13,700.13
230	25-Feb-25	16,423.28	3,876.97	20,300.25	605,763.44	3,084.78	13,338.50
231	25-Mar-25	16,024.23	3,774.46	19,798.69	589,739.21	3,038.58	12,985.66
232	25-Apr-25	15,634.46	3,674.44	19,308.90	574,104.75	2,993.07	12,641.40
233	25-May-25	15,253.76	3,576.85	18,830.61	558,850.99	2,948.24	12,305.52
234	25-Jun-25	14,881.92	3,481.64	18,363.56	543,969.07	2,904.09	11,977.83
235	25-Jul-25	14,518.73	3,388.76	17,907.49	529,450.34	2,860.59	11,658.14
236	25-Aug-25	14,164.01	3,298.14	17,462.14	515,286.33	2,817.75	11,346.26
237	25-Sep-25	13,817.56	3,209.73	17,027.29	501,468.78	2,775.55	11,042.00
238	25-Oct-25	13,479.19	3,123.50	16,602.68	487,989.59	2,733.99	10,745.20
239	25-Nov-25	13,144.38	3,039.37	16,183.75	474,845.21	2,688.61	10,455.77
240	25-Dec-25	12,618.86	2,957.33	15,576.20	462,226.35	2,440.95	10,177.91
241	25-Jan-26	12,311.11	2,878.71	15,189.82	449,915.24	2,404.28	9,906.83
242	25-Feb-26	11,982.32	2,802.00	14,784.33	437,932.92	2,339.34	9,642.99
243	25-Mar-26	11,689.76	2,727.36	14,417.12	426,243.16	2,304.18	9,385.59
244	25-Apr-26	11,404.02	2,654.55	14,058.56	414,839.14	2,269.54	9,134.48
245	25-May-26	11,124.94	2,583.51	13,708.45	403,714.20	2,235.43	8,889.51
246	25-Jun-26	10,852.38	2,514.21	13,366.59	392,861.82	2,201.83	8,650.55
247	25-Jul-26	10,586.18	2,446.61	13,032.79	382,275.64	2,168.73	8,417.45
248	25-Aug-26	10,326.21	2,380.66	12,706.87	371,949.43	2,136.14	8,190.07
249	25-Sep-26	10,072.32	2,316.34	12,388.66	361,877.11	2,104.03	7,968.29
250	25-Oct-26	9,824.37	2,253.60	12,077.97	352,052.74	2,072.41	7,751.96


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
201	25-Sep-22	0	0	1,289,383.62	0	0	0
202	25-Oct-22	0	0	1,256,998.19	0	0	0
203	25-Nov-22	0	0	1,225,379.51	0	0	0
204	25-Dec-22	0	0	1,194,510.01	0	0	0
205	25-Jan-23	0	0	1,164,372.55	0	0	0
206	25-Feb-23	0	0	1,134,950.35	0	0	0
207	25-Mar-23	0	0	1,106,227.01	0	0	0
208	25-Apr-23	0	0	1,078,186.49	0	0	0
209	25-May-23	0	0	1,050,813.13	0	0	0
210	25-Jun-23	0	0	1,024,091.60	0	0	0
211	25-Jul-23	0	0	998,006.94	0	0	0
212	25-Aug-23	0	0	972,544.50	0	0	0
213	25-Sep-23	0	0	947,689.98	0	0	0
214	25-Oct-23	0	0	923,429.39	0	0	0
215	25-Nov-23	0	0	899,749.06	0	0	0
216	25-Dec-23	0	0	876,635.61	0	0	0
217	25-Jan-24	0	0	854,076.00	0	0	0
218	25-Feb-24	0	0	832,057.44	0	0	0
219	25-Mar-24	0	0	810,567.46	0	0	0
220	25-Apr-24	0	0	789,593.86	0	0	0
221	25-May-24	0	0	769,124.71	0	0	0
222	25-Jun-24	0	0	749,148.35	0	0	0
223	25-Jul-24	0	0	729,653.40	0	0	0
224	25-Aug-24	0	0	710,628.70	0	0	0
225	25-Sep-24	0	0	692,063.39	0	0	0
226	25-Oct-24	0	0	673,946.82	0	0	0
227	25-Nov-24	0	0	656,268.59	0	0	0
228	25-Dec-24	0	0	639,018.53	0	0	0
229	25-Jan-25	0	0	622,186.72	0	0	0
230	25-Feb-25	0	0	605,763.44	0	0	0
231	25-Mar-25	0	0	589,739.21	0	0	0
232	25-Apr-25	0	0	574,104.75	0	0	0
233	25-May-25	0	0	558,850.99	0	0	0
234	25-Jun-25	0	0	543,969.07	0	0	0
235	25-Jul-25	0	0	529,450.34	0	0	0
236	25-Aug-25	0	0	515,286.33	0	0	0
237	25-Sep-25	0	0	501,468.78	0	0	0
238	25-Oct-25	0	0	487,989.59	0	0	0
239	25-Nov-25	0	0	474,845.21	0	0	0
240	25-Dec-25	0	0	462,226.35	0	0	0
241	25-Jan-26	0	0	449,915.24	0	0	0
242	25-Feb-26	0	0	437,932.92	0	0	0
243	25-Mar-26	0	0	426,243.16	0	0	0
244	25-Apr-26	0	0	414,839.14	0	0	0
245	25-May-26	0	0	403,714.20	0	0	0
246	25-Jun-26	0	0	392,861.82	0	0	0
247	25-Jul-26	0	0	382,275.64	0	0	0
248	25-Aug-26	0	0	371,949.43	0	0	0
249	25-Sep-26	0	0	361,877.11	0	0	0
250	25-Oct-26	0	0	352,052.74	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
201	25-Sep-22	0	0	0	0	8,249.62	558.78
202	25-Oct-22	0	0	0	0	8,042.50	544.76
203	25-Nov-22	0	0	0	0	7,840.28	531.08
204	25-Dec-22	0	0	0	0	7,642.85	517.72
205	25-Jan-23	0	0	0	0	7,450.10	504.68
206	25-Feb-23	0	0	0	0	7,261.92	491.95
207	25-Mar-23	0	0	0	0	7,078.21	479.52
208	25-Apr-23	0	0	0	0	6,898.86	467.38
209	25-May-23	0	0	0	0	6,723.79	455.53
210	25-Jun-23	0	0	0	0	6,552.87	443.97
211	25-Jul-23	0	0	0	0	6,386.03	432.68
212	25-Aug-23	0	0	0	0	6,223.17	421.66
213	25-Sep-23	0	0	0	0	6,064.20	410.9
214	25-Oct-23	0	0	0	0	5,909.02	400.4
215	25-Nov-23	0	0	0	0	5,757.55	390.15
216	25-Dec-23	0	0	0	0	5,609.71	380.14
217	25-Jan-24	0	0	0	0	5,465.41	370.38
218	25-Feb-24	0	0	0	0	5,324.57	360.85
219	25-Mar-24	0	0	0	0	5,187.10	351.54
220	25-Apr-24	0	0	0	0	5,052.94	342.46
221	25-May-24	0	0	0	0	4,922.01	333.6
222	25-Jun-24	0	0	0	0	4,794.22	324.96
223	25-Jul-24	0	0	0	0	4,669.51	316.52
224	25-Aug-24	0	0	0	0	4,547.81	308.28
225	25-Sep-24	0	0	0	0	4,429.05	300.24
226	25-Oct-24	0	0	0	0	4,313.16	292.4
227	25-Nov-24	0	0	0	0	4,200.07	284.74
228	25-Dec-24	0	0	0	0	4,089.72	277.27
229	25-Jan-25	0	0	0	0	3,982.04	269.99
230	25-Feb-25	0	0	0	0	3,876.97	262.87
231	25-Mar-25	0	0	0	0	3,774.46	255.94
232	25-Apr-25	0	0	0	0	3,674.44	249.16
233	25-May-25	0	0	0	0	3,576.85	242.56
234	25-Jun-25	0	0	0	0	3,481.64	236.11
235	25-Jul-25	0	0	0	0	3,388.76	229.83
236	25-Aug-25	0	0	0	0	3,298.14	223.69
237	25-Sep-25	0	0	0	0	3,209.73	217.71
238	25-Oct-25	0	0	0	0	3,123.50	211.87
239	25-Nov-25	0	0	0	0	3,039.37	206.18
240	25-Dec-25	0	0	0	0	2,957.33	200.62
241	25-Jan-26	0	0	0	0	2,878.71	195.29
242	25-Feb-26	0	0	0	0	2,802.00	190.09
243	25-Mar-26	0	0	0	0	2,727.36	185.03
244	25-Apr-26	0	0	0	0	2,654.55	180.09
245	25-May-26	0	0	0	0	2,583.51	175.27
246	25-Jun-26	0	0	0	0	2,514.21	170.57
247	25-Jul-26	0	0	0	0	2,446.61	165.98
248	25-Aug-26	0	0	0	0	2,380.66	161.51
249	25-Sep-26	0	0	0	0	2,316.34	157.15
250	25-Oct-26	0	0	0	0	2,253.60	152.89


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
201	25-Sep-22	0	0	0	8,808.40	41,978.53	0	7.4852
202	25-Oct-22	0	0	0	8,587.26	40,972.69	0	7.485
203	25-Nov-22	0	0	0	8,371.36	39,990.04	0	7.4848
204	25-Dec-22	0	0	0	8,160.57	39,030.06	0	7.4846
205	25-Jan-23	0	0	0	7,954.78	38,092.24	0	7.4843
206	25-Feb-23	0	0	0	7,753.87	37,176.07	0	7.4841
207	25-Mar-23	0	0	0	7,557.73	36,281.07	0	7.4839
208	25-Apr-23	0	0	0	7,366.25	35,406.76	0	7.4837
209	25-May-23	0	0	0	7,179.32	34,552.68	0	7.4834
210	25-Jun-23	0	0	0	6,996.84	33,718.37	0	7.4832
211	25-Jul-23	0	0	0	6,818.71	32,903.38	0	7.483
212	25-Aug-23	0	0	0	6,644.83	32,107.27	0	7.4827
213	25-Sep-23	0	0	0	6,475.10	31,329.62	0	7.4825
214	25-Oct-23	0	0	0	6,309.42	30,570.01	0	7.4822
215	25-Nov-23	0	0	0	6,147.70	29,828.04	0	7.482
216	25-Dec-23	0	0	0	5,989.85	29,103.30	0	7.4817
217	25-Jan-24	0	0	0	5,835.79	28,395.40	0	7.4814
218	25-Feb-24	0	0	0	5,685.41	27,703.97	0	7.4812
219	25-Mar-24	0	0	0	5,538.65	27,028.63	0	7.4809
220	25-Apr-24	0	0	0	5,395.41	26,369.01	0	7.4806
221	25-May-24	0	0	0	5,255.61	25,724.76	0	7.4803
222	25-Jun-24	0	0	0	5,119.18	25,095.53	0	7.48
223	25-Jul-24	0	0	0	4,986.03	24,480.99	0	7.4797
224	25-Aug-24	0	0	0	4,856.09	23,880.79	0	7.4794
225	25-Sep-24	0	0	0	4,729.29	23,294.61	0	7.4791
226	25-Oct-24	0	0	0	4,605.56	22,722.13	0	7.4788
227	25-Nov-24	0	0	0	4,484.81	22,163.04	0	7.4785
228	25-Dec-24	0	0	0	4,366.99	21,617.04	0	7.4781
229	25-Jan-25	0	0	0	4,252.02	21,083.83	0	7.4778
230	25-Feb-25	0	0	0	4,139.85	20,563.12	0	7.4774
231	25-Mar-25	0	0	0	4,030.39	20,054.63	0	7.4771
232	25-Apr-25	0	0	0	3,923.60	19,558.07	0	7.4767
233	25-May-25	0	0	0	3,819.41	19,073.17	0	7.4764
234	25-Jun-25	0	0	0	3,717.76	18,599.67	0	7.476
235	25-Jul-25	0	0	0	3,618.58	18,137.31	0	7.4756
236	25-Aug-25	0	0	0	3,521.83	17,685.84	0	7.4752
237	25-Sep-25	0	0	0	3,427.44	17,245.00	0	7.4748
238	25-Oct-25	0	0	0	3,335.37	16,814.55	0	7.4744
239	25-Nov-25	0	0	0	3,245.55	16,389.92	0	7.474
240	25-Dec-25	0	0	0	3,157.96	15,776.82	0	7.4736
241	25-Jan-26	0	0	0	3,074.00	15,385.11	0	7.4735
242	25-Feb-26	0	0	0	2,992.09	14,974.42	0	7.4734
243	25-Mar-26	0	0	0	2,912.39	14,602.15	0	7.4734
244	25-Apr-26	0	0	0	2,834.63	14,238.65	0	7.4733
245	25-May-26	0	0	0	2,758.78	13,883.72	0	7.4733
246	25-Jun-26	0	0	0	2,684.78	13,537.16	0	7.4732
247	25-Jul-26	0	0	0	2,612.59	13,198.78	0	7.4732
248	25-Aug-26	0	0	0	2,542.18	12,868.39	0	7.4731
249	25-Sep-26	0	0	0	2,473.49	12,545.81	0	7.4731
250	25-Oct-26	0	0	0	2,406.49	12,230.86	0	7.473


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
251	25-Nov-26	9,582.23	2,192.40	11,774.62	342,470.52	2,041.26	7,540.97
252	25-Dec-26	9,345.76	2,132.71	11,478.47	333,124.76	2,010.58	7,335.18
253	25-Jan-27	9,114.84	2,074.49	11,189.33	324,009.92	1,980.36	7,134.48
254	25-Feb-27	8,889.34	2,017.71	10,907.05	315,120.58	1,950.60	6,938.74
255	25-Mar-27	8,669.13	1,962.34	10,631.47	306,451.45	1,921.28	6,747.85
256	25-Apr-27	8,454.10	1,908.34	10,362.44	297,997.35	1,892.40	6,561.70
257	25-May-27	8,244.13	1,855.67	10,099.80	289,753.21	1,863.96	6,380.17
258	25-Jun-27	8,039.10	1,804.32	9,843.42	281,714.11	1,835.95	6,203.15
259	25-Jul-27	7,838.90	1,754.24	9,593.14	273,875.21	1,808.36	6,030.55
260	25-Aug-27	7,643.42	1,705.41	9,348.83	266,231.78	1,781.18	5,862.24
261	25-Sep-27	7,452.56	1,657.79	9,110.35	258,779.23	1,754.41	5,698.14
262	25-Oct-27	7,266.19	1,611.37	8,877.56	251,513.03	1,728.05	5,538.15
263	25-Nov-27	7,084.23	1,566.11	8,650.34	244,428.80	1,702.08	5,382.16
264	25-Dec-27	6,906.58	1,521.98	8,428.55	237,522.22	1,676.50	5,230.08
265	25-Jan-28	6,733.12	1,478.95	8,212.08	230,789.10	1,651.30	5,081.82
266	25-Feb-28	6,563.78	1,437.01	8,000.79	224,225.32	1,626.49	4,937.29
267	25-Mar-28	6,398.45	1,396.12	7,794.57	217,826.88	1,602.05	4,796.40
268	25-Apr-28	6,237.04	1,356.26	7,593.30	211,589.84	1,577.97	4,659.06
269	25-May-28	6,079.46	1,317.41	7,396.87	205,510.38	1,554.26	4,525.20
270	25-Jun-28	5,925.62	1,279.54	7,205.16	199,584.76	1,530.90	4,394.72
271	25-Jul-28	5,775.45	1,242.63	7,018.07	193,809.31	1,507.90	4,267.55
272	25-Aug-28	5,628.85	1,206.65	6,835.49	188,180.46	1,485.24	4,143.61
273	25-Sep-28	5,485.73	1,171.58	6,657.32	182,694.73	1,462.92	4,022.81
274	25-Oct-28	5,346.04	1,137.41	6,483.45	177,348.69	1,440.94	3,905.10
275	25-Nov-28	5,209.67	1,104.11	6,313.78	172,139.02	1,419.29	3,790.38
276	25-Dec-28	5,076.56	1,071.66	6,148.22	167,062.46	1,397.96	3,678.60
277	25-Jan-29	4,946.63	1,040.03	5,986.67	162,115.83	1,376.95	3,569.68
278	25-Feb-29	4,819.81	1,009.22	5,829.03	157,296.01	1,356.26	3,463.55
279	25-Mar-29	4,696.03	979.19	5,675.22	152,599.98	1,335.88	3,360.15
280	25-Apr-29	4,575.22	949.94	5,525.16	148,024.76	1,315.81	3,259.40
281	25-May-29	4,457.30	921.44	5,378.74	143,567.46	1,296.04	3,161.26
282	25-Jun-29	4,342.21	893.67	5,235.89	139,225.25	1,276.57	3,065.65
283	25-Jul-29	4,229.89	866.62	5,096.52	134,995.36	1,257.39	2,972.51
284	25-Aug-29	4,120.27	840.27	4,960.55	130,875.08	1,238.49	2,881.78
285	25-Sep-29	4,013.30	814.61	4,827.90	126,861.79	1,219.89	2,793.41
286	25-Oct-29	3,908.90	789.61	4,698.50	122,952.89	1,201.56	2,707.34
287	25-Nov-29	3,807.02	765.26	4,572.27	119,145.87	1,183.50	2,623.51
288	25-Dec-29	3,707.60	741.54	4,449.14	115,438.28	1,165.72	2,541.87
289	25-Jan-30	3,610.58	718.45	4,329.03	111,827.70	1,148.21	2,462.37
290	25-Feb-30	3,515.91	695.96	4,211.87	108,311.79	1,130.96	2,384.95
291	25-Mar-30	3,423.53	674.05	4,097.59	104,888.26	1,113.97	2,309.57
292	25-Apr-30	3,333.40	652.73	3,986.13	101,554.86	1,097.23	2,236.17
293	25-May-30	3,245.45	631.96	3,877.41	98,309.40	1,080.75	2,164.71
294	25-Jun-30	3,159.64	611.75	3,771.39	95,149.76	1,064.51	2,095.13
295	25-Jul-30	3,075.92	592.06	3,667.98	92,073.84	1,048.52	2,027.40
296	25-Aug-30	2,994.24	572.9	3,567.14	89,079.61	1,032.76	1,961.47
297	25-Sep-30	2,914.54	554.25	3,468.80	86,165.06	1,017.25	1,897.30
298	25-Oct-30	2,836.80	536.1	3,372.90	83,328.26	1,001.97	1,834.83
299	25-Nov-30	2,760.95	518.43	3,279.38	80,567.31	986.91	1,774.04
300	25-Dec-30	2,686.96	501.23	3,188.19	77,880.35	972.09	1,714.87


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
251	25-Nov-26	0	0	342,470.52	0	0	0
252	25-Dec-26	0	0	333,124.76	0	0	0
253	25-Jan-27	0	0	324,009.92	0	0	0
254	25-Feb-27	0	0	315,120.58	0	0	0
255	25-Mar-27	0	0	306,451.45	0	0	0
256	25-Apr-27	0	0	297,997.35	0	0	0
257	25-May-27	0	0	289,753.21	0	0	0
258	25-Jun-27	0	0	281,714.11	0	0	0
259	25-Jul-27	0	0	273,875.21	0	0	0
260	25-Aug-27	0	0	266,231.78	0	0	0
261	25-Sep-27	0	0	258,779.23	0	0	0
262	25-Oct-27	0	0	251,513.03	0	0	0
263	25-Nov-27	0	0	244,428.80	0	0	0
264	25-Dec-27	0	0	237,522.22	0	0	0
265	25-Jan-28	0	0	230,789.10	0	0	0
266	25-Feb-28	0	0	224,225.32	0	0	0
267	25-Mar-28	0	0	217,826.88	0	0	0
268	25-Apr-28	0	0	211,589.84	0	0	0
269	25-May-28	0	0	205,510.38	0	0	0
270	25-Jun-28	0	0	199,584.76	0	0	0
271	25-Jul-28	0	0	193,809.31	0	0	0
272	25-Aug-28	0	0	188,180.46	0	0	0
273	25-Sep-28	0	0	182,694.73	0	0	0
274	25-Oct-28	0	0	177,348.69	0	0	0
275	25-Nov-28	0	0	172,139.02	0	0	0
276	25-Dec-28	0	0	167,062.46	0	0	0
277	25-Jan-29	0	0	162,115.83	0	0	0
278	25-Feb-29	0	0	157,296.01	0	0	0
279	25-Mar-29	0	0	152,599.98	0	0	0
280	25-Apr-29	0	0	148,024.76	0	0	0
281	25-May-29	0	0	143,567.46	0	0	0
282	25-Jun-29	0	0	139,225.25	0	0	0
283	25-Jul-29	0	0	134,995.36	0	0	0
284	25-Aug-29	0	0	130,875.08	0	0	0
285	25-Sep-29	0	0	126,861.79	0	0	0
286	25-Oct-29	0	0	122,952.89	0	0	0
287	25-Nov-29	0	0	119,145.87	0	0	0
288	25-Dec-29	0	0	115,438.28	0	0	0
289	25-Jan-30	0	0	111,827.70	0	0	0
290	25-Feb-30	0	0	108,311.79	0	0	0
291	25-Mar-30	0	0	104,888.26	0	0	0
292	25-Apr-30	0	0	101,554.86	0	0	0
293	25-May-30	0	0	98,309.40	0	0	0
294	25-Jun-30	0	0	95,149.76	0	0	0
295	25-Jul-30	0	0	92,073.84	0	0	0
296	25-Aug-30	0	0	89,079.61	0	0	0
297	25-Sep-30	0	0	86,165.06	0	0	0
298	25-Oct-30	0	0	83,328.26	0	0	0
299	25-Nov-30	0	0	80,567.31	0	0	0
300	25-Dec-30	0	0	77,880.35	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
251	25-Nov-26	0	0	0	0	2,192.40	148.74
252	25-Dec-26	0	0	0	0	2,132.71	144.69
253	25-Jan-27	0	0	0	0	2,074.49	140.75
254	25-Feb-27	0	0	0	0	2,017.71	136.89
255	25-Mar-27	0	0	0	0	1,962.34	133.14
256	25-Apr-27	0	0	0	0	1,908.34	129.48
257	25-May-27	0	0	0	0	1,855.67	125.9
258	25-Jun-27	0	0	0	0	1,804.32	122.42
259	25-Jul-27	0	0	0	0	1,754.24	119.02
260	25-Aug-27	0	0	0	0	1,705.41	115.71
261	25-Sep-27	0	0	0	0	1,657.79	112.48
262	25-Oct-27	0	0	0	0	1,611.37	109.33
263	25-Nov-27	0	0	0	0	1,566.11	106.26
264	25-Dec-27	0	0	0	0	1,521.98	103.27
265	25-Jan-28	0	0	0	0	1,478.95	100.35
266	25-Feb-28	0	0	0	0	1,437.01	97.51
267	25-Mar-28	0	0	0	0	1,396.12	94.74
268	25-Apr-28	0	0	0	0	1,356.26	92.03
269	25-May-28	0	0	0	0	1,317.41	89.4
270	25-Jun-28	0	0	0	0	1,279.54	86.83
271	25-Jul-28	0	0	0	0	1,242.63	84.32
272	25-Aug-28	0	0	0	0	1,206.65	81.88
273	25-Sep-28	0	0	0	0	1,171.58	79.51
274	25-Oct-28	0	0	0	0	1,137.41	77.19
275	25-Nov-28	0	0	0	0	1,104.11	74.93
276	25-Dec-28	0	0	0	0	1,071.66	72.73
277	25-Jan-29	0	0	0	0	1,040.03	70.58
278	25-Feb-29	0	0	0	0	1,009.22	68.49
279	25-Mar-29	0	0	0	0	979.19	66.46
280	25-Apr-29	0	0	0	0	949.94	64.47
281	25-May-29	0	0	0	0	921.44	62.54
282	25-Jun-29	0	0	0	0	893.67	60.66
283	25-Jul-29	0	0	0	0	866.62	58.82
284	25-Aug-29	0	0	0	0	840.27	57.04
285	25-Sep-29	0	0	0	0	814.61	55.29
286	25-Oct-29	0	0	0	0	789.61	53.6
287	25-Nov-29	0	0	0	0	765.26	51.95
288	25-Dec-29	0	0	0	0	741.54	50.34
289	25-Jan-30	0	0	0	0	718.45	48.77
290	25-Feb-30	0	0	0	0	695.96	47.25
291	25-Mar-30	0	0	0	0	674.05	45.76
292	25-Apr-30	0	0	0	0	652.73	44.32
293	25-May-30	0	0	0	0	631.96	42.91
294	25-Jun-30	0	0	0	0	611.75	41.54
295	25-Jul-30	0	0	0	0	592.06	40.2
296	25-Aug-30	0	0	0	0	572.9	38.9
297	25-Sep-30	0	0	0	0	554.25	37.64
298	25-Oct-30	0	0	0	0	536.1	36.4
299	25-Nov-30	0	0	0	0	518.43	35.21
300	25-Dec-30	0	0	0	0	501.23	34.04


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
251	25-Nov-26	0	0	0	2,341.14	11,923.37	0	7.473
252	25-Dec-26	0	0	0	2,277.40	11,623.16	0	7.4729
253	25-Jan-27	0	0	0	2,215.24	11,330.07	0	7.4728
254	25-Feb-27	0	0	0	2,154.61	11,043.94	0	7.4728
255	25-Mar-27	0	0	0	2,095.48	10,764.61	0	7.4727
256	25-Apr-27	0	0	0	2,037.81	10,491.91	0	7.4726
257	25-May-27	0	0	0	1,981.58	10,225.71	0	7.4726
258	25-Jun-27	0	0	0	1,926.74	9,965.84	0	7.4725
259	25-Jul-27	0	0	0	1,873.26	9,712.17	0	7.4724
260	25-Aug-27	0	0	0	1,821.12	9,464.54	0	7.4723
261	25-Sep-27	0	0	0	1,770.28	9,222.83	0	7.4723
262	25-Oct-27	0	0	0	1,720.70	8,986.90	0	7.4722
263	25-Nov-27	0	0	0	1,672.37	8,756.60	0	7.4721
264	25-Dec-27	0	0	0	1,625.25	8,531.82	0	7.472
265	25-Jan-28	0	0	0	1,579.30	8,312.43	0	7.4719
266	25-Feb-28	0	0	0	1,534.52	8,098.30	0	7.4718
267	25-Mar-28	0	0	0	1,490.86	7,889.30	0	7.4717
268	25-Apr-28	0	0	0	1,448.29	7,685.33	0	7.4716
269	25-May-28	0	0	0	1,406.81	7,486.26	0	7.4715
270	25-Jun-28	0	0	0	1,366.37	7,291.99	0	7.4714
271	25-Jul-28	0	0	0	1,326.95	7,102.40	0	7.4713
272	25-Aug-28	0	0	0	1,288.53	6,917.38	0	7.4711
273	25-Sep-28	0	0	0	1,251.09	6,736.82	0	7.471
274	25-Oct-28	0	0	0	1,214.60	6,560.64	0	7.4709
275	25-Nov-28	0	0	0	1,179.04	6,388.71	0	7.4708
276	25-Dec-28	0	0	0	1,144.38	6,220.95	0	7.4706
277	25-Jan-29	0	0	0	1,110.62	6,057.25	0	7.4705
278	25-Feb-29	0	0	0	1,077.71	5,897.53	0	7.4703
279	25-Mar-29	0	0	0	1,045.65	5,741.68	0	7.4702
280	25-Apr-29	0	0	0	1,014.41	5,589.63	0	7.47
281	25-May-29	0	0	0	983.98	5,441.28	0	7.4699
282	25-Jun-29	0	0	0	954.33	5,296.54	0	7.4697
283	25-Jul-29	0	0	0	925.45	5,155.34	0	7.4695
284	25-Aug-29	0	0	0	897.31	5,017.58	0	7.4694
285	25-Sep-29	0	0	0	869.9	4,883.20	0	7.4692
286	25-Oct-29	0	0	0	843.21	4,752.10	0	7.469
287	25-Nov-29	0	0	0	817.2	4,624.22	0	7.4688
288	25-Dec-29	0	0	0	791.88	4,499.48	0	7.4686
289	25-Jan-30	0	0	0	767.22	4,377.80	0	7.4684
290	25-Feb-30	0	0	0	743.2	4,259.11	0	7.4682
291	25-Mar-30	0	0	0	719.82	4,143.35	0	7.4679
292	25-Apr-30	0	0	0	697.04	4,030.44	0	7.4677
293	25-May-30	0	0	0	674.87	3,920.32	0	7.4674
294	25-Jun-30	0	0	0	653.28	3,812.92	0	7.4672
295	25-Jul-30	0	0	0	632.27	3,708.18	0	7.4669
296	25-Aug-30	0	0	0	611.81	3,606.04	0	7.4667
297	25-Sep-30	0	0	0	591.89	3,506.43	0	7.4664
298	25-Oct-30	0	0	0	572.5	3,409.30	0	7.4661
299	25-Nov-30	0	0	0	553.63	3,314.58	0	7.4658
300	25-Dec-30	0	0	0	535.27	3,222.23	0	7.4655


*Period*	*Date*	*Principal*	*Interest*		*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
301	25-Jan-31	2,613.07	484.49		3,097.56	75,267.28	955.73	1,657.33
302	25-Feb-31	2,542.49	468.21		3,010.70	72,724.80	941.14	1,601.35
303	25-Mar-31	2,473.88	452.38		2,926.25	70,250.92	927	1,546.88
304	25-Apr-31	2,406.95	436.97		2,843.92	67,843.97	913.07	1,493.88
305	25-May-31	2,341.67	421.97		2,763.65	65,502.29	899.36	1,442.32
306	25-Jun-31	2,278.00	407.39		2,685.39	63,224.29	885.85	1,392.16
307	25-Jul-31	2,215.90	393.2		2,609.10	61,008.39	872.54	1,343.36
308	25-Aug-31	2,155.34	379.4		2,534.73	58,853.05	859.43	1,295.90
309	25-Sep-31	2,096.27	365.97		2,462.24	56,756.78	846.52	1,249.75
310	25-Oct-31	2,038.66	352.91		2,391.58	54,718.12	833.81	1,204.86
311	25-Nov-31	1,982.49	340.21		2,322.70	52,735.63	821.28	1,161.20
312	25-Dec-31	1,927.70	327.87	��	2,255.57	50,807.93	808.95	1,118.76
313	25-Jan-32	1,874.28	315.86		2,190.14	48,933.65	796.8	1,077.49
314	25-Feb-32	1,822.19	304.19		2,126.37	47,111.46	784.83	1,037.36
315	25-Mar-32	1,771.40	292.84		2,064.23	45,340.06	773.04	998.36
316	25-Apr-32	1,721.87	281.8		2,003.67	43,618.19	761.43	960.44
317	25-May-32	1,673.58	271.08		1,944.66	41,944.61	749.99	923.59
318	25-Jun-32	1,626.50	260.65		1,887.16	40,318.11	738.73	887.78
319	25-Jul-32	1,580.60	250.52		1,831.13	38,737.50	727.63	852.97
320	25-Aug-32	1,535.86	240.68		1,776.53	37,201.65	716.7	819.16
321	25-Sep-32	1,492.23	231.11		1,723.35	35,709.42	705.94	786.3
322	25-Oct-32	1,449.71	221.82		1,671.53	34,259.71	695.33	754.38
323	25-Nov-32	1,408.26	212.79		1,621.05	32,851.45	684.89	723.37
324	25-Dec-32	1,367.85	204.02		1,571.87	31,483.60	674.6	693.25
325	25-Jan-33	1,328.47	195.5		1,523.97	30,155.13	664.47	664
326	25-Feb-33	1,290.08	187.23		1,477.31	28,865.05	654.49	635.59
327	25-Mar-33	1,252.67	179.19		1,431.86	27,612.38	644.66	608.01
328	25-Apr-33	1,216.21	171.39		1,387.60	26,396.18	634.98	581.23
329	25-May-33	1,180.67	163.82		1,344.49	25,215.51	625.44	555.23
330	25-Jun-33	1,146.04	156.46		1,302.51	24,069.46	616.05	529.99
331	25-Jul-33	1,112.30	149.33		1,261.63	22,957.16	606.8	505.5
332	25-Aug-33	1,079.42	142.4		1,221.82	21,877.74	597.69	481.73
333	25-Sep-33	1,047.38	135.68		1,183.06	20,830.36	588.71	458.67
334	25-Oct-33	1,016.16	129.16		1,145.32	19,814.20	579.87	436.3
335	25-Nov-33	985.75	122.83		1,108.58	18,828.45	571.16	414.59
336	25-Dec-33	956.12	116.69		1,072.81	17,872.33	562.58	393.54
337	25-Jan-34	927.25	110.73		1,037.99	16,945.08	554.13	373.12
338	25-Feb-34	899.13	104.96		1,004.09	16,045.94	545.81	353.32
339	25-Mar-34	871.74	99.36		971.1	15,174.20	537.62	334.13
340	25-Apr-34	845.06	93.93		939	14,329.14	529.54	315.52
341	25-May-34	819.07	88.67		907.75	13,510.07	521.59	297.48
342	25-Jun-34	793.76	83.57		877.34	12,716.30	513.76	280
343	25-Jul-34	769.11	78.63		847.74	11,947.19	506.04	263.07
344	25-Aug-34	745.11	73.84		818.95	11,202.09	498.44	246.66
345	25-Sep-34	721.73	69.2		790.93	10,480.36	490.96	230.77
346	25-Oct-34	698.97	64.71		763.68	9,781.39	483.59	215.38
347	25-Nov-34	676.8	60.36		737.16	9,104.59	476.33	200.48
348	25-Dec-34	655.22	56.14		711.37	8,449.36	469.17	186.05
349	25-Jan-35	634.21	52.07		686.28	7,815.15	462.13	172.08
350	25-Feb-35	613.76	48.12		661.88	7,201.39	455.19	158.57
351	25-Mar-35	593.85	44.3		638.14	6,607.54	448.35	145.49
352	25-Apr-35	574.47	40.6		615.07	6,033.07	441.62	132.84
353	25-May-35	555.6	37.02		592.63	5,477.47	434.99	120.61
354	25-Jun-35	537.24	33.57		570.81	4,940.23	428.46	108.78
355	25-Jul-35	519.37	30.22		549.59	4,420.86	422.03	97.34
356	25-Aug-35	501.98	26.99		528.97	3,918.88	415.69	86.29
357	25-Sep-35	485.06	23.86		508.92	3,433.82	409.45	75.61
358	25-Oct-35	468.59	20.85		489.44	2,965.22	403.3	65.29
359	25-Nov-35	833.36	17.93		851.29	2,131.87	778.03	55.33
360	25-Dec-35	1,795.34	12.81		1,808.15	336.53	1,750.68	44.66
361	25-Jan-36	336.53	2.03		338.56	0	330.3	6.23


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*
301	25-Jan-31	0	0	75,267.28	0	0	0
302	25-Feb-31	0	0	72,724.80	0	0	0
303	25-Mar-31	0	0	70,250.92	0	0	0
304	25-Apr-31	0	0	67,843.97	0	0	0
305	25-May-31	0	0	65,502.29	0	0	0
306	25-Jun-31	0	0	63,224.29	0	0	0
307	25-Jul-31	0	0	61,008.39	0	0	0
308	25-Aug-31	0	0	58,853.05	0	0	0
309	25-Sep-31	0	0	56,756.78	0	0	0
310	25-Oct-31	0	0	54,718.12	0	0	0
311	25-Nov-31	0	0	52,735.63	0	0	0
312	25-Dec-31	0	0	50,807.93	0	0	0
313	25-Jan-32	0	0	48,933.65	0	0	0
314	25-Feb-32	0	0	47,111.46	0	0	0
315	25-Mar-32	0	0	45,340.06	0	0	0
316	25-Apr-32	0	0	43,618.19	0	0	0
317	25-May-32	0	0	41,944.61	0	0	0
318	25-Jun-32	0	0	40,318.11	0	0	0
319	25-Jul-32	0	0	38,737.50	0	0	0
320	25-Aug-32	0	0	37,201.65	0	0	0
321	25-Sep-32	0	0	35,709.42	0	0	0
322	25-Oct-32	0	0	34,259.71	0	0	0
323	25-Nov-32	0	0	32,851.45	0	0	0
324	25-Dec-32	0	0	31,483.60	0	0	0
325	25-Jan-33	0	0	30,155.13	0	0	0
326	25-Feb-33	0	0	28,865.05	0	0	0
327	25-Mar-33	0	0	27,612.38	0	0	0
328	25-Apr-33	0	0	26,396.18	0	0	0
329	25-May-33	0	0	25,215.51	0	0	0
330	25-Jun-33	0	0	24,069.46	0	0	0
331	25-Jul-33	0	0	22,957.16	0	0	0
332	25-Aug-33	0	0	21,877.74	0	0	0
333	25-Sep-33	0	0	20,830.36	0	0	0
334	25-Oct-33	0	0	19,814.20	0	0	0
335	25-Nov-33	0	0	18,828.45	0	0	0
336	25-Dec-33	0	0	17,872.33	0	0	0
337	25-Jan-34	0	0	16,945.08	0	0	0
338	25-Feb-34	0	0	16,045.94	0	0	0
339	25-Mar-34	0	0	15,174.20	0	0	0
340	25-Apr-34	0	0	14,329.14	0	0	0
341	25-May-34	0	0	13,510.07	0	0	0
342	25-Jun-34	0	0	12,716.30	0	0	0
343	25-Jul-34	0	0	11,947.19	0	0	0
344	25-Aug-34	0	0	11,202.09	0	0	0
345	25-Sep-34	0	0	10,480.36	0	0	0
346	25-Oct-34	0	0	9,781.39	0	0	0
347	25-Nov-34	0	0	9,104.59	0	0	0
348	25-Dec-34	0	0	8,449.36	0	0	0
349	25-Jan-35	0	0	7,815.15	0	0	0
350	25-Feb-35	0	0	7,201.39	0	0	0
351	25-Mar-35	0	0	6,607.54	0	0	0
352	25-Apr-35	0	0	6,033.07	0	0	0
353	25-May-35	0	0	5,477.47	0	0	0
354	25-Jun-35	0	0	4,940.23	0	0	0
355	25-Jul-35	0	0	4,420.86	0	0	0
356	25-Aug-35	0	0	3,918.88	0	0	0
357	25-Sep-35	0	0	3,433.82	0	0	0
358	25-Oct-35	0	0	2,965.22	0	0	0
359	25-Nov-35	0	0	2,131.87	0	0	0
360	25-Dec-35	0	0	336.53	0	0	0
361	25-Jan-36	0	0	0	0	0	0


*Period*	*Date*	*Net Loss*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*
301	25-Jan-31	0	0	0	0	484.49	32.9
302	25-Feb-31	0	0	0	0	468.21	31.8
303	25-Mar-31	0	0	0	0	452.38	30.73
304	25-Apr-31	0	0	0	0	436.97	29.68
305	25-May-31	0	0	0	0	421.97	28.66
306	25-Jun-31	0	0	0	0	407.39	27.67
307	25-Jul-31	0	0	0	0	393.2	26.71
308	25-Aug-31	0	0	0	0	379.4	25.78
309	25-Sep-31	0	0	0	0	365.97	24.87
310	25-Oct-31	0	0	0	0	352.91	23.98
311	25-Nov-31	0	0	0	0	340.21	23.12
312	25-Dec-31	0	0	0	0	327.87	22.28
313	25-Jan-32	0	0	0	0	315.86	21.47
314	25-Feb-32	0	0	0	0	304.19	20.67
315	25-Mar-32	0	0	0	0	292.84	19.9
316	25-Apr-32	0	0	0	0	281.8	19.16
317	25-May-32	0	0	0	0	271.08	18.43
318	25-Jun-32	0	0	0	0	260.65	17.72
319	25-Jul-32	0	0	0	0	250.52	17.03
320	25-Aug-32	0	0	0	0	240.68	16.37
321	25-Sep-32	0	0	0	0	231.11	15.72
322	25-Oct-32	0	0	0	0	221.82	15.09
323	25-Nov-32	0	0	0	0	212.79	14.47
324	25-Dec-32	0	0	0	0	204.02	13.88
325	25-Jan-33	0	0	0	0	195.5	13.3
326	25-Feb-33	0	0	0	0	187.23	12.74
327	25-Mar-33	0	0	0	0	179.19	12.2
328	25-Apr-33	0	0	0	0	171.39	11.67
329	25-May-33	0	0	0	0	163.82	11.15
330	25-Jun-33	0	0	0	0	156.46	10.65
331	25-Jul-33	0	0	0	0	149.33	10.17
332	25-Aug-33	0	0	0	0	142.4	9.7
333	25-Sep-33	0	0	0	0	135.68	9.24
334	25-Oct-33	0	0	0	0	129.16	8.8
335	25-Nov-33	0	0	0	0	122.83	8.37
336	25-Dec-33	0	0	0	0	116.69	7.96
337	25-Jan-34	0	0	0	0	110.73	7.55
338	25-Feb-34	0	0	0	0	104.96	7.16
339	25-Mar-34	0	0	0	0	99.36	6.78
340	25-Apr-34	0	0	0	0	93.93	6.41
341	25-May-34	0	0	0	0	88.67	6.05
342	25-Jun-34	0	0	0	0	83.57	5.71
343	25-Jul-34	0	0	0	0	78.63	5.37
344	25-Aug-34	0	0	0	0	73.84	5.05
345	25-Sep-34	0	0	0	0	69.2	4.73
346	25-Oct-34	0	0	0	0	64.71	4.43
347	25-Nov-34	0	0	0	0	60.36	4.13
348	25-Dec-34	0	0	0	0	56.14	3.85
349	25-Jan-35	0	0	0	0	52.07	3.57
350	25-Feb-35	0	0	0	0	48.12	3.3
351	25-Mar-35	0	0	0	0	44.3	3.04
352	25-Apr-35	0	0	0	0	40.6	2.79
353	25-May-35	0	0	0	0	37.02	2.55
354	25-Jun-35	0	0	0	0	33.57	2.31
355	25-Jul-35	0	0	0	0	30.22	2.09
356	25-Aug-35	0	0	0	0	26.99	1.87
357	25-Sep-35	0	0	0	0	23.86	1.66
358	25-Oct-35	0	0	0	0	20.85	1.45
359	25-Nov-35	0	0	0	0	17.93	1.25
360	25-Dec-35	0	0	0	0	12.81	0.9
361	25-Jan-36	0	0	0	0	2.03	0.14


*Period*	*Date*	*Master Servicing*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*
301	25-Jan-31	0	0	0	517.4	3,130.46	0	7.4652
302	25-Feb-31	0	0	0	500.01	3,042.50	0	7.4648
303	25-Mar-31	0	0	0	483.1	2,956.98	0	7.4645
304	25-Apr-31	0	0	0	466.65	2,873.60	0	7.4641
305	25-May-31	0	0	0	450.64	2,792.31	0	7.4637
306	25-Jun-31	0	0	0	435.06	2,713.07	0	7.4633
307	25-Jul-31	0	0	0	419.91	2,635.81	0	7.4629
308	25-Aug-31	0	0	0	405.17	2,560.51	0	7.4625
309	25-Sep-31	0	0	0	390.84	2,487.11	0	7.4621
310	25-Oct-31	0	0	0	376.89	2,415.56	0	7.4616
311	25-Nov-31	0	0	0	363.33	2,345.82	0	7.4611
312	25-Dec-31	0	0	0	350.15	2,277.85	0	7.4606
313	25-Jan-32	0	0	0	337.33	2,211.61	0	7.4601
314	25-Feb-32	0	0	0	324.86	2,147.05	0	7.4595
315	25-Mar-32	0	0	0	312.74	2,084.14	0	7.459
316	25-Apr-32	0	0	0	300.96	2,022.83	0	7.4584
317	25-May-32	0	0	0	289.51	1,963.09	0	7.4577
318	25-Jun-32	0	0	0	278.38	1,904.88	0	7.4571
319	25-Jul-32	0	0	0	267.56	1,848.16	0	7.4564
320	25-Aug-32	0	0	0	257.05	1,792.90	0	7.4557
321	25-Sep-32	0	0	0	246.83	1,739.06	0	7.4549
322	25-Oct-32	0	0	0	236.91	1,686.61	0	7.4541
323	25-Nov-32	0	0	0	227.26	1,635.52	0	7.4533
324	25-Dec-32	0	0	0	217.9	1,585.75	0	7.4524
325	25-Jan-33	0	0	0	208.8	1,537.27	0	7.4515
326	25-Feb-33	0	0	0	199.97	1,490.05	0	7.4505
327	25-Mar-33	0	0	0	191.39	1,444.06	0	7.4495
328	25-Apr-33	0	0	0	183.06	1,399.26	0	7.4484
329	25-May-33	0	0	0	174.97	1,355.64	0	7.4473
330	25-Jun-33	0	0	0	167.12	1,313.16	0	7.4461
331	25-Jul-33	0	0	0	159.5	1,271.80	0	7.4448
332	25-Aug-33	0	0	0	152.1	1,231.52	0	7.4434
333	25-Sep-33	0	0	0	144.92	1,192.30	0	7.4419
334	25-Oct-33	0	0	0	137.96	1,154.12	0	7.4404
335	25-Nov-33	0	0	0	131.2	1,116.95	0	7.4387
336	25-Dec-33	0	0	0	124.64	1,080.76	0	7.437
337	25-Jan-34	0	0	0	118.29	1,045.54	0	7.4351
338	25-Feb-34	0	0	0	112.12	1,011.25	0	7.433
339	25-Mar-34	0	0	0	106.14	977.88	0	7.4308
340	25-Apr-34	0	0	0	100.35	945.41	0	7.4285
341	25-May-34	0	0	0	94.73	913.8	0	7.4259
342	25-Jun-34	0	0	0	89.28	883.04	0	7.4231
343	25-Jul-34	0	0	0	84	853.12	0	7.4201
344	25-Aug-34	0	0	0	78.89	824	0	7.4168
345	25-Sep-34	0	0	0	73.94	795.67	0	7.4132
346	25-Oct-34	0	0	0	69.14	768.1	0	7.4092
347	25-Nov-34	0	0	0	64.49	741.29	0	7.4048
348	25-Dec-34	0	0	0	59.99	715.21	0	7.3999
349	25-Jan-35	0	0	0	55.63	689.85	0	7.3944
350	25-Feb-35	0	0	0	51.42	665.18	0	7.3882
351	25-Mar-35	0	0	0	47.34	641.19	0	7.3813
352	25-Apr-35	0	0	0	43.39	617.86	0	7.3733
353	25-May-35	0	0	0	39.57	595.17	0	7.3641
354	25-Jun-35	0	0	0	35.88	573.12	0	7.3534
355	25-Jul-35	0	0	0	32.31	551.68	0	7.3409
356	25-Aug-35	0	0	0	28.86	530.84	0	7.3258
357	25-Sep-35	0	0	0	25.52	510.58	0	7.3075
358	25-Oct-35	0	0	0	22.3	490.89	0	7.2848
359	25-Nov-35	0	0	0	19.18	852.54	0	7.2558
360	25-Dec-35	0	0	0	13.71	1,809.05	0	7.209
361	25-Jan-36	0	0	0	2.17	338.7	0	7.2476

FNLC 2005-4 Term Sheet 3 - CashflowsCOLLAT_2


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
Total		718,851,725.62	175,376,790.07	894,228,515.69		10,829,698.77	708,022,026.85
0	22-Dec-05	0	0	0	718,851,725.62	0	0
1	25-Jan-06	2,606,964.01	3,738,512.62	6,345,476.63	716,244,761.61	267,186.55	2,339,777.46
2	25-Feb-06	4,187,682.81	4,255,977.73	8,443,660.54	712,057,078.80	304,149.69	3,883,533.11
3	25-Mar-06	5,787,024.53	4,260,508.42	10,047,532.94	706,270,054.27	304,445.43	5,482,579.10
4	25-Apr-06	7,392,277.03	4,255,816.25	11,648,093.29	698,877,777.24	304,043.00	7,088,234.04
5	25-May-06	8,993,411.10	4,241,685.22	13,235,096.33	689,884,366.14	302,925.51	8,690,485.59
6	25-Jun-06	10,580,006.79	4,217,950.72	14,797,957.51	679,304,359.35	301,080.15	10,278,926.64
7	25-Jul-06	12,141,339.38	4,184,503.37	16,325,842.75	667,163,019.97	298,498.55	11,842,840.83
8	25-Aug-06	13,666,474.54	4,141,292.55	17,807,767.10	653,496,545.42	295,177.04	13,371,297.50
9	25-Sep-06	15,144,371.99	4,088,329.48	19,232,701.47	638,352,173.44	291,116.90	14,853,255.09
10	25-Oct-06	16,563,996.97	4,025,689.84	20,589,686.80	621,788,176.47	286,324.63	16,277,672.34
11	25-Nov-06	17,909,464.38	3,953,218.48	21,862,682.86	603,878,712.09	280,812.05	17,628,652.33
12	25-Dec-06	17,731,630.02	3,815,650.37	21,547,280.40	586,147,082.07	274,597.35	17,457,032.67
13	25-Jan-07	17,426,146.32	3,705,593.33	21,131,739.65	568,720,935.75	268,377.73	17,157,768.59
14	25-Feb-07	16,909,817.27	3,591,001.19	20,500,818.45	551,811,118.48	262,201.74	16,647,615.52
15	25-Mar-07	16,408,747.14	3,484,187.36	19,892,934.50	535,402,371.34	256,167.88	16,152,579.26
16	25-Apr-07	15,922,485.92	3,380,539.58	19,303,025.50	519,479,885.42	250,272.88	15,672,213.04
17	25-May-07	15,450,596.79	3,279,964.27	18,730,561.06	504,029,288.63	244,513.54	15,206,083.26
18	25-Jun-07	14,992,655.85	3,182,370.58	18,175,026.43	489,036,632.77	238,886.73	14,753,769.12
19	25-Jul-07	14,548,251.65	3,087,670.37	17,635,922.03	474,488,381.12	233,389.42	14,314,862.23
20	25-Aug-07	14,116,984.87	2,995,778.09	17,112,762.96	460,371,396.26	228,018.61	13,888,966.25
21	25-Sep-07	13,731,558.85	2,906,610.71	16,638,169.56	446,639,837.41	222,771.40	13,508,787.45
22	25-Oct-07	22,898,347.50	2,972,460.81	25,870,808.31	423,741,489.91	217,638.81	22,680,708.69
23	25-Nov-07	22,511,729.01	2,834,891.81	25,346,620.83	401,229,760.90	207,830.63	22,303,898.38
24	25-Dec-07	22,672,012.08	2,991,222.76	25,663,234.83	378,557,748.82	161,796.94	22,510,215.14
25	25-Jan-08	21,388,694.70	2,847,755.46	24,236,450.17	357,169,054.12	150,317.53	21,238,377.17
26	25-Feb-08	20,156,872.66	2,729,145.12	22,886,017.78	337,012,181.46	137,482.52	20,019,390.14
27	25-Mar-08	13,455,050.96	2,545,096.54	16,000,147.50	323,557,130.50	130,733.55	13,324,317.41
28	25-Apr-08	12,408,172.08	2,438,727.84	14,846,899.91	311,148,958.43	126,553.58	12,281,618.50
29	25-May-08	11,090,024.03	2,340,428.95	13,430,452.98	300,058,934.40	122,656.82	10,967,367.21
30	25-Jun-08	10,689,217.47	2,379,339.46	13,068,556.93	289,369,716.94	112,548.74	10,576,668.72
31	25-Jul-08	10,308,749.92	2,304,531.07	12,613,280.99	279,060,967.01	108,873.34	10,199,876.59
32	25-Aug-08	9,941,363.47	2,240,502.43	12,181,865.90	269,119,603.54	104,850.78	9,836,512.69
33	25-Sep-08	9,587,987.78	2,160,740.67	11,748,728.45	259,531,615.76	101,922.86	9,486,064.93
34	25-Oct-08	9,247,151.88	2,083,812.42	11,330,964.29	250,284,463.88	99,076.92	9,148,074.96
35	25-Nov-08	8,918,411.35	2,009,617.17	10,928,028.53	241,366,052.53	96,310.67	8,822,100.68
36	25-Dec-08	8,580,554.35	2,092,531.45	10,673,085.80	232,785,498.18	72,079.03	8,508,475.33
37	25-Jan-09	8,274,622.21	2,029,289.07	10,303,911.28	224,510,875.96	68,590.21	8,206,032.01
38	25-Feb-09	7,978,050.19	1,979,725.57	9,957,775.76	216,532,825.78	63,621.58	7,914,428.61
39	25-Mar-09	7,695,117.79	1,909,369.65	9,604,487.44	208,837,707.98	61,951.21	7,633,166.58
40	25-Apr-09	7,422,204.45	1,841,508.95	9,263,713.40	201,415,503.54	60,324.71	7,361,879.74
41	25-May-09	7,158,955.74	1,776,055.12	8,935,010.87	194,256,547.79	58,740.92	7,100,214.82
42	25-Jun-09	6,900,355.08	1,773,413.85	8,673,768.93	187,356,192.71	52,353.14	6,848,001.94
43	25-Jul-09	6,655,444.24	1,715,629.93	8,371,074.17	180,700,748.47	50,703.52	6,604,740.73
44	25-Aug-09	6,418,820.43	1,663,631.76	8,082,452.19	174,281,928.03	48,692.15	6,370,128.28
45	25-Sep-09	6,191,269.22	1,604,527.80	7,795,797.02	168,090,658.82	47,436.23	6,143,832.99
46	25-Oct-09	5,971,773.14	1,547,519.33	7,519,292.47	162,118,885.68	46,212.70	5,925,560.44
47	25-Nov-09	5,760,047.36	1,492,532.16	7,252,579.52	156,358,838.32	45,020.74	5,715,026.62
48	25-Dec-09	5,555,817.09	1,439,494.74	6,995,311.83	150,803,021.23	43,859.54	5,511,957.56
49	25-Jan-10	5,358,817.27	1,388,338.02	6,747,155.29	145,444,203.96	42,728.29	5,316,088.98
50	25-Feb-10	5,168,792.18	1,338,995.44	6,507,787.62	140,275,411.78	41,626.23	5,127,165.95


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
Total		0	0			0	0	0
0	22-Dec-05	0	0	0	0	0	0	0
1	25-Jan-06	0	0	716,244,761.61	0	0	0	0
2	25-Feb-06	0	0	712,057,078.80	0	0	0	0
3	25-Mar-06	0	0	706,270,054.27	0	0	0	0
4	25-Apr-06	0	0	698,877,777.24	0	0	0	0
5	25-May-06	0	0	689,884,366.14	0	0	0	0
6	25-Jun-06	0	0	679,304,359.35	0	0	0	0
7	25-Jul-06	0	0	667,163,019.97	0	0	0	0
8	25-Aug-06	0	0	653,496,545.42	0	0	0	0
9	25-Sep-06	0	0	638,352,173.44	0	0	0	0
10	25-Oct-06	0	0	621,788,176.47	0	0	0	0
11	25-Nov-06	0	0	603,878,712.09	0	0	0	0
12	25-Dec-06	0	0	586,147,082.07	0	0	0	0
13	25-Jan-07	0	0	568,720,935.75	0	0	0	0
14	25-Feb-07	0	0	551,811,118.48	0	0	0	0
15	25-Mar-07	0	0	535,402,371.34	0	0	0	0
16	25-Apr-07	0	0	519,479,885.42	0	0	0	0
17	25-May-07	0	0	504,029,288.63	0	0	0	0
18	25-Jun-07	0	0	489,036,632.77	0	0	0	0
19	25-Jul-07	0	0	474,488,381.12	0	0	0	0
20	25-Aug-07	0	0	460,371,396.26	0	0	0	0
21	25-Sep-07	0	0	446,639,837.41	0	0	0	0
22	25-Oct-07	0	0	423,741,489.91	0	0	0	0
23	25-Nov-07	0	0	401,229,760.90	0	0	0	0
24	25-Dec-07	0	0	378,557,748.82	0	0	0	0
25	25-Jan-08	0	0	357,169,054.12	0	0	0	0
26	25-Feb-08	0	0	337,012,181.46	0	0	0	0
27	25-Mar-08	0	0	323,557,130.50	0	0	0	0
28	25-Apr-08	0	0	311,148,958.43	0	0	0	0
29	25-May-08	0	0	300,058,934.40	0	0	0	0
30	25-Jun-08	0	0	289,369,716.94	0	0	0	0
31	25-Jul-08	0	0	279,060,967.01	0	0	0	0
32	25-Aug-08	0	0	269,119,603.54	0	0	0	0
33	25-Sep-08	0	0	259,531,615.76	0	0	0	0
34	25-Oct-08	0	0	250,284,463.88	0	0	0	0
35	25-Nov-08	0	0	241,366,052.53	0	0	0	0
36	25-Dec-08	0	0	232,785,498.18	0	0	0	0
37	25-Jan-09	0	0	224,510,875.96	0	0	0	0
38	25-Feb-09	0	0	216,532,825.78	0	0	0	0
39	25-Mar-09	0	0	208,837,707.98	0	0	0	0
40	25-Apr-09	0	0	201,415,503.54	0	0	0	0
41	25-May-09	0	0	194,256,547.79	0	0	0	0
42	25-Jun-09	0	0	187,356,192.71	0	0	0	0
43	25-Jul-09	0	0	180,700,748.47	0	0	0	0
44	25-Aug-09	0	0	174,281,928.03	0	0	0	0
45	25-Sep-09	0	0	168,090,658.82	0	0	0	0
46	25-Oct-09	0	0	162,118,885.68	0	0	0	0
47	25-Nov-09	0	0	156,358,838.32	0	0	0	0
48	25-Dec-09	0	0	150,803,021.23	0	0	0	0
49	25-Jan-10	0	0	145,444,203.96	0	0	0	0
50	25-Feb-10	0	0	140,275,411.78	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
Total		0	6,252,659.94	6,252,659.94	169,124,130.13	10,215,441.04	0
0	22-Dec-05	0	0	0	0	0	0
1	25-Jan-06	0	42,247.12	42,247.12	3,696,265.49	303,714.85	0
2	25-Feb-06	0	70,299.53	70,299.53	4,185,678.20	302,613.41	0
3	25-Mar-06	0	99,359.53	99,359.53	4,161,148.89	300,844.12	0
4	25-Apr-06	0	128,542.53	128,542.53	4,127,273.73	298,399.10	0
5	25-May-06	0	157,666.66	157,666.66	4,084,018.56	295,275.86	0
6	25-Jun-06	0	186,542.85	186,542.85	4,031,407.86	291,476.14	0
7	25-Jul-06	0	214,976.38	214,976.38	3,969,526.99	287,006.09	0
8	25-Aug-06	0	242,768.58	242,768.58	3,898,523.98	281,876.38	0
9	25-Sep-06	0	269,718.74	269,718.74	3,818,610.74	276,102.29	0
10	25-Oct-06	0	295,626.13	295,626.13	3,730,063.71	269,703.79	0
11	25-Nov-06	0	319,994.72	319,994.72	3,633,223.76	262,705.50	0
12	25-Dec-06	0	287,128.60	287,128.60	3,528,521.77	255,138.76	0
13	25-Jan-07	0	280,731.68	280,731.68	3,424,861.65	247,647.14	0
14	25-Feb-07	0	268,011.96	268,011.96	3,322,989.23	240,284.60	0
15	25-Mar-07	0	260,050.95	260,050.95	3,224,136.40	233,140.20	0
16	25-Apr-07	0	252,325.67	252,325.67	3,128,213.91	226,207.50	0
17	25-May-07	0	244,829.15	244,829.15	3,035,135.12	219,480.25	0
18	25-Jun-07	0	237,554.63	237,554.63	2,944,815.95	212,952.37	0
19	25-Jul-07	0	230,495.55	230,495.55	2,857,174.82	206,617.98	0
20	25-Aug-07	0	223,645.56	223,645.56	2,772,132.53	200,471.34	0
21	25-Sep-07	0	216,998.47	216,998.47	2,689,612.24	194,506.91	0
22	25-Oct-07	0	363,095.89	363,095.89	2,609,364.92	188,705.33	0
23	25-Nov-07	0	359,343.84	359,343.84	2,475,547.98	179,030.78	0
24	25-Dec-07	0	174,858.21	174,858.21	2,816,364.54	169,519.57	0
25	25-Jan-08	0	150,561.23	150,561.23	2,697,194.23	159,940.65	0
26	25-Feb-08	0	114,484.60	114,484.60	2,614,660.52	150,903.93	0
27	25-Mar-08	0	77,992.98	77,992.98	2,467,103.56	142,387.65	0
28	25-Apr-08	0	70,062.04	70,062.04	2,368,665.80	136,702.89	0
29	25-May-08	0	62,561.18	62,561.18	2,277,867.77	131,460.43	0
30	25-Jun-08	0	60,321.34	60,321.34	2,319,018.12	126,774.90	0
31	25-Jul-08	0	58,362.30	58,362.30	2,246,168.77	122,258.71	0
32	25-Aug-08	0	56,299.94	56,299.94	2,184,202.49	117,903.26	0
33	25-Sep-08	0	54,283.81	54,283.81	2,106,456.86	113,703.03	0
34	25-Oct-08	0	52,339.66	52,339.66	2,031,472.76	109,652.11	0
35	25-Nov-08	0	50,464.93	50,464.93	1,959,152.24	105,745.19	0
36	25-Dec-08	0	12,140.71	12,140.71	2,080,390.74	101,977.16	0
37	25-Jan-09	0	5,972.29	5,972.29	2,023,316.78	98,351.87	0
38	25-Feb-09	0	0	0	1,979,725.57	94,855.85	0
39	25-Mar-09	0	0	0	1,909,369.65	91,485.12	0
40	25-Apr-09	0	0	0	1,841,508.95	88,233.93	0
41	25-May-09	0	0	0	1,776,055.12	85,098.05	0
42	25-Jun-09	0	0	0	1,773,413.85	82,073.39	0
43	25-Jul-09	0	0	0	1,715,629.93	79,157.99	0
44	25-Aug-09	0	0	0	1,663,631.76	76,346.07	0
45	25-Sep-09	0	0	0	1,604,527.80	73,634.11	0
46	25-Oct-09	0	0	0	1,547,519.33	71,018.30	0
47	25-Nov-09	0	0	0	1,492,532.16	68,495.23	0
48	25-Dec-09	0	0	0	1,439,494.74	66,061.61	0
49	25-Jan-10	0	0	0	1,388,338.02	63,714.28	0
50	25-Feb-10	0	0	0	1,338,995.44	61,450.18	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
Total		0	0	185,592,231.11	904,443,956.73	0
0	22-Dec-05	0	0	0	0	0
1	25-Jan-06	0	0	4,042,227.47	6,649,191.49	0	6.1703	4.7429
2	25-Feb-06	0	0	4,558,591.14	8,746,273.95	0	7.0127	4.7429
3	25-Mar-06	0	0	4,561,352.53	10,348,377.06	0	7.0126	4.7429
4	25-Apr-06	0	0	4,554,215.35	11,946,492.39	0	7.0125	4.7429
5	25-May-06	0	0	4,536,961.09	13,530,372.19	0	7.0124	4.7429
6	25-Jun-06	0	0	4,509,426.86	15,089,433.65	0	7.0123	4.7429
7	25-Jul-06	0	0	4,471,509.46	16,612,848.85	0	7.0122	4.7429
8	25-Aug-06	0	0	4,423,168.93	18,089,643.47	0	7.0121	4.7429
9	25-Sep-06	0	0	4,364,431.77	19,508,803.76	0	7.012	4.7429
10	25-Oct-06	0	0	4,295,393.63	20,859,390.60	0	7.0119	4.7429
11	25-Nov-06	0	0	4,215,923.99	22,125,388.37	0	7.0118	4.7429
12	25-Dec-06	0	0	4,070,789.13	21,802,419.15	0	7.0117	4.7429
13	25-Jan-07	0	0	3,953,240.47	21,379,386.79	0	7.0116	4.7429
14	25-Feb-07	0	0	3,831,285.78	20,741,103.05	0	7.0115	4.7429
15	25-Mar-07	0	0	3,717,327.55	20,126,074.70	0	7.0114	4.7429
16	25-Apr-07	0	0	3,606,747.08	19,529,233.00	0	7.0113	4.7429
17	25-May-07	0	0	3,499,444.52	18,950,041.31	0	7.0112	4.7429
18	25-Jun-07	0	0	3,395,322.96	18,387,978.81	0	7.0111	4.7429
19	25-Jul-07	0	0	3,294,288.35	17,842,540.00	0	7.0109	4.7429
20	25-Aug-07	0	0	3,196,249.44	17,313,234.30	0	7.0108	4.7429
21	25-Sep-07	0	0	3,101,117.63	16,832,676.48	0	7.0107	4.7429
22	25-Oct-07	0	0	3,161,166.14	26,059,513.64	0	7.0107	4.7429
23	25-Nov-07	0	0	3,013,922.59	25,525,651.60	0	7.0105	4.7429
24	25-Dec-07	0	0	3,160,742.33	25,832,754.41	0	8.4232	4.7429
25	25-Jan-08	0	0	3,007,696.11	24,396,390.82	0	8.5499	4.7429
26	25-Feb-08	0	0	2,880,049.05	23,036,921.71	0	8.7846	4.7429
27	25-Mar-08	0	0	2,687,484.19	16,142,535.14	0	8.7846	4.7429
28	25-Apr-08	0	0	2,575,430.73	14,983,602.80	0	8.7848	4.7429
29	25-May-08	0	0	2,471,889.39	13,561,913.42	0	8.785	4.7429
30	25-Jun-08	0	0	2,506,114.36	13,195,331.83	0	9.2743	4.7429
31	25-Jul-08	0	0	2,426,789.77	12,735,539.70	0	9.3147	4.7429
32	25-Aug-08	0	0	2,358,405.69	12,299,769.16	0	9.3924	4.7429
33	25-Sep-08	0	0	2,274,443.70	11,862,431.49	0	9.3927	4.7429
34	25-Oct-08	0	0	2,193,464.52	11,440,616.40	0	9.3929	4.7429
35	25-Nov-08	0	0	2,115,362.36	11,033,773.71	0	9.3932	4.7429
36	25-Dec-08	0	0	2,194,508.61	10,775,062.96	0	10.3431	4.7429
37	25-Jan-09	0	0	2,127,640.94	10,402,263.15	0	10.4301	4.7429
38	25-Feb-09	0	0	2,074,581.42	10,052,631.61	0	10.5815	4.7429
39	25-Mar-09	0	0	2,000,854.77	9,695,972.56	0	10.5815	4.7429
40	25-Apr-09	0	0	1,929,742.88	9,351,947.33	0	10.5815	4.7429
41	25-May-09	0	0	1,861,153.17	9,020,108.92	0	10.5814	4.7429
42	25-Jun-09	0	0	1,855,487.24	8,755,842.32	0	10.9551	4.7429
43	25-Jul-09	0	0	1,794,787.92	8,450,232.17	0	10.9885	4.7429
44	25-Aug-09	0	0	1,739,977.82	8,158,798.26	0	11.0479	4.7429
45	25-Sep-09	0	0	1,678,161.92	7,869,431.13	0	11.0478	4.7429
46	25-Oct-09	0	0	1,618,537.63	7,590,310.77	0	11.0477	4.7429
47	25-Nov-09	0	0	1,561,027.39	7,321,074.75	0	11.0477	4.7429
48	25-Dec-09	0	0	1,505,556.35	7,061,373.44	0	11.0476	4.7429
49	25-Jan-10	0	0	1,452,052.30	6,810,869.57	0	11.0476	4.7429
50	25-Feb-10	0	0	1,400,445.61	6,569,237.79	0	11.0475	4.7429


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
51	25-Mar-10	4,985,495.16	1,291,402.74	6,276,897.90	135,289,916.62	40,552.60	4,944,942.56
52	25-Apr-10	4,808,688.26	1,245,497.97	6,054,186.23	130,481,228.36	39,506.67	4,769,181.59
53	25-May-10	4,638,141.93	1,201,221.36	5,839,363.29	125,843,086.43	38,487.73	4,599,654.21
54	25-Jun-10	4,473,634.75	1,158,515.25	5,632,150.00	121,369,451.68	37,495.07	4,436,139.68
55	25-Jul-10	4,314,953.10	1,117,324.03	5,432,277.12	117,054,498.58	36,528.02	4,278,425.08
56	25-Aug-10	4,161,890.93	1,077,594.04	5,239,484.97	112,892,607.65	35,585.92	4,126,305.01
57	25-Sep-10	4,014,249.46	1,039,273.54	5,053,523.00	108,878,358.19	34,668.12	3,979,581.34
58	25-Oct-10	3,871,836.95	1,002,312.60	4,874,149.56	105,006,521.24	33,774.01	3,838,062.95
59	25-Nov-10	3,734,610.27	967,400.04	4,702,010.30	101,271,910.97	33,049.98	3,701,560.29
60	25-Dec-10	3,621,187.91	934,296.40	4,555,484.31	97,650,723.06	51,984.61	3,569,203.30
61	25-Jan-11	3,492,208.17	901,298.45	4,393,506.63	94,158,514.89	50,647.56	3,441,560.61
62	25-Feb-11	3,370,421.31	869,400.44	4,239,821.75	90,788,093.58	52,052.00	3,318,369.32
63	25-Mar-11	3,250,269.96	838,281.20	4,088,551.16	87,537,823.62	50,700.32	3,199,569.64
64	25-Apr-11	3,134,389.23	808,271.30	3,942,660.53	84,403,434.39	49,383.74	3,085,005.49
65	25-May-11	3,022,595.55	779,552.77	3,802,148.31	81,380,838.84	48,068.07	2,974,527.47
66	25-Jun-11	2,914,747.22	752,073.16	3,666,820.38	78,466,091.62	46,755.83	2,867,991.39
67	25-Jul-11	2,810,774.95	725,301.02	3,536,075.97	75,655,316.67	45,519.39	2,765,255.57
68	25-Aug-11	2,710,506.27	699,432.22	3,409,938.49	72,944,810.40	44,321.63	2,666,184.64
69	25-Sep-11	2,613,819.14	674,374.32	3,288,193.46	70,330,991.26	43,171.45	2,570,647.69
70	25-Oct-11	2,520,570.19	650,210.24	3,170,780.42	67,810,421.07	42,051.12	2,478,519.06
71	25-Nov-11	2,430,637.41	626,908.20	3,057,545.61	65,379,783.66	40,959.87	2,389,677.54
72	25-Dec-11	2,343,903.16	604,437.55	2,948,340.71	63,035,880.50	39,896.95	2,304,006.21
73	25-Jan-12	2,260,253.93	582,768.72	2,843,022.65	60,775,626.56	38,861.61	2,221,392.33
74	25-Feb-12	2,179,580.26	561,873.18	2,741,453.44	58,596,046.31	37,853.14	2,141,727.12
75	25-Mar-12	2,101,776.53	541,723.44	2,643,499.97	56,494,269.77	36,870.84	2,064,905.69
76	25-Apr-12	2,026,740.91	522,292.96	2,549,033.87	54,467,528.86	35,914.04	1,990,826.87
77	25-May-12	1,954,375.14	503,556.15	2,457,931.29	52,513,153.72	34,982.07	1,919,393.07
78	25-Jun-12	1,884,584.46	485,488.33	2,370,072.79	50,628,569.26	34,074.29	1,850,510.17
79	25-Jul-12	1,817,277.45	468,065.69	2,285,343.15	48,811,291.81	33,190.06	1,784,087.39
80	25-Aug-12	1,752,365.96	451,265.28	2,203,631.24	47,058,925.85	32,328.79	1,720,037.17
81	25-Sep-12	1,689,764.93	435,064.95	2,124,829.88	45,369,160.92	31,489.87	1,658,275.06
82	25-Oct-12	1,629,392.33	419,443.35	2,048,835.68	43,739,768.59	30,672.72	1,598,719.61
83	25-Nov-12	1,571,169.05	404,379.86	1,975,548.90	42,168,599.54	29,876.78	1,541,292.27
84	25-Dec-12	1,515,018.75	389,854.62	1,904,873.37	40,653,580.79	29,101.49	1,485,917.26
85	25-Jan-13	1,460,867.83	375,848.47	1,836,716.30	39,192,712.96	28,346.33	1,432,521.50
86	25-Feb-13	1,408,645.28	362,342.93	1,770,988.21	37,784,067.69	27,610.76	1,381,034.52
87	25-Mar-13	1,358,282.61	349,320.17	1,707,602.77	36,425,785.08	26,894.28	1,331,388.32
88	25-Apr-13	1,309,713.76	336,762.99	1,646,476.75	35,116,071.32	26,196.40	1,283,517.35
89	25-May-13	1,262,875.01	324,654.81	1,587,529.82	33,853,196.32	25,516.63	1,237,358.37
90	25-Jun-13	1,217,704.90	312,979.64	1,530,684.54	32,635,491.42	24,854.50	1,192,850.40
91	25-Jul-13	1,174,144.15	301,722.06	1,475,866.21	31,461,347.27	24,209.56	1,149,934.59
92	25-Aug-13	1,132,135.58	290,867.18	1,423,002.76	30,329,211.68	23,581.35	1,108,554.23
93	25-Sep-13	1,091,624.05	280,400.65	1,372,024.70	29,237,587.63	22,969.45	1,068,654.60
94	25-Oct-13	1,052,556.34	270,308.64	1,322,864.98	28,185,031.29	22,373.42	1,030,182.92
95	25-Nov-13	1,014,881.16	260,577.80	1,275,458.96	27,170,150.14	21,792.87	993,088.29
96	25-Dec-13	978,549.01	251,195.26	1,229,744.26	26,191,601.13	21,227.38	957,321.63
97	25-Jan-14	943,512.15	242,148.60	1,185,660.75	25,248,088.98	20,676.56	922,835.59
98	25-Feb-14	909,724.55	233,425.84	1,143,150.39	24,338,364.43	20,140.04	889,584.51
99	25-Mar-14	877,141.80	225,015.44	1,102,157.24	23,461,222.62	19,617.45	857,524.35
100	25-Apr-14	845,721.06	216,906.26	1,062,627.32	22,615,501.56	19,108.41	826,612.65


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
51	25-Mar-10	0	0	135,289,916.62	0	0	0	0
52	25-Apr-10	0	0	130,481,228.36	0	0	0	0
53	25-May-10	0	0	125,843,086.43	0	0	0	0
54	25-Jun-10	0	0	121,369,451.68	0	0	0	0
55	25-Jul-10	0	0	117,054,498.58	0	0	0	0
56	25-Aug-10	0	0	112,892,607.65	0	0	0	0
57	25-Sep-10	0	0	108,878,358.19	0	0	0	0
58	25-Oct-10	0	0	105,006,521.24	0	0	0	0
59	25-Nov-10	0	0	101,271,910.97	0	0	0	0
60	25-Dec-10	0	0	97,650,723.06	0	0	0	0
61	25-Jan-11	0	0	94,158,514.89	0	0	0	0
62	25-Feb-11	0	0	90,788,093.58	0	0	0	0
63	25-Mar-11	0	0	87,537,823.62	0	0	0	0
64	25-Apr-11	0	0	84,403,434.39	0	0	0	0
65	25-May-11	0	0	81,380,838.84	0	0	0	0
66	25-Jun-11	0	0	78,466,091.62	0	0	0	0
67	25-Jul-11	0	0	75,655,316.67	0	0	0	0
68	25-Aug-11	0	0	72,944,810.40	0	0	0	0
69	25-Sep-11	0	0	70,330,991.26	0	0	0	0
70	25-Oct-11	0	0	67,810,421.07	0	0	0	0
71	25-Nov-11	0	0	65,379,783.66	0	0	0	0
72	25-Dec-11	0	0	63,035,880.50	0	0	0	0
73	25-Jan-12	0	0	60,775,626.56	0	0	0	0
74	25-Feb-12	0	0	58,596,046.31	0	0	0	0
75	25-Mar-12	0	0	56,494,269.77	0	0	0	0
76	25-Apr-12	0	0	54,467,528.86	0	0	0	0
77	25-May-12	0	0	52,513,153.72	0	0	0	0
78	25-Jun-12	0	0	50,628,569.26	0	0	0	0
79	25-Jul-12	0	0	48,811,291.81	0	0	0	0
80	25-Aug-12	0	0	47,058,925.85	0	0	0	0
81	25-Sep-12	0	0	45,369,160.92	0	0	0	0
82	25-Oct-12	0	0	43,739,768.59	0	0	0	0
83	25-Nov-12	0	0	42,168,599.54	0	0	0	0
84	25-Dec-12	0	0	40,653,580.79	0	0	0	0
85	25-Jan-13	0	0	39,192,712.96	0	0	0	0
86	25-Feb-13	0	0	37,784,067.69	0	0	0	0
87	25-Mar-13	0	0	36,425,785.08	0	0	0	0
88	25-Apr-13	0	0	35,116,071.32	0	0	0	0
89	25-May-13	0	0	33,853,196.32	0	0	0	0
90	25-Jun-13	0	0	32,635,491.42	0	0	0	0
91	25-Jul-13	0	0	31,461,347.27	0	0	0	0
92	25-Aug-13	0	0	30,329,211.68	0	0	0	0
93	25-Sep-13	0	0	29,237,587.63	0	0	0	0
94	25-Oct-13	0	0	28,185,031.29	0	0	0	0
95	25-Nov-13	0	0	27,170,150.14	0	0	0	0
96	25-Dec-13	0	0	26,191,601.13	0	0	0	0
97	25-Jan-14	0	0	25,248,088.98	0	0	0	0
98	25-Feb-14	0	0	24,338,364.43	0	0	0	0
99	25-Mar-14	0	0	23,461,222.62	0	0	0	0
100	25-Apr-14	0	0	22,615,501.56	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
51	25-Mar-10	0	0	0	1,291,402.74	59,266.36	0
52	25-Apr-10	0	0	0	1,245,497.97	57,159.99	0
53	25-May-10	0	0	0	1,201,221.36	55,128.32	0
54	25-Jun-10	0	0	0	1,158,515.25	53,168.70	0
55	25-Jul-10	0	0	0	1,117,324.03	51,278.59	0
56	25-Aug-10	0	0	0	1,077,594.04	49,455.53	0
57	25-Sep-10	0	0	0	1,039,273.54	47,697.13	0
58	25-Oct-10	0	0	0	1,002,312.60	46,001.11	0
59	25-Nov-10	0	0	0	967,400.04	44,365.26	0
60	25-Dec-10	0	0	0	934,296.40	42,787.38	0
61	25-Jan-11	0	0	0	901,298.45	41,257.43	0
62	25-Feb-11	0	0	0	869,400.44	39,781.97	0
63	25-Mar-11	0	0	0	838,281.20	38,357.97	0
64	25-Apr-11	0	0	0	808,271.30	36,984.73	0
65	25-May-11	0	0	0	779,552.77	35,660.45	0
66	25-Jun-11	0	0	0	752,073.16	34,383.40	0
67	25-Jul-11	0	0	0	725,301.02	33,151.92	0
68	25-Aug-11	0	0	0	699,432.22	31,964.37	0
69	25-Sep-11	0	0	0	674,374.32	30,819.18	0
70	25-Oct-11	0	0	0	650,210.24	29,714.84	0
71	25-Nov-11	0	0	0	626,908.20	28,649.90	0
72	25-Dec-11	0	0	0	604,437.55	27,622.96	0
73	25-Jan-12	0	0	0	582,768.72	26,632.66	0
74	25-Feb-12	0	0	0	561,873.18	25,677.70	0
75	25-Mar-12	0	0	0	541,723.44	24,756.83	0
76	25-Apr-12	0	0	0	522,292.96	23,868.83	0
77	25-May-12	0	0	0	503,556.15	23,012.53	0
78	25-Jun-12	0	0	0	485,488.33	22,186.81	0
79	25-Jul-12	0	0	0	468,065.69	21,390.57	0
80	25-Aug-12	0	0	0	451,265.28	20,622.77	0
81	25-Sep-12	0	0	0	435,064.95	19,882.40	0
82	25-Oct-12	0	0	0	419,443.35	19,168.47	0
83	25-Nov-12	0	0	0	404,379.86	18,480.05	0
84	25-Dec-12	0	0	0	389,854.62	17,816.23	0
85	25-Jan-13	0	0	0	375,848.47	17,176.14	0
86	25-Feb-13	0	0	0	362,342.93	16,558.92	0
87	25-Mar-13	0	0	0	349,320.17	15,963.77	0
88	25-Apr-13	0	0	0	336,762.99	15,389.89	0
89	25-May-13	0	0	0	324,654.81	14,836.54	0
90	25-Jun-13	0	0	0	312,979.64	14,302.98	0
91	25-Jul-13	0	0	0	301,722.06	13,788.50	0
92	25-Aug-13	0	0	0	290,867.18	13,292.42	0
93	25-Sep-13	0	0	0	280,400.65	12,814.09	0
94	25-Oct-13	0	0	0	270,308.64	12,352.88	0
95	25-Nov-13	0	0	0	260,577.80	11,908.18	0
96	25-Dec-13	0	0	0	251,195.26	11,479.39	0
97	25-Jan-14	0	0	0	242,148.60	11,065.95	0
98	25-Feb-14	0	0	0	233,425.84	10,667.32	0
99	25-Mar-14	0	0	0	225,015.44	10,282.96	0
100	25-Apr-14	0	0	0	216,906.26	9,912.37	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
51	25-Mar-10	0	0	1,350,669.10	6,336,164.26	0	11.0474	4.7429
52	25-Apr-10	0	0	1,302,657.96	6,111,346.22	0	11.0474	4.7429
53	25-May-10	0	0	1,256,349.68	5,894,491.61	0	11.0473	4.7429
54	25-Jun-10	0	0	1,211,683.95	5,685,318.70	0	11.0472	4.7429
55	25-Jul-10	0	0	1,168,602.62	5,483,555.72	0	11.0472	4.7429
56	25-Aug-10	0	0	1,127,049.57	5,288,940.49	0	11.0471	4.7429
57	25-Sep-10	0	0	1,086,970.67	5,101,220.13	0	11.047	4.7429
58	25-Oct-10	0	0	1,048,313.71	4,920,150.66	0	11.047	4.7429
59	25-Nov-10	0	0	1,011,765.29	4,746,375.56	0	11.0553	4.7429
60	25-Dec-10	0	0	977,083.78	4,598,271.69	0	11.0707	4.7429
61	25-Jan-11	0	0	942,555.89	4,434,764.06	0	11.0758	4.7429
62	25-Feb-11	0	0	909,182.41	4,279,603.72	0	11.08	4.7429
63	25-Mar-11	0	0	876,639.17	4,126,909.13	0	11.0801	4.7429
64	25-Apr-11	0	0	845,256.03	3,979,645.26	0	11.0801	4.7429
65	25-May-11	0	0	815,213.22	3,837,808.77	0	11.0832	4.7429
66	25-Jun-11	0	0	786,456.57	3,701,203.79	0	11.0897	4.7429
67	25-Jul-11	0	0	758,452.94	3,569,227.90	0	11.0922	4.7429
68	25-Aug-11	0	0	731,396.59	3,441,902.86	0	11.094	4.7429
69	25-Sep-11	0	0	705,193.50	3,319,012.64	0	11.094	4.7429
70	25-Oct-11	0	0	679,925.08	3,200,495.27	0	11.094	4.7429
71	25-Nov-11	0	0	655,558.10	3,086,195.52	0	11.094	4.7429
72	25-Dec-11	0	0	632,060.51	2,975,963.67	0	11.094	4.7429
73	25-Jan-12	0	0	609,401.38	2,869,655.31	0	11.094	4.7429
74	25-Feb-12	0	0	587,550.89	2,767,131.14	0	11.094	4.7429
75	25-Mar-12	0	0	566,480.27	2,668,256.80	0	11.0941	4.7429
76	25-Apr-12	0	0	546,161.79	2,572,902.70	0	11.0941	4.7429
77	25-May-12	0	0	526,568.68	2,480,943.82	0	11.0941	4.7429
78	25-Jun-12	0	0	507,675.13	2,392,259.59	0	11.0941	4.7429
79	25-Jul-12	0	0	489,456.26	2,306,733.72	0	11.0941	4.7429
80	25-Aug-12	0	0	471,888.05	2,224,254.01	0	11.0941	4.7429
81	25-Sep-12	0	0	454,947.35	2,144,712.28	0	11.0941	4.7429
82	25-Oct-12	0	0	438,611.82	2,068,004.15	0	11.0941	4.7429
83	25-Nov-12	0	0	422,859.91	1,994,028.96	0	11.0942	4.7429
84	25-Dec-12	0	0	407,670.86	1,922,689.60	0	11.0942	4.7429
85	25-Jan-13	0	0	393,024.61	1,853,892.44	0	11.0942	4.7429
86	25-Feb-13	0	0	378,901.85	1,787,547.13	0	11.0942	4.7429
87	25-Mar-13	0	0	365,283.94	1,723,566.54	0	11.0942	4.7429
88	25-Apr-13	0	0	352,152.88	1,661,866.64	0	11.0942	4.7429
89	25-May-13	0	0	339,491.35	1,602,366.36	0	11.0942	4.7429
90	25-Jun-13	0	0	327,282.62	1,544,987.52	0	11.0942	4.7429
91	25-Jul-13	0	0	315,510.55	1,489,654.70	0	11.0943	4.7429
92	25-Aug-13	0	0	304,159.60	1,436,295.18	0	11.0943	4.7429
93	25-Sep-13	0	0	293,214.74	1,384,838.79	0	11.0943	4.7429
94	25-Oct-13	0	0	282,661.52	1,335,217.86	0	11.0943	4.7429
95	25-Nov-13	0	0	272,485.98	1,287,367.14	0	11.0943	4.7429
96	25-Dec-13	0	0	262,674.65	1,241,223.65	0	11.0943	4.7429
97	25-Jan-14	0	0	253,214.55	1,196,726.70	0	11.0943	4.7429
98	25-Feb-14	0	0	244,093.16	1,153,817.71	0	11.0943	4.7429
99	25-Mar-14	0	0	235,298.40	1,112,440.20	0	11.0944	4.7429
100	25-Apr-14	0	0	226,818.62	1,072,539.68	0	11.0944	4.7429


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
101	25-May-14	815,421.02	209,087.55	1,024,508.57	21,800,080.54	18,612.59	796,808.43
102	25-Jun-14	786,201.83	201,548.96	987,750.79	21,013,878.71	18,129.63	768,072.20
103	25-Jul-14	758,025.05	194,280.50	952,305.55	20,255,853.66	17,659.21	740,365.84
104	25-Aug-14	730,853.62	187,272.52	918,126.14	19,525,000.05	17,200.99	713,652.62
105	25-Sep-14	704,651.77	180,515.74	885,167.51	18,820,348.28	16,754.67	687,897.10
106	25-Oct-14	679,385.02	174,001.19	853,386.21	18,140,963.26	16,319.93	663,065.09
107	25-Nov-14	655,020.11	167,720.23	822,740.34	17,485,943.15	15,896.47	639,123.64
108	25-Dec-14	631,524.95	161,664.51	793,189.46	16,854,418.20	15,484.00	616,040.96
109	25-Jan-15	608,868.61	155,826.00	764,694.61	16,245,549.59	15,082.23	593,786.38
110	25-Feb-15	587,021.22	150,196.95	737,218.17	15,658,528.37	14,690.89	572,330.34
111	25-Mar-15	565,954.02	144,769.87	710,723.88	15,092,574.35	14,309.70	551,644.31
112	25-Apr-15	545,639.22	139,537.55	685,176.77	14,546,935.13	13,938.41	531,700.81
113	25-May-15	526,050.06	134,493.05	660,543.10	14,020,885.07	13,576.75	512,473.31
114	25-Jun-15	507,160.70	129,629.64	636,790.34	13,513,724.37	13,224.48	493,936.23
115	25-Jul-15	488,946.24	124,940.86	613,887.09	13,024,778.14	12,881.34	476,064.89
116	25-Aug-15	471,382.64	120,420.47	591,803.10	12,553,395.50	12,547.12	458,835.52
117	25-Sep-15	454,446.73	116,062.45	570,509.18	12,098,948.76	12,221.56	442,225.17
118	25-Oct-15	438,116.17	111,861.00	549,977.17	11,660,832.60	11,904.45	426,211.72
119	25-Nov-15	422,369.39	107,810.53	530,179.92	11,238,463.20	11,595.58	410,773.81
120	25-Dec-15	407,185.61	103,905.64	511,091.25	10,831,277.60	11,294.71	395,890.89
121	25-Jan-16	392,544.76	100,141.12	492,685.88	10,438,732.84	11,001.66	381,543.10
122	25-Feb-16	378,427.52	96,511.95	474,939.47	10,060,305.32	10,716.21	367,711.31
123	25-Mar-16	364,815.22	93,013.30	457,828.52	9,695,490.11	10,438.17	354,377.05
124	25-Apr-16	351,689.87	89,640.49	441,330.36	9,343,800.23	10,167.34	341,522.54
125	25-May-16	339,034.13	86,389.03	425,423.16	9,004,766.10	9,903.54	329,130.60
126	25-Jun-16	326,831.26	83,254.56	410,085.83	8,677,934.84	9,646.58	317,184.68
127	25-Jul-16	315,065.12	80,232.91	395,298.04	8,362,869.71	9,396.29	305,668.83
128	25-Aug-16	303,720.14	77,320.04	381,040.19	8,059,149.57	9,152.50	294,567.64
129	25-Sep-16	292,781.31	74,512.06	367,293.37	7,766,368.26	8,915.04	283,866.28
130	25-Oct-16	282,234.15	71,805.20	354,039.35	7,484,134.11	8,683.73	273,550.42
131	25-Nov-16	272,064.69	69,195.85	341,260.54	7,212,069.42	8,458.43	263,606.26
132	25-Dec-16	262,259.46	66,680.52	328,939.99	6,949,809.95	8,238.97	254,020.49
133	25-Jan-17	252,805.48	64,255.84	317,061.32	6,697,004.47	8,025.21	244,780.27
134	25-Feb-17	243,690.22	61,918.56	305,608.78	6,453,314.26	7,817.00	235,873.22
135	25-Mar-17	234,901.58	59,665.55	294,567.14	6,218,412.67	7,614.18	227,287.40
136	25-Apr-17	226,427.93	57,493.80	283,921.73	5,991,984.74	7,416.63	219,011.30
137	25-May-17	218,258.02	55,400.38	273,658.41	5,773,726.72	7,224.21	211,033.81
138	25-Jun-17	210,381.02	53,382.50	263,763.52	5,563,345.70	7,036.78	203,344.24
139	25-Jul-17	202,786.46	51,437.44	254,223.90	5,360,559.24	6,854.21	195,932.25
140	25-Aug-17	195,464.27	49,562.59	245,026.86	5,165,094.96	6,676.38	188,787.89
141	25-Sep-17	188,404.73	47,755.43	236,160.16	4,976,690.23	6,503.17	181,901.56
142	25-Oct-17	181,598.46	46,013.54	227,612.00	4,795,091.77	6,334.45	175,264.01
143	25-Nov-17	175,036.41	44,334.58	219,370.99	4,620,055.36	6,170.11	168,866.31
144	25-Dec-17	168,709.87	42,716.29	211,426.15	4,451,345.49	6,010.03	162,699.84
145	25-Jan-18	162,610.42	41,156.48	203,766.90	4,288,735.08	5,854.10	156,756.31
146	25-Feb-18	156,729.95	39,653.06	196,383.01	4,132,005.13	5,702.22	151,027.72
147	25-Mar-18	151,060.63	38,204.02	189,264.65	3,980,944.50	5,554.28	145,506.35
148	25-Apr-18	145,594.94	36,807.38	182,402.32	3,835,349.56	5,410.18	140,184.75
149	25-May-18	140,325.58	35,461.28	175,786.85	3,695,023.99	5,269.82	135,055.75
150	25-Jun-18	135,245.54	34,163.89	169,409.42	3,559,778.45	5,133.11	130,112.43


Period	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
101	25-May-14	0	0	21,800,080.54	0	0	0	0
102	25-Jun-14	0	0	21,013,878.71	0	0	0	0
103	25-Jul-14	0	0	20,255,853.66	0	0	0	0
104	25-Aug-14	0	0	19,525,000.05	0	0	0	0
105	25-Sep-14	0	0	18,820,348.28	0	0	0	0
106	25-Oct-14	0	0	18,140,963.26	0	0	0	0
107	25-Nov-14	0	0	17,485,943.15	0	0	0	0
108	25-Dec-14	0	0	16,854,418.20	0	0	0	0
109	25-Jan-15	0	0	16,245,549.59	0	0	0	0
110	25-Feb-15	0	0	15,658,528.37	0	0	0	0
111	25-Mar-15	0	0	15,092,574.35	0	0	0	0
112	25-Apr-15	0	0	14,546,935.13	0	0	0	0
113	25-May-15	0	0	14,020,885.07	0	0	0	0
114	25-Jun-15	0	0	13,513,724.37	0	0	0	0
115	25-Jul-15	0	0	13,024,778.14	0	0	0	0
116	25-Aug-15	0	0	12,553,395.50	0	0	0	0
117	25-Sep-15	0	0	12,098,948.76	0	0	0	0
118	25-Oct-15	0	0	11,660,832.60	0	0	0	0
119	25-Nov-15	0	0	11,238,463.20	0	0	0	0
120	25-Dec-15	0	0	10,831,277.60	0	0	0	0
121	25-Jan-16	0	0	10,438,732.84	0	0	0	0
122	25-Feb-16	0	0	10,060,305.32	0	0	0	0
123	25-Mar-16	0	0	9,695,490.11	0	0	0	0
124	25-Apr-16	0	0	9,343,800.23	0	0	0	0
125	25-May-16	0	0	9,004,766.10	0	0	0	0
126	25-Jun-16	0	0	8,677,934.84	0	0	0	0
127	25-Jul-16	0	0	8,362,869.71	0	0	0	0
128	25-Aug-16	0	0	8,059,149.57	0	0	0	0
129	25-Sep-16	0	0	7,766,368.26	0	0	0	0
130	25-Oct-16	0	0	7,484,134.11	0	0	0	0
131	25-Nov-16	0	0	7,212,069.42	0	0	0	0
132	25-Dec-16	0	0	6,949,809.95	0	0	0	0
133	25-Jan-17	0	0	6,697,004.47	0	0	0	0
134	25-Feb-17	0	0	6,453,314.26	0	0	0	0
135	25-Mar-17	0	0	6,218,412.67	0	0	0	0
136	25-Apr-17	0	0	5,991,984.74	0	0	0	0
137	25-May-17	0	0	5,773,726.72	0	0	0	0
138	25-Jun-17	0	0	5,563,345.70	0	0	0	0
139	25-Jul-17	0	0	5,360,559.24	0	0	0	0
140	25-Aug-17	0	0	5,165,094.96	0	0	0	0
141	25-Sep-17	0	0	4,976,690.23	0	0	0	0
142	25-Oct-17	0	0	4,795,091.77	0	0	0	0
143	25-Nov-17	0	0	4,620,055.36	0	0	0	0
144	25-Dec-17	0	0	4,451,345.49	0	0	0	0
145	25-Jan-18	0	0	4,288,735.08	0	0	0	0
146	25-Feb-18	0	0	4,132,005.13	0	0	0	0
147	25-Mar-18	0	0	3,980,944.50	0	0	0	0
148	25-Apr-18	0	0	3,835,349.56	0	0	0	0
149	25-May-18	0	0	3,695,023.99	0	0	0	0
150	25-Jun-18	0	0	3,559,778.45	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
101	25-May-14	0	0	0	209,087.55	9,555.05	0
102	25-Jun-14	0	0	0	201,548.96	9,210.53	0
103	25-Jul-14	0	0	0	194,280.50	8,878.36	0
104	25-Aug-14	0	0	0	187,272.52	8,558.10	0
105	25-Sep-14	0	0	0	180,515.74	8,249.31	0
106	25-Oct-14	0	0	0	174,001.19	7,951.60	0
107	25-Nov-14	0	0	0	167,720.23	7,664.56	0
108	25-Dec-14	0	0	0	161,664.51	7,387.81	0
109	25-Jan-15	0	0	0	155,826.00	7,120.99	0
110	25-Feb-15	0	0	0	150,196.95	6,863.74	0
111	25-Mar-15	0	0	0	144,769.87	6,615.73	0
112	25-Apr-15	0	0	0	139,537.55	6,376.61	0
113	25-May-15	0	0	0	134,493.05	6,146.08	0
114	25-Jun-15	0	0	0	129,629.64	5,923.82	0
115	25-Jul-15	0	0	0	124,940.86	5,709.55	0
116	25-Aug-15	0	0	0	120,420.47	5,502.97	0
117	25-Sep-15	0	0	0	116,062.45	5,303.81	0
118	25-Oct-15	0	0	0	111,861.00	5,111.81	0
119	25-Nov-15	0	0	0	107,810.53	4,926.70	0
120	25-Dec-15	0	0	0	103,905.64	4,748.25	0
121	25-Jan-16	0	0	0	100,141.12	4,576.21	0
122	25-Feb-16	0	0	0	96,511.95	4,410.36	0
123	25-Mar-16	0	0	0	93,013.30	4,250.48	0
124	25-Apr-16	0	0	0	89,640.49	4,096.34	0
125	25-May-16	0	0	0	86,389.03	3,947.76	0
126	25-Jun-16	0	0	0	83,254.56	3,804.51	0
127	25-Jul-16	0	0	0	80,232.91	3,666.43	0
128	25-Aug-16	0	0	0	77,320.04	3,533.31	0
129	25-Sep-16	0	0	0	74,512.06	3,404.99	0
130	25-Oct-16	0	0	0	71,805.20	3,281.29	0
131	25-Nov-16	0	0	0	69,195.85	3,162.05	0
132	25-Dec-16	0	0	0	66,680.52	3,047.10	0
133	25-Jan-17	0	0	0	64,255.84	2,936.29	0
134	25-Feb-17	0	0	0	61,918.56	2,829.48	0
135	25-Mar-17	0	0	0	59,665.55	2,726.53	0
136	25-Apr-17	0	0	0	57,493.80	2,627.28	0
137	25-May-17	0	0	0	55,400.38	2,531.61	0
138	25-Jun-17	0	0	0	53,382.50	2,439.40	0
139	25-Jul-17	0	0	0	51,437.44	2,350.51	0
140	25-Aug-17	0	0	0	49,562.59	2,264.84	0
141	25-Sep-17	0	0	0	47,755.43	2,182.25	0
142	25-Oct-17	0	0	0	46,013.54	2,102.65	0
143	25-Nov-17	0	0	0	44,334.58	2,025.93	0
144	25-Dec-17	0	0	0	42,716.29	1,951.97	0
145	25-Jan-18	0	0	0	41,156.48	1,880.69	0
146	25-Feb-18	0	0	0	39,653.06	1,811.99	0
147	25-Mar-18	0	0	0	38,204.02	1,745.77	0
148	25-Apr-18	0	0	0	36,807.38	1,681.95	0
149	25-May-18	0	0	0	35,461.28	1,620.44	0
150	25-Jun-18	0	0	0	34,163.89	1,561.15	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
101	25-May-14	0	0	218,642.60	1,034,063.62	0	11.0944	4.7429
102	25-Jun-14	0	0	210,759.50	996,961.33	0	11.0944	4.7429
103	25-Jul-14	0	0	203,158.86	961,183.91	0	11.0944	4.7429
104	25-Aug-14	0	0	195,830.62	926,684.24	0	11.0944	4.7429
105	25-Sep-14	0	0	188,765.06	893,416.82	0	11.0944	4.7429
106	25-Oct-14	0	0	181,952.79	861,337.81	0	11.0945	4.7429
107	25-Nov-14	0	0	175,384.78	830,404.89	0	11.0945	4.7429
108	25-Dec-14	0	0	169,052.32	800,577.27	0	11.0945	4.7429
109	25-Jan-15	0	0	162,946.99	771,815.60	0	11.0945	4.7429
110	25-Feb-15	0	0	157,060.69	744,081.92	0	11.0945	4.7429
111	25-Mar-15	0	0	151,385.60	717,339.61	0	11.0945	4.7429
112	25-Apr-15	0	0	145,914.17	691,553.39	0	11.0945	4.7429
113	25-May-15	0	0	140,639.13	666,689.18	0	11.0945	4.7429
114	25-Jun-15	0	0	135,553.46	642,714.16	0	11.0946	4.7429
115	25-Jul-15	0	0	130,650.40	619,596.64	0	11.0946	4.7429
116	25-Aug-15	0	0	125,923.44	597,306.07	0	11.0946	4.7429
117	25-Sep-15	0	0	121,366.26	575,812.99	0	11.0946	4.7429
118	25-Oct-15	0	0	116,972.81	555,088.98	0	11.0946	4.7429
119	25-Nov-15	0	0	112,737.24	535,106.63	0	11.0946	4.7429
120	25-Dec-15	0	0	108,653.89	515,839.50	0	11.0946	4.7429
121	25-Jan-16	0	0	104,717.34	497,262.10	0	11.0947	4.7429
122	25-Feb-16	0	0	100,922.32	479,349.83	0	11.0947	4.7429
123	25-Mar-16	0	0	97,263.78	462,079.00	0	11.0947	4.7429
124	25-Apr-16	0	0	93,736.84	445,426.71	0	11.0947	4.7429
125	25-May-16	0	0	90,336.78	429,370.92	0	11.0947	4.7429
126	25-Jun-16	0	0	87,059.08	413,890.34	0	11.0947	4.7429
127	25-Jul-16	0	0	83,899.34	398,964.46	0	11.0947	4.7429
128	25-Aug-16	0	0	80,853.36	384,573.50	0	11.0948	4.7429
129	25-Sep-16	0	0	77,917.05	370,698.36	0	11.0948	4.7429
130	25-Oct-16	0	0	75,086.49	357,320.64	0	11.0948	4.7429
131	25-Nov-16	0	0	72,357.90	344,422.59	0	11.0948	4.7429
132	25-Dec-16	0	0	69,727.62	331,987.08	0	11.0948	4.7429
133	25-Jan-17	0	0	67,192.14	319,997.62	0	11.0948	4.7429
134	25-Feb-17	0	0	64,748.05	308,438.26	0	11.0949	4.7429
135	25-Mar-17	0	0	62,392.08	297,293.66	0	11.0949	4.7429
136	25-Apr-17	0	0	60,121.08	286,549.01	0	11.0949	4.7429
137	25-May-17	0	0	57,932.00	276,190.02	0	11.0949	4.7429
138	25-Jun-17	0	0	55,821.90	266,202.91	0	11.0949	4.7429
139	25-Jul-17	0	0	53,787.95	256,574.41	0	11.0949	4.7429
140	25-Aug-17	0	0	51,827.42	247,291.70	0	11.0949	4.7429
141	25-Sep-17	0	0	49,937.69	238,342.42	0	11.095	4.7429
142	25-Oct-17	0	0	48,116.20	229,714.66	0	11.095	4.7429
143	25-Nov-17	0	0	46,360.51	221,396.92	0	11.095	4.7429
144	25-Dec-17	0	0	44,668.26	213,378.13	0	11.095	4.7429
145	25-Jan-18	0	0	43,037.17	205,647.59	0	11.095	4.7429
146	25-Feb-18	0	0	41,465.06	198,195.00	0	11.095	4.7429
147	25-Mar-18	0	0	39,949.79	191,010.42	0	11.0951	4.7429
148	25-Apr-18	0	0	38,489.33	184,084.26	0	11.0951	4.7429
149	25-May-18	0	0	37,081.71	177,407.29	0	11.0951	4.7429
150	25-Jun-18	0	0	35,725.04	170,970.57	0	11.0951	4.7429


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
151	25-Jul-18	130,348.05	32,913.47	163,261.52	3,429,430.40	4,999.93	125,348.12
152	25-Aug-18	125,626.59	31,708.32	157,334.92	3,303,803.81	4,870.22	120,756.38
153	25-Sep-18	121,074.87	30,546.83	151,621.70	3,182,728.93	4,743.87	116,331.00
154	25-Oct-18	116,686.81	29,427.42	146,114.23	3,066,042.12	4,620.80	112,066.02
155	25-Nov-18	112,456.57	28,348.58	140,805.15	2,953,585.55	4,500.92	107,955.65
156	25-Dec-18	108,378.49	27,308.85	135,687.34	2,845,207.06	4,384.15	103,994.34
157	25-Jan-19	104,447.13	26,306.82	130,753.95	2,740,759.93	4,270.41	100,176.72
158	25-Feb-19	100,657.25	25,341.14	125,998.39	2,640,102.68	4,159.62	96,497.63
159	25-Mar-19	97,003.78	24,410.49	121,414.27	2,543,098.90	4,051.71	92,952.07
160	25-Apr-19	93,481.84	23,513.63	116,995.47	2,449,617.06	3,946.60	89,535.24
161	25-May-19	90,086.72	22,649.32	112,736.04	2,359,530.33	3,844.21	86,242.51
162	25-Jun-19	86,813.88	21,816.41	108,630.29	2,272,716.45	3,744.48	83,069.40
163	25-Jul-19	83,658.95	21,013.75	104,672.70	2,189,057.50	3,647.34	80,011.61
164	25-Aug-19	80,617.69	20,240.26	100,857.95	2,108,439.81	3,552.72	77,064.97
165	25-Sep-19	77,686.05	19,494.89	97,180.94	2,030,753.76	3,460.55	74,225.49
166	25-Oct-19	74,860.08	18,776.62	93,636.71	1,955,893.68	3,370.78	71,489.30
167	25-Nov-19	72,136.01	18,084.48	90,220.50	1,883,757.66	3,283.33	68,852.68
168	25-Dec-19	69,510.19	17,417.53	86,927.72	1,814,247.47	3,198.16	66,312.03
169	25-Jan-20	66,979.09	16,774.85	83,753.94	1,747,268.38	3,115.19	63,863.90
170	25-Feb-20	64,539.32	16,155.58	80,694.90	1,682,729.06	3,034.38	61,504.94
171	25-Mar-20	62,187.60	15,558.86	77,746.46	1,620,541.46	2,955.66	59,231.94
172	25-Apr-20	59,920.78	14,983.88	74,904.66	1,560,620.68	2,878.98	57,041.79
173	25-May-20	57,735.81	14,429.86	72,165.67	1,502,884.87	2,804.30	54,931.51
174	25-Jun-20	55,629.75	13,896.05	69,525.80	1,447,255.12	2,731.55	52,898.20
175	25-Jul-20	53,599.78	13,381.70	66,981.48	1,393,655.34	2,660.69	50,939.09
176	25-Aug-20	51,643.17	12,886.12	64,529.29	1,342,012.17	2,591.67	49,051.50
177	25-Sep-20	49,757.27	12,408.63	62,165.90	1,292,254.90	2,524.44	47,232.83
178	25-Oct-20	47,939.56	11,948.58	59,888.14	1,244,315.34	2,458.95	45,480.61
179	25-Nov-20	46,187.58	11,505.34	57,692.92	1,198,127.76	2,395.16	43,792.42
180	25-Dec-20	44,498.98	11,078.29	55,577.27	1,153,628.78	2,333.03	42,165.95
181	25-Jan-21	42,871.48	10,666.85	53,538.33	1,110,757.31	2,272.51	40,598.97
182	25-Feb-21	41,302.88	10,270.46	51,573.34	1,069,454.43	2,213.56	39,089.32
183	25-Mar-21	39,791.06	9,888.58	49,679.64	1,029,663.37	2,156.13	37,634.93
184	25-Apr-21	38,334.00	9,520.67	47,854.66	991,329.37	2,100.20	36,233.79
185	25-May-21	36,929.71	9,166.23	46,095.94	954,399.67	2,045.72	34,883.99
186	25-Jun-21	35,576.30	8,824.78	44,401.08	918,823.36	1,992.65	33,583.65
187	25-Jul-21	34,271.95	8,495.84	42,767.78	884,551.42	1,940.96	32,330.98
188	25-Aug-21	33,014.88	8,178.96	41,193.84	851,536.54	1,890.62	31,124.27
189	25-Sep-21	31,803.40	7,873.70	39,677.10	819,733.14	1,841.57	29,961.83
190	25-Oct-21	30,635.87	7,579.64	38,215.51	789,097.27	1,793.80	28,842.07
191	25-Nov-21	29,510.70	7,296.38	36,807.08	759,586.57	1,747.27	27,763.43
192	25-Dec-21	28,426.37	7,023.52	35,449.89	731,160.20	1,701.95	26,724.42
193	25-Jan-22	27,381.41	6,760.69	34,142.10	703,778.79	1,657.80	25,723.61
194	25-Feb-22	26,374.41	6,507.51	32,881.92	677,404.38	1,614.79	24,759.61
195	25-Mar-22	25,403.98	6,263.65	31,667.64	652,000.40	1,572.91	23,831.08
196	25-Apr-22	24,468.83	6,028.76	30,497.59	627,531.57	1,532.11	22,936.72
197	25-May-22	23,567.67	5,802.52	29,370.19	603,963.90	1,492.36	22,075.31
198	25-Jun-22	22,699.29	5,584.61	28,283.89	581,264.61	1,453.65	21,245.63
199	25-Jul-22	21,862.49	5,374.72	27,237.21	559,402.12	1,415.95	20,446.54
200	25-Aug-22	21,056.14	5,172.58	26,228.72	538,345.97	1,379.22	19,676.93


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
151	25-Jul-18	0	0	3,429,430.40	0	0	0	0
152	25-Aug-18	0	0	3,303,803.81	0	0	0	0
153	25-Sep-18	0	0	3,182,728.93	0	0	0	0
154	25-Oct-18	0	0	3,066,042.12	0	0	0	0
155	25-Nov-18	0	0	2,953,585.55	0	0	0	0
156	25-Dec-18	0	0	2,845,207.06	0	0	0	0
157	25-Jan-19	0	0	2,740,759.93	0	0	0	0
158	25-Feb-19	0	0	2,640,102.68	0	0	0	0
159	25-Mar-19	0	0	2,543,098.90	0	0	0	0
160	25-Apr-19	0	0	2,449,617.06	0	0	0	0
161	25-May-19	0	0	2,359,530.33	0	0	0	0
162	25-Jun-19	0	0	2,272,716.45	0	0	0	0
163	25-Jul-19	0	0	2,189,057.50	0	0	0	0
164	25-Aug-19	0	0	2,108,439.81	0	0	0	0
165	25-Sep-19	0	0	2,030,753.76	0	0	0	0
166	25-Oct-19	0	0	1,955,893.68	0	0	0	0
167	25-Nov-19	0	0	1,883,757.66	0	0	0	0
168	25-Dec-19	0	0	1,814,247.47	0	0	0	0
169	25-Jan-20	0	0	1,747,268.38	0	0	0	0
170	25-Feb-20	0	0	1,682,729.06	0	0	0	0
171	25-Mar-20	0	0	1,620,541.46	0	0	0	0
172	25-Apr-20	0	0	1,560,620.68	0	0	0	0
173	25-May-20	0	0	1,502,884.87	0	0	0	0
174	25-Jun-20	0	0	1,447,255.12	0	0	0	0
175	25-Jul-20	0	0	1,393,655.34	0	0	0	0
176	25-Aug-20	0	0	1,342,012.17	0	0	0	0
177	25-Sep-20	0	0	1,292,254.90	0	0	0	0
178	25-Oct-20	0	0	1,244,315.34	0	0	0	0
179	25-Nov-20	0	0	1,198,127.76	0	0	0	0
180	25-Dec-20	0	0	1,153,628.78	0	0	0	0
181	25-Jan-21	0	0	1,110,757.31	0	0	0	0
182	25-Feb-21	0	0	1,069,454.43	0	0	0	0
183	25-Mar-21	0	0	1,029,663.37	0	0	0	0
184	25-Apr-21	0	0	991,329.37	0	0	0	0
185	25-May-21	0	0	954,399.67	0	0	0	0
186	25-Jun-21	0	0	918,823.36	0	0	0	0
187	25-Jul-21	0	0	884,551.42	0	0	0	0
188	25-Aug-21	0	0	851,536.54	0	0	0	0
189	25-Sep-21	0	0	819,733.14	0	0	0	0
190	25-Oct-21	0	0	789,097.27	0	0	0	0
191	25-Nov-21	0	0	759,586.57	0	0	0	0
192	25-Dec-21	0	0	731,160.20	0	0	0	0
193	25-Jan-22	0	0	703,778.79	0	0	0	0
194	25-Feb-22	0	0	677,404.38	0	0	0	0
195	25-Mar-22	0	0	652,000.40	0	0	0	0
196	25-Apr-22	0	0	627,531.57	0	0	0	0
197	25-May-22	0	0	603,963.90	0	0	0	0
198	25-Jun-22	0	0	581,264.61	0	0	0	0
199	25-Jul-22	0	0	559,402.12	0	0	0	0
200	25-Aug-22	0	0	538,345.97	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
151	25-Jul-18	0	0	0	32,913.47	1,504.01	0
152	25-Aug-18	0	0	0	31,708.32	1,448.93	0
153	25-Sep-18	0	0	0	30,546.83	1,395.86	0
154	25-Oct-18	0	0	0	29,427.42	1,344.70	0
155	25-Nov-18	0	0	0	28,348.58	1,295.40	0
156	25-Dec-18	0	0	0	27,308.85	1,247.89	0
157	25-Jan-19	0	0	0	26,306.82	1,202.10	0
158	25-Feb-19	0	0	0	25,341.14	1,157.97	0
159	25-Mar-19	0	0	0	24,410.49	1,115.44	0
160	25-Apr-19	0	0	0	23,513.63	1,074.46	0
161	25-May-19	0	0	0	22,649.32	1,034.96	0
162	25-Jun-19	0	0	0	21,816.41	996.9	0
163	25-Jul-19	0	0	0	21,013.75	960.22	0
164	25-Aug-19	0	0	0	20,240.26	924.88	0
165	25-Sep-19	0	0	0	19,494.89	890.82	0
166	25-Oct-19	0	0	0	18,776.62	857.99	0
167	25-Nov-19	0	0	0	18,084.48	826.37	0
168	25-Dec-19	0	0	0	17,417.53	795.89	0
169	25-Jan-20	0	0	0	16,774.85	766.52	0
170	25-Feb-20	0	0	0	16,155.58	738.22	0
171	25-Mar-20	0	0	0	15,558.86	710.95	0
172	25-Apr-20	0	0	0	14,983.88	684.68	0
173	25-May-20	0	0	0	14,429.86	659.36	0
174	25-Jun-20	0	0	0	13,896.05	634.97	0
175	25-Jul-20	0	0	0	13,381.70	611.47	0
176	25-Aug-20	0	0	0	12,886.12	588.82	0
177	25-Sep-20	0	0	0	12,408.63	567	0
178	25-Oct-20	0	0	0	11,948.58	545.98	0
179	25-Nov-20	0	0	0	11,505.34	525.72	0
180	25-Dec-20	0	0	0	11,078.29	506.21	0
181	25-Jan-21	0	0	0	10,666.85	487.41	0
182	25-Feb-21	0	0	0	10,270.46	469.29	0
183	25-Mar-21	0	0	0	9,888.58	451.84	0
184	25-Apr-21	0	0	0	9,520.67	435.03	0
185	25-May-21	0	0	0	9,166.23	418.84	0
186	25-Jun-21	0	0	0	8,824.78	403.23	0
187	25-Jul-21	0	0	0	8,495.84	388.2	0
188	25-Aug-21	0	0	0	8,178.96	373.72	0
189	25-Sep-21	0	0	0	7,873.70	359.77	0
190	25-Oct-21	0	0	0	7,579.64	346.34	0
191	25-Nov-21	0	0	0	7,296.38	333.39	0
192	25-Dec-21	0	0	0	7,023.52	320.93	0
193	25-Jan-22	0	0	0	6,760.69	308.92	0
194	25-Feb-22	0	0	0	6,507.51	297.35	0
195	25-Mar-22	0	0	0	6,263.65	286.2	0
196	25-Apr-22	0	0	0	6,028.76	275.47	0
197	25-May-22	0	0	0	5,802.52	265.13	0
198	25-Jun-22	0	0	0	5,584.61	255.17	0
199	25-Jul-22	0	0	0	5,374.72	245.58	0
200	25-Aug-22	0	0	0	5,172.58	236.35	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
151	25-Jul-18	0	0	34,417.47	164,765.52	0	11.0951	4.7429
152	25-Aug-18	0	0	33,157.26	158,783.85	0	11.0951	4.7429
153	25-Sep-18	0	0	31,942.69	153,017.56	0	11.0951	4.7429
154	25-Oct-18	0	0	30,772.12	147,458.94	0	11.0952	4.7429
155	25-Nov-18	0	0	29,643.98	142,100.55	0	11.0952	4.7429
156	25-Dec-18	0	0	28,556.74	136,935.23	0	11.0952	4.7429
157	25-Jan-19	0	0	27,508.92	131,956.05	0	11.0952	4.7429
158	25-Feb-19	0	0	26,499.11	127,156.36	0	11.0952	4.7429
159	25-Mar-19	0	0	25,525.94	122,529.72	0	11.0952	4.7429
160	25-Apr-19	0	0	24,588.09	118,069.93	0	11.0953	4.7429
161	25-May-19	0	0	23,684.29	113,771.01	0	11.0953	4.7429
162	25-Jun-19	0	0	22,813.31	109,627.19	0	11.0953	4.7429
163	25-Jul-19	0	0	21,973.97	105,632.92	0	11.0953	4.7429
164	25-Aug-19	0	0	21,165.14	101,782.83	0	11.0953	4.7429
165	25-Sep-19	0	0	20,385.71	98,071.75	0	11.0953	4.7429
166	25-Oct-19	0	0	19,634.62	94,494.70	0	11.0954	4.7429
167	25-Nov-19	0	0	18,910.85	91,046.86	0	11.0954	4.7429
168	25-Dec-19	0	0	18,213.42	87,723.61	0	11.0954	4.7429
169	25-Jan-20	0	0	17,541.37	84,520.46	0	11.0954	4.7429
170	25-Feb-20	0	0	16,893.80	81,433.12	0	11.0954	4.7429
171	25-Mar-20	0	0	16,269.81	78,457.41	0	11.0954	4.7429
172	25-Apr-20	0	0	15,668.56	75,589.34	0	11.0955	4.7429
173	25-May-20	0	0	15,089.23	72,825.03	0	11.0955	4.7429
174	25-Jun-20	0	0	14,531.01	70,160.77	0	11.0955	4.7429
175	25-Jul-20	0	0	13,993.16	67,592.95	0	11.0955	4.7429
176	25-Aug-20	0	0	13,474.94	65,118.11	0	11.0955	4.7429
177	25-Sep-20	0	0	12,975.63	62,732.90	0	11.0955	4.7429
178	25-Oct-20	0	0	12,494.56	60,434.12	0	11.0956	4.7429
179	25-Nov-20	0	0	12,031.06	58,218.64	0	11.0956	4.7429
180	25-Dec-20	0	0	11,584.50	56,083.48	0	11.0956	4.7429
181	25-Jan-21	0	0	11,154.26	54,025.74	0	11.0956	4.7429
182	25-Feb-21	0	0	10,739.76	52,042.63	0	11.0956	4.7429
183	25-Mar-21	0	0	10,340.42	50,131.48	0	11.0956	4.7429
184	25-Apr-21	0	0	9,955.70	48,289.70	0	11.0957	4.7429
185	25-May-21	0	0	9,585.07	46,514.78	0	11.0957	4.7429
186	25-Jun-21	0	0	9,228.01	44,804.31	0	11.0957	4.7429
187	25-Jul-21	0	0	8,884.04	43,155.99	0	11.0957	4.7429
188	25-Aug-21	0	0	8,552.68	41,567.56	0	11.0957	4.7429
189	25-Sep-21	0	0	8,233.47	40,036.87	0	11.0958	4.7429
190	25-Oct-21	0	0	7,925.98	38,561.85	0	11.0958	4.7429
191	25-Nov-21	0	0	7,629.77	37,140.47	0	11.0958	4.7429
192	25-Dec-21	0	0	7,344.45	35,770.82	0	11.0958	4.7429
193	25-Jan-22	0	0	7,069.60	34,451.01	0	11.0958	4.7429
194	25-Feb-22	0	0	6,804.86	33,179.27	0	11.0958	4.7429
195	25-Mar-22	0	0	6,549.85	31,953.84	0	11.0959	4.7429
196	25-Apr-22	0	0	6,304.23	30,773.06	0	11.0959	4.7429
197	25-May-22	0	0	6,067.65	29,635.32	0	11.0959	4.7429
198	25-Jun-22	0	0	5,839.78	28,539.07	0	11.0959	4.7429
199	25-Jul-22	0	0	5,620.31	27,482.80	0	11.0959	4.7429
200	25-Aug-22	0	0	5,408.93	26,465.07	0	11.0959	4.7429


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
201	25-Sep-22	20,279.15	4,977.89	25,257.04	518,066.82	1,343.44	18,935.71
202	25-Oct-22	19,530.45	4,790.38	24,320.83	498,536.37	1,308.59	18,221.86
203	25-Nov-22	18,809.02	4,609.80	23,418.82	479,727.35	1,274.65	17,534.38
204	25-Dec-22	18,113.89	4,435.88	22,549.77	461,613.46	1,241.59	16,872.30
205	25-Jan-23	17,444.09	4,268.40	21,712.48	444,169.37	1,209.38	16,234.71
206	25-Feb-23	16,798.71	4,107.10	20,905.81	427,370.66	1,178.01	15,620.70
207	25-Mar-23	16,176.88	3,951.78	20,128.66	411,193.78	1,147.45	15,029.42
208	25-Apr-23	15,577.74	3,802.20	19,379.94	395,616.04	1,117.69	14,460.05
209	25-May-23	15,000.47	3,658.16	18,658.63	380,615.57	1,088.70	13,911.77
210	25-Jun-23	14,444.28	3,519.46	17,963.74	366,171.29	1,060.46	13,383.82
211	25-Jul-23	13,908.41	3,385.90	17,294.32	352,262.88	1,032.95	12,875.46
212	25-Aug-23	13,392.13	3,257.30	16,649.43	338,870.75	1,006.16	12,385.97
213	25-Sep-23	12,894.72	3,133.47	16,028.19	325,976.03	980.06	11,914.66
214	25-Oct-23	12,415.50	3,014.24	15,429.74	313,560.53	954.64	11,460.86
215	25-Nov-23	11,953.82	2,899.44	14,853.26	301,606.71	929.88	11,023.94
216	25-Dec-23	11,509.04	2,788.91	14,297.95	290,097.67	905.76	10,603.28
217	25-Jan-24	11,080.54	2,682.49	13,763.03	279,017.13	882.27	10,198.27
218	25-Feb-24	10,667.74	2,580.04	13,247.78	268,349.38	859.38	9,808.36
219	25-Mar-24	10,270.08	2,481.40	12,751.47	258,079.31	837.09	9,432.98
220	25-Apr-24	9,886.99	2,386.43	12,273.42	248,192.32	815.38	9,071.61
221	25-May-24	9,517.95	2,295.01	11,812.96	238,674.37	794.23	8,723.72
222	25-Jun-24	9,162.46	2,207.00	11,369.46	229,511.92	773.63	8,388.82
223	25-Jul-24	8,820.01	2,122.28	10,942.29	220,691.90	753.57	8,066.45
224	25-Aug-24	8,490.15	2,040.73	10,530.87	212,201.76	734.02	7,756.13
225	25-Sep-24	8,172.40	1,962.22	10,134.62	204,029.36	714.98	7,457.42
226	25-Oct-24	7,866.34	1,886.65	9,752.99	196,163.02	696.44	7,169.90
227	25-Nov-24	7,571.53	1,813.92	9,385.44	188,591.50	678.37	6,893.15
228	25-Dec-24	7,287.57	1,743.91	9,031.47	181,303.93	660.78	6,626.79
229	25-Jan-25	7,014.06	1,676.52	8,690.58	174,289.87	643.64	6,370.42
230	25-Feb-25	6,750.63	1,611.66	8,362.29	167,539.24	626.95	6,123.68
231	25-Mar-25	6,496.90	1,549.24	8,046.14	161,042.35	610.69	5,886.21
232	25-Apr-25	6,252.52	1,489.17	7,741.69	154,789.82	594.85	5,657.68
233	25-May-25	6,017.16	1,431.35	7,448.52	148,772.66	579.42	5,437.75
234	25-Jun-25	5,790.49	1,375.71	7,166.20	142,982.17	564.39	5,226.10
235	25-Jul-25	5,572.18	1,322.17	6,894.35	137,409.98	549.75	5,022.43
236	25-Aug-25	5,361.94	1,270.64	6,632.59	132,048.04	535.49	4,826.45
237	25-Sep-25	5,159.47	1,221.06	6,380.54	126,888.57	521.61	4,637.87
238	25-Oct-25	4,964.49	1,173.35	6,137.84	121,924.08	508.08	4,456.41
239	25-Nov-25	4,776.72	1,127.45	5,904.17	117,147.36	494.9	4,281.82
240	25-Dec-25	4,595.90	1,083.28	5,679.18	112,551.46	482.06	4,113.84
241	25-Jan-26	4,421.78	1,040.78	5,462.56	108,129.68	469.56	3,952.22
242	25-Feb-26	4,254.11	999.89	5,254.00	103,875.57	457.38	3,796.73
243	25-Mar-26	4,092.66	960.56	5,053.21	99,782.92	445.52	3,647.14
244	25-Apr-26	3,937.19	922.71	4,859.91	95,845.72	433.97	3,503.23
245	25-May-26	3,787.50	886.3	4,673.81	92,058.22	422.71	3,364.79
246	25-Jun-26	3,643.37	851.28	4,494.65	88,414.85	411.75	3,231.63
247	25-Jul-26	3,504.60	817.59	4,322.19	84,910.25	401.07	3,103.53
248	25-Aug-26	3,370.98	785.18	4,156.17	81,539.26	390.67	2,980.32
249	25-Sep-26	3,242.34	754.01	3,996.36	78,296.92	380.53	2,861.81
250	25-Oct-26	3,118.49	724.03	3,842.52	75,178.43	370.67	2,747.82


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
201	25-Sep-22	0	0	518,066.82	0	0	0	0
202	25-Oct-22	0	0	498,536.37	0	0	0	0
203	25-Nov-22	0	0	479,727.35	0	0	0	0
204	25-Dec-22	0	0	461,613.46	0	0	0	0
205	25-Jan-23	0	0	444,169.37	0	0	0	0
206	25-Feb-23	0	0	427,370.66	0	0	0	0
207	25-Mar-23	0	0	411,193.78	0	0	0	0
208	25-Apr-23	0	0	395,616.04	0	0	0	0
209	25-May-23	0	0	380,615.57	0	0	0	0
210	25-Jun-23	0	0	366,171.29	0	0	0	0
211	25-Jul-23	0	0	352,262.88	0	0	0	0
212	25-Aug-23	0	0	338,870.75	0	0	0	0
213	25-Sep-23	0	0	325,976.03	0	0	0	0
214	25-Oct-23	0	0	313,560.53	0	0	0	0
215	25-Nov-23	0	0	301,606.71	0	0	0	0
216	25-Dec-23	0	0	290,097.67	0	0	0	0
217	25-Jan-24	0	0	279,017.13	0	0	0	0
218	25-Feb-24	0	0	268,349.38	0	0	0	0
219	25-Mar-24	0	0	258,079.31	0	0	0	0
220	25-Apr-24	0	0	248,192.32	0	0	0	0
221	25-May-24	0	0	238,674.37	0	0	0	0
222	25-Jun-24	0	0	229,511.92	0	0	0	0
223	25-Jul-24	0	0	220,691.90	0	0	0	0
224	25-Aug-24	0	0	212,201.76	0	0	0	0
225	25-Sep-24	0	0	204,029.36	0	0	0	0
226	25-Oct-24	0	0	196,163.02	0	0	0	0
227	25-Nov-24	0	0	188,591.50	0	0	0	0
228	25-Dec-24	0	0	181,303.93	0	0	0	0
229	25-Jan-25	0	0	174,289.87	0	0	0	0
230	25-Feb-25	0	0	167,539.24	0	0	0	0
231	25-Mar-25	0	0	161,042.35	0	0	0	0
232	25-Apr-25	0	0	154,789.82	0	0	0	0
233	25-May-25	0	0	148,772.66	0	0	0	0
234	25-Jun-25	0	0	142,982.17	0	0	0	0
235	25-Jul-25	0	0	137,409.98	0	0	0	0
236	25-Aug-25	0	0	132,048.04	0	0	0	0
237	25-Sep-25	0	0	126,888.57	0	0	0	0
238	25-Oct-25	0	0	121,924.08	0	0	0	0
239	25-Nov-25	0	0	117,147.36	0	0	0	0
240	25-Dec-25	0	0	112,551.46	0	0	0	0
241	25-Jan-26	0	0	108,129.68	0	0	0	0
242	25-Feb-26	0	0	103,875.57	0	0	0	0
243	25-Mar-26	0	0	99,782.92	0	0	0	0
244	25-Apr-26	0	0	95,845.72	0	0	0	0
245	25-May-26	0	0	92,058.22	0	0	0	0
246	25-Jun-26	0	0	88,414.85	0	0	0	0
247	25-Jul-26	0	0	84,910.25	0	0	0	0
248	25-Aug-26	0	0	81,539.26	0	0	0	0
249	25-Sep-26	0	0	78,296.92	0	0	0	0
250	25-Oct-26	0	0	75,178.43	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
201	25-Sep-22	0	0	0	4,977.89	227.45	0
202	25-Oct-22	0	0	0	4,790.38	218.88	0
203	25-Nov-22	0	0	0	4,609.80	210.63	0
204	25-Dec-22	0	0	0	4,435.88	202.68	0
205	25-Jan-23	0	0	0	4,268.40	195.03	0
206	25-Feb-23	0	0	0	4,107.10	187.66	0
207	25-Mar-23	0	0	0	3,951.78	180.56	0
208	25-Apr-23	0	0	0	3,802.20	173.73	0
209	25-May-23	0	0	0	3,658.16	167.15	0
210	25-Jun-23	0	0	0	3,519.46	160.81	0
211	25-Jul-23	0	0	0	3,385.90	154.71	0
212	25-Aug-23	0	0	0	3,257.30	148.83	0
213	25-Sep-23	0	0	0	3,133.47	143.17	0
214	25-Oct-23	0	0	0	3,014.24	137.72	0
215	25-Nov-23	0	0	0	2,899.44	132.48	0
216	25-Dec-23	0	0	0	2,788.91	127.43	0
217	25-Jan-24	0	0	0	2,682.49	122.57	0
218	25-Feb-24	0	0	0	2,580.04	117.88	0
219	25-Mar-24	0	0	0	2,481.40	113.38	0
220	25-Apr-24	0	0	0	2,386.43	109.04	0
221	25-May-24	0	0	0	2,295.01	104.86	0
222	25-Jun-24	0	0	0	2,207.00	100.84	0
223	25-Jul-24	0	0	0	2,122.28	96.97	0
224	25-Aug-24	0	0	0	2,040.73	93.24	0
225	25-Sep-24	0	0	0	1,962.22	89.66	0
226	25-Oct-24	0	0	0	1,886.65	86.2	0
227	25-Nov-24	0	0	0	1,813.92	82.88	0
228	25-Dec-24	0	0	0	1,743.91	79.68	0
229	25-Jan-25	0	0	0	1,676.52	76.6	0
230	25-Feb-25	0	0	0	1,611.66	73.64	0
231	25-Mar-25	0	0	0	1,549.24	70.79	0
232	25-Apr-25	0	0	0	1,489.17	68.04	0
233	25-May-25	0	0	0	1,431.35	65.4	0
234	25-Jun-25	0	0	0	1,375.71	62.86	0
235	25-Jul-25	0	0	0	1,322.17	60.41	0
236	25-Aug-25	0	0	0	1,270.64	58.06	0
237	25-Sep-25	0	0	0	1,221.06	55.79	0
238	25-Oct-25	0	0	0	1,173.35	53.61	0
239	25-Nov-25	0	0	0	1,127.45	51.51	0
240	25-Dec-25	0	0	0	1,083.28	49.49	0
241	25-Jan-26	0	0	0	1,040.78	47.55	0
242	25-Feb-26	0	0	0	999.89	45.68	0
243	25-Mar-26	0	0	0	960.56	43.89	0
244	25-Apr-26	0	0	0	922.71	42.16	0
245	25-May-26	0	0	0	886.3	40.49	0
246	25-Jun-26	0	0	0	851.28	38.89	0
247	25-Jul-26	0	0	0	817.59	37.36	0
248	25-Aug-26	0	0	0	785.18	35.87	0
249	25-Sep-26	0	0	0	754.01	34.45	0
250	25-Oct-26	0	0	0	724.03	33.08	0


*Period*	*Date*		*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
201	25-Sep-22		0	0	5,205.34	25,484.49	0	11.096	4.7429
202	25-Oct-22		0	0	5,009.26	24,539.72	0	11.096	4.7429
203	25-Nov-22		0	0	4,820.43	23,629.45	0	11.096	4.7429
204	25-Dec-22		0	0	4,638.57	22,752.45	0	11.096	4.7429
205	25-Jan-23		0	0	4,463.43	21,907.51	0	11.096	4.7429
206	25-Feb-23		0	0	4,294.76	21,093.48	0	11.096	4.7429
207	25-Mar-23		0	0	4,132.34	20,309.22	0	11.0961	4.7429
208	25-Apr-23		0	0	3,975.93	19,553.67	0	11.0961	4.7429
209	25-May-23		0	0	3,825.31	18,825.78	0	11.0961	4.7429
210	25-Jun-23		0	0	3,680.27	18,124.55	0	11.0961	4.7429
211	25-Jul-23		0	0	3,540.61	17,449.02	0	11.0961	4.7429
212	25-Aug-23		0	0	3,406.13	16,798.26	0	11.0961	4.7429
213	25-Sep-23		0	0	3,276.64	16,171.36	0	11.0962	4.7429
214	25-Oct-23		0	0	3,151.96	15,567.47	0	11.0962	4.7429
215	25-Nov-23		0	0	3,031.92	14,985.74	0	11.0962	4.7429
216	25-Dec-23		0	0	2,916.34	14,425.38	0	11.0962	4.7429
217	25-Jan-24		0	0	2,805.06	13,885.60	0	11.0962	4.7429
218	25-Feb-24		0	0	2,697.92	13,365.66	0	11.0962	4.7429
219	25-Mar-24		0	0	2,594.77	12,864.85	0	11.0963	4.7429
220	25-Apr-24	��	0	0	2,495.47	12,382.46	0	11.0963	4.7429
221	25-May-24		0	0	2,399.87	11,917.82	0	11.0963	4.7429
222	25-Jun-24		0	0	2,307.84	11,470.30	0	11.0963	4.7429
223	25-Jul-24		0	0	2,219.25	11,039.26	0	11.0963	4.7429
224	25-Aug-24		0	0	2,133.97	10,624.11	0	11.0963	4.7429
225	25-Sep-24		0	0	2,051.88	10,224.28	0	11.0964	4.7429
226	25-Oct-24		0	0	1,972.86	9,839.19	0	11.0964	4.7429
227	25-Nov-24		0	0	1,896.80	9,468.32	0	11.0964	4.7429
228	25-Dec-24		0	0	1,823.59	9,111.15	0	11.0964	4.7429
229	25-Jan-25		0	0	1,753.12	8,767.18	0	11.0964	4.7429
230	25-Feb-25		0	0	1,685.30	8,435.93	0	11.0964	4.7429
231	25-Mar-25		0	0	1,620.03	8,116.93	0	11.0964	4.7429
232	25-Apr-25		0	0	1,557.21	7,809.73	0	11.0965	4.7429
233	25-May-25		0	0	1,496.75	7,513.92	0	11.0965	4.7429
234	25-Jun-25		0	0	1,438.57	7,229.06	0	11.0965	4.7429
235	25-Jul-25		0	0	1,382.58	6,954.76	0	11.0965	4.7429
236	25-Aug-25		0	0	1,328.70	6,690.64	0	11.0965	4.7429
237	25-Sep-25		0	0	1,276.85	6,436.33	0	11.0965	4.7429
238	25-Oct-25		0	0	1,226.96	6,191.45	0	11.0965	4.7429
239	25-Nov-25		0	0	1,178.96	5,955.68	0	11.0966	4.7429
240	25-Dec-25		0	0	1,132.77	5,728.67	0	11.0966	4.7429
241	25-Jan-26		0	0	1,088.33	5,510.11	0	11.0966	4.7429
242	25-Feb-26		0	0	1,045.58	5,299.69	0	11.0966	4.7429
243	25-Mar-26		0	0	1,004.44	5,097.10	0	11.0966	4.7429
244	25-Apr-26		0	0	964.87	4,902.06	0	11.0966	4.7429
245	25-May-26		0	0	926.8	4,714.30	0	11.0966	4.7429
246	25-Jun-26		0	0	890.18	4,533.55	0	11.0967	4.7429
247	25-Jul-26		0	0	854.95	4,359.55	0	11.0967	4.7429
248	25-Aug-26		0	0	821.06	4,192.04	0	11.0967	4.7429
249	25-Sep-26		0	0	788.46	4,030.81	0	11.0967	4.7429
250	25-Oct-26		0	0	757.11	3,875.60	0	11.0967	4.7429


*Period*		*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
251		25-Nov-26	2,999.25	695.19	3,694.45	72,179.18	361.05	2,638.20
252		25-Dec-26	2,884.46	667.46	3,551.92	69,294.72	351.69	2,532.77
253		25-Jan-27	2,773.95	640.79	3,414.74	66,520.77	342.57	2,431.38
254		25-Feb-27	2,667.56	615.14	3,282.70	63,853.20	333.68	2,333.88
255		25-Mar-27	2,565.15	590.47	3,155.62	61,288.05	325.03	2,240.12
256		25-Apr-27	2,466.57	566.75	3,033.32	58,821.49	316.6	2,149.97
257		25-May-27	2,371.67	543.94	2,915.61	56,449.82	308.39	2,063.28
258		25-Jun-27	2,280.32	522.01	2,802.33	54,169.49	300.39	1,979.93
259		25-Jul-27	2,192.40	500.92	2,693.32	51,977.09	292.6	1,899.80
260		25-Aug-27	2,107.77	480.65	2,588.42	49,869.32	285.01	1,822.76
261		25-Sep-27	2,026.32	461.16	2,487.47	47,843.00	277.62	1,748.70
262		25-Oct-27	1,947.92	442.42	2,390.34	45,895.08	270.42	1,677.50
263		25-Nov-27	1,872.47	424.41	2,296.87	44,022.62	263.41	1,609.06
264		25-Dec-27	1,799.85	407.09	2,206.94	42,222.77	256.58	1,543.27
265		25-Jan-28	1,729.96	390.45	2,120.41	40,492.80	249.92	1,480.04
266		25-Feb-28	1,662.71	374.45	2,037.16	38,830.10	243.44	1,419.27
267		25-Mar-28	1,597.99	359.08	1,957.06	37,232.11	237.13	1,360.86
268		25-Apr-28	1,535.71	344.3	1,880.01	35,696.40	230.98	1,304.73
269		25-May-28	1,475.78	330.1	1,805.87	34,220.62	224.99	1,250.79
270		25-Jun-28	1,418.11	316.45	1,734.56	32,802.51	219.15	1,198.96
271		25-Jul-28	1,362.62	303.34	1,665.96	31,439.89	213.47	1,149.15
272		25-Aug-28	1,309.23	290.74	1,599.97	30,130.66	207.93	1,101.30
273		25-Sep-28	1,257.86	278.63	1,536.49	28,872.80	202.54	1,055.32
274		25-Oct-28	1,208.44	267	1,475.44	27,664.36	197.29	1,011.15
275		25-Nov-28	1,160.89	255.82	1,416.72	26,503.46	192.17	968.72
276		25-Dec-28	1,115.15	245.09	1,360.24	25,388.31	187.19	927.96
277		25-Jan-29	1,071.15	234.77	1,305.92	24,317.17	182.34	888.81
278		25-Feb-29	1,028.81	224.87	1,253.68	23,288.35	177.61	851.21
279		25-Mar-29	988.09	215.36	1,203.45	22,300.26	173	815.09
280		25-Apr-29	948.92	206.22	1,155.14	21,351.34	168.52	780.41
281		25-May-29	911.25	197.44	1,108.69	20,440.09	164.15	747.1
282		25-Jun-29	875.01	189.02	1,064.02	19,565.09	159.89	715.12
283		25-Jul-29	840.15	180.92	1,021.08	18,724.94	155.74	684.41
284		25-Aug-29	806.63	173.16	979.79	17,918.31	151.7	654.93
285		25-Sep-29	774.39	165.7	940.09	17,143.91	147.77	626.62
286		25-Oct-29	743.39	158.53	901.92	16,400.52	143.94	599.45
287		25-Nov-29	713.57	151.66	865.23	15,686.95	140.21	573.37
288		25-Dec-29	684.9	145.06	829.97	15,002.05	136.57	548.34
289		25-Jan-30	657.34	138.73	796.06	14,344.71	133.03	524.31
290		25-Feb-30	630.83	132.65	763.48	13,713.88	129.58	501.25
291		25-Mar-30	605.34	126.82	732.16	13,108.53	126.22	479.13
292		25-Apr-30	580.84	121.22	702.06	12,527.69	122.95	457.9
293		25-May-30	557.28	115.85	673.13	11,970.41	119.76	437.53
294		25-Jun-30	534.64	110.69	645.33	11,435.77	116.65	417.99
295		25-Jul-30	512.87	105.75	618.61	10,922.90	113.63	399.24
296		25-Aug-30	491.94	101.01	592.94	10,430.97	110.68	381.26
297	��	25-Sep-30	471.82	96.46	568.28	9,959.14	107.81	364.01
298		25-Oct-30	452.49	92.09	544.58	9,506.65	105.01	347.47
299		25-Nov-30	433.91	87.91	521.82	9,072.74	102.29	331.62
300		25-Dec-30	416.05	83.9	499.94	8,656.70	99.64	316.41


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
251	25-Nov-26	0	0	72,179.18	0	0	0	0
252	25-Dec-26	0	0	69,294.72	0	0	0	0
253	25-Jan-27	0	0	66,520.77	0	0	0	0
254	25-Feb-27	0	0	63,853.20	0	0	0	0
255	25-Mar-27	0	0	61,288.05	0	0	0	0
256	25-Apr-27	0	0	58,821.49	0	0	0	0
257	25-May-27	0	0	56,449.82	0	0	0	0
258	25-Jun-27	0	0	54,169.49	0	0	0	0
259	25-Jul-27	0	0	51,977.09	0	0	0	0
260	25-Aug-27	0	0	49,869.32	0	0	0	0
261	25-Sep-27	0	0	47,843.00	0	0	0	0
262	25-Oct-27	0	0	45,895.08	0	0	0	0
263	25-Nov-27	0	0	44,022.62	0	0	0	0
264	25-Dec-27	0	0	42,222.77	0	0	0	0
265	25-Jan-28	0	0	40,492.80	0	0	0	0
266	25-Feb-28	0	0	38,830.10	0	0	0	0
267	25-Mar-28	0	0	37,232.11	0	0	0	0
268	25-Apr-28	0	0	35,696.40	0	0	0	0
269	25-May-28	0	0	34,220.62	0	0	0	0
270	25-Jun-28	0	0	32,802.51	0	0	0	0
271	25-Jul-28	0	0	31,439.89	0	0	0	0
272	25-Aug-28	0	0	30,130.66	0	0	0	0
273	25-Sep-28	0	0	28,872.80	0	0	0	0
274	25-Oct-28	0	0	27,664.36	0	0	0	0
275	25-Nov-28	0	0	26,503.46	0	0	0	0
276	25-Dec-28	0	0	25,388.31	0	0	0	0
277	25-Jan-29	0	0	24,317.17	0	0	0	0
278	25-Feb-29	0	0	23,288.35	0	0	0	0
279	25-Mar-29	0	0	22,300.26	0	0	0	0
280	25-Apr-29	0	0	21,351.34	0	0	0	0
281	25-May-29	0	0	20,440.09	0	0	0	0
282	25-Jun-29	0	0	19,565.09	0	0	0	0
283	25-Jul-29	0	0	18,724.94	0	0	0	0
284	25-Aug-29	0	0	17,918.31	0	0	0	0
285	25-Sep-29	0	0	17,143.91	0	0	0	0
286	25-Oct-29	0	0	16,400.52	0	0	0	0
287	25-Nov-29	0	0	15,686.95	0	0	0	0
288	25-Dec-29	0	0	15,002.05	0	0	0	0
289	25-Jan-30	0	0	14,344.71	0	0	0	0
290	25-Feb-30	0	0	13,713.88	0	0	0	0
291	25-Mar-30	0	0	13,108.53	0	0	0	0
292	25-Apr-30	0	0	12,527.69	0	0	0	0
293	25-May-30	0	0	11,970.41	0	0	0	0
294	25-Jun-30	0	0	11,435.77	0	0	0	0
295	25-Jul-30	0	0	10,922.90	0	0	0	0
296	25-Aug-30	0	0	10,430.97	0	0	0	0
297	25-Sep-30	0	0	9,959.14	0	0	0	0
298	25-Oct-30	0	0	9,506.65	0	0	0	0
299	25-Nov-30	0	0	9,072.74	0	0	0	0
300	25-Dec-30	0	0	8,656.70	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
251	25-Nov-26	0	0	0	695.19	31.76	0
252	25-Dec-26	0	0	0	667.46	30.5	0
253	25-Jan-27	0	0	0	640.79	29.28	0
254	25-Feb-27	0	0	0	615.14	28.11	0
255	25-Mar-27	0	0	0	590.47	26.98	0
256	25-Apr-27	0	0	0	566.75	25.89	0
257	25-May-27	0	0	0	543.94	24.85	0
258	25-Jun-27	0	0	0	522.01	23.85	0
259	25-Jul-27	0	0	0	500.92	22.89	0
260	25-Aug-27	0	0	0	480.65	21.96	0
261	25-Sep-27	0	0	0	461.16	21.07	0
262	25-Oct-27	0	0	0	442.42	20.21	0
263	25-Nov-27	0	0	0	424.41	19.39	0
264	25-Dec-27	0	0	0	407.09	18.6	0
265	25-Jan-28	0	0	0	390.45	17.84	0
266	25-Feb-28	0	0	0	374.45	17.11	0
267	25-Mar-28	0	0	0	359.08	16.41	0
268	25-Apr-28	0	0	0	344.3	15.73	0
269	25-May-28	0	0	0	330.1	15.08	0
270	25-Jun-28	0	0	0	316.45	14.46	0
271	25-Jul-28	0	0	0	303.34	13.86	0
272	25-Aug-28	0	0	0	290.74	13.28	0
273	25-Sep-28	0	0	0	278.63	12.73	0
274	25-Oct-28	0	0	0	267	12.2	0
275	25-Nov-28	0	0	0	255.82	11.69	0
276	25-Dec-28	0	0	0	245.09	11.2	0
277	25-Jan-29	0	0	0	234.77	10.73	0
278	25-Feb-29	0	0	0	224.87	10.27	0
279	25-Mar-29	0	0	0	215.36	9.84	0
280	25-Apr-29	0	0	0	206.22	9.42	0
281	25-May-29	0	0	0	197.44	9.02	0
282	25-Jun-29	0	0	0	189.02	8.64	0
283	25-Jul-29	0	0	0	180.92	8.27	0
284	25-Aug-29	0	0	0	173.16	7.91	0
285	25-Sep-29	0	0	0	165.7	7.57	0
286	25-Oct-29	0	0	0	158.53	7.24	0
287	25-Nov-29	0	0	0	151.66	6.93	0
288	25-Dec-29	0	0	0	145.06	6.63	0
289	25-Jan-30	0	0	0	138.73	6.34	0
290	25-Feb-30	0	0	0	132.65	6.06	0
291	25-Mar-30	0	0	0	126.82	5.79	0
292	25-Apr-30	0	0	0	121.22	5.54	0
293	25-May-30	0	0	0	115.85	5.29	0
294	25-Jun-30	0	0	0	110.69	5.06	0
295	25-Jul-30	0	0	0	105.75	4.83	0
296	25-Aug-30	0	0	0	101.01	4.61	0
297	25-Sep-30	0	0	0	96.46	4.41	0
298	25-Oct-30	0	0	0	92.09	4.21	0
299	25-Nov-30	0	0	0	87.91	4.02	0
300	25-Dec-30	0	0	0	83.9	3.83	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
251	25-Nov-26	0	0	726.96	3,726.21	0	11.0967	4.7429
252	25-Dec-26	0	0	697.96	3,582.42	0	11.0967	4.7429
253	25-Jan-27	0	0	670.06	3,444.01	0	11.0967	4.7429
254	25-Feb-27	0	0	643.24	3,310.80	0	11.0967	4.7429
255	25-Mar-27	0	0	617.45	3,182.60	0	11.0967	4.7429
256	25-Apr-27	0	0	592.64	3,059.21	0	11.0968	4.7429
257	25-May-27	0	0	568.79	2,940.46	0	11.0968	4.7429
258	25-Jun-27	0	0	545.86	2,826.18	0	11.0968	4.7429
259	25-Jul-27	0	0	523.81	2,716.21	0	11.0968	4.7429
260	25-Aug-27	0	0	502.61	2,610.38	0	11.0968	4.7429
261	25-Sep-27	0	0	482.23	2,508.54	0	11.0968	4.7429
262	25-Oct-27	0	0	462.63	2,410.55	0	11.0968	4.7429
263	25-Nov-27	0	0	443.8	2,316.26	0	11.0968	4.7429
264	25-Dec-27	0	0	425.69	2,225.54	0	11.0968	4.7429
265	25-Jan-28	0	0	408.29	2,138.25	0	11.0968	4.7429
266	25-Feb-28	0	0	391.56	2,054.27	0	11.0968	4.7429
267	25-Mar-28	0	0	375.48	1,973.47	0	11.0968	4.7429
268	25-Apr-28	0	0	360.03	1,895.74	0	11.0968	4.7429
269	25-May-28	0	0	345.18	1,820.96	0	11.0968	4.7429
270	25-Jun-28	0	0	330.91	1,749.02	0	11.0968	4.7429
271	25-Jul-28	0	0	317.2	1,679.82	0	11.0968	4.7429
272	25-Aug-28	0	0	304.02	1,613.25	0	11.0968	4.7429
273	25-Sep-28	0	0	291.36	1,549.22	0	11.0968	4.7429
274	25-Oct-28	0	0	279.2	1,487.64	0	11.0968	4.7429
275	25-Nov-28	0	0	267.51	1,428.40	0	11.0968	4.7429
276	25-Dec-28	0	0	256.28	1,371.44	0	11.0968	4.7429
277	25-Jan-29	0	0	245.5	1,316.65	0	11.0968	4.7429
278	25-Feb-29	0	0	235.14	1,263.96	0	11.0968	4.7429
279	25-Mar-29	0	0	225.19	1,213.29	0	11.0968	4.7429
280	25-Apr-29	0	0	215.64	1,164.56	0	11.0968	4.7429
281	25-May-29	0	0	206.46	1,117.71	0	11.0968	4.7429
282	25-Jun-29	0	0	197.65	1,072.66	0	11.0968	4.7429
283	25-Jul-29	0	0	189.19	1,029.34	0	11.0968	4.7429
284	25-Aug-29	0	0	181.07	987.7	0	11.0968	4.7429
285	25-Sep-29	0	0	173.27	947.66	0	11.0968	4.7429
286	25-Oct-29	0	0	165.78	909.17	0	11.0968	4.7429
287	25-Nov-29	0	0	158.59	872.16	0	11.0967	4.7429
288	25-Dec-29	0	0	151.69	836.59	0	11.0967	4.7429
289	25-Jan-30	0	0	145.07	802.4	0	11.0967	4.7429
290	25-Feb-30	0	0	138.71	769.54	0	11.0967	4.7429
291	25-Mar-30	0	0	132.61	737.95	0	11.0967	4.7429
292	25-Apr-30	0	0	126.76	707.6	0	11.0966	4.7429
293	25-May-30	0	0	121.14	678.42	0	11.0966	4.7429
294	25-Jun-30	0	0	115.75	650.39	0	11.0966	4.7429
295	25-Jul-30	0	0	110.58	623.45	0	11.0966	4.7429
296	25-Aug-30	0	0	105.62	597.56	0	11.0965	4.7429
297	25-Sep-30	0	0	100.86	572.69	0	11.0965	4.7429
298	25-Oct-30	0	0	96.3	548.79	0	11.0965	4.7429
299	25-Nov-30	0	0	91.92	525.83	0	11.0964	4.7429
300	25-Dec-30	0	0	87.73	503.78	0	11.0964	4.7429


*Period*	*Date*	*Principal*	*Interest*	*Cash Flow*	*Balance*	*Sched Princ*	*Prepay Princ*
301	25-Jan-31	398.88	80.05	478.93	8,257.81	97.06	301.83
302	25-Feb-31	382.39	76.36	458.75	7,875.42	94.54	287.85
303	25-Mar-31	366.54	72.82	439.37	7,508.88	92.09	274.45
304	25-Apr-31	351.31	69.43	420.75	7,157.57	89.7	261.61
305	25-May-31	336.68	66.18	402.87	6,820.88	87.37	249.31
306	25-Jun-31	322.62	63.07	385.7	6,498.26	85.11	237.52
307	25-Jul-31	309.12	60.09	369.21	6,189.14	82.9	226.22
308	25-Aug-31	296.14	57.23	353.37	5,893.00	80.75	215.39
309	25-Sep-31	283.68	54.49	338.17	5,609.32	78.66	205.02
310	25-Oct-31	271.71	51.87	323.58	5,337.60	76.62	195.09
311	25-Nov-31	260.21	49.35	309.57	5,077.39	74.63	185.58
312	25-Dec-31	249.17	46.95	296.12	4,828.22	72.7	176.47
313	25-Jan-32	238.57	44.64	283.21	4,589.65	70.81	167.76
314	25-Feb-32	228.38	42.44	270.82	4,361.27	68.98	159.41
315	25-Mar-32	218.6	40.33	258.93	4,142.67	67.19	151.42
316	25-Apr-32	209.22	38.3	247.52	3,933.45	65.44	143.77
317	25-May-32	200.2	36.37	236.57	3,733.25	63.75	136.45
318	25-Jun-32	191.55	34.52	226.06	3,541.70	62.09	129.45
319	25-Jul-32	183.24	32.75	215.99	3,358.47	60.48	122.75
320	25-Aug-32	175.26	31.05	206.32	3,183.20	58.92	116.35
321	25-Sep-32	167.61	29.43	197.04	3,015.59	57.39	110.22
322	25-Oct-32	160.26	27.88	188.15	2,855.33	55.9	104.36
323	25-Nov-32	153.22	26.4	179.61	2,702.11	54.45	98.76
324	25-Dec-32	146.45	24.98	171.43	2,555.66	53.04	93.41
325	25-Jan-33	139.96	23.63	163.59	2,415.70	51.66	88.3
326	25-Feb-33	133.73	22.33	156.07	2,281.97	50.32	83.41
327	25-Mar-33	127.76	21.1	148.85	2,154.21	49.02	78.74
328	25-Apr-33	122.03	19.92	141.94	2,032.18	47.75	74.28
329	25-May-33	116.53	18.79	135.32	1,915.65	46.51	70.02
330	25-Jun-33	111.26	17.71	128.97	1,804.40	45.3	65.95
331	25-Jul-33	106.2	16.68	122.88	1,698.20	44.13	62.07
332	25-Aug-33	101.35	15.7	117.05	1,596.84	42.99	58.37
333	25-Sep-33	96.7	14.76	111.46	1,500.14	41.87	54.83
334	25-Oct-33	92.25	13.87	106.11	1,407.90	40.79	51.46
335	25-Nov-33	87.97	13.01	100.99	1,319.92	39.73	48.24
336	25-Dec-33	83.88	12.2	96.08	1,236.05	38.7	45.18
337	25-Jan-34	79.95	11.42	91.38	1,156.10	37.7	42.26
338	25-Feb-34	76.19	10.68	86.87	1,079.91	36.72	39.47
339	25-Mar-34	72.58	9.98	82.56	1,007.32	35.77	36.82
340	25-Apr-34	69.13	9.31	78.44	938.19	34.84	34.29
341	25-May-34	65.82	8.67	74.49	872.37	33.94	31.89
342	25-Jun-34	62.65	8.06	70.71	809.72	33.06	29.6
343	25-Jul-34	59.62	7.48	67.1	750.11	32.2	27.42
344	25-Aug-34	56.71	6.93	63.64	693.4	31.36	25.34
345	25-Sep-34	53.92	6.41	60.33	639.47	30.55	23.37
346	25-Oct-34	51.26	5.91	57.17	588.22	29.76	21.5
347	25-Nov-34	48.71	5.43	54.14	539.51	28.99	19.72
348	25-Dec-34	46.26	4.98	51.25	493.25	28.24	18.03
349	25-Jan-35	43.93	4.56	48.48	449.32	27.5	16.42
350	25-Feb-35	41.69	4.15	45.84	407.63	26.79	14.9
351	25-Mar-35	39.55	3.76	43.31	368.08	26.1	13.45
352	25-Apr-35	37.5	3.4	40.9	330.58	25.42	12.08
353	25-May-35	35.54	3.05	38.6	295.04	24.76	10.78
354	25-Jun-35	33.67	2.72	36.39	261.36	24.12	9.55
355	25-Jul-35	31.88	2.41	34.29	229.48	23.49	8.39
356	25-Aug-35	30.17	2.12	32.29	199.31	22.88	7.29
357	25-Sep-35	28.53	1.84	30.37	170.78	22.29	6.24
358	25-Oct-35	26.97	1.57	28.54	143.81	21.71	5.26
359	25-Nov-35	25.42	1.32	26.74	118.39	21.09	4.33
360	25-Dec-35	102.4	1.09	103.49	15.99	98.34	4.06
361	25-Jan-36	15.99	0.15	16.14	0	15.52	0.48


*Period*	*Date*	*Negam / Draw*	*Default Amount*	*Performing Balance*	*Nonperforming Balance*	*Liquidation*	*Recover Princ*	*Net Loss*
301	25-Jan-31	0	0	8,257.81	0	0	0	0
302	25-Feb-31	0	0	7,875.42	0	0	0	0
303	25-Mar-31	0	0	7,508.88	0	0	0	0
304	25-Apr-31	0	0	7,157.57	0	0	0	0
305	25-May-31	0	0	6,820.88	0	0	0	0
306	25-Jun-31	0	0	6,498.26	0	0	0	0
307	25-Jul-31	0	0	6,189.14	0	0	0	0
308	25-Aug-31	0	0	5,893.00	0	0	0	0
309	25-Sep-31	0	0	5,609.32	0	0	0	0
310	25-Oct-31	0	0	5,337.60	0	0	0	0
311	25-Nov-31	0	0	5,077.39	0	0	0	0
312	25-Dec-31	0	0	4,828.22	0	0	0	0
313	25-Jan-32	0	0	4,589.65	0	0	0	0
314	25-Feb-32	0	0	4,361.27	0	0	0	0
315	25-Mar-32	0	0	4,142.67	0	0	0	0
316	25-Apr-32	0	0	3,933.45	0	0	0	0
317	25-May-32	0	0	3,733.25	0	0	0	0
318	25-Jun-32	0	0	3,541.70	0	0	0	0
319	25-Jul-32	0	0	3,358.47	0	0	0	0
320	25-Aug-32	0	0	3,183.20	0	0	0	0
321	25-Sep-32	0	0	3,015.59	0	0	0	0
322	25-Oct-32	0	0	2,855.33	0	0	0	0
323	25-Nov-32	0	0	2,702.11	0	0	0	0
324	25-Dec-32	0	0	2,555.66	0	0	0	0
325	25-Jan-33	0	0	2,415.70	0	0	0	0
326	25-Feb-33	0	0	2,281.97	0	0	0	0
327	25-Mar-33	0	0	2,154.21	0	0	0	0
328	25-Apr-33	0	0	2,032.18	0	0	0	0
329	25-May-33	0	0	1,915.65	0	0	0	0
330	25-Jun-33	0	0	1,804.40	0	0	0	0
331	25-Jul-33	0	0	1,698.20	0	0	0	0
332	25-Aug-33	0	0	1,596.84	0	0	0	0
333	25-Sep-33	0	0	1,500.14	0	0	0	0
334	25-Oct-33	0	0	1,407.90	0	0	0	0
335	25-Nov-33	0	0	1,319.92	0	0	0	0
336	25-Dec-33	0	0	1,236.05	0	0	0	0
337	25-Jan-34	0	0	1,156.10	0	0	0	0
338	25-Feb-34	0	0	1,079.91	0	0	0	0
339	25-Mar-34	0	0	1,007.32	0	0	0	0
340	25-Apr-34	0	0	938.19	0	0	0	0
341	25-May-34	0	0	872.37	0	0	0	0
342	25-Jun-34	0	0	809.72	0	0	0	0
343	25-Jul-34	0	0	750.11	0	0	0	0
344	25-Aug-34	0	0	693.4	0	0	0	0
345	25-Sep-34	0	0	639.47	0	0	0	0
346	25-Oct-34	0	0	588.22	0	0	0	0
347	25-Nov-34	0	0	539.51	0	0	0	0
348	25-Dec-34	0	0	493.25	0	0	0	0
349	25-Jan-35	0	0	449.32	0	0	0	0
350	25-Feb-35	0	0	407.63	0	0	0	0
351	25-Mar-35	0	0	368.08	0	0	0	0
352	25-Apr-35	0	0	330.58	0	0	0	0
353	25-May-35	0	0	295.04	0	0	0	0
354	25-Jun-35	0	0	261.36	0	0	0	0
355	25-Jul-35	0	0	229.48	0	0	0	0
356	25-Aug-35	0	0	199.31	0	0	0	0
357	25-Sep-35	0	0	170.78	0	0	0	0
358	25-Oct-35	0	0	143.81	0	0	0	0
359	25-Nov-35	0	0	118.39	0	0	0	0
360	25-Dec-35	0	0	15.99	0	0	0	0
361	25-Jan-36	0	0	0	0	0	0	0


*Period*	*Date*	*Prepay Points*	*Yield Maint*	*Prepay Penalty*	*Interest Less Penalty*	*Servicing Fees*	*Master Servicing*
301	25-Jan-31	0	0	0	80.05	3.66	0
302	25-Feb-31	0	0	0	76.36	3.49	0
303	25-Mar-31	0	0	0	72.82	3.33	0
304	25-Apr-31	0	0	0	69.43	3.17	0
305	25-May-31	0	0	0	66.18	3.02	0
306	25-Jun-31	0	0	0	63.07	2.88	0
307	25-Jul-31	0	0	0	60.09	2.75	0
308	25-Aug-31	0	0	0	57.23	2.61	0
309	25-Sep-31	0	0	0	54.49	2.49	0
310	25-Oct-31	0	0	0	51.87	2.37	0
311	25-Nov-31	0	0	0	49.35	2.26	0
312	25-Dec-31	0	0	0	46.95	2.15	0
313	25-Jan-32	0	0	0	44.64	2.04	0
314	25-Feb-32	0	0	0	42.44	1.94	0
315	25-Mar-32	0	0	0	40.33	1.84	0
316	25-Apr-32	0	0	0	38.3	1.75	0
317	25-May-32	0	0	0	36.37	1.66	0
318	25-Jun-32	0	0	0	34.52	1.58	0
319	25-Jul-32	0	0	0	32.75	1.5	0
320	25-Aug-32	0	0	0	31.05	1.42	0
321	25-Sep-32	0	0	0	29.43	1.34	0
322	25-Oct-32	0	0	0	27.88	1.27	0
323	25-Nov-32	0	0	0	26.4	1.21	0
324	25-Dec-32	0	0	0	24.98	1.14	0
325	25-Jan-33	0	0	0	23.63	1.08	0
326	25-Feb-33	0	0	0	22.33	1.02	0
327	25-Mar-33	0	0	0	21.1	0.96	0
328	25-Apr-33	0	0	0	19.92	0.91	0
329	25-May-33	0	0	0	18.79	0.86	0
330	25-Jun-33	0	0	0	17.71	0.81	0
331	25-Jul-33	0	0	0	16.68	0.76	0
332	25-Aug-33	0	0	0	15.7	0.72	0
333	25-Sep-33	0	0	0	14.76	0.67	0
334	25-Oct-33	0	0	0	13.87	0.63	0
335	25-Nov-33	0	0	0	13.01	0.59	0
336	25-Dec-33	0	0	0	12.2	0.56	0
337	25-Jan-34	0	0	0	11.42	0.52	0
338	25-Feb-34	0	0	0	10.68	0.49	0
339	25-Mar-34	0	0	0	9.98	0.46	0
340	25-Apr-34	0	0	0	9.31	0.43	0
341	25-May-34	0	0	0	8.67	0.4	0
342	25-Jun-34	0	0	0	8.06	0.37	0
343	25-Jul-34	0	0	0	7.48	0.34	0
344	25-Aug-34	0	0	0	6.93	0.32	0
345	25-Sep-34	0	0	0	6.41	0.29	0
346	25-Oct-34	0	0	0	5.91	0.27	0
347	25-Nov-34	0	0	0	5.43	0.25	0
348	25-Dec-34	0	0	0	4.98	0.23	0
349	25-Jan-35	0	0	0	4.56	0.21	0
350	25-Feb-35	0	0	0	4.15	0.19	0
351	25-Mar-35	0	0	0	3.76	0.17	0
352	25-Apr-35	0	0	0	3.4	0.16	0
353	25-May-35	0	0	0	3.05	0.14	0
354	25-Jun-35	0	0	0	2.72	0.12	0
355	25-Jul-35	0	0	0	2.41	0.11	0
356	25-Aug-35	0	0	0	2.12	0.1	0
357	25-Sep-35	0	0	0	1.84	0.08	0
358	25-Oct-35	0	0	0	1.57	0.07	0
359	25-Nov-35	0	0	0	1.32	0.06	0
360	25-Dec-35	0	0	0	1.09	0.05	0
361	25-Jan-36	0	0	0	0.15	0.01	0


*Period*	*Date*	*Trustee Fee*	*Expenses*	*Gross Interest*	*Gross Debt Srvc*	*Excess Interest*	*Coupon*	*LIBOR_6MO*
301	25-Jan-31	0	0	83.71	482.59	0	11.0964	4.7429
302	25-Feb-31	0	0	79.85	462.24	0	11.0963	4.7429
303	25-Mar-31	0	0	76.15	442.69	0	11.0963	4.7429
304	25-Apr-31	0	0	72.61	423.92	0	11.0962	4.7429
305	25-May-31	0	0	69.21	405.89	0	11.0962	4.7429
306	25-Jun-31	0	0	65.95	388.58	0	11.0961	4.7429
307	25-Jul-31	0	0	62.83	371.95	0	11.0961	4.7429
308	25-Aug-31	0	0	59.84	355.99	0	11.096	4.7429
309	25-Sep-31	0	0	56.98	340.66	0	11.096	4.7429
310	25-Oct-31	0	0	54.24	325.95	0	11.0959	4.7429
311	25-Nov-31	0	0	51.61	311.82	0	11.0958	4.7429
312	25-Dec-31	0	0	49.09	298.26	0	11.0957	4.7429
313	25-Jan-32	0	0	46.68	285.25	0	11.0957	4.7429
314	25-Feb-32	0	0	44.38	272.76	0	11.0956	4.7429
315	25-Mar-32	0	0	42.17	260.77	0	11.0955	4.7429
316	25-Apr-32	0	0	40.05	249.27	0	11.0954	4.7429
317	25-May-32	0	0	38.03	238.23	0	11.0953	4.7429
318	25-Jun-32	0	0	36.09	227.64	0	11.0952	4.7429
319	25-Jul-32	0	0	34.24	217.48	0	11.0951	4.7429
320	25-Aug-32	0	0	32.47	207.74	0	11.095	4.7429
321	25-Sep-32	0	0	30.78	198.39	0	11.0948	4.7429
322	25-Oct-32	0	0	29.15	189.42	0	11.0947	4.7429
323	25-Nov-32	0	0	27.61	180.82	0	11.0945	4.7429
324	25-Dec-32	0	0	26.12	172.57	0	11.0944	4.7429
325	25-Jan-33	0	0	24.71	164.67	0	11.0942	4.7429
326	25-Feb-33	0	0	23.35	157.09	0	11.0941	4.7429
327	25-Mar-33	0	0	22.06	149.82	0	11.0939	4.7429
328	25-Apr-33	0	0	20.83	142.85	0	11.0937	4.7429
329	25-May-33	0	0	19.65	136.17	0	11.0935	4.7429
330	25-Jun-33	0	0	18.52	129.78	0	11.0932	4.7429
331	25-Jul-33	0	0	17.44	123.64	0	11.093	4.7429
332	25-Aug-33	0	0	16.42	117.77	0	11.0927	4.7429
333	25-Sep-33	0	0	15.44	112.14	0	11.0925	4.7429
334	25-Oct-33	0	0	14.5	106.75	0	11.0922	4.7429
335	25-Nov-33	0	0	13.61	101.58	0	11.0918	4.7429
336	25-Dec-33	0	0	12.76	96.63	0	11.0915	4.7429
337	25-Jan-34	0	0	11.95	91.9	0	11.0911	4.7429
338	25-Feb-34	0	0	11.17	87.36	0	11.0907	4.7429
339	25-Mar-34	0	0	10.44	83.02	0	11.0903	4.7429
340	25-Apr-34	0	0	9.73	78.86	0	11.0898	4.7429
341	25-May-34	0	0	9.07	74.89	0	11.0893	4.7429
342	25-Jun-34	0	0	8.43	71.08	0	11.0887	4.7429
343	25-Jul-34	0	0	7.82	67.44	0	11.0881	4.7429
344	25-Aug-34	0	0	7.25	63.96	0	11.0874	4.7429
345	25-Sep-34	0	0	6.7	60.62	0	11.0866	4.7429
346	25-Oct-34	0	0	6.18	57.44	0	11.0858	4.7429
347	25-Nov-34	0	0	5.68	54.39	0	11.0849	4.7429
348	25-Dec-34	0	0	5.21	51.47	0	11.0838	4.7429
349	25-Jan-35	0	0	4.76	48.69	0	11.0826	4.7429
350	25-Feb-35	0	0	4.34	46.03	0	11.0813	4.7429
351	25-Mar-35	0	0	3.94	43.49	0	11.0798	4.7429
352	25-Apr-35	0	0	3.55	41.06	0	11.078	4.7429
353	25-May-35	0	0	3.19	38.73	0	11.0759	4.7429
354	25-Jun-35	0	0	2.85	36.52	0	11.0735	4.7429
355	25-Jul-35	0	0	2.52	34.4	0	11.0707	4.7429
356	25-Aug-35	0	0	2.21	32.38	0	11.0672	4.7429
357	25-Sep-35	0	0	1.92	30.45	0	11.0629	4.7429
358	25-Oct-35	0	0	1.65	28.61	0	11.0574	4.7429
359	25-Nov-35	0	0	1.39	26.8	0	11.0503	4.7429
360	25-Dec-35	0	0	1.14	103.54	0	11.0404	4.7429
361	25-Jan-36	0	0	0.15	16.14	0	11.0479	4.7429

FNLC 2005-4 Term Sheet 3 - Deal Cashflow Report


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
	Total	880,000,000.00	227,669,279.71	0	0		0
0	25-Dec-05	0	0	0	0	880,000,000.00	0
1	Jan-06	3,249,142.21	4,683,573.13	0	0	876,750,857.79
2	Feb-06	5,163,227.96	5,330,698.45	0	0	871,587,629.83
3	Mar-06	7,085,186.63	5,335,153.42	0	0	864,502,443.21
4	Apr-06	9,013,324.61	5,328,270.20	0	0	855,489,118.60
5	May-06	10,935,757.78	5,309,794.56	0	0	844,553,360.82
6	Jun-06	12,840,153.62	5,279,534.76	0	0	831,713,207.19
7	Jul-06	14,713,832.28	5,237,366.04	0	0	816,999,374.92
8	Aug-06	16,543,878.06	5,183,234.69	0	0	800,455,496.85
9	Sep-06	18,309,452.97	5,117,053.97	0	0	782,146,043.88
10	Oct-06	19,719,884.87	5,033,492.74	0	0	762,426,159.01
11	Nov-06	21,038,832.01	4,938,889.15	0	0	741,387,327.01
12	Dec-06	20,792,105.46	4,777,817.73	0	0	720,595,221.55
13	Jan-07	20,419,235.64	4,646,360.61	0	0	700,175,985.91
14	Feb-07	19,836,993.79	4,510,507.31	0	0	680,338,992.11
15	Mar-07	19,271,452.13	4,383,232.36	0	0	661,067,539.98
16	Apr-07	18,722,129.25	4,259,573.88	0	0	642,345,410.74
17	May-07	18,188,557.67	4,139,428.42	0	0	624,156,853.07
18	Jun-07	17,670,283.45	4,022,695.53	0	0	606,486,569.61
19	Jul-07	17,166,865.79	3,909,277.63	0	0	589,319,703.83
20	Aug-07	16,677,876.62	3,799,079.95	0	0	572,641,827.21
21	Sep-07	16,235,991.19	3,692,010.45	0	0	556,405,836.01
22	Oct-07	25,347,555.90	3,740,352.89	0	0	531,058,280.11
23	Nov-07	24,906,922.05	3,585,630.29	0	0	506,151,358.05
24	Dec-07	25,014,372.01	3,719,759.58	0	0	481,136,986.04
25	Jan-08	23,679,378.03	3,559,856.76	0	0	457,457,608.01
26	Feb-08	22,397,010.71	3,424,582.74	0	0	435,060,597.30
27	Mar-08	15,645,750.41	3,225,010.64	0	0	419,414,846.89
28	Apr-08	14,550,515.50	3,103,460.82	0	0	404,864,331.39
29	May-08	13,185,070.41	2,990,315.74	0	0	391,679,260.98
30	Jun-08	12,738,002.74	3,014,707.62	0	0	378,941,258.24
31	Jul-08	12,312,287.43	2,925,701.03	0	0	366,628,970.81
32	Aug-08	11,900,644.47	2,847,787.58	0	0	354,728,326.34
33	Sep-08	11,503,981.96	2,754,447.54	0	0	343,224,344.38
34	Oct-08	11,120,807.76	2,664,240.83	0	0	332,103,536.62
35	Nov-08	10,750,656.81	2,577,060.38	0	0	321,352,879.80
36	Dec-08	10,372,297.03	2,625,196.11	0	0	310,980,582.77
37	Jan-09	10,026,749.96	2,548,148.06	0	0	300,953,832.81
38	Feb-09	9,691,431.50	2,483,701.85	0	0	291,262,401.31
39	Mar-09	9,370,602.25	2,402,057.08	0	0	281,891,799.06
40	Apr-09	9,060,623.09	2,323,157.09	0	0	272,831,175.98
41	May-09	8,761,121.49	2,246,908.04	0	0	264,070,054.49
42	Jun-09	8,467,063.12	2,233,710.28	0	0	255,602,991.37
43	Jul-09	8,187,472.43	2,165,603.38	0	0	247,415,518.93
44	Aug-09	7,916,929.66	2,103,510.59	0	0	239,498,589.27
45	Sep-09	7,656,203.77	2,034,535.39	0	0	231,842,385.50
46	Oct-09	7,404,261.08	1,967,874.14	0	0	224,438,124.42
47	Nov-09	7,160,800.85	1,903,447.87	0	0	217,277,323.57
48	Dec-09	6,925,532.77	1,841,180.33	0	0	210,351,790.80
49	Jan-10	6,698,176.56	1,780,997.91	0	0	203,653,614.24
50	Feb-10	6,478,461.65	1,722,829.53	0	0	197,175,152.60


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
	Total	0	0		0	284,325,000.00	12,628,531.40
0	25-Dec-05	0	0	0	0	0	0
1	Jan-06				0	3,249,142.21	1,227,044.03
2	Feb-06				0	5,163,227.96	1,105,990.56
3	Mar-06				0	7,085,186.63	980,608.81
4	Apr-06				0	9,013,324.61	1,057,794.92
5	May-06				0	10,935,757.78	989,350.51
6	Jun-06				0	12,840,153.62	979,298.33
7	Jul-06				0	14,713,832.28	898,813.82
8	Aug-06				0	16,543,878.06	870,877.60
9	Sep-06				0	18,309,452.97	805,779.97
10	Oct-06				0	19,719,884.87	710,066.20
11	Nov-06				0	21,038,832.01	656,140.33
12	Dec-06				0	20,792,105.46	554,860.40
13	Jan-07				0	20,419,235.64	491,541.99
14	Feb-07				0	19,836,993.79	411,195.41
15	Mar-07				0	19,271,452.13	300,900.53
16	Apr-07				0	18,722,129.25	257,309.65
17	May-07				0	18,188,557.67	177,717.03
18	Jun-07				0	17,670,283.45	112,071.74
19	Jul-07				0	10,811,569.61	41,169.56
20	Aug-07				0
21	Sep-07				0
22	Oct-07				0
23	Nov-07				0
24	Dec-07				0
25	Jan-08				0
26	Feb-08				0
27	Mar-08				0
28	Apr-08				0
29	May-08				0
30	Jun-08				0
31	Jul-08				0
32	Aug-08				0
33	Sep-08				0
34	Oct-08				0
35	Nov-08				0
36	Dec-08				0
37	Jan-09				0
38	Feb-09				0
39	Mar-09				0
40	Apr-09				0
41	May-09				0
42	Jun-09				0
43	Jul-09				0
44	Aug-09				0
45	Sep-09				0
46	Oct-09				0
47	Nov-09				0
48	Dec-09				0
49	Jan-10				0
50	Feb-10				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
	Total	296,953,531.40		196,506,000.00	18,606,432.77	215,112,432.77
0	25-Dec-05	0	284,325,000.00	0	0	0	196,506,000.00
1	Jan-06	4,476,186.23	281,075,857.79	0	866,607.84	866,607.84	196,506,000.00
2	Feb-06	6,269,218.52	275,912,629.83	0	790,142.44	790,142.44	196,506,000.00
3	Mar-06	8,065,795.44	268,827,443.21	0	713,677.04	713,677.04	196,506,000.00
4	Apr-06	10,071,119.53	259,814,118.60	0	790,142.44	790,142.44	196,506,000.00
5	May-06	11,925,108.29	248,878,360.82	0	764,653.97	764,653.97	196,506,000.00
6	Jun-06	13,819,451.95	236,038,207.19	0	790,142.44	790,142.44	196,506,000.00
7	Jul-06	15,612,646.10	221,324,374.92	0	764,653.97	764,653.97	196,506,000.00
8	Aug-06	17,414,755.67	204,780,496.85	0	790,142.44	790,142.44	196,506,000.00
9	Sep-06	19,115,232.94	186,471,043.88	0	790,142.44	790,142.44	196,506,000.00
10	Oct-06	20,429,951.06	166,751,159.01	0	764,653.97	764,653.97	196,506,000.00
11	Nov-06	21,694,972.34	145,712,327.01	0	790,142.44	790,142.44	196,506,000.00
12	Dec-06	21,346,965.85	124,920,221.55	0	764,653.97	764,653.97	196,506,000.00
13	Jan-07	20,910,777.63	104,500,985.91	0	790,142.44	790,142.44	196,506,000.00
14	Feb-07	20,248,189.21	84,663,992.11	0	790,142.44	790,142.44	196,506,000.00
15	Mar-07	19,572,352.66	65,392,539.98	0	713,677.04	713,677.04	196,506,000.00
16	Apr-07	18,979,438.90	46,670,410.74	0	790,142.44	790,142.44	196,506,000.00
17	May-07	18,366,274.70	28,481,853.07	0	764,653.97	764,653.97	196,506,000.00
18	Jun-07	17,782,355.19	10,811,569.61	0	790,142.44	790,142.44	196,506,000.00
19	Jul-07	10,852,739.17	0	6,355,296.17	764,653.97	7,119,950.15	190,150,703.83
20	Aug-07			16,677,876.62	764,588.06	17,442,464.68	173,472,827.21
21	Sep-07			16,235,991.19	697,527.01	16,933,518.20	157,236,836.01
22	Oct-07			25,347,555.90	611,847.84	25,959,403.74	131,889,280.11
23	Nov-07			24,906,922.05	530,321.30	25,437,243.35	106,982,358.05
24	Dec-07			25,014,372.01	416,295.10	25,430,667.11	81,967,986.04
25	Jan-08			23,679,378.03	329,589.86	24,008,967.89	58,288,608.01
26	Feb-08			22,397,010.71	234,376.06	22,631,386.78	35,891,597.30
27	Mar-08			15,645,750.41	135,007.74	15,780,758.15	20,245,846.89
28	Apr-08			14,550,515.50	81,407.71	14,631,923.21	5,695,331.39
29	May-08			5,695,331.39	22,161.96	5,717,493.35	0
30	Jun-08
31	Jul-08
32	Aug-08
33	Sep-08
34	Oct-08
35	Nov-08
36	Dec-08
37	Jan-09
38	Feb-09
39	Mar-09
40	Apr-09
41	May-09
42	Jun-09
43	Jul-09
44	Aug-09
45	Sep-09
46	Oct-09
47	Nov-09
48	Dec-09
49	Jan-10
50	Feb-10


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
	Total	103,183,000.00	14,821,123.68	118,004,123.68		75,986,000.00	28,231,734.54
0	25-Dec-05	0	0	0	103,183,000.00	0	0
1	Jan-06	0	459,918.16	459,918.16	103,183,000.00	0	347,304.57
2	Feb-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
3	Mar-06	0	378,756.13	378,756.13	103,183,000.00	0	286,015.53
4	Apr-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
5	May-06	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
6	Jun-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
7	Jul-06	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
8	Aug-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
9	Sep-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
10	Oct-06	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
11	Nov-06	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
12	Dec-06	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
13	Jan-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
14	Feb-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
15	Mar-07	0	378,756.13	378,756.13	103,183,000.00	0	286,015.53
16	Apr-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
17	May-07	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
18	Jun-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
19	Jul-07	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
20	Aug-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
21	Sep-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
22	Oct-07	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
23	Nov-07	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
24	Dec-07	0	405,810.14	405,810.14	103,183,000.00	0	306,445.21
25	Jan-08	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
26	Feb-08	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
27	Mar-08	0	392,283.14	392,283.14	103,183,000.00	0	296,230.37
28	Apr-08	0	419,337.15	419,337.15	103,183,000.00	0	316,660.05
29	May-08	7,489,739.02	405,810.14	7,895,549.16	95,693,260.98	0	306,445.21
30	Jun-08	12,738,002.74	388,898.74	13,126,901.48	82,955,258.24	0	316,660.05
31	Jul-08	12,312,287.43	326,256.12	12,638,543.55	70,642,970.81	0	306,445.21
32	Aug-08	11,900,644.47	287,094.01	12,187,738.49	58,742,326.34	0	316,660.05
33	Sep-08	11,503,981.96	238,729.63	11,742,711.59	47,238,344.38	0	316,660.05
34	Oct-08	11,120,807.76	185,784.47	11,306,592.24	36,117,536.62	0	306,445.21
35	Nov-08	10,750,656.81	146,782.17	10,897,438.98	25,366,879.80	0	316,660.05
36	Dec-08	10,372,297.03	99,765.82	10,472,062.85	14,994,582.77	0	306,445.21
37	Jan-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
38	Feb-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
39	Mar-09	0	55,040.95	55,040.95	14,994,582.77	0	286,015.53
40	Apr-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
41	May-09	0	58,972.44	58,972.44	14,994,582.77	0	306,445.21
42	Jun-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
43	Jul-09	0	58,972.44	58,972.44	14,994,582.77	0	306,445.21
44	Aug-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
45	Sep-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
46	Oct-09	0	58,972.44	58,972.44	14,994,582.77	0	306,445.21
47	Nov-09	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
48	Dec-09	0	58,972.44	58,972.44	14,994,582.77	0	306,445.21
49	Jan-10	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
50	Feb-10	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
	Total	104,217,734.54		33,880,000.00	9,180,433.38	43,060,433.38
0	25-Dec-05	0	75,986,000.00	0	0	0	33,880,000.00
1	Jan-06	347,304.57	75,986,000.00	0	159,652.91	159,652.91	33,880,000.00
2	Feb-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
3	Mar-06	286,015.53	75,986,000.00	0	131,478.87	131,478.87	33,880,000.00
4	Apr-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
5	May-06	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
6	Jun-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
7	Jul-06	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
8	Aug-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
9	Sep-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
10	Oct-06	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
11	Nov-06	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
12	Dec-06	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
13	Jan-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
14	Feb-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
15	Mar-07	286,015.53	75,986,000.00	0	131,478.87	131,478.87	33,880,000.00
16	Apr-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
17	May-07	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
18	Jun-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
19	Jul-07	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
20	Aug-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
21	Sep-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
22	Oct-07	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
23	Nov-07	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
24	Dec-07	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
25	Jan-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
26	Feb-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
27	Mar-08	296,230.37	75,986,000.00	0	136,174.54	136,174.54	33,880,000.00
28	Apr-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
29	May-08	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
30	Jun-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
31	Jul-08	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
32	Aug-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
33	Sep-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
34	Oct-08	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
35	Nov-08	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
36	Dec-08	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
37	Jan-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
38	Feb-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
39	Mar-09	286,015.53	75,986,000.00	0	131,478.87	131,478.87	33,880,000.00
40	Apr-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
41	May-09	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
42	Jun-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
43	Jul-09	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
44	Aug-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
45	Sep-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
46	Oct-09	306,445.21	75,986,000.00	0	140,870.22	140,870.22	33,880,000.00
47	Nov-09	316,660.05	75,986,000.00	0	145,565.89	145,565.89	33,880,000.00
48	Dec-09	306,445.21	75,986,000.00	3,487,599.48	140,870.22	3,628,469.70	30,392,400.52
49	Jan-10	316,660.05	75,986,000.00	3,864,847.87	130,581.37	3,995,429.24	26,527,552.65
50	Feb-10	316,660.05	75,986,000.00	3,738,072.37	113,976.00	3,852,048.37	22,789,480.27


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
	Total	31,680,000.00	8,357,473.64	40,037,473.64		18,920,000.00	4,939,995.60
0	25-Dec-05	0	0	0	31,680,000.00	0	0
1	Jan-06	0	150,781.84	150,781.84	31,680,000.00	0	90,943.71
2	Feb-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
3	Mar-06	0	124,173.28	124,173.28	31,680,000.00	0	74,894.82
4	Apr-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
5	May-06	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
6	Jun-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
7	Jul-06	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
8	Aug-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
9	Sep-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
10	Oct-06	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
11	Nov-06	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
12	Dec-06	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
13	Jan-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
14	Feb-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
15	Mar-07	0	124,173.28	124,173.28	31,680,000.00	0	74,894.82
16	Apr-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
17	May-07	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
18	Jun-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
19	Jul-07	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
20	Aug-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
21	Sep-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
22	Oct-07	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
23	Nov-07	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
24	Dec-07	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
25	Jan-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
26	Feb-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
27	Mar-08	0	128,608.04	128,608.04	31,680,000.00	0	77,569.64
28	Apr-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
29	May-08	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
30	Jun-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
31	Jul-08	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
32	Aug-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
33	Sep-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
34	Oct-08	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
35	Nov-08	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
36	Dec-08	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
37	Jan-09	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
38	Feb-09	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
39	Mar-09	0	124,173.28	124,173.28	31,680,000.00	0	74,894.82
40	Apr-09	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
41	May-09	0	133,042.80	133,042.80	31,680,000.00	0	80,244.45
42	Jun-09	0	137,477.56	137,477.56	31,680,000.00	0	82,919.26
43	Jul-09	0	133,042.80	133,042.80	31,680,000.00	4,249,043.67	80,244.45
44	Aug-09	1,105,998.34	137,477.56	1,243,475.90	30,574,001.66	4,372,516.99	64,297.30
45	Sep-09	4,968,876.25	132,678.00	5,101,554.25	25,605,125.41	329,216.76	45,134.20
46	Oct-09	4,805,365.44	107,530.86	4,912,896.30	20,799,759.97	318,383.23	42,281.97
47	Nov-09	4,647,359.75	90,262.00	4,737,621.75	16,152,400.22	307,914.44	42,296.01
48	Dec-09	1,007,071.29	67,833.35	1,074,904.64	15,145,328.94	297,797.91	39,625.68
49	Jan-10	482,268.71	65,724.21	547,992.92	14,663,060.23	288,021.59	39,641.40
50	Feb-10	466,449.24	63,631.37	530,080.61	14,196,610.99	278,573.85	38,379.11


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
	Total	23,859,995.60		16,280,000.00	4,373,690.03	20,653,690.03
0	25-Dec-05	0	18,920,000.00	0	0	0	16,280,000.00
1	Jan-06	90,943.71	18,920,000.00	0	81,329.00	81,329.00	16,280,000.00
2	Feb-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
3	Mar-06	74,894.82	18,920,000.00	0	66,976.82	66,976.82	16,280,000.00
4	Apr-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
5	May-06	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
6	Jun-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
7	Jul-06	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
8	Aug-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
9	Sep-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
10	Oct-06	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
11	Nov-06	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
12	Dec-06	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
13	Jan-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
14	Feb-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
15	Mar-07	74,894.82	18,920,000.00	0	66,976.82	66,976.82	16,280,000.00
16	Apr-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
17	May-07	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
18	Jun-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
19	Jul-07	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
20	Aug-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
21	Sep-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
22	Oct-07	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
23	Nov-07	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
24	Dec-07	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
25	Jan-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
26	Feb-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
27	Mar-08	77,569.64	18,920,000.00	0	69,368.85	69,368.85	16,280,000.00
28	Apr-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
29	May-08	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
30	Jun-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
31	Jul-08	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
32	Aug-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
33	Sep-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
34	Oct-08	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
35	Nov-08	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
36	Dec-08	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
37	Jan-09	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
38	Feb-09	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
39	Mar-09	74,894.82	18,920,000.00	0	66,976.82	66,976.82	16,280,000.00
40	Apr-09	82,919.26	18,920,000.00	0	74,152.91	74,152.91	16,280,000.00
41	May-09	80,244.45	18,920,000.00	0	71,760.88	71,760.88	16,280,000.00
42	Jun-09	82,919.26	18,920,000.00	5,406,002.07	74,152.91	5,480,154.98	10,873,997.93
43	Jul-09	4,329,288.12	14,670,956.33	1,719,623.73	47,931.68	1,767,555.41	9,154,374.20
44	Aug-09	4,436,814.29	10,298,439.34	292,926.40	41,696.78	334,623.17	8,861,447.80
45	Sep-09	374,350.96	9,969,222.58	283,279.54	40,362.54	323,642.08	8,578,168.26
46	Oct-09	360,665.19	9,650,839.35	273,957.66	37,811.85	311,769.51	8,304,210.60
47	Nov-09	350,210.45	9,342,924.91	264,949.63	37,824.41	302,774.04	8,039,260.97
48	Dec-09	337,423.59	9,045,127.00	256,244.71	35,436.39	291,681.10	7,783,016.26
49	Jan-10	327,662.99	8,757,105.41	247,832.53	35,450.45	283,282.98	7,535,183.73
50	Feb-10	316,952.96	8,478,531.56	239,703.08	34,321.61	274,024.69	7,295,480.65


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
	Total	16,280,000.00	4,370,185.51	20,650,185.51		14,960,000.00	4,014,302.27
0	25-Dec-05	0	0	0	16,280,000.00	0	0
1	Jan-06	0	82,097.78	82,097.78	16,280,000.00	0	76,147.65
2	Feb-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
3	Mar-06	0	67,609.94	67,609.94	16,280,000.00	0	62,709.83
4	Apr-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
5	May-06	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
6	Jun-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
7	Jul-06	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
8	Aug-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
9	Sep-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
10	Oct-06	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
11	Nov-06	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
12	Dec-06	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
13	Jan-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
14	Feb-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
15	Mar-07	0	67,609.94	67,609.94	16,280,000.00	0	62,709.83
16	Apr-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
17	May-07	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
18	Jun-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
19	Jul-07	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
20	Aug-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
21	Sep-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
22	Oct-07	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
23	Nov-07	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
24	Dec-07	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
25	Jan-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
26	Feb-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
27	Mar-08	0	70,024.58	70,024.58	16,280,000.00	0	64,949.46
28	Apr-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
29	May-08	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
30	Jun-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
31	Jul-08	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
32	Aug-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
33	Sep-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
34	Oct-08	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
35	Nov-08	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
36	Dec-08	0	72,439.22	72,439.22	16,280,000.00	0	67,189.10
37	Jan-09	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
38	Feb-09	0	74,853.86	74,853.86	16,280,000.00	0	69,428.74
39	Mar-09	0	67,609.94	67,609.94	16,280,000.00	0	62,709.83
40	Apr-09	0	74,853.86	74,853.86	16,280,000.00	4,715,641.99	69,428.74
41	May-09	5,742,921.03	72,439.22	5,815,360.25	10,537,078.97	1,265,976.15	46,009.97
42	Jun-09	1,079,768.28	48,448.46	1,128,216.75	9,457,310.68	287,880.15	41,668.30
43	Jul-09	302,936.48	42,081.09	345,017.57	9,154,374.20	278,374.06	39,031.22
44	Aug-09	292,926.40	42,090.92	335,017.32	8,861,447.80	269,175.61	39,040.33
45	Sep-09	283,279.54	40,744.08	324,023.62	8,578,168.26	260,310.93	37,791.10
46	Oct-09	273,957.66	38,169.27	312,126.93	8,304,210.60	251,744.88	35,402.91
47	Nov-09	264,949.63	38,181.95	303,131.58	8,039,260.97	243,467.23	35,414.67
48	Dec-09	256,244.71	35,771.36	292,016.07	7,783,016.26	235,468.11	33,178.79
49	Jan-10	247,832.53	35,785.55	283,618.08	7,535,183.73	227,738.00	33,191.95
50	Feb-10	239,703.08	34,646.04	274,349.12	7,295,480.65	220,267.70	32,135.03


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
	Total	18,974,302.27		13,640,000.00	4,530,111.32	18,170,111.32
0	25-Dec-05	0	14,960,000.00	0	0	0	13,640,000.00
1	Jan-06	76,147.65	14,960,000.00	0	86,175.63	86,175.63	13,640,000.00
2	Feb-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
3	Mar-06	62,709.83	14,960,000.00	0	70,968.16	70,968.16	13,640,000.00
4	Apr-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
5	May-06	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
6	Jun-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
7	Jul-06	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
8	Aug-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
9	Sep-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
10	Oct-06	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
11	Nov-06	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
12	Dec-06	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
13	Jan-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
14	Feb-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
15	Mar-07	62,709.83	14,960,000.00	0	70,968.16	70,968.16	13,640,000.00
16	Apr-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
17	May-07	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
18	Jun-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
19	Jul-07	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
20	Aug-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
21	Sep-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
22	Oct-07	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
23	Nov-07	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
24	Dec-07	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
25	Jan-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
26	Feb-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
27	Mar-08	64,949.46	14,960,000.00	0	73,502.74	73,502.74	13,640,000.00
28	Apr-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
29	May-08	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
30	Jun-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
31	Jul-08	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
32	Aug-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
33	Sep-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
34	Oct-08	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
35	Nov-08	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
36	Dec-08	67,189.10	14,960,000.00	0	76,037.32	76,037.32	13,640,000.00
37	Jan-09	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
38	Feb-09	69,428.74	14,960,000.00	0	78,571.89	78,571.89	13,640,000.00
39	Mar-09	62,709.83	14,960,000.00	2,368,497.75	70,968.16	2,439,465.92	11,271,502.25
40	Apr-09	4,785,070.73	10,244,358.01	2,813,735.79	64,928.39	2,878,664.18	8,457,766.46
41	May-09	1,311,986.13	8,978,381.85	271,594.77	47,148.52	318,743.29	8,186,171.69
42	Jun-09	329,548.44	8,690,501.71	262,478.96	47,155.65	309,634.60	7,923,692.73
43	Jul-09	317,405.28	8,412,127.64	253,811.65	44,171.29	297,982.93	7,669,881.09
44	Aug-09	308,215.94	8,142,952.04	245,424.82	44,181.60	289,606.42	7,424,456.27
45	Sep-09	298,102.03	7,882,641.11	237,342.32	42,767.86	280,110.18	7,187,113.95
46	Oct-09	287,147.79	7,630,896.23	229,532.09	40,065.17	269,597.26	6,957,581.86
47	Nov-09	278,881.90	7,387,429.00	221,984.83	40,078.47	262,063.30	6,735,597.03
48	Dec-09	268,646.90	7,151,960.89	214,691.52	37,548.15	252,239.66	6,520,905.51
49	Jan-10	260,929.96	6,924,222.88	207,643.47	37,563.04	245,206.52	6,313,262.04
50	Feb-10	252,402.73	6,703,955.19	200,832.31	36,366.93	237,199.24	6,112,429.73


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
	Total	11,440,000.00	3,762,595.91	15,202,595.91		11,000,000.00	3,576,518.07
0	25-Dec-05	0	0	0	11,440,000.00	0	0
1	Jan-06	0	72,276.33	72,276.33	11,440,000.00	0	69,496.47
2	Feb-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
3	Mar-06	0	59,521.68	59,521.68	11,440,000.00	0	57,232.39
4	Apr-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
5	May-06	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
6	Jun-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
7	Jul-06	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
8	Aug-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
9	Sep-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
10	Oct-06	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
11	Nov-06	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
12	Dec-06	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
13	Jan-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
14	Feb-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
15	Mar-07	0	59,521.68	59,521.68	11,440,000.00	0	57,232.39
16	Apr-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
17	May-07	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
18	Jun-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
19	Jul-07	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
20	Aug-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
21	Sep-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
22	Oct-07	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
23	Nov-07	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
24	Dec-07	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
25	Jan-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
26	Feb-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
27	Mar-08	0	61,647.46	61,647.46	11,440,000.00	0	59,276.40
28	Apr-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
29	May-08	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
30	Jun-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
31	Jul-08	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
32	Aug-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
33	Sep-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
34	Oct-08	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
35	Nov-08	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
36	Dec-08	0	63,773.23	63,773.23	11,440,000.00	0	61,320.42
37	Jan-09	0	65,899.01	65,899.01	11,440,000.00	0	63,364.43
38	Feb-09	0	65,899.01	65,899.01	11,440,000.00	2,167,144.82	63,364.43
39	Mar-09	4,110,813.22	59,521.68	4,170,334.91	7,329,186.78	1,785,560.21	45,956.85
40	Apr-09	235,576.20	42,219.07	277,795.27	7,093,610.58	226,515.58	40,595.26
41	May-09	227,789.16	39,543.92	267,333.08	6,865,821.42	219,028.04	38,023.00
42	Jun-09	220,143.64	39,549.90	259,693.54	6,645,677.78	211,676.58	38,028.75
43	Jul-09	212,874.28	37,046.88	249,921.17	6,432,803.49	204,686.81	35,622.00
44	Aug-09	205,840.17	37,055.54	242,895.71	6,226,963.32	197,923.24	35,630.33
45	Sep-09	199,061.30	35,869.82	234,931.11	6,027,902.02	191,405.09	34,490.21
46	Oct-09	192,510.79	33,603.04	226,113.83	5,835,391.23	185,106.53	32,310.62
47	Nov-09	186,180.82	33,614.20	219,795.03	5,649,210.41	179,020.02	32,321.35
48	Dec-09	180,063.85	31,491.99	211,555.85	5,469,146.56	173,138.32	30,280.76
49	Jan-10	174,152.59	31,504.49	205,657.08	5,294,993.97	167,454.41	30,292.78
50	Feb-10	168,440.00	30,501.30	198,941.30	5,126,553.97	161,961.54	29,328.17


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
	Total	14,576,518.07		11,000,000.00	3,525,103.65	14,525,103.65
0	25-Dec-05	0	11,000,000.00	0	0	0	11,000,000.00
1	Jan-06	69,496.47	11,000,000.00	0	69,496.47	69,496.47	11,000,000.00
2	Feb-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
3	Mar-06	57,232.39	11,000,000.00	0	57,232.39	57,232.39	11,000,000.00
4	Apr-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
5	May-06	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
6	Jun-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
7	Jul-06	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
8	Aug-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
9	Sep-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
10	Oct-06	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
11	Nov-06	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
12	Dec-06	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
13	Jan-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
14	Feb-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
15	Mar-07	57,232.39	11,000,000.00	0	57,232.39	57,232.39	11,000,000.00
16	Apr-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
17	May-07	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
18	Jun-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
19	Jul-07	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
20	Aug-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
21	Sep-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
22	Oct-07	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
23	Nov-07	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
24	Dec-07	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
25	Jan-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
26	Feb-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
27	Mar-08	59,276.40	11,000,000.00	0	59,276.40	59,276.40	11,000,000.00
28	Apr-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
29	May-08	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
30	Jun-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
31	Jul-08	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
32	Aug-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
33	Sep-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
34	Oct-08	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
35	Nov-08	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
36	Dec-08	61,320.42	11,000,000.00	0	61,320.42	61,320.42	11,000,000.00
37	Jan-09	63,364.43	11,000,000.00	0	63,364.43	63,364.43	11,000,000.00
38	Feb-09	2,230,509.25	8,832,855.18	3,718,439.97	63,364.43	3,781,804.40	7,281,560.03
39	Mar-09	1,831,517.06	7,047,294.98	234,265.06	37,885.55	272,150.61	7,047,294.98
40	Apr-09	267,110.83	6,820,779.40	226,515.58	40,595.26	267,110.83	6,820,779.40
41	May-09	257,051.04	6,601,751.36	219,028.04	38,023.00	257,051.04	6,601,751.36
42	Jun-09	249,705.32	6,390,074.78	211,676.58	38,028.75	249,705.32	6,390,074.78
43	Jul-09	240,308.82	6,185,387.97	204,686.81	35,622.00	240,308.82	6,185,387.97
44	Aug-09	233,553.57	5,987,464.73	197,923.24	35,630.33	233,553.57	5,987,464.73
45	Sep-09	225,895.30	5,796,059.64	191,405.09	34,490.21	225,895.30	5,796,059.64
46	Oct-09	217,417.14	5,610,953.11	185,106.53	32,310.62	217,417.14	5,610,953.11
47	Nov-09	211,341.37	5,431,933.09	179,020.02	32,321.35	211,341.37	5,431,933.09
48	Dec-09	203,419.08	5,258,794.77	173,138.32	30,280.76	203,419.08	5,258,794.77
49	Jan-10	197,747.19	5,091,340.36	167,454.41	30,292.78	197,747.19	5,091,340.36
50	Feb-10	191,289.71	4,929,378.81	161,961.54	29,328.17	191,289.71	4,929,378.81


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
	Total	8,800,000.00	2,771,471.57	11,571,471.57		0	124,421,441.22
0	25-Dec-05	0	0	0	8,800,000.00	0	0
1	Jan-06	0	55,597.18	55,597.18	8,800,000.00	0	735,802.85
2	Feb-06	0	50,691.54	50,691.54	8,800,000.00	0	1,705,021.15
3	Mar-06	0	45,785.91	45,785.91	8,800,000.00	0	2,034,843.82
4	Apr-06	0	50,691.54	50,691.54	8,800,000.00	0	1,679,833.65
5	May-06	0	49,056.33	49,056.33	8,800,000.00	0	1,772,807.64
6	Jun-06	0	50,691.54	50,691.54	8,800,000.00	0	1,638,985.21
7	Jul-06	0	49,056.33	49,056.33	8,800,000.00	0	1,721,161.13
8	Aug-06	0	50,691.54	50,691.54	8,800,000.00	0	1,582,676.93
9	Sep-06	0	50,691.54	50,691.54	8,800,000.00	0	1,548,899.58
10	Oct-06	0	49,056.33	49,056.33	8,800,000.00	0	1,613,676.33
11	Nov-06	0	50,691.54	50,691.54	8,800,000.00	0	1,471,510.79
12	Dec-06	0	49,056.33	49,056.33	8,800,000.00	0	1,525,942.45
13	Jan-07	0	50,691.54	50,691.54	8,800,000.00	0	1,386,977.09
14	Feb-07	0	50,691.54	50,691.54	8,800,000.00	0	1,345,736.67
15	Mar-07	0	45,785.91	45,785.91	8,800,000.00	0	1,573,294.46
16	Apr-07	0	50,691.54	50,691.54	8,800,000.00	0	1,266,710.28
17	May-07	0	49,056.33	49,056.33	8,800,000.00	0	1,313,248.54
18	Jun-07	0	50,691.54	50,691.54	8,800,000.00	0	1,192,074.29
19	Jul-07	0	49,056.33	49,056.33	8,800,000.00	0	1,236,163.08
20	Aug-07	0	50,691.54	50,691.54	8,800,000.00	0	1,122,130.09
21	Sep-07	0	50,691.54	50,691.54	8,800,000.00	0	1,089,801.70
22	Oct-07	0	49,056.33	49,056.33	8,800,000.00	0	1,131,713.11
23	Nov-07	0	50,691.54	50,691.54	8,800,000.00	0	1,010,311.87
24	Dec-07	0	49,056.33	49,056.33	8,800,000.00	0	1,502,353.42
25	Jan-08	0	50,691.54	50,691.54	8,800,000.00	0	1,401,481.02
26	Feb-08	0	50,691.54	50,691.54	8,800,000.00	0	1,399,070.99
27	Mar-08	0	47,421.12	47,421.12	8,800,000.00	0	1,442,079.03
28	Apr-08	0	50,691.54	50,691.54	8,800,000.00	0	1,276,855.52
29	May-08	0	49,056.33	49,056.33	8,800,000.00	0	1,284,166.84
30	Jun-08	0	50,691.54	50,691.54	8,800,000.00	0	1,311,138.57
31	Jul-08	0	49,056.33	49,056.33	8,800,000.00	0	1,326,884.45
32	Aug-08	0	50,691.54	50,691.54	8,800,000.00	0	1,251,430.85
33	Sep-08	0	50,691.54	50,691.54	8,800,000.00	0	1,209,141.57
34	Oct-08	0	49,056.33	49,056.33	8,800,000.00	0	1,213,929.59
35	Nov-08	0	50,691.54	50,691.54	8,800,000.00	0	1,128,817.16
36	Dec-08	0	49,056.33	49,056.33	8,800,000.00	0	1,324,450.44
37	Jan-09	0	50,691.54	50,691.54	8,800,000.00	0	11,281,699.23
38	Feb-09	2,974,751.97	50,691.54	3,025,443.52	5,825,248.03	0	2,030,908.83
39	Mar-09	187,412.05	30,308.44	217,720.49	5,637,835.98	0	1,972,570.32
40	Apr-09	181,212.46	32,476.21	213,688.67	5,456,623.52	0	1,801,771.93
41	May-09	175,222.43	30,418.40	205,640.83	5,281,401.09	0	1,783,527.87
42	Jun-09	169,341.26	30,423.00	199,764.26	5,112,059.83	0	1,750,789.23
43	Jul-09	163,749.45	28,497.60	192,247.05	4,948,310.38	0	1,733,709.98
44	Aug-09	158,338.59	28,504.26	186,842.85	4,789,971.79	0	1,652,677.38
45	Sep-09	153,124.08	27,592.17	180,716.24	4,636,847.71	0	1,598,353.96
46	Oct-09	148,085.22	25,848.49	173,933.72	4,488,762.49	0	1,576,762.53
47	Nov-09	143,216.02	25,857.08	169,073.10	4,345,546.47	0	1,494,850.70
48	Dec-09	138,510.66	24,224.61	162,735.27	4,207,035.82	0	1,474,784.50
49	Jan-10	133,963.53	24,234.22	158,197.75	4,073,072.28	0	1,398,104.33
50	Feb-10	129,569.23	23,462.54	153,031.77	3,943,503.05	0	1,352,082.72


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
	Total	124,421,441.22		0	7,678,135.14	7,678,135.14
0	25-Dec-05	0	880,000,000.00	0	0	0	880,000,000.00
1	Jan-06	735,802.85	876,750,857.79	0	52,900.72	52,900.72	876,750,857.79
2	Feb-06	1,705,021.15	871,587,629.83	0	87,257.57	87,257.57	871,587,629.83
3	Mar-06	2,034,843.82	864,502,443.21	0	122,668.00	122,668.00	864,502,443.21
4	Apr-06	1,679,833.65	855,489,118.60	0	158,212.47	158,212.47	855,489,118.60
5	May-06	1,772,807.64	844,553,360.82	0	193,672.71	193,672.71	844,553,360.82
6	Jun-06	1,638,985.21	831,713,207.19	0	228,822.07	228,822.07	831,713,207.19
7	Jul-06	1,721,161.13	816,999,374.92	0	263,427.39	263,427.39	816,999,374.92
8	Aug-06	1,582,676.93	800,455,496.85	0	297,251.00	297,251.00	800,455,496.85
9	Sep-06	1,548,899.58	782,146,043.88	0	329,945.27	329,945.27	782,146,043.88
10	Oct-06	1,613,676.33	762,426,159.01	0	355,786.51	355,786.51	762,426,159.01
11	Nov-06	1,471,510.79	741,387,327.01	0	378,808.87	378,808.87	741,387,327.01
12	Dec-06	1,525,942.45	720,595,221.55	0	343,051.18	343,051.18	720,595,221.55
13	Jan-07	1,386,977.09	700,175,985.91	0	335,412.38	335,412.38	700,175,985.91
14	Feb-07	1,345,736.67	680,338,992.11	0	321,146.07	321,146.07	680,338,992.11
15	Mar-07	1,573,294.46	661,067,539.98	0	312,004.58	312,004.58	661,067,539.98
16	Apr-07	1,266,710.28	642,345,410.74	0	303,124.78	303,124.78	642,345,410.74
17	May-07	1,313,248.54	624,156,853.07	0	294,499.14	294,499.14	624,156,853.07
18	Jun-07	1,192,074.29	606,486,569.61	0	286,120.34	286,120.34	606,486,569.61
19	Jul-07	1,236,163.08	589,319,703.83	0	277,981.28	277,981.28	589,319,703.83
20	Aug-07	1,122,130.09	572,641,827.21	0	270,075.07	270,075.07	572,641,827.21
21	Sep-07	1,089,801.70	556,405,836.01	0	262,395.02	262,395.02	556,405,836.01
22	Oct-07	1,131,713.11	531,058,280.11	0	407,482.21	407,482.21	531,058,280.11
23	Nov-07	1,010,311.87	506,151,358.05	0	402,710.40	402,710.40	506,151,358.05
24	Dec-07	1,502,353.42	481,136,986.04	0	211,801.33	211,801.33	481,136,986.04
25	Jan-08	1,401,481.02	457,457,608.01	0	186,499.17	186,499.17	457,457,608.01
26	Feb-08	1,399,070.99	435,060,597.30	0	148,848.97	148,848.97	435,060,597.30
27	Mar-08	1,442,079.03	419,414,846.89	0	111,591.13	111,591.13	419,414,846.89
28	Apr-08	1,276,855.52	404,864,331.39	0	102,910.87	102,910.87	404,864,331.39
29	May-08	1,284,166.84	391,679,260.98	0	94,677.21	94,677.21	391,679,260.98
30	Jun-08	1,311,138.57	378,941,258.24	0	91,720.74	91,720.74	378,941,258.24
31	Jul-08	1,326,884.45	366,628,970.81	0	89,060.87	89,060.87	366,628,970.81
32	Aug-08	1,251,430.85	354,728,326.34	0	86,313.14	86,313.14	354,728,326.34
33	Sep-08	1,209,141.57	343,224,344.38	0	83,626.77	83,626.77	343,224,344.38
34	Oct-08	1,213,929.59	332,103,536.62	0	81,027.17	81,027.17	332,103,536.62
35	Nov-08	1,128,817.16	321,352,879.80	0	78,511.47	78,511.47	321,352,879.80
36	Dec-08	1,324,450.44	310,980,582.77	0	17,480.26	17,480.26	310,980,582.77
37	Jan-09	11,281,699.23	300,953,832.81	0	9,311.02	9,311.02	300,953,832.81
38	Feb-09	2,030,908.83	291,262,401.31	0	0	0	291,262,401.31
39	Mar-09	1,972,570.32	281,891,799.06	0	0	0	281,891,799.06
40	Apr-09	1,801,771.93	272,831,175.98	0	0	0	272,831,175.98
41	May-09	1,783,527.87	264,070,054.49	0	0	0	264,070,054.49
42	Jun-09	1,750,789.23	255,602,991.37	0	0	0	255,602,991.37
43	Jul-09	1,733,709.98	247,415,518.93	0	0	0	247,415,518.93
44	Aug-09	1,652,677.38	239,498,589.27	0	0	0	239,498,589.27
45	Sep-09	1,598,353.96	231,842,385.50	0	0	0	231,842,385.50
46	Oct-09	1,576,762.53	224,438,124.42	0	0	0	224,438,124.42
47	Nov-09	1,494,850.70	217,277,323.57	0	0	0	217,277,323.57
48	Dec-09	1,474,784.50	210,351,790.80	0	0	0	210,351,790.80
49	Jan-10	1,398,104.33	203,653,614.24	0	0	0	203,653,614.24
50	Feb-10	1,352,082.72	197,175,152.60	0	0	0	197,175,152.60


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
	Total	0	132,099,576.36	132,099,576.36		660,000,000.00	74,287,822.38
0	25-Dec-05	0	0	0	1,760,000,000.00	0	0
1	Jan-06	0	788,703.58	788,703.58	1,753,501,715.59	3,249,142.21	2,900,874.59
2	Feb-06	0	1,792,278.73	1,792,278.73	1,743,175,259.66	5,163,227.96	2,632,130.19
3	Mar-06	0	2,157,511.82	2,157,511.82	1,729,004,886.41	7,085,186.63	2,359,057.51
4	Apr-06	0	1,838,046.12	1,838,046.12	1,710,978,237.19	9,013,324.61	2,583,934.55
5	May-06	0	1,966,480.34	1,966,480.34	1,689,106,721.63	10,935,757.78	2,466,259.83
6	Jun-06	0	1,867,807.28	1,867,807.28	1,663,426,414.39	12,840,153.62	2,505,437.96
7	Jul-06	0	1,984,588.52	1,984,588.52	1,633,998,749.83	14,713,832.28	2,375,723.14
8	Aug-06	0	1,879,927.93	1,879,927.93	1,600,910,993.70	16,543,878.06	2,397,017.23
9	Sep-06	0	1,878,844.84	1,878,844.84	1,564,292,087.76	18,309,452.97	2,331,919.60
10	Oct-06	0	1,969,462.84	1,969,462.84	1,524,852,318.02	19,719,884.87	2,186,975.51
11	Nov-06	0	1,850,319.66	1,850,319.66	1,482,774,654.01	21,038,832.01	2,182,279.96
12	Dec-06	0	1,868,993.63	1,868,993.63	1,441,190,443.10	20,792,105.46	2,031,769.72
13	Jan-07	0	1,722,389.46	1,722,389.46	1,400,351,971.81	20,419,235.64	2,017,681.62
14	Feb-07	0	1,666,882.74	1,666,882.74	1,360,677,984.22	19,836,993.79	1,937,335.04
15	Mar-07	0	1,885,299.04	1,885,299.04	1,322,135,079.97	19,271,452.13	1,679,349.23
16	Apr-07	0	1,569,835.06	1,569,835.06	1,284,690,821.47	18,722,129.25	1,783,449.28
17	May-07	0	1,607,747.68	1,607,747.68	1,248,313,706.14	18,188,557.67	1,654,626.35
18	Jun-07	0	1,478,194.63	1,478,194.63	1,212,973,139.23	17,670,283.45	1,638,211.37
19	Jul-07	0	1,514,144.37	1,514,144.37	1,178,639,407.65	17,166,865.79	1,518,078.87
20	Aug-07	0	1,392,205.17	1,392,205.17	1,145,283,654.41	16,677,876.62	1,500,585.25
21	Sep-07	0	1,352,196.72	1,352,196.72	1,112,811,672.02	16,235,991.19	1,433,524.20
22	Oct-07	0	1,539,195.32	1,539,195.32	1,062,116,560.21	25,347,555.90	1,324,103.18
23	Nov-07	0	1,413,022.27	1,413,022.27	1,012,302,716.11	24,906,922.05	1,266,318.49
24	Dec-07	0	1,714,154.75	1,714,154.75	962,273,972.09	25,014,372.01	1,128,550.45
25	Jan-08	0	1,587,980.19	1,587,980.19	914,915,216.02	23,679,378.03	1,065,587.05
26	Feb-08	0	1,547,919.96	1,547,919.96	870,121,194.60	22,397,010.71	970,373.26
27	Mar-08	0	1,553,670.16	1,553,670.16	838,829,693.78	15,645,750.41	823,521.24
28	Apr-08	0	1,379,766.39	1,379,766.39	809,728,662.78	14,550,515.50	817,404.90
29	May-08	0	1,378,844.05	1,378,844.05	783,358,521.95	13,185,070.41	734,417.30
30	Jun-08	0	1,402,859.31	1,402,859.31	757,882,516.48	12,738,002.74	705,558.79
31	Jul-08	0	1,415,945.32	1,415,945.32	733,257,941.62	12,312,287.43	632,701.32
32	Aug-08	0	1,337,743.99	1,337,743.99	709,456,652.68	11,900,644.47	603,754.06
33	Sep-08	0	1,292,768.33	1,292,768.33	686,448,688.76	11,503,981.96	555,389.68
34	Oct-08	0	1,294,956.76	1,294,956.76	664,207,073.23	11,120,807.76	492,229.68
35	Nov-08	0	1,207,328.63	1,207,328.63	642,705,759.61	10,750,656.81	463,442.22
36	Dec-08	0	1,341,930.70	1,341,930.70	621,961,165.55	10,372,297.03	406,211.03
37	Jan-09	0	11,291,010.25	11,291,010.25	601,907,665.63	0	377,598.24
38	Feb-09	0	2,030,908.83	2,030,908.83	582,524,802.62	0	377,598.24
39	Mar-09	0	1,972,570.32	1,972,570.32	563,783,598.12	0	341,056.47
40	Apr-09	0	1,801,771.93	1,801,771.93	545,662,351.95	0	377,598.24
41	May-09	0	1,783,527.87	1,783,527.87	528,140,108.98	0	365,417.65
42	Jun-09	0	1,750,789.23	1,750,789.23	511,205,982.73	0	377,598.24
43	Jul-09	0	1,733,709.98	1,733,709.98	494,831,037.87	0	365,417.65
44	Aug-09	0	1,652,677.38	1,652,677.38	478,997,178.54	0	377,598.24
45	Sep-09	0	1,598,353.96	1,598,353.96	463,684,771.00	0	377,598.24
46	Oct-09	0	1,576,762.53	1,576,762.53	448,876,248.84	0	365,417.65
47	Nov-09	0	1,494,850.70	1,494,850.70	434,554,647.14	0	377,598.24
48	Dec-09	0	1,474,784.50	1,474,784.50	420,703,581.60	0	365,417.65
49	Jan-10	0	1,398,104.33	1,398,104.33	407,307,228.49	0	377,598.24
50	Feb-10	0	1,352,082.72	1,352,082.72	394,350,305.19	0	377,598.24


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
	Total	734,287,822.38
0	25-Dec-05	0	660,000,000.00
1	Jan-06	6,150,016.80	656,750,857.79	0.00	%	0.00	%	Pass
2	Feb-06	7,795,358.15	651,587,629.83	0.00	%	0.00	%	Pass
3	Mar-06	9,444,244.14	644,502,443.21	0.00	%	0.00	%	Pass
4	Apr-06	11,597,259.16	635,489,118.60	0.00	%	0.00	%	Pass
5	May-06	13,402,017.61	624,553,360.82	0.00	%	0.00	%	Pass
6	Jun-06	15,345,591.58	611,713,207.19	0.00	%	0.00	%	Pass
7	Jul-06	17,089,555.42	596,999,374.92	0.00	%	0.00	%	Pass
8	Aug-06	18,940,895.30	580,455,496.85	0.00	%	0.00	%	Pass
9	Sep-06	20,641,372.57	562,146,043.88	0.00	%	0.00	%	Pass
10	Oct-06	21,906,860.38	542,426,159.01	0.00	%	0.00	%	Pass
11	Nov-06	23,221,111.97	521,387,327.01	0.00	%	0.00	%	Pass
12	Dec-06	22,823,875.17	500,595,221.55	0.00	%	0.00	%	Pass
13	Jan-07	22,436,917.26	480,175,985.91	0.00	%	0.00	%	Pass
14	Feb-07	21,774,328.84	460,338,992.11	0.00	%	0.00	%	Pass
15	Mar-07	20,950,801.36	441,067,539.98	0.00	%	0.00	%	Pass
16	Apr-07	20,505,578.53	422,345,410.74	0.00	%	0.00	%	Pass
17	May-07	19,843,184.02	404,156,853.07	0.00	%	0.00	%	Pass
18	Jun-07	19,308,494.82	386,486,569.61	0.00	%	0.00	%	Pass
19	Jul-07	18,684,944.66	369,319,703.83	0.00	%	0.00	%	Pass
20	Aug-07	18,178,461.87	352,641,827.21	0.00	%	0.00	%	Pass
21	Sep-07	17,669,515.40	336,405,836.01	0.00	%	0.00	%	Pass
22	Oct-07	26,671,659.09	311,058,280.11	0.00	%	0.00	%	Pass
23	Nov-07	26,173,240.54	286,151,358.05	0.00	%	0.00	%	Pass
24	Dec-07	26,142,922.46	261,136,986.04	0.00	%	0.00	%	Pass
25	Jan-08	24,744,965.08	237,457,608.01	0.00	%	0.00	%	Pass
26	Feb-08	23,367,383.97	215,060,597.30	0.00	%	0.00	%	Pass
27	Mar-08	16,469,271.65	199,414,846.89	0.00	%	0.00	%	Pass
28	Apr-08	15,367,920.40	184,864,331.39	0.00	%	0.00	%	Pass
29	May-08	13,919,487.72	171,679,260.98	0.00	%	0.00	%	Pass
30	Jun-08	13,443,561.52	158,941,258.24	0.00	%	0.00	%	Pass
31	Jul-08	12,944,988.75	146,628,970.81	0.00	%	0.00	%	Pass
32	Aug-08	12,504,398.53	134,728,326.34	0.00	%	0.00	%	Pass
33	Sep-08	12,059,371.64	123,224,344.38	0.00	%	0.00	%	Pass
34	Oct-08	11,613,037.44	112,103,536.62	0.00	%	0.00	%	Pass
35	Nov-08	11,214,099.03	101,352,879.80	0.00	%	0.00	%	Pass
36	Dec-08	10,778,508.06	90,980,582.77	0.00	%	0.00	%	Pass
37	Jan-09	377,598.24	90,980,582.77	4.50	%	0.00	%	Pass
38	Feb-09	377,598.24	90,980,582.77	4.63	%	0.00	%	Pass
39	Mar-09	341,056.47	90,980,582.77	4.75	%	0.00	%	Pass
40	Apr-09	377,598.24	90,980,582.77	4.88	%	0.00	%	Pass
41	May-09	365,417.65	90,980,582.77	5.00	%	0.00	%	Pass
42	Jun-09	377,598.24	90,980,582.77	5.13	%	0.00	%	Pass
43	Jul-09	365,417.65	90,980,582.77	5.25	%	0.00	%	Pass
44	Aug-09	377,598.24	90,980,582.77	5.38	%	0.00	%	Pass
45	Sep-09	377,598.24	90,980,582.77	5.50	%	0.00	%	Pass
46	Oct-09	365,417.65	90,980,582.77	5.63	%	0.00	%	Pass
47	Nov-09	377,598.24	90,980,582.77	5.75	%	0.00	%	Pass
48	Dec-09	365,417.65	90,980,582.77	5.88	%	0.00	%	Pass
49	Jan-10	377,598.24	90,980,582.77	6.00	%	0.00	%	Pass
50	Feb-10	377,598.24	90,980,582.77	6.08	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
	Total
0	25-Dec-05
1	Jan-06	12.50	%	0.00	%	Pass			NA
2	Feb-06	12.55	%	0.00	%	Pass			NA
3	Mar-06	12.62	%	0.00	%	Pass			NA
4	Apr-06	12.72	%	0.00	%	Pass			NA
5	May-06	12.86	%	0.00	%	Pass			NA
6	Jun-06	13.03	%	0.00	%	Pass			NA
7	Jul-06	13.23	%	0.00	%	Pass			NA
8	Aug-06	13.46	%	0.00	%	Pass			NA
9	Sep-06	13.74	%	0.00	%	Pass			NA
10	Oct-06	14.06	%	0.00	%	Pass			NA
11	Nov-06	14.43	%	0.00	%	Pass			NA
12	Dec-06	14.84	%	0.00	%	Pass			NA
13	Jan-07	15.27	%	0.00	%	Pass			NA
14	Feb-07	15.71	%	0.00	%	Pass			NA
15	Mar-07	16.17	%	0.00	%	Pass			NA
16	Apr-07	16.64	%	0.00	%	Pass			NA
17	May-07	17.13	%	0.00	%	Pass			NA
18	Jun-07	17.62	%	0.00	%	Pass			NA
19	Jul-07	18.14	%	0.00	%	Pass			NA
20	Aug-07	18.67	%	0.00	%	Pass			NA
21	Sep-07	19.21	%	0.00	%	Pass			NA
22	Oct-07	19.77	%	0.00	%	Pass			NA
23	Nov-07	20.71	%	0.00	%	Pass			NA
24	Dec-07	21.73	%	0.00	%	Pass			NA
25	Jan-08	22.86	%	0.00	%	Pass			NA
26	Feb-08	24.05	%	0.00	%	Pass			NA
27	Mar-08	25.28	%	0.00	%	Pass			NA
28	Apr-08	26.23	%	0.00	%	Pass			NA
29	May-08	27.17	%	0.00	%	Pass			NA
30	Jun-08	28.08	%	0.00	%	Pass			NA
31	Jul-08	29.03	%	0.00	%	Pass			NA
32	Aug-08	30.00	%	0.00	%	Pass			NA
33	Sep-08	31.01	%	0.00	%	Pass			NA
34	Oct-08	32.05	%	0.00	%	Pass			NA
35	Nov-08	33.12	%	0.00	%	Pass			NA
36	Dec-08	34.23	%	0.00	%	Pass			NA
37	Jan-09	35.37	%	0.00	%	Pass			Pass
38	Feb-09	34.89	%	0.00	%	Pass			Pass
39	Mar-09	34.38	%	0.00	%	Pass			Pass
40	Apr-09	33.86	%	0.00	%	Pass			Pass
41	May-09	33.33	%	0.00	%	Pass			Pass
42	Jun-09	32.77	%	0.00	%	Pass			Pass
43	Jul-09	32.20	%	0.00	%	Pass			Pass
44	Aug-09	31.61	%	0.00	%	Pass			Pass
45	Sep-09	31.01	%	0.00	%	Pass			Pass
46	Oct-09	30.38	%	0.00	%	Pass			Pass
47	Nov-09	29.73	%	0.00	%	Pass			Pass
48	Dec-09	29.06	%	0.00	%	Pass			Pass
49	Jan-10	28.37	%	0.00	%	Pass			Pass
50	Feb-10	27.66	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
51	Mar-10	6,266,126.82	1,666,606.57	0	0	190,909,025.78
52	Apr-10	6,060,919.89	1,612,262.77	0	0	184,848,105.88
53	May-10	5,862,597.40	1,559,734.18	0	0	178,985,508.49
54	Jun-10	5,670,924.29	1,508,959.02	0	0	173,314,584.20
55	Jul-10	5,485,673.64	1,459,877.66	0	0	167,828,910.56
56	Aug-10	5,306,626.35	1,412,432.52	0	0	162,522,284.21
57	Sep-10	5,133,570.90	1,366,568.01	0	0	157,388,713.31
58	Oct-10	4,966,303.07	1,322,230.45	0	0	152,422,410.24
59	Nov-10	4,804,767.53	1,280,104.96	0	0	147,617,642.71
60	Dec-10	4,670,463.00	1,239,948.51	0	0	142,947,179.72
61	Jan-11	4,518,209.38	1,200,038.90	0	0	138,428,970.34
62	Feb-11	4,373,980.01	1,161,382.34	0	0	134,054,990.32
63	Mar-11	4,231,468.42	1,123,652.73	0	0	129,823,521.90
64	Apr-11	4,093,720.21	1,087,179.58	0	0	125,729,801.69
65	May-11	3,960,541.00	1,052,141.71	0	0	121,769,260.70
66	Jun-11	3,831,778.56	1,018,483.49	0	0	117,937,482.14
67	Jul-11	3,707,353.29	985,670.36	0	0	114,230,128.85
68	Aug-11	3,587,082.61	953,895.17	0	0	110,643,046.24
69	Sep-11	3,470,834.63	923,062.50	0	0	107,172,211.61
70	Oct-11	3,358,456.30	893,252.38	0	0	103,813,755.31
71	Nov-11	3,249,816.19	864,430.20	0	0	100,563,939.11
72	Dec-11	3,144,787.40	836,562.53	0	0	97,419,151.71
73	Jan-12	3,043,247.40	809,617.07	0	0	94,375,904.31
74	Feb-12	2,945,077.86	783,562.66	0	0	91,430,826.45
75	Mar-12	2,850,164.54	758,369.19	0	0	88,580,661.92
76	Apr-12	2,758,397.12	734,007.59	0	0	85,822,264.79
77	May-12	2,669,669.09	710,449.78	0	0	83,152,595.70
78	Jun-12	2,583,877.57	687,668.67	0	0	80,568,718.13
79	Jul-12	2,500,923.25	665,638.05	0	0	78,067,794.88
80	Aug-12	2,420,710.20	644,332.66	0	0	75,647,084.68
81	Sep-12	2,343,145.80	623,728.06	0	0	73,303,938.88
82	Oct-12	2,268,140.61	603,800.69	0	0	71,035,798.27
83	Nov-12	2,195,608.25	584,527.75	0	0	68,840,190.02
84	Dec-12	2,125,465.31	565,887.26	0	0	66,714,724.72
85	Jan-13	2,057,631.23	547,857.96	0	0	64,657,093.49
86	Feb-13	1,992,028.22	530,419.35	0	0	62,665,065.26
87	Mar-13	1,928,581.16	513,551.60	0	0	60,736,484.10
88	Apr-13	1,867,217.49	497,235.57	0	0	58,869,266.61
89	May-13	1,807,867.13	481,452.78	0	0	57,061,399.48
90	Jun-13	1,750,462.41	466,185.37	0	0	55,310,937.07
91	Jul-13	1,694,937.98	451,416.09	0	0	53,615,999.09
92	Aug-13	1,641,230.70	437,128.28	0	0	51,974,768.39
93	Sep-13	1,589,279.61	423,305.84	0	0	50,385,488.78
94	Oct-13	1,539,025.82	409,933.25	0	0	48,846,462.96
95	Nov-13	1,490,412.46	396,995.47	0	0	47,356,050.50
96	Dec-13	1,443,384.59	384,478.01	0	0	45,912,665.91
97	Jan-14	1,397,889.15	372,366.85	0	0	44,514,776.76
98	Feb-14	1,353,874.89	360,648.47	0	0	43,160,901.87
99	Mar-14	1,311,292.31	349,309.79	0	0	41,849,609.56
100	Apr-14	1,270,093.59	338,338.17	0	0	40,579,515.97


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
51	Mar-10				0
52	Apr-10				0
53	May-10				0
54	Jun-10				0
55	Jul-10				0
56	Aug-10				0
57	Sep-10				0
58	Oct-10				0
59	Nov-10				0
60	Dec-10				0
61	Jan-11				0
62	Feb-11				0
63	Mar-11				0
64	Apr-11				0
65	May-11				0
66	Jun-11				0
67	Jul-11				0
68	Aug-11				0
69	Sep-11				0
70	Oct-11				0
71	Nov-11				0
72	Dec-11				0
73	Jan-12				0
74	Feb-12				0
75	Mar-12				0
76	Apr-12				0
77	May-12				0
78	Jun-12				0
79	Jul-12				0
80	Aug-12				0
81	Sep-12				0
82	Oct-12				0
83	Nov-12				0
84	Dec-12				0
85	Jan-13				0
86	Feb-13				0
87	Mar-13				0
88	Apr-13				0
89	May-13				0
90	Jun-13				0
91	Jul-13				0
92	Aug-13				0
93	Sep-13				0
94	Oct-13				0
95	Nov-13				0
96	Dec-13				0
97	Jan-14				0
98	Feb-14				0
99	Mar-14				0
100	Apr-14				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
51	Mar-10
52	Apr-10
53	May-10
54	Jun-10
55	Jul-10
56	Aug-10
57	Sep-10
58	Oct-10
59	Nov-10
60	Dec-10
61	Jan-11
62	Feb-11
63	Mar-11
64	Apr-11
65	May-11
66	Jun-11
67	Jul-11
68	Aug-11
69	Sep-11
70	Oct-11
71	Nov-11
72	Dec-11
73	Jan-12
74	Feb-12
75	Mar-12
76	Apr-12
77	May-12
78	Jun-12
79	Jul-12
80	Aug-12
81	Sep-12
82	Oct-12
83	Nov-12
84	Dec-12
85	Jan-13
86	Feb-13
87	Mar-13
88	Apr-13
89	May-13
90	Jun-13
91	Jul-13
92	Aug-13
93	Sep-13
94	Oct-13
95	Nov-13
96	Dec-13
97	Jan-14
98	Feb-14
99	Mar-14
100	Apr-14


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
51	Mar-10	0	55,040.95	55,040.95	14,994,582.77	0	286,015.53
52	Apr-10	0	60,938.19	60,938.19	14,994,582.77	0	316,660.05
53	May-10	1,487,828.53	58,972.44	1,546,800.97	13,506,754.24	0	306,445.21
54	Jun-10	2,835,462.14	54,891.64	2,890,353.78	10,671,292.10	0	316,660.05
55	Jul-10	2,742,836.82	41,969.30	2,784,806.12	7,928,455.28	0	306,445.21
56	Aug-10	2,653,313.17	32,221.35	2,685,534.53	5,275,142.11	0	316,660.05
57	Sep-10	2,566,785.45	21,438.25	2,588,223.70	2,708,356.66	0	316,660.05
58	Oct-10	2,483,151.54	10,651.74	2,493,803.28	225,205.12	0	306,445.21
59	Nov-10	225,205.12	915.24	226,120.36	0	2,177,178.64	316,660.05
60	Dec-10					2,335,231.50	297,664.83
61	Jan-11					2,259,104.69	297,855.27
62	Feb-11					2,186,990.01	288,440.79
63	Mar-11					2,115,734.21	252,295.22
64	Apr-11					2,046,860.10	270,509.85
65	May-11					1,980,270.50	253,528.91
66	Jun-11					1,915,889.28	253,727.40
67	Jul-11					1,853,676.64	237,816.02
68	Aug-11					1,793,541.30	238,018.31
69	Sep-11					1,735,417.31	230,544.00
70	Oct-11					1,679,228.15	216,108.30
71	Nov-11					1,624,908.10	216,313.98
72	Dec-11					1,572,393.70	202,782.99
73	Jan-12					1,521,623.70	202,989.72
74	Feb-12					1,472,538.93	196,648.58
75	Mar-12					1,425,082.27	178,220.90
76	Apr-12					1,379,198.56	184,573.19
77	May-12					1,334,834.54	187,360.73
78	Jun-12					1,291,938.79	187,583.59
79	Jul-12					1,250,461.62	175,891.58
80	Aug-12					1,210,355.10	176,112.81
81	Sep-12					1,171,572.90	170,651.94
82	Oct-12					1,134,070.30	160,031.66
83	Nov-12					1,097,804.12	160,249.36
84	Dec-12					1,062,732.65	150,286.74
85	Jan-13					1,028,815.61	150,501.47
86	Feb-13					996,014.11	145,859.67
87	Mar-13					964,290.58	127,685.29
88	Apr-13					933,608.74	137,015.18
89	May-13					903,933.57	128,518.97
90	Jun-13					875,231.21	128,724.57
91	Jul-13					847,468.99	120,750.69
92	Aug-13					820,615.35	120,952.11
93	Sep-13					794,639.81	117,249.66
94	Oct-13					769,512.91	109,997.82
95	Nov-13					745,206.23	110,192.53
96	Dec-13					721,692.29	103,384.18
97	Jan-14					698,944.57	103,574.19
98	Feb-14					676,937.45	100,420.70
99	Mar-14					655,646.16	87,943.93
100	Apr-14					635,046.80	94,408.36


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
51	Mar-10	286,015.53	75,986,000.00	3,615,555.18	88,439.64	3,703,994.82	19,173,925.10
52	Apr-10	316,660.05	75,986,000.00	3,497,150.78	82,381.04	3,579,531.81	15,676,774.32
53	May-10	306,445.21	75,986,000.00	1,894,890.17	65,182.72	1,960,072.89	13,781,884.15
54	Jun-10	316,660.05	75,986,000.00	436,661.17	59,214.06	495,875.23	13,345,222.98
55	Jul-10	306,445.21	75,986,000.00	422,396.87	55,488.33	477,885.19	12,922,826.11
56	Aug-10	316,660.05	75,986,000.00	408,610.23	55,523.10	464,133.33	12,514,215.88
57	Sep-10	316,660.05	75,986,000.00	395,284.96	53,767.50	449,052.46	12,118,930.93
58	Oct-10	306,445.21	75,986,000.00	382,405.34	50,389.50	432,794.84	11,736,525.59
59	Nov-10	2,493,838.69	73,808,821.36	369,967.10	50,426.15	420,393.24	11,366,558.49
60	Dec-10	2,632,896.32	71,473,589.86	359,625.65	47,261.20	406,886.85	11,006,932.84
61	Jan-11	2,556,959.96	69,214,485.17	347,902.12	47,291.44	395,193.56	10,659,030.72
62	Feb-11	2,475,430.80	67,027,495.16	336,796.46	45,796.67	382,593.13	10,322,234.25
63	Mar-11	2,368,029.43	64,911,760.95	325,823.07	40,057.72	365,880.79	9,996,411.19
64	Apr-11	2,317,369.95	62,864,900.85	315,216.46	42,949.72	358,166.18	9,681,194.73
65	May-11	2,233,799.40	60,884,630.35	304,961.66	40,253.60	345,215.26	9,376,233.07
66	Jun-11	2,169,616.67	58,968,741.07	295,046.95	40,285.12	335,332.06	9,081,186.12
67	Jul-11	2,091,492.66	57,115,064.42	285,466.20	37,758.82	323,225.02	8,795,719.92
68	Aug-11	2,031,559.61	55,321,523.12	276,205.36	37,790.93	313,996.29	8,519,514.56
69	Sep-11	1,965,961.31	53,586,105.80	267,254.27	36,604.21	303,858.48	8,252,260.29
70	Oct-11	1,895,336.45	51,906,877.65	258,601.14	34,312.21	292,913.35	7,993,659.16
71	Nov-11	1,841,222.08	50,281,969.56	250,235.85	34,344.87	284,580.71	7,743,423.31
72	Dec-11	1,775,176.70	48,709,575.85	242,148.63	32,196.51	274,345.14	7,501,274.68
73	Jan-12	1,724,613.41	47,187,952.16	234,330.05	32,229.33	266,559.38	7,266,944.63
74	Feb-12	1,669,187.51	45,715,413.23	226,771.00	31,222.53	257,993.52	7,040,173.64
75	Mar-12	1,603,303.17	44,290,330.96	219,462.67	28,296.71	247,759.38	6,820,710.97
76	Apr-12	1,563,771.75	42,911,132.40	212,396.58	29,305.28	241,701.86	6,608,314.39
77	May-12	1,522,195.28	41,576,297.85	205,564.52	28,991.23	234,555.75	6,402,749.87
78	Jun-12	1,479,522.38	40,284,359.06	198,958.57	29,025.71	227,984.28	6,203,791.30
79	Jul-12	1,426,353.21	39,033,897.44	192,571.09	27,216.55	219,787.64	6,011,220.21
80	Aug-12	1,386,467.91	37,823,542.34	186,394.69	27,250.78	213,645.47	5,824,825.52
81	Sep-12	1,342,224.84	36,651,969.44	180,422.23	26,405.79	206,828.02	5,644,403.29
82	Oct-12	1,294,101.97	35,517,899.14	174,646.83	24,762.47	199,409.29	5,469,756.47
83	Nov-12	1,258,053.49	34,420,095.01	169,061.84	24,796.15	193,857.99	5,300,694.63
84	Dec-12	1,213,019.39	33,357,362.36	163,660.83	23,254.59	186,915.42	5,137,033.80
85	Jan-13	1,179,317.08	32,328,546.74	158,437.60	23,287.82	181,725.42	4,978,596.20
86	Feb-13	1,141,873.78	31,332,532.63	153,386.17	22,569.57	175,955.74	4,825,210.03
87	Mar-13	1,091,975.87	30,368,242.05	148,500.75	19,757.36	168,258.11	4,676,709.28
88	Apr-13	1,070,623.93	29,434,633.31	143,775.75	21,201.02	164,976.76	4,532,933.53
89	May-13	1,032,452.53	28,530,699.74	139,205.77	19,886.36	159,092.13	4,393,727.76
90	Jun-13	1,003,955.78	27,655,468.53	134,785.61	19,918.17	154,703.78	4,258,942.15
91	Jul-13	968,219.68	26,807,999.54	130,510.22	18,684.33	149,194.56	4,128,431.93
92	Aug-13	941,567.46	25,987,384.19	126,374.76	18,715.50	145,090.26	4,002,057.17
93	Sep-13	911,889.47	25,192,744.39	122,374.53	18,142.60	140,517.13	3,879,682.64
94	Oct-13	879,510.73	24,423,231.48	118,504.99	17,020.49	135,525.48	3,761,177.65
95	Nov-13	855,398.76	23,678,025.25	114,761.76	17,050.62	131,812.38	3,646,415.89
96	Dec-13	825,076.47	22,956,332.96	111,140.61	15,997.13	127,137.74	3,535,275.28
97	Jan-14	802,518.77	22,257,388.38	107,637.46	16,026.53	123,664.00	3,427,637.81
98	Feb-14	777,358.15	21,580,450.93	104,248.37	15,538.58	119,786.94	3,323,389.44
99	Mar-14	743,590.09	20,924,804.78	100,969.51	13,607.99	114,577.50	3,222,419.94
100	Apr-14	729,455.16	20,289,757.98	97,797.21	14,608.26	112,405.47	3,124,622.73


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
51	Mar-10	451,161.13	55,645.19	506,806.33	13,745,449.86	269,443.45	33,562.27
52	Apr-10	436,386.23	59,649.33	496,035.57	13,309,063.62	260,619.56	35,977.35
53	May-10	422,107.01	55,892.52	477,999.53	12,886,956.61	252,091.69	33,711.44
54	Jun-10	408,306.55	55,923.84	464,230.39	12,478,650.06	243,849.74	33,730.33
55	Jul-10	394,968.50	52,405.13	447,373.63	12,083,681.56	235,883.97	31,608.03
56	Aug-10	382,077.10	52,437.98	434,515.07	11,701,604.46	228,184.93	31,627.84
57	Sep-10	369,617.10	50,779.93	420,397.03	11,331,987.36	220,743.55	30,627.79
58	Oct-10	357,573.82	47,589.63	405,163.45	10,974,413.54	213,551.03	28,703.57
59	Nov-10	345,943.26	47,624.23	393,567.49	10,628,470.28	206,605.00	28,724.44
60	Dec-10	336,273.34	44,635.15	380,908.48	10,292,196.94	200,829.91	26,921.58
61	Jan-11	325,311.08	44,663.70	369,974.78	9,966,885.86	194,283.00	26,938.81
62	Feb-11	314,926.56	43,251.99	358,178.55	9,651,959.30	188,081.14	26,087.34
63	Mar-11	304,665.73	37,831.93	342,497.65	9,347,293.58	181,953.14	22,818.24
64	Apr-11	294,747.85	40,563.23	335,311.08	9,052,545.72	176,029.97	24,465.62
65	May-11	285,158.95	38,016.92	323,175.87	8,767,386.77	170,303.26	22,929.82
66	Jun-11	275,888.06	38,046.68	313,934.74	8,491,498.71	164,766.48	22,947.77
67	Jul-11	266,929.44	35,660.76	302,590.19	8,224,569.28	159,416.19	21,508.70
68	Aug-11	258,269.95	35,691.09	293,961.04	7,966,299.33	154,244.55	21,527.00
69	Sep-11	249,900.09	34,570.31	284,470.40	7,716,399.24	149,245.89	20,851.00
70	Oct-11	241,808.85	32,405.66	274,214.52	7,474,590.38	144,413.62	19,545.40
71	Nov-11	233,986.77	32,436.50	266,423.27	7,240,603.62	139,742.10	19,564.00
72	Dec-11	226,424.69	30,407.52	256,832.21	7,014,178.92	135,225.86	18,340.22
73	Jan-12	219,113.81	30,438.52	249,552.33	6,795,065.11	130,859.64	18,358.92
74	Feb-12	212,045.61	29,487.66	241,533.26	6,583,019.50	126,638.35	17,785.41
75	Mar-12	205,211.85	26,724.41	231,936.25	6,377,807.66	122,557.08	16,118.76
76	Apr-12	198,604.59	27,676.94	226,281.53	6,179,203.07	118,611.08	16,693.28
77	May-12	192,216.17	27,494.88	219,711.05	5,986,986.89	114,795.77	16,651.20
78	Jun-12	186,039.19	27,527.58	213,566.77	5,800,947.71	111,106.74	16,671.01
79	Jul-12	180,066.47	25,811.80	205,878.27	5,620,881.23	107,539.70	15,631.91
80	Aug-12	174,291.13	25,844.27	200,135.40	5,446,590.10	104,090.54	15,651.57
81	Sep-12	168,706.50	25,042.89	193,749.39	5,277,883.60	100,755.27	15,166.25
82	Oct-12	163,306.12	23,484.38	186,790.51	5,114,577.48	97,530.05	14,222.40
83	Nov-12	158,083.79	23,516.33	181,600.12	4,956,493.68	94,411.15	14,241.75
84	Dec-12	153,033.50	22,054.33	175,087.83	4,803,460.18	91,395.01	13,356.34
85	Jan-13	148,149.45	22,085.84	170,235.29	4,655,310.73	88,478.14	13,375.43
86	Feb-13	143,426.03	21,404.67	164,830.70	4,511,884.70	85,657.21	12,962.90
87	Mar-13	138,857.84	18,737.61	157,595.45	4,373,026.86	82,928.99	11,347.70
88	Apr-13	134,439.66	20,106.75	154,546.41	4,238,587.20	80,290.35	12,176.87
89	May-13	130,166.43	18,859.95	149,026.38	4,108,420.76	77,738.29	11,421.79
90	Jun-13	126,033.29	18,890.12	144,923.41	3,982,387.47	75,269.88	11,440.06
91	Jul-13	122,035.53	17,719.96	139,755.50	3,860,351.93	72,882.33	10,731.40
92	Aug-13	118,168.61	17,749.52	135,918.13	3,742,183.32	70,572.92	10,749.31
93	Sep-13	114,428.13	17,206.20	131,634.33	3,627,755.19	68,339.02	10,420.26
94	Oct-13	110,809.86	16,142.00	126,951.86	3,516,945.33	66,178.11	9,775.77
95	Nov-13	107,309.70	16,170.57	123,480.27	3,409,635.64	64,087.74	9,793.08
96	Dec-13	103,923.69	15,171.46	119,095.15	3,305,711.95	62,065.54	9,188.00
97	Jan-14	100,648.02	15,199.34	115,847.36	3,205,063.93	60,109.23	9,204.89
98	Feb-14	97,478.99	14,736.57	112,215.56	3,107,584.93	58,216.62	8,924.63
99	Mar-14	94,413.05	12,905.63	107,318.67	3,013,171.89	56,385.57	7,815.79
100	Apr-14	91,446.74	13,854.27	105,301.01	2,921,725.15	54,614.02	8,390.30


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
51	Mar-10	303,005.72	8,209,088.11	231,846.69	30,014.01	261,860.71	7,063,633.95
52	Apr-10	296,596.91	7,948,468.55	224,254.04	32,173.77	256,427.81	6,839,379.92
53	May-10	285,803.13	7,696,376.86	216,916.10	30,147.42	247,063.52	6,622,463.81
54	Jun-10	277,580.08	7,452,527.12	209,824.20	30,164.31	239,988.51	6,412,639.62
55	Jul-10	267,492.00	7,216,643.15	202,969.92	28,266.38	231,236.31	6,209,669.69
56	Aug-10	259,812.77	6,988,458.22	196,345.17	28,284.10	224,629.27	6,013,324.52
57	Sep-10	251,371.34	6,767,714.67	189,942.12	27,389.77	217,331.90	5,823,382.39
58	Oct-10	242,254.60	6,554,163.64	183,753.21	25,668.98	209,422.20	5,639,629.18
59	Nov-10	235,329.45	6,347,558.64	177,776.40	25,687.65	203,464.05	5,461,852.78
60	Dec-10	227,751.49	6,146,728.73	172,807.13	24,075.39	196,882.52	5,289,045.65
61	Jan-11	221,221.81	5,952,445.72	167,173.75	24,090.79	191,264.54	5,121,871.90
62	Feb-11	214,168.48	5,764,364.58	161,837.26	23,329.34	185,166.60	4,960,034.64
63	Mar-11	204,771.38	5,582,411.44	156,564.33	20,405.86	176,970.19	4,803,470.31
64	Apr-11	200,495.58	5,406,381.47	151,467.65	21,879.07	173,346.72	4,652,002.66
65	May-11	193,233.08	5,236,078.21	146,540.02	20,505.64	167,045.66	4,505,462.65
66	Jun-11	187,714.25	5,071,311.73	141,775.81	20,521.69	162,297.50	4,363,686.84
67	Jul-11	180,924.89	4,911,895.54	137,172.07	19,234.77	156,406.84	4,226,514.77
68	Aug-11	175,771.55	4,757,650.99	132,722.06	19,251.13	151,973.19	4,093,792.71
69	Sep-11	170,096.89	4,608,405.10	128,420.88	18,646.60	147,067.48	3,965,371.83
70	Oct-11	163,959.02	4,463,991.48	124,262.88	17,479.03	141,741.91	3,841,108.95
71	Nov-11	159,306.10	4,324,249.38	120,243.20	17,495.66	137,738.86	3,720,865.75
72	Dec-11	153,566.08	4,189,023.52	116,357.13	16,401.27	132,758.40	3,604,508.61
73	Jan-12	149,218.56	4,058,163.89	112,600.15	16,417.99	129,018.14	3,491,908.46
74	Feb-12	144,423.76	3,931,525.54	108,967.88	15,905.11	124,872.99	3,382,940.58
75	Mar-12	138,675.84	3,808,968.46	105,456.09	14,414.66	119,870.75	3,277,484.49
76	Apr-12	135,304.36	3,690,357.39	102,060.69	14,928.44	116,989.13	3,175,423.80
77	May-12	131,446.97	3,575,561.62	98,777.76	15,121.63	113,899.39	3,076,646.04
78	Jun-12	127,777.74	3,464,454.88	95,603.47	15,139.62	110,743.09	2,981,042.57
79	Jul-12	123,171.61	3,356,915.18	92,534.16	14,195.97	106,730.13	2,888,508.41
80	Aug-12	119,742.11	3,252,824.64	89,566.28	14,213.83	103,780.11	2,798,942.13
81	Sep-12	115,921.52	3,152,069.37	86,696.39	13,773.09	100,469.48	2,712,245.74
82	Oct-12	111,752.45	3,054,539.33	83,921.20	12,915.94	96,837.14	2,628,324.54
83	Nov-12	108,652.90	2,960,128.17	81,237.51	12,933.51	94,171.02	2,547,087.03
84	Dec-12	104,751.35	2,868,733.16	78,642.22	12,129.44	90,771.66	2,468,444.81
85	Jan-13	101,853.57	2,780,255.02	76,132.36	12,146.77	88,279.13	2,392,312.46
86	Feb-13	98,620.11	2,694,597.81	73,705.04	11,772.14	85,477.18	2,318,607.41
87	Mar-13	94,276.69	2,611,668.82	71,357.50	10,305.31	81,662.81	2,247,249.91
88	Apr-13	92,467.22	2,531,378.46	69,087.05	11,058.31	80,145.36	2,178,162.86
89	May-13	89,160.08	2,453,640.18	66,891.08	10,372.59	77,263.68	2,111,271.78
90	Jun-13	86,709.95	2,378,370.29	64,767.11	10,389.19	75,156.30	2,046,504.67
91	Jul-13	83,613.74	2,305,487.96	62,712.71	9,745.63	72,458.33	1,983,791.97
92	Aug-13	81,322.23	2,234,915.04	60,725.54	9,761.88	70,487.42	1,923,066.43
93	Sep-13	78,759.28	2,166,576.02	58,803.35	9,463.06	68,266.41	1,864,263.08
94	Oct-13	75,953.88	2,100,397.91	56,943.96	8,877.78	65,821.73	1,807,319.13
95	Nov-13	73,880.81	2,036,310.17	55,145.26	8,893.49	64,038.75	1,752,173.87
96	Dec-13	71,253.54	1,974,244.63	53,405.23	8,344.00	61,749.23	1,698,768.64
97	Jan-14	69,314.12	1,914,135.40	51,721.90	8,359.33	60,081.23	1,647,046.74
98	Feb-14	67,141.25	1,855,918.78	50,093.37	8,104.82	58,198.19	1,596,953.37
99	Mar-14	64,201.36	1,799,533.21	48,517.82	7,097.84	55,615.65	1,548,435.55
100	Apr-14	63,004.32	1,744,919.19	46,993.46	7,619.57	54,613.03	1,501,442.09


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
51	Mar-10	231,846.69	30,297.73	262,144.42	7,063,633.95	213,048.31	28,101.86
52	Apr-10	224,254.04	32,477.90	256,731.94	6,839,379.92	206,071.28	30,124.03
53	May-10	216,916.10	30,432.39	247,348.49	6,622,463.81	199,328.31	28,226.77
54	Jun-10	209,824.20	30,449.44	240,273.64	6,412,639.62	192,811.43	28,242.59
55	Jul-10	202,969.92	28,533.57	231,503.50	6,209,669.69	186,512.90	26,465.57
56	Aug-10	196,345.17	28,551.46	224,896.63	6,013,324.52	180,425.30	26,482.16
57	Sep-10	189,942.12	27,648.68	217,590.80	5,823,382.39	174,541.41	25,644.81
58	Oct-10	183,753.21	25,911.63	209,664.84	5,639,629.18	168,854.30	24,033.65
59	Nov-10	177,776.40	25,930.47	203,706.87	5,461,852.78	163,362.10	24,051.13
60	Dec-10	172,807.13	24,302.97	197,110.10	5,289,045.65	158,795.74	22,541.58
61	Jan-11	167,173.75	24,318.52	191,492.26	5,121,871.90	153,619.12	22,556.00
62	Feb-11	161,837.26	23,549.87	185,387.13	4,960,034.64	148,715.32	21,843.06
63	Mar-11	156,564.33	20,598.75	177,163.08	4,803,470.31	143,869.93	19,105.83
64	Apr-11	151,467.65	22,085.89	173,553.54	4,652,002.66	139,186.49	20,485.19
65	May-11	146,540.02	20,699.47	167,239.49	4,505,462.65	134,658.39	19,199.26
66	Jun-11	141,775.81	20,715.68	162,491.49	4,363,686.84	130,280.47	19,214.29
67	Jul-11	137,172.07	19,416.59	156,588.66	4,226,514.77	126,050.01	18,009.35
68	Aug-11	132,722.06	19,433.10	152,155.16	4,093,792.71	121,960.81	18,024.67
69	Sep-11	128,420.88	18,822.86	147,243.74	3,965,371.83	118,008.38	17,458.65
70	Oct-11	124,262.88	17,644.25	141,907.14	3,841,108.95	114,187.51	16,365.46
71	Nov-11	120,243.20	17,661.05	137,904.24	3,720,865.75	110,493.75	16,381.04
72	Dec-11	116,357.13	16,556.30	132,913.44	3,604,508.61	106,922.77	15,356.36
73	Jan-12	112,600.15	16,573.18	129,173.33	3,491,908.46	103,470.41	15,372.02
74	Feb-12	108,967.88	16,055.46	125,023.34	3,382,940.58	100,132.65	14,891.82
75	Mar-12	105,456.09	14,550.92	120,007.01	3,277,484.49	96,905.59	13,496.33
76	Apr-12	102,060.69	15,069.56	117,130.25	3,175,423.80	93,785.50	13,977.37
77	May-12	98,777.76	15,320.10	114,097.85	3,076,646.04	90,768.75	14,260.30
78	Jun-12	95,603.47	15,338.32	110,941.79	2,981,042.57	87,851.84	14,277.26
79	Jul-12	92,534.16	14,382.29	106,916.45	2,888,508.41	85,031.39	13,387.37
80	Aug-12	89,566.28	14,400.38	103,966.66	2,798,942.13	82,304.15	13,404.20
81	Sep-12	86,696.39	13,953.85	100,650.25	2,712,245.74	79,666.96	12,988.57
82	Oct-12	83,921.20	13,085.46	97,006.66	2,628,324.54	77,116.78	12,180.24
83	Nov-12	81,237.51	13,103.26	94,340.76	2,547,087.03	74,650.68	12,196.81
84	Dec-12	78,642.22	12,288.63	90,930.85	2,468,444.81	72,265.82	11,438.54
85	Jan-13	76,132.36	12,306.19	88,438.55	2,392,312.46	69,959.46	11,454.89
86	Feb-13	73,705.04	11,926.64	85,631.69	2,318,607.41	67,728.96	11,101.59
87	Mar-13	71,357.50	10,440.56	81,798.06	2,247,249.91	65,571.76	9,718.31
88	Apr-13	69,087.05	11,203.45	80,290.49	2,178,162.86	63,485.39	10,428.43
89	May-13	66,891.08	10,508.73	77,399.81	2,111,271.78	61,467.48	9,781.77
90	Jun-13	64,767.11	10,525.54	75,292.65	2,046,504.67	59,515.72	9,797.42
91	Jul-13	62,712.71	9,873.53	72,586.24	1,983,791.97	57,627.89	9,190.51
92	Aug-13	60,725.54	9,890.00	70,615.54	1,923,066.43	55,801.84	9,205.84
93	Sep-13	58,803.35	9,587.26	68,390.61	1,864,263.08	54,035.51	8,924.04
94	Oct-13	56,943.96	8,994.29	65,938.25	1,807,319.13	52,326.88	8,372.09
95	Nov-13	55,145.26	9,010.21	64,155.47	1,752,173.87	50,674.02	8,386.91
96	Dec-13	53,405.23	8,453.51	61,858.74	1,698,768.64	49,075.08	7,868.72
97	Jan-14	51,721.90	8,469.05	60,190.94	1,647,046.74	47,528.23	7,883.18
98	Feb-14	50,093.37	8,211.19	58,304.56	1,596,953.37	46,031.75	7,643.17
99	Mar-14	48,517.82	7,190.99	55,708.81	1,548,435.55	44,583.94	6,693.54
100	Apr-14	46,993.46	7,719.57	54,713.04	1,501,442.09	43,183.18	7,185.56


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
51	Mar-10	241,150.17	6,490,906.88	194,249.93	31,802.63	226,052.56	5,918,179.80
52	Apr-10	236,195.30	6,284,835.60	187,888.52	34,091.10	221,979.62	5,730,291.28
53	May-10	227,555.08	6,085,507.29	181,740.52	31,943.99	213,684.51	5,548,550.76
54	Jun-10	221,054.01	5,892,695.86	175,798.65	31,961.89	207,760.54	5,372,752.11
55	Jul-10	212,978.47	5,706,182.96	170,055.88	29,950.85	200,006.74	5,202,696.23
56	Aug-10	206,907.45	5,525,757.66	164,505.42	29,969.63	194,475.04	5,038,190.81
57	Sep-10	200,186.22	5,351,216.25	159,140.70	29,022.01	188,162.71	4,879,050.11
58	Oct-10	192,887.95	5,182,361.95	153,955.40	27,198.67	181,154.07	4,725,094.72
59	Nov-10	187,413.22	5,018,999.85	148,947.79	27,218.45	176,166.24	4,576,146.92
60	Dec-10	181,337.32	4,860,204.11	144,784.35	25,510.11	170,294.47	4,431,362.57
61	Jan-11	176,175.12	4,706,584.99	140,064.49	25,526.43	165,590.92	4,291,298.08
62	Feb-11	170,558.39	4,557,869.67	135,593.38	24,719.61	160,312.99	4,155,704.70
63	Mar-11	162,975.76	4,413,999.74	131,175.52	21,621.90	152,797.42	4,024,529.18
64	Apr-11	159,671.68	4,274,813.26	126,905.33	23,182.91	150,088.24	3,897,623.85
65	May-11	153,857.65	4,140,154.86	122,776.77	21,727.63	144,504.40	3,774,847.08
66	Jun-11	149,494.76	4,009,874.39	118,785.14	21,744.64	140,529.77	3,656,061.95
67	Jul-11	144,059.36	3,883,824.38	114,927.95	20,381.02	135,308.97	3,541,133.99
68	Aug-11	139,985.48	3,761,863.57	111,199.56	20,398.36	131,597.92	3,429,934.43
69	Sep-11	135,467.03	3,643,855.19	107,595.87	19,757.80	127,353.68	3,322,338.56
70	Oct-11	130,552.98	3,529,667.68	104,112.15	18,520.65	122,632.80	3,218,226.41
71	Nov-11	126,874.79	3,419,173.93	100,744.30	18,538.28	119,282.58	3,117,482.11
72	Dec-11	122,279.14	3,312,251.16	97,488.41	17,378.66	114,867.07	3,019,993.70
73	Jan-12	118,842.43	3,208,780.75	94,340.67	17,396.38	111,737.05	2,925,653.03
74	Feb-12	115,024.46	3,108,648.10	91,297.41	16,852.94	108,150.35	2,834,355.62
75	Mar-12	110,401.92	3,011,742.51	88,355.10	15,273.67	103,628.77	2,746,000.52
76	Apr-12	107,762.87	2,917,957.00	85,510.31	15,818.07	101,328.38	2,660,490.21
77	May-12	105,029.05	2,827,188.25	82,759.74	17,325.33	100,085.08	2,577,730.47
78	Jun-12	102,129.10	2,739,336.42	80,100.20	17,345.94	97,446.15	2,497,630.26
79	Jul-12	98,418.76	2,654,305.03	77,528.62	16,264.78	93,793.40	2,420,101.64
80	Aug-12	95,708.35	2,572,000.88	75,042.02	16,285.23	91,327.25	2,345,059.63
81	Sep-12	92,655.53	2,492,333.92	72,637.52	15,780.26	88,417.78	2,272,422.11
82	Oct-12	89,297.02	2,415,217.14	70,312.36	14,798.20	85,110.56	2,202,109.75
83	Nov-12	86,847.49	2,340,566.46	68,063.86	14,818.33	82,882.19	2,134,045.89
84	Dec-12	83,704.36	2,268,300.64	65,889.42	13,897.08	79,786.51	2,068,156.47
85	Jan-13	81,414.35	2,198,341.18	63,786.57	13,916.94	77,703.51	2,004,369.90
86	Feb-13	78,830.55	2,130,612.22	61,752.87	13,487.71	75,240.59	1,942,617.02
87	Mar-13	75,290.07	2,065,040.46	59,786.02	11,807.12	71,593.13	1,882,831.01
88	Apr-13	73,913.82	2,001,555.06	57,883.74	12,669.86	70,553.60	1,824,947.27
89	May-13	71,249.25	1,940,087.58	56,043.88	11,884.21	67,928.09	1,768,903.38
90	Jun-13	69,313.14	1,880,571.86	54,264.33	11,903.22	66,167.56	1,714,639.05
91	Jul-13	66,818.40	1,822,943.97	52,543.08	11,165.87	63,708.95	1,662,095.97
92	Aug-13	65,007.69	1,767,142.13	50,878.15	11,184.50	62,062.65	1,611,217.82
93	Sep-13	62,959.55	1,713,106.62	49,267.67	10,842.13	60,109.80	1,561,950.15
94	Oct-13	60,698.97	1,660,779.74	47,709.80	10,171.55	57,881.35	1,514,240.35
95	Nov-13	59,060.94	1,610,105.72	46,202.79	10,189.55	56,392.34	1,468,037.57
96	Dec-13	56,943.80	1,561,030.64	44,744.92	9,559.98	54,304.91	1,423,292.64
97	Jan-14	55,411.41	1,513,502.41	43,334.56	9,577.55	52,912.12	1,379,958.08
98	Feb-14	53,674.91	1,467,470.66	41,970.12	9,285.95	51,256.07	1,337,987.96
99	Mar-14	51,277.48	1,422,886.72	40,650.06	8,132.22	48,782.28	1,297,337.90
100	Apr-14	50,368.74	1,379,703.54	39,372.90	8,729.98	48,102.89	1,257,964.99


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
51	Mar-10	162,919.30	26,673.18	189,592.47	4,963,634.67	156,653.17	25,647.28
52	Apr-10	157,583.92	28,592.53	186,176.45	4,806,050.75	151,523.00	27,492.82
53	May-10	152,427.53	26,791.73	179,219.26	4,653,623.22	146,564.93	25,761.28
54	Jun-10	147,444.03	26,806.74	174,250.78	4,506,179.19	141,773.11	25,775.72
55	Jul-10	142,627.51	25,120.07	167,747.59	4,363,551.67	137,141.84	24,153.91
56	Aug-10	137,972.29	25,135.82	163,108.10	4,225,579.39	132,665.66	24,169.05
57	Sep-10	133,472.84	24,341.04	157,813.88	4,092,106.55	128,339.27	23,404.85
58	Oct-10	129,123.88	22,811.79	151,935.67	3,962,982.67	124,157.58	21,934.41
59	Nov-10	124,923.96	22,828.38	147,752.33	3,838,058.71	120,119.19	21,950.36
60	Dec-10	121,432.04	21,395.58	142,827.62	3,716,626.67	116,761.57	20,572.67
61	Jan-11	117,473.44	21,409.27	138,882.71	3,599,153.23	112,955.23	20,585.83
62	Feb-11	113,723.48	20,732.57	134,456.05	3,485,429.75	109,349.50	19,935.17
63	Mar-11	110,018.18	18,134.50	128,152.68	3,375,411.57	105,786.71	17,437.02
64	Apr-11	106,436.73	19,443.73	125,880.46	3,268,974.84	102,343.01	18,695.89
65	May-11	102,974.07	18,223.17	121,197.24	3,166,000.78	99,013.52	17,522.28
66	Jun-11	99,626.24	18,237.44	117,863.68	3,066,374.54	95,794.46	17,536.00
67	Jul-11	96,391.19	17,093.76	113,484.95	2,969,983.35	92,683.83	16,436.31
68	Aug-11	93,264.15	17,108.30	110,372.45	2,876,719.20	89,677.07	16,450.29
69	Sep-11	90,241.70	16,571.06	106,812.76	2,786,477.50	86,770.87	15,933.71
70	Oct-11	87,319.86	15,533.45	102,853.31	2,699,157.64	83,961.41	14,936.01
71	Nov-11	84,495.22	15,548.24	100,043.46	2,614,662.42	81,245.40	14,950.23
72	Dec-11	81,764.47	14,575.65	96,340.13	2,532,897.94	78,619.69	14,015.05
73	Jan-12	79,124.43	14,590.51	93,714.94	2,453,773.51	76,081.18	14,029.34
74	Feb-12	76,572.02	14,134.72	90,706.75	2,377,201.49	73,626.95	13,591.08
75	Mar-12	74,104.28	12,810.18	86,914.46	2,303,097.21	71,254.11	12,317.48
76	Apr-12	71,718.33	13,266.77	84,985.09	2,231,378.88	68,959.93	12,756.51
77	May-12	69,411.40	14,530.93	83,942.32	2,161,967.49	66,741.73	13,972.04
78	Jun-12	67,180.82	14,548.21	81,729.03	2,094,786.67	64,596.94	13,988.66
79	Jul-12	65,024.00	13,641.43	78,665.43	2,029,762.67	62,523.08	13,116.76
80	Aug-12	62,938.47	13,658.58	76,597.05	1,966,824.20	60,517.75	13,133.25
81	Sep-12	60,921.79	13,235.06	74,156.85	1,905,902.41	58,578.65	12,726.02
82	Oct-12	58,971.66	12,411.40	71,383.05	1,846,930.76	56,703.52	11,934.03
83	Nov-12	57,085.81	12,428.28	69,514.09	1,789,844.94	54,890.21	11,950.27
84	Dec-12	55,262.10	11,655.62	66,917.72	1,734,582.84	53,136.63	11,207.33
85	Jan-13	53,498.41	11,672.27	65,170.68	1,681,084.43	51,440.78	11,223.34
86	Feb-13	51,792.73	11,312.27	63,105.01	1,629,291.70	49,800.71	10,877.19
87	Mar-13	50,143.11	9,902.74	60,045.85	1,579,148.59	48,214.53	9,521.87
88	Apr-13	48,547.65	10,626.33	59,173.99	1,530,600.93	46,680.44	10,217.63
89	May-13	47,004.55	9,967.40	56,971.95	1,483,596.39	45,196.68	9,584.04
90	Jun-13	45,512.02	9,983.35	55,495.37	1,438,084.36	43,761.56	9,599.37
91	Jul-13	44,068.39	9,364.93	53,433.31	1,394,015.98	42,373.45	9,004.74
92	Aug-13	42,672.00	9,380.55	52,052.54	1,351,343.98	41,030.77	9,019.76
93	Sep-13	41,321.27	9,093.40	50,414.67	1,310,022.71	39,731.99	8,743.65
94	Oct-13	40,014.67	8,530.98	48,545.65	1,270,008.04	38,475.65	8,202.86
95	Nov-13	38,750.72	8,546.08	47,296.80	1,231,257.31	37,260.31	8,217.38
96	Dec-13	37,528.00	8,018.05	45,546.05	1,193,729.31	36,084.61	7,709.66
97	Jan-14	36,345.12	8,032.79	44,377.90	1,157,384.20	34,947.23	7,723.83
98	Feb-14	35,200.75	7,788.22	42,988.96	1,122,183.45	33,846.87	7,488.67
99	Mar-14	34,093.60	6,820.57	40,914.17	1,088,089.85	32,782.31	6,558.24
100	Apr-14	33,022.43	7,321.92	40,344.36	1,055,067.42	31,752.34	7,040.31


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
51	Mar-10	182,300.45	4,772,725.64	156,653.17	25,647.28	182,300.45	4,772,725.64
52	Apr-10	179,015.82	4,621,202.65	151,523.00	27,492.82	179,015.82	4,621,202.65
53	May-10	172,326.21	4,474,637.71	146,564.93	25,761.28	172,326.21	4,474,637.71
54	Jun-10	167,548.82	4,332,864.60	141,773.11	25,775.72	167,548.82	4,332,864.60
55	Jul-10	161,295.76	4,195,722.76	137,141.84	24,153.91	161,295.76	4,195,722.76
56	Aug-10	156,834.71	4,063,057.11	132,665.66	24,169.05	156,834.71	4,063,057.11
57	Sep-10	151,744.12	3,934,717.83	128,339.27	23,404.85	151,744.12	3,934,717.83
58	Oct-10	146,091.99	3,810,560.26	124,157.58	21,934.41	146,091.99	3,810,560.26
59	Nov-10	142,069.55	3,690,441.07	120,119.19	21,950.36	142,069.55	3,690,441.07
60	Dec-10	137,334.25	3,573,679.49	116,761.57	20,572.67	137,334.25	3,573,679.49
61	Jan-11	133,541.07	3,460,724.26	112,955.23	20,585.83	133,541.07	3,460,724.26
62	Feb-11	129,284.67	3,351,374.76	109,349.50	19,935.17	129,284.67	3,351,374.76
63	Mar-11	123,223.73	3,245,588.05	105,786.71	17,437.02	123,223.73	3,245,588.05
64	Apr-11	121,038.90	3,143,245.04	102,343.01	18,695.89	121,038.90	3,143,245.04
65	May-11	116,535.81	3,044,231.52	99,013.52	17,522.28	116,535.81	3,044,231.52
66	Jun-11	113,330.46	2,948,437.05	95,794.46	17,536.00	113,330.46	2,948,437.05
67	Jul-11	109,120.14	2,855,753.22	92,683.83	16,436.31	109,120.14	2,855,753.22
68	Aug-11	106,127.35	2,766,076.16	89,677.07	16,450.29	106,127.35	2,766,076.16
69	Sep-11	102,704.58	2,679,305.29	86,770.87	15,933.71	102,704.58	2,679,305.29
70	Oct-11	98,897.42	2,595,343.88	83,961.41	14,936.01	98,897.42	2,595,343.88
71	Nov-11	96,195.63	2,514,098.48	81,245.40	14,950.23	96,195.63	2,514,098.48
72	Dec-11	92,634.74	2,435,478.79	78,619.69	14,015.05	92,634.74	2,435,478.79
73	Jan-12	90,110.52	2,359,397.61	76,081.18	14,029.34	90,110.52	2,359,397.61
74	Feb-12	87,218.03	2,285,770.66	73,626.95	13,591.08	87,218.03	2,285,770.66
75	Mar-12	83,571.59	2,214,516.55	71,254.11	12,317.48	83,571.59	2,214,516.55
76	Apr-12	81,716.44	2,145,556.62	68,959.93	12,756.51	81,716.44	2,145,556.62
77	May-12	80,713.77	2,078,814.89	66,741.73	13,972.04	80,713.77	2,078,814.89
78	Jun-12	78,585.60	2,014,217.95	64,596.94	13,988.66	78,585.60	2,014,217.95
79	Jul-12	75,639.84	1,951,694.87	62,523.08	13,116.76	75,639.84	1,951,694.87
80	Aug-12	73,651.01	1,891,177.12	60,517.75	13,133.25	73,651.01	1,891,177.12
81	Sep-12	71,304.66	1,832,598.47	58,578.65	12,726.02	71,304.66	1,832,598.47
82	Oct-12	68,637.55	1,775,894.96	56,703.52	11,934.03	68,637.55	1,775,894.96
83	Nov-12	66,840.47	1,721,004.75	54,890.21	11,950.27	66,840.47	1,721,004.75
84	Dec-12	64,343.96	1,667,868.12	53,136.63	11,207.33	64,343.96	1,667,868.12
85	Jan-13	62,664.12	1,616,427.34	51,440.78	11,223.34	62,664.12	1,616,427.34
86	Feb-13	60,677.89	1,566,626.63	49,800.71	10,877.19	60,677.89	1,566,626.63
87	Mar-13	57,736.40	1,518,412.10	48,214.53	9,521.87	57,736.40	1,518,412.10
88	Apr-13	56,898.06	1,471,731.67	46,680.44	10,217.63	56,898.06	1,471,731.67
89	May-13	54,780.72	1,426,534.99	45,196.68	9,584.04	54,780.72	1,426,534.99
90	Jun-13	53,360.93	1,382,773.43	43,761.56	9,599.37	53,360.93	1,382,773.43
91	Jul-13	51,378.19	1,340,399.98	42,373.45	9,004.74	51,378.19	1,340,399.98
92	Aug-13	50,050.52	1,299,369.21	41,030.77	9,019.76	50,050.52	1,299,369.21
93	Sep-13	48,475.64	1,259,637.22	39,731.99	8,743.65	48,475.64	1,259,637.22
94	Oct-13	46,678.51	1,221,161.57	38,475.65	8,202.86	46,678.51	1,221,161.57
95	Nov-13	45,477.69	1,183,901.26	37,260.31	8,217.38	45,477.69	1,183,901.26
96	Dec-13	43,794.28	1,147,816.65	166,206.69	7,709.66	173,916.35	1,017,694.58
97	Jan-14	42,671.06	1,112,869.42	164,950.92	6,848.22	171,799.14	852,743.66
98	Feb-14	41,335.54	1,079,022.55	159,757.24	5,738.24	165,495.48	692,986.42
99	Mar-14	39,340.55	1,046,240.24	154,732.49	4,211.93	158,944.43	538,253.93
100	Apr-14	38,792.65	1,014,487.90	149,871.04	3,621.99	153,493.04	388,382.88


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
51	Mar-10	125,322.54	20,517.83	145,840.36	3,818,180.52	0	1,386,628.44
52	Apr-10	121,218.40	21,994.26	143,212.66	3,696,962.12	0	1,264,664.72
53	May-10	117,251.95	20,609.02	137,860.97	3,579,710.17	0	1,247,825.58
54	Jun-10	113,418.49	20,620.57	134,039.06	3,466,291.68	0	1,182,719.60
55	Jul-10	109,713.47	19,323.13	129,036.60	3,356,578.21	0	1,166,448.42
56	Aug-10	106,132.53	19,335.24	125,467.77	3,250,445.68	0	1,105,249.43
57	Sep-10	102,671.42	18,723.88	121,395.29	3,147,774.27	0	1,068,465.29
58	Oct-10	99,326.06	17,547.53	116,873.59	3,048,448.20	0	1,053,949.85
59	Nov-10	96,095.35	17,560.29	113,655.64	2,952,352.85	0	999,325.81
60	Dec-10	93,409.26	16,458.14	109,867.40	2,858,943.59	0	988,980.44
61	Jan-11	90,364.19	16,468.67	106,832.85	2,768,579.41	0	937,577.62
62	Feb-11	87,479.60	15,948.13	103,427.73	2,681,099.81	0	907,113.16
63	Mar-11	84,629.37	13,949.61	98,578.98	2,596,470.44	0	930,856.34
64	Apr-11	81,874.40	14,956.72	96,831.12	2,514,596.03	0	848,107.45
65	May-11	79,210.82	14,017.83	93,228.65	2,435,385.21	0	837,114.40
66	Jun-11	76,635.57	14,028.80	90,664.37	2,358,749.64	0	793,661.83
67	Jul-11	74,147.07	13,149.05	87,296.11	2,284,602.58	0	783,405.71
68	Aug-11	71,741.65	13,160.23	84,901.88	2,212,860.92	0	742,448.50
69	Sep-11	69,416.69	12,746.97	82,163.66	2,143,444.23	0	717,992.53
70	Oct-11	67,169.13	11,948.81	79,117.93	2,076,275.11	0	708,684.45
71	Nov-11	64,996.32	11,960.18	76,956.50	2,011,278.78	0	671,522.53
72	Dec-11	62,895.75	11,212.04	74,107.79	1,948,383.03	0	662,894.37
73	Jan-12	60,864.95	11,223.47	72,088.42	1,887,518.09	0	628,125.42
74	Feb-12	58,901.56	10,872.86	69,774.42	1,828,616.53	0	607,514.09
75	Mar-12	57,003.29	9,853.98	66,857.27	1,771,613.24	0	612,035.72
76	Apr-12	55,167.94	10,205.21	65,373.15	1,716,445.30	0	568,343.47
77	May-12	53,393.38	11,177.63	64,571.02	1,663,051.91	0	529,157.58
78	Jun-12	51,677.55	11,190.93	62,868.48	1,611,374.36	0	499,666.23
79	Jul-12	50,018.46	10,493.40	60,511.87	1,561,355.90	0	495,054.87
80	Aug-12	48,414.20	10,506.60	58,920.81	1,512,941.69	0	467,449.74
81	Sep-12	46,862.92	10,180.82	57,043.73	1,466,078.78	0	452,147.14
82	Oct-12	45,362.81	9,547.23	54,910.04	1,420,715.97	0	448,067.51
83	Nov-12	43,912.16	9,560.21	53,472.38	1,376,803.80	0	423,062.62
84	Dec-12	42,509.31	8,965.86	51,475.17	1,334,294.49	0	419,304.38
85	Jan-13	41,152.62	8,978.67	50,131.30	1,293,141.87	0	395,892.07
86	Feb-13	39,840.56	8,701.75	48,542.31	1,253,301.31	0	382,984.13
87	Mar-13	38,571.62	7,617.50	46,189.12	1,214,729.68	0	397,974.79
88	Apr-13	139,887.89	8,174.10	148,061.99	1,074,841.80	0	255,903.37
89	May-13	168,131.64	6,999.46	175,131.10	906,710.15	0	224,083.49
90	Jun-13	162,793.00	6,101.39	168,894.40	743,917.15	0	209,313.60
91	Jul-13	157,629.23	4,844.45	162,473.68	586,287.92	0	211,335.30
92	Aug-13	152,634.46	3,945.22	156,579.68	433,653.46	0	197,554.33
93	Sep-13	147,803.00	2,918.12	150,721.12	285,850.46	0	191,971.79
94	Oct-13	143,129.40	1,861.48	144,990.88	142,721.05	0	193,783.27
95	Nov-13	138,608.36	960.39	139,568.75	4,112.70	0	181,367.26
96	Dec-13	4,112.70	26.78	4,139.48	0	0	183,046.87
97	Jan-14					0	171,467.94
98	Feb-14					0	166,767.74
99	Mar-14					0	180,331.12
100	Apr-14					0	157,838.06


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
51	Mar-10	1,386,628.44	190,909,025.78	0	0	0	190,909,025.78
52	Apr-10	1,264,664.72	184,848,105.88	0	0	0	184,848,105.88
53	May-10	1,247,825.58	178,985,508.49	0	0	0	178,985,508.49
54	Jun-10	1,182,719.60	173,314,584.20	0	0	0	173,314,584.20
55	Jul-10	1,166,448.42	167,828,910.56	0	0	0	167,828,910.56
56	Aug-10	1,105,249.43	162,522,284.21	0	0	0	162,522,284.21
57	Sep-10	1,068,465.29	157,388,713.31	0	0	0	157,388,713.31
58	Oct-10	1,053,949.85	152,422,410.24	0	0	0	152,422,410.24
59	Nov-10	999,325.81	147,617,642.71	0	0	0	147,617,642.71
60	Dec-10	988,980.44	142,947,179.72	0	0	0	142,947,179.72
61	Jan-11	937,577.62	138,428,970.34	0	0	0	138,428,970.34
62	Feb-11	907,113.16	134,054,990.32	0	0	0	134,054,990.32
63	Mar-11	930,856.34	129,823,521.90	0	0	0	129,823,521.90
64	Apr-11	848,107.45	125,729,801.69	0	0	0	125,729,801.69
65	May-11	837,114.40	121,769,260.70	0	0	0	121,769,260.70
66	Jun-11	793,661.83	117,937,482.14	0	0	0	117,937,482.14
67	Jul-11	783,405.71	114,230,128.85	0	0	0	114,230,128.85
68	Aug-11	742,448.50	110,643,046.24	0	0	0	110,643,046.24
69	Sep-11	717,992.53	107,172,211.61	0	0	0	107,172,211.61
70	Oct-11	708,684.45	103,813,755.31	0	0	0	103,813,755.31
71	Nov-11	671,522.53	100,563,939.11	0	0	0	100,563,939.11
72	Dec-11	662,894.37	97,419,151.71	0	0	0	97,419,151.71
73	Jan-12	628,125.42	94,375,904.31	0	0	0	94,375,904.31
74	Feb-12	607,514.09	91,430,826.45	0	0	0	91,430,826.45
75	Mar-12	612,035.72	88,580,661.92	0	0	0	88,580,661.92
76	Apr-12	568,343.47	85,822,264.79	0	0	0	85,822,264.79
77	May-12	529,157.58	83,152,595.70	0	0	0	83,152,595.70
78	Jun-12	499,666.23	80,568,718.13	0	0	0	80,568,718.13
79	Jul-12	495,054.87	78,067,794.88	0	0	0	78,067,794.88
80	Aug-12	467,449.74	75,647,084.68	0	0	0	75,647,084.68
81	Sep-12	452,147.14	73,303,938.88	0	0	0	73,303,938.88
82	Oct-12	448,067.51	71,035,798.27	0	0	0	71,035,798.27
83	Nov-12	423,062.62	68,840,190.02	0	0	0	68,840,190.02
84	Dec-12	419,304.38	66,714,724.72	0	0	0	66,714,724.72
85	Jan-13	395,892.07	64,657,093.49	0	0	0	64,657,093.49
86	Feb-13	382,984.13	62,665,065.26	0	0	0	62,665,065.26
87	Mar-13	397,974.79	60,736,484.10	0	0	0	60,736,484.10
88	Apr-13	255,903.37	58,869,266.61	0	0	0	58,869,266.61
89	May-13	224,083.49	57,061,399.48	0	0	0	57,061,399.48
90	Jun-13	209,313.60	55,310,937.07	0	0	0	55,310,937.07
91	Jul-13	211,335.30	53,615,999.09	0	0	0	53,615,999.09
92	Aug-13	197,554.33	51,974,768.39	0	0	0	51,974,768.39
93	Sep-13	191,971.79	50,385,488.78	0	0	0	50,385,488.78
94	Oct-13	193,783.27	48,846,462.96	0	0	0	48,846,462.96
95	Nov-13	181,367.26	47,356,050.50	0	0	0	47,356,050.50
96	Dec-13	183,046.87	45,912,665.91	0	0	0	45,912,665.91
97	Jan-14	171,467.94	44,514,776.76	0	0	0	44,514,776.76
98	Feb-14	166,767.74	43,160,901.87	0	0	0	43,160,901.87
99	Mar-14	180,331.12	41,849,609.56	0	0	0	41,849,609.56
100	Apr-14	157,838.06	40,579,515.97	0	0	0	40,579,515.97


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
51	Mar-10	0	1,386,628.44	1,386,628.44	381,818,051.55	0	341,056.47
52	Apr-10	0	1,264,664.72	1,264,664.72	369,696,211.77	0	377,598.24
53	May-10	0	1,247,825.58	1,247,825.58	357,971,016.97	1,487,828.53	365,417.65
54	Jun-10	0	1,182,719.60	1,182,719.60	346,629,168.39	2,835,462.14	371,551.68
55	Jul-10	0	1,166,448.42	1,166,448.42	335,657,821.12	2,742,836.82	348,414.51
56	Aug-10	0	1,105,249.43	1,105,249.43	325,044,568.43	2,653,313.17	348,881.40
57	Sep-10	0	1,068,465.29	1,068,465.29	314,777,426.63	2,566,785.45	338,098.30
58	Oct-10	0	1,053,949.85	1,053,949.85	304,844,820.48	2,483,151.54	317,096.95
59	Nov-10	0	999,325.81	999,325.81	295,235,285.43	2,402,383.76	317,575.28
60	Dec-10	0	988,980.44	988,980.44	285,894,359.43	2,335,231.50	297,664.83
61	Jan-11	0	937,577.62	937,577.62	276,857,940.67	2,259,104.69	297,855.27
62	Feb-11	0	907,113.16	907,113.16	268,109,980.64	2,186,990.01	288,440.79
63	Mar-11	0	930,856.34	930,856.34	259,647,043.80	2,115,734.21	252,295.22
64	Apr-11	0	848,107.45	848,107.45	251,459,603.38	2,046,860.10	270,509.85
65	May-11	0	837,114.40	837,114.40	243,538,521.39	1,980,270.50	253,528.91
66	Jun-11	0	793,661.83	793,661.83	235,874,964.27	1,915,889.28	253,727.40
67	Jul-11	0	783,405.71	783,405.71	228,460,257.69	1,853,676.64	237,816.02
68	Aug-11	0	742,448.50	742,448.50	221,286,092.48	1,793,541.30	238,018.31
69	Sep-11	0	717,992.53	717,992.53	214,344,423.22	1,735,417.31	230,544.00
70	Oct-11	0	708,684.45	708,684.45	207,627,510.61	1,679,228.15	216,108.30
71	Nov-11	0	671,522.53	671,522.53	201,127,878.23	1,624,908.10	216,313.98
72	Dec-11	0	662,894.37	662,894.37	194,838,303.42	1,572,393.70	202,782.99
73	Jan-12	0	628,125.42	628,125.42	188,751,808.62	1,521,623.70	202,989.72
74	Feb-12	0	607,514.09	607,514.09	182,861,652.91	1,472,538.93	196,648.58
75	Mar-12	0	612,035.72	612,035.72	177,161,323.83	1,425,082.27	178,220.90
76	Apr-12	0	568,343.47	568,343.47	171,644,529.59	1,379,198.56	184,573.19
77	May-12	0	529,157.58	529,157.58	166,305,191.41	1,334,834.54	187,360.73
78	Jun-12	0	499,666.23	499,666.23	161,137,436.26	1,291,938.79	187,583.59
79	Jul-12	0	495,054.87	495,054.87	156,135,589.76	1,250,461.62	175,891.58
80	Aug-12	0	467,449.74	467,449.74	151,294,169.36	1,210,355.10	176,112.81
81	Sep-12	0	452,147.14	452,147.14	146,607,877.76	1,171,572.90	170,651.94
82	Oct-12	0	448,067.51	448,067.51	142,071,596.54	1,134,070.30	160,031.66
83	Nov-12	0	423,062.62	423,062.62	137,680,380.05	1,097,804.12	160,249.36
84	Dec-12	0	419,304.38	419,304.38	133,429,449.43	1,062,732.65	150,286.74
85	Jan-13	0	395,892.07	395,892.07	129,314,186.98	1,028,815.61	150,501.47
86	Feb-13	0	382,984.13	382,984.13	125,330,130.53	996,014.11	145,859.67
87	Mar-13	0	397,974.79	397,974.79	121,472,968.20	964,290.58	127,685.29
88	Apr-13	0	255,903.37	255,903.37	117,738,533.23	933,608.74	137,015.18
89	May-13	0	224,083.49	224,083.49	114,122,798.96	903,933.57	128,518.97
90	Jun-13	0	209,313.60	209,313.60	110,621,874.14	875,231.21	128,724.57
91	Jul-13	0	211,335.30	211,335.30	107,231,998.18	847,468.99	120,750.69
92	Aug-13	0	197,554.33	197,554.33	103,949,536.77	820,615.35	120,952.11
93	Sep-13	0	191,971.79	191,971.79	100,770,977.55	794,639.81	117,249.66
94	Oct-13	0	193,783.27	193,783.27	97,692,925.91	769,512.91	109,997.82
95	Nov-13	0	181,367.26	181,367.26	94,712,101.00	745,206.23	110,192.53
96	Dec-13	0	183,046.87	183,046.87	91,825,331.82	721,692.29	103,384.18
97	Jan-14	0	171,467.94	171,467.94	89,029,553.52	698,944.57	103,574.19
98	Feb-14	0	166,767.74	166,767.74	86,321,803.74	676,937.45	100,420.70
99	Mar-14	0	180,331.12	180,331.12	83,699,219.11	655,646.16	87,943.93
100	Apr-14	0	157,838.06	157,838.06	81,159,031.93	635,046.80	94,408.36


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
51	Mar-10	341,056.47	90,980,582.77	6.17	%	0.00	%	Pass
52	Apr-10	377,598.24	90,980,582.77	6.25	%	0.00	%	Pass
53	May-10	1,853,246.18	89,492,754.24	6.33	%	0.00	%	Pass
54	Jun-10	3,207,013.83	86,657,292.10	6.42	%	0.00	%	Pass
55	Jul-10	3,091,251.33	83,914,455.28	6.50	%	0.00	%	Pass
56	Aug-10	3,002,194.57	81,261,142.11	6.58	%	0.00	%	Pass
57	Sep-10	2,904,883.75	78,694,356.66	6.67	%	0.00	%	Pass
58	Oct-10	2,800,248.48	76,211,205.12	6.75	%	0.00	%	Pass
59	Nov-10	2,719,959.05	73,808,821.36	6.83	%	0.00	%	Pass
60	Dec-10	2,632,896.32	71,473,589.86	6.92	%	0.00	%	Pass
61	Jan-11	2,556,959.96	69,214,485.17	7.00	%	0.00	%	Pass
62	Feb-11	2,475,430.80	67,027,495.16	7.06	%	0.00	%	Pass
63	Mar-11	2,368,029.43	64,911,760.95	7.13	%	0.00	%	Pass
64	Apr-11	2,317,369.95	62,864,900.85	7.19	%	0.00	%	Pass
65	May-11	2,233,799.40	60,884,630.35	7.25	%	0.00	%	Pass
66	Jun-11	2,169,616.67	58,968,741.07	7.31	%	0.00	%	Pass
67	Jul-11	2,091,492.66	57,115,064.42	7.38	%	0.00	%	Pass
68	Aug-11	2,031,559.61	55,321,523.12	7.44	%	0.00	%	Pass
69	Sep-11	1,965,961.31	53,586,105.80	7.50	%	0.00	%	Pass
70	Oct-11	1,895,336.45	51,906,877.65	7.56	%	0.00	%	Pass
71	Nov-11	1,841,222.08	50,281,969.56	7.63	%	0.00	%	Pass
72	Dec-11	1,775,176.70	48,709,575.85	7.69	%	0.00	%	Pass
73	Jan-12	1,724,613.41	47,187,952.16	7.75	%	0.00	%	Pass
74	Feb-12	1,669,187.51	45,715,413.23	7.75	%	0.00	%	Pass
75	Mar-12	1,603,303.17	44,290,330.96	7.75	%	0.00	%	Pass
76	Apr-12	1,563,771.75	42,911,132.40	7.75	%	0.00	%	Pass
77	May-12	1,522,195.28	41,576,297.85	7.75	%	0.00	%	Pass
78	Jun-12	1,479,522.38	40,284,359.06	7.75	%	0.00	%	Pass
79	Jul-12	1,426,353.21	39,033,897.44	7.75	%	0.00	%	Pass
80	Aug-12	1,386,467.91	37,823,542.34	7.75	%	0.00	%	Pass
81	Sep-12	1,342,224.84	36,651,969.44	7.75	%	0.00	%	Pass
82	Oct-12	1,294,101.97	35,517,899.14	7.75	%	0.00	%	Pass
83	Nov-12	1,258,053.49	34,420,095.01	7.75	%	0.00	%	Pass
84	Dec-12	1,213,019.39	33,357,362.36	7.75	%	0.00	%	Pass
85	Jan-13	1,179,317.08	32,328,546.74	7.75	%	0.00	%	Pass
86	Feb-13	1,141,873.78	31,332,532.63	7.75	%	0.00	%	Pass
87	Mar-13	1,091,975.87	30,368,242.05	7.75	%	0.00	%	Pass
88	Apr-13	1,070,623.93	29,434,633.31	7.75	%	0.00	%	Pass
89	May-13	1,032,452.53	28,530,699.74	7.75	%	0.00	%	Pass
90	Jun-13	1,003,955.78	27,655,468.53	7.75	%	0.00	%	Pass
91	Jul-13	968,219.68	26,807,999.54	7.75	%	0.00	%	Pass
92	Aug-13	941,567.46	25,987,384.19	7.75	%	0.00	%	Pass
93	Sep-13	911,889.47	25,192,744.39	7.75	%	0.00	%	Pass
94	Oct-13	879,510.73	24,423,231.48	7.75	%	0.00	%	Pass
95	Nov-13	855,398.76	23,678,025.25	7.75	%	0.00	%	Pass
96	Dec-13	825,076.47	22,956,332.96	7.75	%	0.00	%	Pass
97	Jan-14	802,518.77	22,257,388.38	7.75	%	0.00	%	Pass
98	Feb-14	777,358.15	21,580,450.93	7.75	%	0.00	%	Pass
99	Mar-14	743,590.09	20,924,804.78	7.75	%	0.00	%	Pass
100	Apr-14	729,455.16	20,289,757.98	7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
51	Mar-10	26.93	%	0.00	%	Pass			Pass
52	Apr-10	26.17	%	0.00	%	Pass			Pass
53	May-10	25.39	%	0.00	%	Pass			Pass
54	Jun-10	25.00	%	0.00	%	Pass			Pass
55	Jul-10	25.00	%	0.00	%	Pass			Pass
56	Aug-10	25.00	%	0.00	%	Pass			Pass
57	Sep-10	25.00	%	0.00	%	Pass			Pass
58	Oct-10	25.00	%	0.00	%	Pass			Pass
59	Nov-10	25.00	%	0.00	%	Pass			Pass
60	Dec-10	25.00	%	0.00	%	Pass			Pass
61	Jan-11	25.00	%	0.00	%	Pass			Pass
62	Feb-11	25.00	%	0.00	%	Pass			Pass
63	Mar-11	25.00	%	0.00	%	Pass			Pass
64	Apr-11	25.00	%	0.00	%	Pass			Pass
65	May-11	25.00	%	0.00	%	Pass			Pass
66	Jun-11	25.00	%	0.00	%	Pass			Pass
67	Jul-11	25.00	%	0.00	%	Pass			Pass
68	Aug-11	25.00	%	0.00	%	Pass			Pass
69	Sep-11	25.00	%	0.00	%	Pass			Pass
70	Oct-11	25.00	%	0.00	%	Pass			Pass
71	Nov-11	25.00	%	0.00	%	Pass			Pass
72	Dec-11	25.00	%	0.00	%	Pass			Pass
73	Jan-12	25.00	%	0.00	%	Pass			Pass
74	Feb-12	25.00	%	0.00	%	Pass			Pass
75	Mar-12	25.00	%	0.00	%	Pass			Pass
76	Apr-12	25.00	%	0.00	%	Pass			Pass
77	May-12	25.00	%	0.00	%	Pass			Pass
78	Jun-12	25.00	%	0.00	%	Pass			Pass
79	Jul-12	25.00	%	0.00	%	Pass			Pass
80	Aug-12	25.00	%	0.00	%	Pass			Pass
81	Sep-12	25.00	%	0.00	%	Pass			Pass
82	Oct-12	25.00	%	0.00	%	Pass			Pass
83	Nov-12	25.00	%	0.00	%	Pass			Pass
84	Dec-12	25.00	%	0.00	%	Pass			Pass
85	Jan-13	25.00	%	0.00	%	Pass			Pass
86	Feb-13	25.00	%	0.00	%	Pass			Pass
87	Mar-13	25.00	%	0.00	%	Pass			Pass
88	Apr-13	25.00	%	0.00	%	Pass			Pass
89	May-13	25.00	%	0.00	%	Pass			Pass
90	Jun-13	25.00	%	0.00	%	Pass			Pass
91	Jul-13	25.00	%	0.00	%	Pass			Pass
92	Aug-13	25.00	%	0.00	%	Pass			Pass
93	Sep-13	25.00	%	0.00	%	Pass			Pass
94	Oct-13	25.00	%	0.00	%	Pass			Pass
95	Nov-13	25.00	%	0.00	%	Pass			Pass
96	Dec-13	25.00	%	0.00	%	Pass			Pass
97	Jan-14	25.00	%	0.00	%	Pass			Pass
98	Feb-14	25.00	%	0.00	%	Pass			Pass
99	Mar-14	25.00	%	0.00	%	Pass			Pass
100	Apr-14	25.00	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
101	May-14	1,230,232.54	327,721.41	0	0	39,349,283.42
102	Jun-14	1,191,664.54	317,447.74	0	0	38,157,618.88
103	Jul-14	1,154,346.50	307,505.75	0	0	37,003,272.38
104	Aug-14	1,118,236.77	297,884.45	0	0	35,885,035.61
105	Sep-14	1,083,295.15	288,573.21	0	0	34,801,740.46
106	Oct-14	1,049,482.77	279,561.75	0	0	33,752,257.68
107	Nov-14	1,016,762.11	270,840.17	0	0	32,735,495.57
108	Dec-14	985,096.90	262,398.86	0	0	31,750,398.67
109	Jan-15	954,452.12	254,228.57	0	0	30,795,946.55
110	Feb-15	924,793.92	246,320.35	0	0	29,871,152.62
111	Mar-15	896,089.61	238,665.55	0	0	28,975,063.01
112	Apr-15	868,307.60	231,255.82	0	0	28,106,755.41
113	May-15	841,417.37	224,083.08	0	0	27,265,338.05
114	Jun-15	815,389.43	217,139.53	0	0	26,449,948.62
115	Jul-15	790,195.29	210,417.64	0	0	25,659,753.33
116	Aug-15	765,807.43	203,910.11	0	0	24,893,945.89
117	Sep-15	742,199.26	197,609.91	0	0	24,151,746.64
118	Oct-15	719,345.06	191,510.23	0	0	23,432,401.57
119	Nov-15	697,220.02	185,604.50	0	0	22,735,181.56
120	Dec-15	675,800.12	179,886.38	0	0	22,059,381.44
121	Jan-16	654,878.92	174,349.70	0	0	21,404,502.52
122	Feb-16	634,782.23	168,989.70	0	0	20,769,720.29
123	Mar-16	615,349.21	163,799.60	0	0	20,154,371.08
124	Apr-16	596,532.97	158,773.70	0	0	19,557,838.11
125	May-16	578,313.29	153,906.64	0	0	18,979,524.82
126	Jun-16	560,670.65	149,193.24	0	0	18,418,854.17
127	Jul-16	543,586.16	144,628.50	0	0	17,875,268.01
128	Aug-16	527,041.58	140,207.59	0	0	17,348,226.44
129	Sep-16	511,019.27	135,925.83	0	0	16,837,207.17
130	Oct-16	495,502.19	131,778.69	0	0	16,341,704.99
131	Nov-16	480,473.86	127,761.82	0	0	15,861,231.12
132	Dec-16	465,918.38	123,870.99	0	0	15,395,312.74
133	Jan-17	451,820.34	120,102.11	0	0	14,943,492.40
134	Feb-17	438,164.88	116,451.24	0	0	14,505,327.52
135	Mar-17	424,937.62	112,914.56	0	0	14,080,389.89
136	Apr-17	412,124.66	109,488.40	0	0	13,668,265.23
137	May-17	399,712.57	106,169.17	0	0	13,268,552.66
138	Jun-17	387,688.36	102,953.44	0	0	12,880,864.30
139	Jul-17	376,039.48	99,837.86	0	0	12,504,824.81
140	Aug-17	364,753.80	96,819.23	0	0	12,140,071.01
141	Sep-17	353,819.58	93,894.41	0	0	11,786,251.43
142	Oct-17	343,225.48	91,060.40	0	0	11,443,025.95
143	Nov-17	332,960.54	88,314.29	0	0	11,110,065.42
144	Dec-17	323,014.15	85,653.26	0	0	10,787,051.26
145	Jan-18	313,376.08	83,074.58	0	0	10,473,675.19
146	Feb-18	304,036.40	80,575.62	0	0	10,169,638.79
147	Mar-18	294,985.53	78,153.83	0	0	9,874,653.26
148	Apr-18	286,214.22	75,806.75	0	0	9,588,439.04
149	May-18	277,713.50	73,532.00	0	0	9,310,725.53
150	Jun-18	269,474.72	71,327.27	0	0	9,041,250.81


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
101	May-14				0
102	Jun-14				0
103	Jul-14				0
104	Aug-14				0
105	Sep-14				0
106	Oct-14				0
107	Nov-14				0
108	Dec-14				0
109	Jan-15				0
110	Feb-15				0
111	Mar-15				0
112	Apr-15				0
113	May-15				0
114	Jun-15				0
115	Jul-15				0
116	Aug-15				0
117	Sep-15				0
118	Oct-15				0
119	Nov-15				0
120	Dec-15				0
121	Jan-16				0
122	Feb-16				0
123	Mar-16				0
124	Apr-16				0
125	May-16				0
126	Jun-16				0
127	Jul-16				0
128	Aug-16				0
129	Sep-16				0
130	Oct-16				0
131	Nov-16				0
132	Dec-16				0
133	Jan-17				0
134	Feb-17				0
135	Mar-17				0
136	Apr-17				0
137	May-17				0
138	Jun-17				0
139	Jul-17				0
140	Aug-17				0
141	Sep-17				0
142	Oct-17				0
143	Nov-17				0
144	Dec-17				0
145	Jan-18				0
146	Feb-18				0
147	Mar-18				0
148	Apr-18				0
149	May-18				0
150	Jun-18				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
101	May-14
102	Jun-14
103	Jul-14
104	Aug-14
105	Sep-14
106	Oct-14
107	Nov-14
108	Dec-14
109	Jan-15
110	Feb-15
111	Mar-15
112	Apr-15
113	May-15
114	Jun-15
115	Jul-15
116	Aug-15
117	Sep-15
118	Oct-15
119	Nov-15
120	Dec-15
121	Jan-16
122	Feb-16
123	Mar-16
124	Apr-16
125	May-16
126	Jun-16
127	Jul-16
128	Aug-16
129	Sep-16
130	Oct-16
131	Nov-16
132	Dec-16
133	Jan-17
134	Feb-17
135	Mar-17
136	Apr-17
137	May-17
138	Jun-17
139	Jul-17
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
101	May-14					615,116.27	88,590.16
102	Jun-14					595,832.27	88,767.88
103	Jul-14					577,173.25	83,302.85
104	Aug-14					559,118.39	83,475.53
105	Sep-14					541,647.57	80,952.90
106	Oct-14					524,741.39	75,976.55
107	Nov-14					508,381.06	76,141.58
108	Dec-14					492,548.45	71,465.68
109	Jan-15					477,226.06	71,625.59
110	Feb-15					462,396.96	69,472.45
111	Mar-15					448,044.81	60,864.96
112	Apr-15					434,153.80	65,364.72
113	May-15					420,708.68	61,360.56
114	Jun-15					407,694.71	61,507.76
115	Jul-15					395,097.65	57,743.54
116	Aug-15					382,903.72	57,885.73
117	Sep-15					371,099.63	56,158.15
118	Oct-15					359,672.53	52,726.28
119	Nov-15					348,610.01	52,861.06
120	Dec-15					337,900.06	49,633.74
121	Jan-16					327,439.46	49,763.67
122	Feb-16					317,391.12	48,286.33
123	Mar-16					307,674.60	43,831.47
124	Apr-16					298,266.48	45,466.16
125	May-16					289,156.65	42,697.21
126	Jun-16					280,335.32	42,815.83
127	Jul-16					271,793.08	40,210.66
128	Aug-16					263,520.79	40,324.74
129	Sep-16					255,509.63	39,135.79
130	Oct-16					247,751.09	36,757.73
131	Nov-16					240,236.93	36,865.18
132	Dec-16					232,959.19	34,627.05
133	Jan-17					225,910.17	34,730.22
134	Feb-17					219,082.44	33,710.96
135	Mar-17					212,468.81	29,555.81
136	Apr-17					206,062.33	31,763.89
137	May-17					199,856.29	29,839.53
138	Jun-17					193,844.18	29,932.47
139	Jul-17					188,019.74	28,120.54
140	Aug-17					182,376.90	28,209.58
141	Sep-17					176,909.79	27,386.74
142	Oct-17					171,612.74	25,730.86
143	Nov-17					166,480.27	25,814.27
144	Dec-17					161,507.08	24,254.66
145	Jan-18					156,688.04	24,334.46
146	Feb-18					152,018.20	23,627.52
147	Mar-18					147,492.77	20,721.49
148	Apr-18					143,107.11	22,276.19
149	May-18					138,856.75	20,932.76
150	Jun-18					134,737.36	21,004.03


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
101	May-14	703,706.43	19,674,641.71	94,727.91	13,707.98	108,435.89	3,029,894.82
102	Jun-14	684,600.16	19,078,809.44	91,758.17	13,735.48	105,493.65	2,938,136.65
103	Jul-14	660,476.10	18,501,636.19	88,884.68	12,889.85	101,774.53	2,849,251.97
104	Aug-14	642,593.92	17,942,517.80	86,104.23	12,916.57	99,020.80	2,763,147.74
105	Sep-14	622,600.48	17,400,870.23	83,413.73	12,526.23	95,939.96	2,679,734.02
106	Oct-14	600,717.94	16,876,128.84	80,810.17	11,756.22	92,566.39	2,598,923.84
107	Nov-14	584,522.63	16,367,747.79	78,290.68	11,781.75	90,072.43	2,520,633.16
108	Dec-14	564,014.13	15,875,199.33	75,852.46	11,058.23	86,910.69	2,444,780.70
109	Jan-15	548,851.65	15,397,973.27	73,492.81	11,082.97	84,575.79	2,371,287.88
110	Feb-15	531,869.41	14,935,576.31	71,209.13	10,749.81	81,958.94	2,300,078.75
111	Mar-15	508,909.77	14,487,531.51	68,998.90	9,417.93	78,416.83	2,231,079.85
112	Apr-15	499,518.52	14,053,377.71	66,859.69	10,114.20	76,973.88	2,164,220.17
113	May-15	482,069.24	13,632,669.02	64,789.14	9,494.61	74,283.75	2,099,431.03
114	Jun-15	469,202.48	13,224,974.31	62,784.99	9,517.39	72,302.38	2,036,646.04
115	Jul-15	452,841.19	12,829,876.66	60,845.04	8,934.94	69,779.97	1,975,801.01
116	Aug-15	440,789.45	12,446,972.95	58,967.17	8,956.94	67,924.11	1,916,833.83
117	Sep-15	427,257.78	12,075,873.32	57,149.34	8,689.62	65,838.96	1,859,684.49
118	Oct-15	412,398.81	11,716,200.79	55,389.57	8,158.59	63,548.16	1,804,294.92
119	Nov-15	401,471.06	11,367,590.78	53,685.94	8,179.45	61,865.39	1,750,608.98
120	Dec-15	387,533.80	11,029,690.72	52,036.61	7,680.07	59,716.68	1,698,572.37
121	Jan-16	377,203.13	10,702,251.26	50,425.68	7,700.17	58,125.85	1,648,146.69
122	Feb-16	365,677.44	10,384,860.14	48,878.23	7,471.58	56,349.81	1,599,268.46
123	Mar-16	351,506.07	10,077,185.54	47,381.89	6,782.25	54,164.14	1,551,886.57
124	Apr-16	343,732.64	9,778,919.06	45,933.04	7,035.20	52,968.24	1,505,953.53
125	May-16	331,853.85	9,489,762.41	44,530.12	6,606.74	51,136.87	1,461,423.41
126	Jun-16	323,151.16	9,209,427.09	43,171.64	6,625.10	49,796.74	1,418,251.77
127	Jul-16	312,003.74	8,937,634.01	41,856.13	6,221.99	48,078.12	1,376,395.64
128	Aug-16	303,845.53	8,674,113.22	40,582.20	6,239.64	46,821.84	1,335,813.44
129	Sep-16	294,645.42	8,418,603.59	39,348.48	6,055.67	45,404.15	1,296,464.95
130	Oct-16	284,508.82	8,170,852.49	38,153.67	5,687.70	43,841.37	1,258,311.28
131	Nov-16	277,102.12	7,930,615.56	36,996.49	5,704.33	42,700.81	1,221,314.80
132	Dec-16	267,586.24	7,697,656.37	35,875.72	5,358.01	41,233.72	1,185,439.08
133	Jan-17	260,640.39	7,471,746.20	34,790.17	5,373.97	40,164.14	1,150,648.91
134	Feb-17	252,793.40	7,252,663.76	33,738.70	5,216.26	38,954.96	1,116,910.22
135	Mar-17	242,024.62	7,040,194.95	32,720.20	4,573.31	37,293.51	1,084,190.02
136	Apr-17	237,826.22	6,834,132.62	31,733.60	4,914.98	36,648.58	1,052,456.42
137	May-17	229,695.82	6,634,276.33	30,777.87	4,617.21	35,395.08	1,021,678.55
138	Jun-17	223,776.65	6,440,432.15	29,852.00	4,631.60	34,483.60	991,826.55
139	Jul-17	216,140.28	6,252,412.41	28,955.04	4,351.23	33,306.27	962,871.51
140	Aug-17	210,586.48	6,070,035.51	28,086.04	4,365.00	32,451.05	934,785.47
141	Sep-17	204,296.53	5,893,125.72	27,244.11	4,237.68	31,481.79	907,541.36
142	Oct-17	197,343.60	5,721,512.98	26,428.36	3,981.46	30,409.82	881,113.00
143	Nov-17	192,294.54	5,555,032.71	25,637.96	3,994.37	29,632.33	855,475.04
144	Dec-17	185,761.74	5,393,525.63	24,872.09	3,753.04	28,625.13	830,602.95
145	Jan-18	181,022.50	5,236,837.59	24,129.96	3,765.39	27,895.35	806,472.99
146	Feb-18	175,645.72	5,084,819.40	121,653.59	3,656.00	125,309.59	684,819.40
147	Mar-18	168,214.25	4,937,326.63	147,492.77	2,804.07	150,296.84	537,326.63
148	Apr-18	165,383.30	4,794,219.52	143,107.11	2,435.87	145,542.98	394,219.52
149	May-18	159,789.51	4,655,362.77	138,856.75	1,729.47	140,586.23	255,362.77
150	Jun-18	155,741.39	4,520,625.41	134,737.36	1,157.64	135,895.00	120,625.41


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
101	May-14	88,576.74	13,000.46	101,577.20	2,833,148.41	52,900.00	7,873.22
102	Jun-14	85,799.85	13,026.54	98,826.39	2,747,348.56	51,241.58	7,889.02
103	Jul-14	83,112.95	12,224.56	95,337.50	2,664,235.61	49,636.90	7,403.33
104	Aug-14	80,513.05	12,249.90	92,762.94	2,583,722.56	48,084.18	7,418.67
105	Sep-14	77,997.25	11,879.71	89,876.96	2,505,725.31	46,581.69	7,194.48
106	Oct-14	75,562.76	11,149.43	86,712.19	2,430,162.55	45,127.76	6,752.22
107	Nov-14	73,206.87	11,173.65	84,380.52	2,356,955.68	43,720.77	6,766.89
108	Dec-14	70,926.98	10,487.47	81,414.45	2,286,028.70	42,359.17	6,351.33
109	Jan-15	68,720.55	10,510.94	79,231.49	2,217,308.15	41,041.44	6,365.54
110	Feb-15	66,585.16	10,194.97	76,780.13	2,150,722.99	39,766.14	6,174.18
111	Mar-15	64,518.45	8,931.83	73,450.29	2,086,204.54	38,531.85	5,409.22
112	Apr-15	62,518.15	9,592.17	72,110.31	2,023,686.39	37,337.23	5,809.12
113	May-15	60,582.05	9,004.56	69,586.61	1,963,104.34	36,180.95	5,453.26
114	Jun-15	58,708.04	9,026.16	67,734.20	1,904,396.30	35,061.75	5,466.34
115	Jul-15	56,894.06	8,473.77	65,367.83	1,847,502.24	33,978.40	5,131.81
116	Aug-15	55,138.14	8,494.64	63,632.77	1,792,364.10	32,929.72	5,144.44
117	Sep-15	53,438.35	8,241.12	61,679.46	1,738,925.76	31,914.57	4,990.91
118	Oct-15	51,792.84	7,737.50	59,530.34	1,687,132.91	30,931.84	4,685.91
119	Nov-15	50,199.84	7,757.27	57,957.11	1,636,933.07	29,980.46	4,697.89
120	Dec-15	48,657.61	7,283.67	55,941.28	1,588,275.46	29,059.41	4,411.07
121	Jan-16	47,151.28	7,302.74	54,454.02	1,541,124.18	28,159.79	4,422.62
122	Feb-16	45,704.32	7,085.94	52,790.26	1,495,419.86	27,295.64	4,291.32
123	Mar-16	44,305.14	6,432.20	50,737.34	1,451,114.72	26,460.02	3,895.41
124	Apr-16	42,950.37	6,672.08	49,622.46	1,408,164.34	25,650.92	4,040.69
125	May-16	41,638.56	6,265.74	47,904.30	1,366,525.79	24,867.47	3,794.60
126	Jun-16	40,368.29	6,283.15	46,651.44	1,326,157.50	24,108.84	3,805.15
127	Jul-16	39,138.20	5,900.85	45,039.05	1,287,019.30	23,374.20	3,573.62
128	Aug-16	37,946.99	5,917.59	43,864.58	1,249,072.30	22,662.79	3,583.76
129	Sep-16	36,793.39	5,743.11	42,536.50	1,212,278.92	21,973.83	3,478.09
130	Oct-16	35,676.16	5,394.14	41,070.29	1,176,602.76	21,306.59	3,266.75
131	Nov-16	34,594.12	5,409.91	40,004.02	1,142,008.64	20,660.38	3,276.30
132	Dec-16	33,546.12	5,081.46	38,627.59	1,108,462.52	20,034.49	3,077.39
133	Jan-17	32,531.06	5,096.60	37,627.67	1,075,931.45	19,428.27	3,086.56
134	Feb-17	31,547.87	4,947.03	36,494.90	1,044,383.58	18,841.09	2,995.97
135	Mar-17	30,595.51	4,337.27	34,932.78	1,013,788.07	81,512.23	2,626.70
136	Apr-17	29,672.98	4,661.30	34,334.27	984,115.10	144,655.76	2,528.08
137	May-17	28,779.31	4,378.90	33,158.21	955,335.79	140,299.11	1,793.83
138	Jun-17	27,913.56	4,392.54	32,306.10	927,422.23	136,078.62	1,199.48
139	Jul-17	37,881.33	4,126.64	42,007.98	889,540.90	121,183.37	546.79
140	Aug-17	154,290.86	4,090.02	158,380.88	735,250.04
141	Sep-17	149,665.68	3,380.61	153,046.29	585,584.36
142	Oct-17	145,184.38	2,605.61	147,789.98	440,399.98
143	Nov-17	140,842.31	2,024.92	142,867.22	299,557.67
144	Dec-17	136,634.99	1,332.91	137,967.89	162,922.68
145	Jan-18	132,558.08	749.1	133,307.18	30,364.60
146	Feb-18	30,364.60	139.61	30,504.22	0
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
101	May-14	60,773.22	1,692,019.19	45,518.60	7,149.99	52,668.60	1,455,923.49
102	Jun-14	59,130.59	1,640,777.61	44,091.59	7,164.34	51,255.92	1,411,831.90
103	Jul-14	57,040.22	1,591,140.71	42,710.82	6,723.26	49,434.08	1,369,121.08
104	Aug-14	55,502.85	1,543,056.53	41,374.76	6,737.20	48,111.96	1,327,746.32
105	Sep-14	53,776.17	1,496,474.84	40,081.92	6,533.60	46,615.52	1,287,664.40
106	Oct-14	51,879.98	1,451,347.08	38,830.86	6,131.97	44,962.83	1,248,833.53
107	Nov-14	50,487.66	1,407,626.31	37,620.20	6,145.28	43,765.48	1,211,213.34
108	Dec-14	48,710.49	1,365,267.14	36,448.59	5,767.90	42,216.48	1,174,764.75
109	Jan-15	47,406.98	1,324,225.70	35,314.73	5,780.81	41,095.53	1,139,450.02
110	Feb-15	45,940.32	1,284,459.56	34,217.38	5,607.03	39,824.40	1,105,232.65
111	Mar-15	43,941.07	1,245,927.71	33,155.32	4,912.33	38,067.64	1,072,077.33
112	Apr-15	43,146.35	1,208,590.48	32,127.38	5,275.50	37,402.88	1,039,949.95
113	May-15	41,634.21	1,172,409.54	31,132.44	4,952.33	36,084.77	1,008,817.51
114	Jun-15	40,528.09	1,137,347.79	30,169.41	4,964.21	35,133.62	978,648.10
115	Jul-15	39,110.21	1,103,369.39	29,237.23	4,660.40	33,897.63	949,410.87
116	Aug-15	38,074.16	1,070,439.67	28,334.88	4,671.88	33,006.75	921,076.00
117	Sep-15	36,905.48	1,038,525.11	27,461.37	4,532.45	31,993.82	893,614.63
118	Oct-15	35,617.75	1,007,593.27	26,615.77	4,255.47	30,871.23	866,998.86
119	Nov-15	34,678.35	977,612.81	25,797.14	4,266.34	30,063.49	841,201.72
120	Dec-15	33,470.48	948,553.40	25,004.60	4,005.87	29,010.48	816,197.11
121	Jan-16	32,582.41	920,393.61	24,230.52	4,016.36	28,246.88	791,966.59
122	Feb-16	31,586.96	893,097.97	23,486.94	3,897.12	27,384.07	768,479.65
123	Mar-16	30,355.42	866,637.96	22,767.92	3,537.58	26,305.50	745,711.73
124	Apr-16	29,691.60	840,987.04	22,071.72	3,669.51	25,741.23	723,640.01
125	May-16	28,662.08	816,119.57	21,397.59	3,446.03	24,843.63	702,242.42
126	Jun-16	27,913.98	792,010.73	20,744.81	3,455.61	24,200.42	681,497.60
127	Jul-16	26,947.82	768,636.52	20,112.69	3,245.35	23,358.04	661,384.92
128	Aug-16	26,246.54	745,973.74	19,500.54	3,254.56	22,755.09	641,884.38
129	Sep-16	25,451.92	723,999.91	18,907.71	3,158.60	22,066.31	622,976.67
130	Oct-16	24,573.34	702,693.31	18,333.58	2,966.67	21,300.25	604,643.08
131	Nov-16	23,936.67	682,032.94	119,383.90	2,975.34	122,359.24	485,259.19
132	Dec-16	23,111.88	661,998.45	143,502.86	2,310.84	145,813.71	341,756.32
133	Jan-17	22,514.83	642,570.17	139,160.67	1,681.72	140,842.39	202,595.66
134	Feb-17	21,837.06	623,729.08	134,954.78	996.94	135,951.72	67,640.87
135	Mar-17	84,138.93	542,216.85	67,640.87	300.64	67,941.51	0
136	Apr-17	147,183.84	397,561.10
137	May-17	142,092.94	257,261.98
138	Jun-17	137,278.10	121,183.37
139	Jul-17	121,730.16	0
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
101	May-14	45,518.60	7,243.83	52,762.44	1,455,923.49	41,827.91	6,742.73
102	Jun-14	44,091.59	7,258.36	51,349.95	1,411,831.90	40,516.59	6,756.25
103	Jul-14	42,710.82	6,811.50	49,522.32	1,369,121.08	39,247.78	6,340.30
104	Aug-14	41,374.76	6,825.62	48,200.38	1,327,746.32	38,020.05	6,353.44
105	Sep-14	40,081.92	6,619.35	46,701.27	1,287,664.40	36,832.04	6,161.44
106	Oct-14	38,830.86	6,212.44	45,043.31	1,248,833.53	35,682.41	5,782.69
107	Nov-14	37,620.20	6,225.94	43,846.14	1,211,213.34	34,569.91	5,795.25
108	Dec-14	36,448.59	5,843.60	42,292.19	1,174,764.75	33,493.29	5,439.36
109	Jan-15	35,314.73	5,856.68	41,171.40	1,139,450.02	32,451.37	5,451.53
110	Feb-15	34,217.38	5,680.62	39,897.99	1,105,232.65	31,442.99	5,287.65
111	Mar-15	33,155.32	4,976.80	38,132.12	1,072,077.33	30,467.05	4,632.52
112	Apr-15	32,127.38	5,344.74	37,472.12	1,039,949.95	29,522.46	4,975.00
113	May-15	31,132.44	5,017.33	36,149.77	1,008,817.51	28,608.19	4,670.24
114	Jun-15	30,169.41	5,029.36	35,198.77	978,648.10	27,723.24	4,681.45
115	Jul-15	29,237.23	4,721.57	33,958.80	949,410.87	26,866.64	4,394.95
116	Aug-15	28,334.88	4,733.20	33,068.07	921,076.00	26,037.45	4,405.77
117	Sep-15	27,461.37	4,591.93	32,053.31	893,614.63	25,234.77	4,274.28
118	Oct-15	26,615.77	4,311.32	30,927.09	866,998.86	24,457.73	4,013.07
119	Nov-15	25,797.14	4,322.34	30,119.48	841,201.72	23,705.48	4,023.33
120	Dec-15	25,004.60	4,058.45	29,063.05	816,197.11	22,977.20	3,777.70
121	Jan-16	24,230.52	4,069.07	28,299.59	791,966.59	141,365.38	3,787.59
122	Feb-16	23,486.94	3,948.27	27,435.21	768,479.65	148,539.04	3,073.69
123	Mar-16	22,767.92	3,584.01	26,351.93	745,711.73	143,991.71	2,173.66
124	Apr-16	22,071.72	3,717.67	25,789.39	723,640.01	139,588.71	1,596.42
125	May-16	21,397.59	3,491.26	24,888.85	702,242.42	135,325.31	862.74
126	Jun-16	110,732.94	3,500.96	114,233.90	591,509.48	41,208.81	208.1
127	Jul-16	147,311.85	2,853.79	150,165.64	444,197.63
128	Aug-16	142,828.27	2,214.50	145,042.77	301,369.36
129	Sep-16	138,486.22	1,502.45	139,988.67	162,883.14
130	Oct-16	134,281.09	785.84	135,066.94	28,602.05
131	Nov-16	28,602.05	142.59	28,744.64	0
132	Dec-16
133	Jan-17
134	Feb-17
135	Mar-17
136	Apr-17
137	May-17
138	Jun-17
139	Jul-17
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
101	May-14	48,570.63	1,337,875.64	38,137.21	8,191.97	46,329.18	1,219,827.79
102	Jun-14	47,272.85	1,297,359.04	36,941.60	8,208.41	45,150.01	1,182,886.19
103	Jul-14	45,588.08	1,258,111.26	35,784.74	7,703.05	43,487.79	1,147,101.44
104	Aug-14	44,373.49	1,220,091.21	34,665.34	7,719.02	42,384.36	1,112,436.10
105	Sep-14	42,993.48	1,183,259.18	33,582.15	7,485.75	41,067.90	1,078,853.95
106	Oct-14	41,465.10	1,147,576.76	32,533.97	7,025.59	39,559.55	1,046,319.99
107	Nov-14	40,365.16	1,113,006.85	31,519.63	7,040.85	38,560.47	1,014,800.36
108	Dec-14	38,932.65	1,079,513.55	30,538.00	6,608.46	37,146.47	984,262.36
109	Jan-15	37,902.90	1,047,062.18	29,588.02	6,623.25	36,211.27	954,674.34
110	Feb-15	36,730.64	1,015,619.19	28,668.61	6,424.15	35,092.76	926,005.73
111	Mar-15	35,099.57	985,152.14	27,778.78	5,628.21	33,406.99	898,226.95
112	Apr-15	34,497.46	955,629.68	26,917.54	6,044.31	32,961.84	871,309.42
113	May-15	33,278.43	927,021.49	26,083.94	5,674.04	31,757.98	845,225.48
114	Jun-15	32,404.69	899,298.25	25,277.07	5,687.65	30,964.72	819,948.41
115	Jul-15	31,261.59	872,431.61	87,997.74	5,339.57	93,337.31	731,950.67
116	Aug-15	30,443.22	846,394.16	153,161.49	4,925.41	158,086.89	578,789.18
117	Sep-15	29,509.05	821,159.39	148,439.85	3,894.76	152,334.61	430,349.33
118	Oct-15	28,470.81	796,701.65	143,869.01	2,802.47	146,671.48	286,480.31
119	Nov-15	27,728.81	772,996.17	139,444.00	1,927.77	141,371.77	147,036.31
120	Dec-15	26,754.90	750,018.97	135,160.02	957.51	136,117.54	11,876.29
121	Jan-16	145,152.97	608,653.59	11,876.29	79.92	11,956.20	0
122	Feb-16	151,612.73	460,114.55
123	Mar-16	146,165.38	316,122.83
124	Apr-16	141,185.13	176,534.12
125	May-16	136,188.05	41,208.81
126	Jun-16	41,416.91	0
127	Jul-16
128	Aug-16
129	Sep-16
130	Oct-16
131	Nov-16
132	Dec-16
133	Jan-17
134	Feb-17
135	Mar-17
136	Apr-17
137	May-17
138	Jun-17
139	Jul-17
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
101	May-14	31,986.05	6,870.69	38,856.73	1,023,081.37	30,755.81	6,606.43
102	Jun-14	30,983.28	6,884.47	37,867.75	992,098.09	29,791.61	6,619.68
103	Jul-14	30,013.01	6,460.63	36,473.63	962,085.08	62,472.52	6,212.14
104	Aug-14	29,074.16	6,474.02	35,548.17	933,010.93	159,907.86	5,998.82
105	Sep-14	28,165.67	6,278.37	34,444.05	904,845.25	154,911.21	4,922.78
106	Oct-14	27,286.55	5,892.43	33,178.98	877,558.70	150,076.04	3,755.19
107	Nov-14	26,435.81	5,905.23	32,341.04	851,122.88	145,396.98	2,870.47
108	Dec-14	25,612.52	5,542.58	31,155.10	825,510.37	140,868.86	1,831.04
109	Jan-15	24,815.76	5,554.99	30,370.74	800,694.61	136,486.65	944.15
110	Feb-15	152,469.82	5,388.00	157,857.81	648,224.79	3,820.36	25.71
111	Mar-15	151,439.14	3,939.87	155,379.02	496,785.65
112	Apr-15	146,743.98	3,342.95	150,086.93	350,041.66
113	May-15	142,199.53	2,279.50	144,479.04	207,842.13
114	Jun-15	137,800.81	1,398.60	139,199.41	70,041.32
115	Jul-15	70,041.32	456.11	70,497.43	0
116	Aug-15
117	Sep-15
118	Oct-15
119	Nov-15
120	Dec-15
121	Jan-16
122	Feb-16
123	Mar-16
124	Apr-16
125	May-16
126	Jun-16
127	Jul-16
128	Aug-16
129	Sep-16
130	Oct-16
131	Nov-16
132	Dec-16
133	Jan-17
134	Feb-17
135	Mar-17
136	Apr-17
137	May-17
138	Jun-17
139	Jul-17
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
101	May-14	37,362.24	983,732.09	145,167.44	2,529.18	147,696.62	243,215.44
102	Jun-14	36,411.30	953,940.47	140,616.42	1,636.63	142,253.05	102,599.03
103	Jul-14	68,684.66	891,467.95	102,599.03	668.13	103,267.16	0
104	Aug-14	165,906.68	731,560.09
105	Sep-14	159,833.99	576,648.89
106	Oct-14	153,831.22	426,572.85
107	Nov-14	148,267.46	281,175.87
108	Dec-14	142,699.90	140,307.01
109	Jan-15	137,430.80	3,820.36
110	Feb-15	3,846.06	0
111	Mar-15
112	Apr-15
113	May-15
114	Jun-15
115	Jul-15
116	Aug-15
117	Sep-15
118	Oct-15
119	Nov-15
120	Dec-15
121	Jan-16
122	Feb-16
123	Mar-16
124	Apr-16
125	May-16
126	Jun-16
127	Jul-16
128	Aug-16
129	Sep-16
130	Oct-16
131	Nov-16
132	Dec-16
133	Jan-17
134	Feb-17
135	Mar-17
136	Apr-17
137	May-17
138	Jun-17
139	Jul-17
140	Aug-17
141	Sep-17
142	Oct-17
143	Nov-17
144	Dec-17
145	Jan-18
146	Feb-18
147	Mar-18
148	Apr-18
149	May-18
150	Jun-18


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
101	May-14					0	159,214.77
102	Jun-14					0	149,500.66
103	Jul-14					0	150,766.15
104	Aug-14					0	141,715.66
105	Sep-14					0	138,018.59
106	Oct-14					0	139,127.04
107	Nov-14					0	130,993.28
108	Dec-14					0	132,003.21
109	Jan-15					0	124,432.14
110	Feb-15					0	121,315.80
111	Mar-15					0	129,951.88
112	Apr-15					0	115,393.12
113	May-15					0	116,176.65
114	Jun-15					0	109,860.60
115	Jul-15					0	110,560.97
116	Aug-15					0	104,692.11
117	Sep-15					0	102,236.69
118	Oct-15					0	102,819.62
119	Nov-15					0	97,569.05
120	Dec-15					0	98,078.29
121	Jan-16					0	93,207.58
122	Feb-16					0	90,935.45
123	Mar-16					0	93,563.03
124	Apr-16					0	86,575.97
125	May-16					0	86,742.31
126	Jun-16					0	82,499.34
127	Jul-16					0	82,622.25
128	Aug-16					0	78,672.80
129	Sep-16					0	76,852.12
130	Oct-16					0	76,919.87
131	Nov-16					0	73,388.18
132	Dec-16					0	73,416.23
133	Jan-17					0	70,133.03
134	Feb-17					0	68,584.08
135	Mar-17					0	71,520.84
136	Apr-17					0	65,620.15
137	May-17					0	65,539.69
138	Jun-17					0	62,797.35
139	Jul-17					0	62,692.67
140	Aug-17					0	60,154.62
141	Sep-17					0	58,889.39
142	Oct-17					0	58,742.48
143	Nov-17					0	56,480.73
144	Dec-17					0	56,312.65
145	Jan-18					0	54,225.62
146	Feb-18					0	53,152.49
147	Mar-18					0	54,628.28
148	Apr-18					0	51,094.69
149	May-18					0	50,869.77
150	Jun-18					0	49,165.60


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
101	May-14	159,214.77	39,349,283.42	0	0	0	39,349,283.42
102	Jun-14	149,500.66	38,157,618.88	0	0	0	38,157,618.88
103	Jul-14	150,766.15	37,003,272.38	0	0	0	37,003,272.38
104	Aug-14	141,715.66	35,885,035.61	0	0	0	35,885,035.61
105	Sep-14	138,018.59	34,801,740.46	0	0	0	34,801,740.46
106	Oct-14	139,127.04	33,752,257.68	0	0	0	33,752,257.68
107	Nov-14	130,993.28	32,735,495.57	0	0	0	32,735,495.57
108	Dec-14	132,003.21	31,750,398.67	0	0	0	31,750,398.67
109	Jan-15	124,432.14	30,795,946.55	0	0	0	30,795,946.55
110	Feb-15	121,315.80	29,871,152.62	0	0	0	29,871,152.62
111	Mar-15	129,951.88	28,975,063.01	0	0	0	28,975,063.01
112	Apr-15	115,393.12	28,106,755.41	0	0	0	28,106,755.41
113	May-15	116,176.65	27,265,338.05	0	0	0	27,265,338.05
114	Jun-15	109,860.60	26,449,948.62	0	0	0	26,449,948.62
115	Jul-15	110,560.97	25,659,753.33	0	0	0	25,659,753.33
116	Aug-15	104,692.11	24,893,945.89	0	0	0	24,893,945.89
117	Sep-15	102,236.69	24,151,746.64	0	0	0	24,151,746.64
118	Oct-15	102,819.62	23,432,401.57	0	0	0	23,432,401.57
119	Nov-15	97,569.05	22,735,181.56	0	0	0	22,735,181.56
120	Dec-15	98,078.29	22,059,381.44	0	0	0	22,059,381.44
121	Jan-16	93,207.58	21,404,502.52	0	0	0	21,404,502.52
122	Feb-16	90,935.45	20,769,720.29	0	0	0	20,769,720.29
123	Mar-16	93,563.03	20,154,371.08	0	0	0	20,154,371.08
124	Apr-16	86,575.97	19,557,838.11	0	0	0	19,557,838.11
125	May-16	86,742.31	18,979,524.82	0	0	0	18,979,524.82
126	Jun-16	82,499.34	18,418,854.17	0	0	0	18,418,854.17
127	Jul-16	82,622.25	17,875,268.01	0	0	0	17,875,268.01
128	Aug-16	78,672.80	17,348,226.44	0	0	0	17,348,226.44
129	Sep-16	76,852.12	16,837,207.17	0	0	0	16,837,207.17
130	Oct-16	76,919.87	16,341,704.99	0	0	0	16,341,704.99
131	Nov-16	73,388.18	15,861,231.12	0	0	0	15,861,231.12
132	Dec-16	73,416.23	15,395,312.74	0	0	0	15,395,312.74
133	Jan-17	70,133.03	14,943,492.40	0	0	0	14,943,492.40
134	Feb-17	68,584.08	14,505,327.52	0	0	0	14,505,327.52
135	Mar-17	71,520.84	14,080,389.89	0	0	0	14,080,389.89
136	Apr-17	65,620.15	13,668,265.23	0	0	0	13,668,265.23
137	May-17	65,539.69	13,268,552.66	0	0	0	13,268,552.66
138	Jun-17	62,797.35	12,880,864.30	0	0	0	12,880,864.30
139	Jul-17	62,692.67	12,504,824.81	0	0	0	12,504,824.81
140	Aug-17	60,154.62	12,140,071.01	0	0	0	12,140,071.01
141	Sep-17	58,889.39	11,786,251.43	0	0	0	11,786,251.43
142	Oct-17	58,742.48	11,443,025.95	0	0	0	11,443,025.95
143	Nov-17	56,480.73	11,110,065.42	0	0	0	11,110,065.42
144	Dec-17	56,312.65	10,787,051.26	0	0	0	10,787,051.26
145	Jan-18	54,225.62	10,473,675.19	0	0	0	10,473,675.19
146	Feb-18	53,152.49	10,169,638.79	0	0	0	10,169,638.79
147	Mar-18	54,628.28	9,874,653.26	0	0	0	9,874,653.26
148	Apr-18	51,094.69	9,588,439.04	0	0	0	9,588,439.04
149	May-18	50,869.77	9,310,725.53	0	0	0	9,310,725.53
150	Jun-18	49,165.60	9,041,250.81	0	0	0	9,041,250.81


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
101	May-14	0	159,214.77	159,214.77	78,698,566.85	615,116.27	88,590.16
102	Jun-14	0	149,500.66	149,500.66	76,315,237.76	595,832.27	88,767.88
103	Jul-14	0	150,766.15	150,766.15	74,006,544.76	577,173.25	83,302.85
104	Aug-14	0	141,715.66	141,715.66	71,770,071.21	559,118.39	83,475.53
105	Sep-14	0	138,018.59	138,018.59	69,603,480.91	541,647.57	80,952.90
106	Oct-14	0	139,127.04	139,127.04	67,504,515.37	524,741.39	75,976.55
107	Nov-14	0	130,993.28	130,993.28	65,470,991.14	508,381.06	76,141.58
108	Dec-14	0	132,003.21	132,003.21	63,500,797.34	492,548.45	71,465.68
109	Jan-15	0	124,432.14	124,432.14	61,591,893.09	477,226.06	71,625.59
110	Feb-15	0	121,315.80	121,315.80	59,742,305.24	462,396.96	69,472.45
111	Mar-15	0	129,951.88	129,951.88	57,950,126.02	448,044.81	60,864.96
112	Apr-15	0	115,393.12	115,393.12	56,213,510.82	434,153.80	65,364.72
113	May-15	0	116,176.65	116,176.65	54,530,676.09	420,708.68	61,360.56
114	Jun-15	0	109,860.60	109,860.60	52,899,897.24	407,694.71	61,507.76
115	Jul-15	0	110,560.97	110,560.97	51,319,506.66	395,097.65	57,743.54
116	Aug-15	0	104,692.11	104,692.11	49,787,891.79	382,903.72	57,885.73
117	Sep-15	0	102,236.69	102,236.69	48,303,493.27	371,099.63	56,158.15
118	Oct-15	0	102,819.62	102,819.62	46,864,803.15	359,672.53	52,726.28
119	Nov-15	0	97,569.05	97,569.05	45,470,363.12	348,610.01	52,861.06
120	Dec-15	0	98,078.29	98,078.29	44,118,762.87	337,900.06	49,633.74
121	Jan-16	0	93,207.58	93,207.58	42,809,005.03	327,439.46	49,763.67
122	Feb-16	0	90,935.45	90,935.45	41,539,440.57	317,391.12	48,286.33
123	Mar-16	0	93,563.03	93,563.03	40,308,742.16	307,674.60	43,831.47
124	Apr-16	0	86,575.97	86,575.97	39,115,676.23	298,266.48	45,466.16
125	May-16	0	86,742.31	86,742.31	37,959,049.64	289,156.65	42,697.21
126	Jun-16	0	82,499.34	82,499.34	36,837,708.34	280,335.32	42,815.83
127	Jul-16	0	82,622.25	82,622.25	35,750,536.03	271,793.08	40,210.66
128	Aug-16	0	78,672.80	78,672.80	34,696,452.87	263,520.79	40,324.74
129	Sep-16	0	76,852.12	76,852.12	33,674,414.34	255,509.63	39,135.79
130	Oct-16	0	76,919.87	76,919.87	32,683,409.97	247,751.09	36,757.73
131	Nov-16	0	73,388.18	73,388.18	31,722,462.24	240,236.93	36,865.18
132	Dec-16	0	73,416.23	73,416.23	30,790,625.49	232,959.19	34,627.05
133	Jan-17	0	70,133.03	70,133.03	29,886,984.80	225,910.17	34,730.22
134	Feb-17	0	68,584.08	68,584.08	29,010,655.03	219,082.44	33,710.96
135	Mar-17	0	71,520.84	71,520.84	28,160,779.79	212,468.81	29,555.81
136	Apr-17	0	65,620.15	65,620.15	27,336,530.46	206,062.33	31,763.89
137	May-17	0	65,539.69	65,539.69	26,537,105.32	199,856.29	29,839.53
138	Jun-17	0	62,797.35	62,797.35	25,761,728.59	193,844.18	29,932.47
139	Jul-17	0	62,692.67	62,692.67	25,009,649.63	188,019.74	28,120.54
140	Aug-17	0	60,154.62	60,154.62	24,280,142.03	182,376.90	28,209.58
141	Sep-17	0	58,889.39	58,889.39	23,572,502.87	176,909.79	27,386.74
142	Oct-17	0	58,742.48	58,742.48	22,886,051.91	171,612.74	25,730.86
143	Nov-17	0	56,480.73	56,480.73	22,220,130.83	166,480.27	25,814.27
144	Dec-17	0	56,312.65	56,312.65	21,574,102.53	161,507.08	24,254.66
145	Jan-18	0	54,225.62	54,225.62	20,947,350.38	156,688.04	24,334.46
146	Feb-18	0	53,152.49	53,152.49	20,339,277.59	152,018.20	23,627.52
147	Mar-18	0	54,628.28	54,628.28	19,749,306.52	147,492.77	20,721.49
148	Apr-18	0	51,094.69	51,094.69	19,176,878.08	143,107.11	22,276.19
149	May-18	0	50,869.77	50,869.77	18,621,451.07	138,856.75	20,932.76
150	Jun-18	0	49,165.60	49,165.60	18,082,501.63	134,737.36	21,004.03


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
101	May-14	703,706.43	19,674,641.71	7.75	%	0.00	%	Pass
102	Jun-14	684,600.16	19,078,809.44	7.75	%	0.00	%	Pass
103	Jul-14	660,476.10	18,501,636.19	7.75	%	0.00	%	Pass
104	Aug-14	642,593.92	17,942,517.80	7.75	%	0.00	%	Pass
105	Sep-14	622,600.48	17,400,870.23	7.75	%	0.00	%	Pass
106	Oct-14	600,717.94	16,876,128.84	7.75	%	0.00	%	Pass
107	Nov-14	584,522.63	16,367,747.79	7.75	%	0.00	%	Pass
108	Dec-14	564,014.13	15,875,199.33	7.75	%	0.00	%	Pass
109	Jan-15	548,851.65	15,397,973.27	7.75	%	0.00	%	Pass
110	Feb-15	531,869.41	14,935,576.31	7.75	%	0.00	%	Pass
111	Mar-15	508,909.77	14,487,531.51	7.75	%	0.00	%	Pass
112	Apr-15	499,518.52	14,053,377.71	7.75	%	0.00	%	Pass
113	May-15	482,069.24	13,632,669.02	7.75	%	0.00	%	Pass
114	Jun-15	469,202.48	13,224,974.31	7.75	%	0.00	%	Pass
115	Jul-15	452,841.19	12,829,876.66	7.75	%	0.00	%	Pass
116	Aug-15	440,789.45	12,446,972.95	7.75	%	0.00	%	Pass
117	Sep-15	427,257.78	12,075,873.32	7.75	%	0.00	%	Pass
118	Oct-15	412,398.81	11,716,200.79	7.75	%	0.00	%	Pass
119	Nov-15	401,471.06	11,367,590.78	7.75	%	0.00	%	Pass
120	Dec-15	387,533.80	11,029,690.72	7.75	%	0.00	%	Pass
121	Jan-16	377,203.13	10,702,251.26	7.75	%	0.00	%	Pass
122	Feb-16	365,677.44	10,384,860.14	7.75	%	0.00	%	Pass
123	Mar-16	351,506.07	10,077,185.54	7.75	%	0.00	%	Pass
124	Apr-16	343,732.64	9,778,919.06	7.75	%	0.00	%	Pass
125	May-16	331,853.85	9,489,762.41	7.75	%	0.00	%	Pass
126	Jun-16	323,151.16	9,209,427.09	7.75	%	0.00	%	Pass
127	Jul-16	312,003.74	8,937,634.01	7.75	%	0.00	%	Pass
128	Aug-16	303,845.53	8,674,113.22	7.75	%	0.00	%	Pass
129	Sep-16	294,645.42	8,418,603.59	7.75	%	0.00	%	Pass
130	Oct-16	284,508.82	8,170,852.49	7.75	%	0.00	%	Pass
131	Nov-16	277,102.12	7,930,615.56	7.75	%	0.00	%	Pass
132	Dec-16	267,586.24	7,697,656.37	7.75	%	0.00	%	Pass
133	Jan-17	260,640.39	7,471,746.20	7.75	%	0.00	%	Pass
134	Feb-17	252,793.40	7,252,663.76	7.75	%	0.00	%	Pass
135	Mar-17	242,024.62	7,040,194.95	7.75	%	0.00	%	Pass
136	Apr-17	237,826.22	6,834,132.62	7.75	%	0.00	%	Pass
137	May-17	229,695.82	6,634,276.33	7.75	%	0.00	%	Pass
138	Jun-17	223,776.65	6,440,432.15	7.75	%	0.00	%	Pass
139	Jul-17	216,140.28	6,252,412.41	7.75	%	0.00	%	Pass
140	Aug-17	210,586.48	6,070,035.51	7.75	%	0.00	%	Pass
141	Sep-17	204,296.53	5,893,125.72	7.75	%	0.00	%	Pass
142	Oct-17	197,343.60	5,721,512.98	7.75	%	0.00	%	Pass
143	Nov-17	192,294.54	5,555,032.71	7.75	%	0.00	%	Pass
144	Dec-17	185,761.74	5,393,525.63	7.75	%	0.00	%	Pass
145	Jan-18	181,022.50	5,236,837.59	7.75	%	0.00	%	Pass
146	Feb-18	175,645.72	5,084,819.40	7.75	%	0.00	%	Pass
147	Mar-18	168,214.25	4,937,326.63	7.75	%	0.00	%	Pass
148	Apr-18	165,383.30	4,794,219.52	7.75	%	0.00	%	Pass
149	May-18	159,789.51	4,655,362.77	7.75	%	0.00	%	Pass
150	Jun-18	155,741.39	4,520,625.41	7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
101	May-14	25.00	%	0.00	%	Pass			Pass
102	Jun-14	25.00	%	0.00	%	Pass			Pass
103	Jul-14	25.00	%	0.00	%	Pass			Pass
104	Aug-14	25.00	%	0.00	%	Pass			Pass
105	Sep-14	25.00	%	0.00	%	Pass			Pass
106	Oct-14	25.00	%	0.00	%	Pass			Pass
107	Nov-14	25.00	%	0.00	%	Pass			Pass
108	Dec-14	25.00	%	0.00	%	Pass			Pass
109	Jan-15	25.00	%	0.00	%	Pass			Pass
110	Feb-15	25.00	%	0.00	%	Pass			Pass
111	Mar-15	25.00	%	0.00	%	Pass			Pass
112	Apr-15	25.00	%	0.00	%	Pass			Pass
113	May-15	25.00	%	0.00	%	Pass			Pass
114	Jun-15	25.00	%	0.00	%	Pass			Pass
115	Jul-15	25.00	%	0.00	%	Pass			Pass
116	Aug-15	25.00	%	0.00	%	Pass			Pass
117	Sep-15	25.00	%	0.00	%	Pass			Pass
118	Oct-15	25.00	%	0.00	%	Pass			Pass
119	Nov-15	25.00	%	0.00	%	Pass			Pass
120	Dec-15	25.00	%	0.00	%	Pass			Pass
121	Jan-16	25.00	%	0.00	%	Pass			Pass
122	Feb-16	25.00	%	0.00	%	Pass			Pass
123	Mar-16	25.00	%	0.00	%	Pass			Pass
124	Apr-16	25.00	%	0.00	%	Pass			Pass
125	May-16	25.00	%	0.00	%	Pass			Pass
126	Jun-16	25.00	%	0.00	%	Pass			Pass
127	Jul-16	25.00	%	0.00	%	Pass			Pass
128	Aug-16	25.00	%	0.00	%	Pass			Pass
129	Sep-16	25.00	%	0.00	%	Pass			Pass
130	Oct-16	25.00	%	0.00	%	Pass			Pass
131	Nov-16	25.00	%	0.00	%	Pass			Pass
132	Dec-16	25.00	%	0.00	%	Pass			Pass
133	Jan-17	25.00	%	0.00	%	Pass			Pass
134	Feb-17	25.00	%	0.00	%	Pass			Pass
135	Mar-17	25.00	%	0.00	%	Pass			Pass
136	Apr-17	25.00	%	0.00	%	Pass			Pass
137	May-17	25.00	%	0.00	%	Pass			Pass
138	Jun-17	25.00	%	0.00	%	Pass			Pass
139	Jul-17	25.00	%	0.00	%	Pass			Pass
140	Aug-17	25.00	%	0.00	%	Pass			Pass
141	Sep-17	25.00	%	0.00	%	Pass			Pass
142	Oct-17	25.00	%	0.00	%	Pass			Pass
143	Nov-17	25.00	%	0.00	%	Pass			Pass
144	Dec-17	25.00	%	0.00	%	Pass			Pass
145	Jan-18	25.00	%	0.00	%	Pass			Pass
146	Feb-18	25.00	%	0.00	%	Pass			Pass
147	Mar-18	25.00	%	0.00	%	Pass			Pass
148	Apr-18	25.00	%	0.00	%	Pass			Pass
149	May-18	25.00	%	0.00	%	Pass			Pass
150	Jun-18	25.00	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
151	Jul-18	261,489.49	69,190.34	0	0	8,779,761.32
152	Aug-18	253,749.72	67,119.04	0	0	8,526,011.59
153	Sep-18	246,247.58	65,111.30	0	0	8,279,764.01
154	Oct-18	238,975.48	63,165.09	0	0	8,040,788.53
155	Nov-18	231,926.11	61,278.47	0	0	7,808,862.42
156	Dec-18	225,092.38	59,449.56	0	0	7,583,770.03
157	Jan-19	218,467.44	57,676.51	0	0	7,365,302.59
158	Feb-19	212,044.66	55,957.58	0	0	7,153,257.93
159	Mar-19	205,817.63	54,291.06	0	0	6,947,440.30
160	Apr-19	199,780.15	52,675.28	0	0	6,747,660.15
161	May-19	193,926.23	51,108.66	0	0	6,553,733.92
162	Jun-19	188,250.07	49,589.65	0	0	6,365,483.85
163	Jul-19	182,746.05	48,116.74	0	0	6,182,737.80
164	Aug-19	177,408.75	46,688.50	0	0	6,005,329.05
165	Sep-19	172,232.91	45,303.52	0	0	5,833,096.14
166	Oct-19	167,213.46	43,960.46	0	0	5,665,882.68
167	Nov-19	162,345.49	42,657.98	0	0	5,503,537.19
168	Dec-19	157,624.23	41,394.84	0	0	5,345,912.96
169	Jan-20	153,045.10	40,169.80	0	0	5,192,867.86
170	Feb-20	148,603.64	38,981.67	0	0	5,044,264.22
171	Mar-20	144,295.54	37,829.30	0	0	4,899,968.68
172	Apr-20	140,116.64	36,711.59	0	0	4,759,852.04
173	May-20	136,062.91	35,627.45	0	0	4,623,789.13
174	Jun-20	132,130.44	34,575.84	0	0	4,491,658.69
175	Jul-20	128,315.47	33,555.76	0	0	4,363,343.22
176	Aug-20	124,614.33	32,566.22	0	0	4,238,728.89
177	Sep-20	121,023.50	31,606.28	0	0	4,117,705.39
178	Oct-20	136,215.54	30,675.03	0	0	3,981,489.84
179	Nov-20	489,613.94	29,592.31	0	0	3,491,875.90
180	Dec-20	100,618.45	25,523.08	0	0	3,391,257.46
181	Jan-21	151,463.69	24,758.12	0	0	3,239,793.76
182	Feb-21	93,402.10	23,556.39	0	0	3,146,391.67
183	Mar-21	90,674.46	22,849.13	0	0	3,055,717.21
184	Apr-21	88,029.16	22,163.45	0	0	2,967,688.05
185	May-21	85,463.62	21,498.66	0	0	2,882,224.43
186	Jun-21	82,975.34	20,854.12	0	0	2,799,249.09
187	Jul-21	80,561.90	20,229.17	0	0	2,718,687.19
188	Aug-21	78,220.96	19,623.21	0	0	2,640,466.23
189	Sep-21	75,950.26	19,035.64	0	0	2,564,515.98
190	Oct-21	73,747.60	18,465.90	0	0	2,490,768.38
191	Nov-21	71,610.87	17,913.41	0	0	2,419,157.51
192	Dec-21	69,538.01	17,377.64	0	0	2,349,619.49
193	Jan-22	67,527.05	16,858.08	0	0	2,282,092.45
194	Feb-22	65,576.05	16,354.21	0	0	2,216,516.40
195	Mar-22	63,683.16	15,865.55	0	0	2,152,833.24
196	Apr-22	61,846.58	15,391.62	0	0	2,090,986.66
197	May-22	60,064.57	14,931.98	0	0	2,030,922.09
198	Jun-22	58,335.44	14,486.16	0	0	1,972,586.65
199	Jul-22	56,657.56	14,053.75	0	0	1,915,929.09
200	Aug-22	55,029.35	13,634.33	0	0	1,860,899.73


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
151	Jul-18				0
152	Aug-18				0
153	Sep-18				0
154	Oct-18				0
155	Nov-18				0
156	Dec-18				0
157	Jan-19				0
158	Feb-19				0
159	Mar-19				0
160	Apr-19				0
161	May-19				0
162	Jun-19				0
163	Jul-19				0
164	Aug-19				0
165	Sep-19				0
166	Oct-19				0
167	Nov-19				0
168	Dec-19				0
169	Jan-20				0
170	Feb-20				0
171	Mar-20				0
172	Apr-20				0
173	May-20				0
174	Jun-20				0
175	Jul-20				0
176	Aug-20				0
177	Sep-20				0
178	Oct-20				0
179	Nov-20				0
180	Dec-20				0
181	Jan-21				0
182	Feb-21				0
183	Mar-21				0
184	Apr-21				0
185	May-21				0
186	Jun-21				0
187	Jul-21				0
188	Aug-21				0
189	Sep-21				0
190	Oct-21				0
191	Nov-21				0
192	Dec-21				0
193	Jan-22				0
194	Feb-22				0
195	Mar-22				0
196	Apr-22				0
197	May-22				0
198	Jun-22				0
199	Jul-22				0
200	Aug-22				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
151	Jul-18					140,864.09	19,738.18
152	Aug-18					253,749.72	19,760.57
153	Sep-18					246,247.58	18,615.70
154	Oct-18					238,975.48	16,940.02
155	Nov-18					231,926.11	16,426.48
156	Dec-18					225,092.38	14,883.95
157	Jan-19					218,467.44	14,364.51
158	Feb-19					212,044.66	13,378.83
159	Mar-19					205,817.63	11,219.98
160	Apr-19					199,780.15	11,493.52
161	May-19					193,926.23	10,250.47
162	Jun-19					188,250.07	9,717.20
163	Jul-19					182,746.05	8,581.79
164	Aug-19					177,408.75	8,043.34
165	Sep-19					172,232.91	7,242.91
166	Oct-19					167,213.46	6,257.26
167	Nov-19					162,345.49	5,711.40
168	Dec-19					157,624.23	4,818.32
169	Jan-20					153,045.10	4,267.76
170	Feb-20					148,603.64	3,577.25
171	Mar-20					144,295.54	2,719.25
172	Apr-20					140,116.64	2,255.75
173	May-20					136,062.91	1,571.20
174	Jun-20					132,130.44	1,009.69
175	Jul-20					91,658.69	400.2
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
151	Jul-18	160,602.27	4,379,761.32	120,625.41	529.19	121,154.60	0
152	Aug-18	273,510.30	4,126,011.59
153	Sep-18	264,863.28	3,879,764.01
154	Oct-18	255,915.50	3,640,788.53
155	Nov-18	248,352.59	3,408,862.42
156	Dec-18	239,976.33	3,183,770.03
157	Jan-19	232,831.95	2,965,302.59
158	Feb-19	225,423.49	2,753,257.93
159	Mar-19	217,037.62	2,547,440.30
160	Apr-19	211,273.67	2,347,660.15
161	May-19	204,176.70	2,153,733.92
162	Jun-19	197,967.27	1,965,483.85
163	Jul-19	191,327.84	1,782,737.80
164	Aug-19	185,452.09	1,605,329.05
165	Sep-19	179,475.82	1,433,096.14
166	Oct-19	173,470.72	1,265,882.68
167	Nov-19	168,056.89	1,103,537.19
168	Dec-19	162,442.55	945,912.96
169	Jan-20	157,312.86	792,867.86
170	Feb-20	152,180.89	644,264.22
171	Mar-20	147,014.79	499,968.68
172	Apr-20	142,372.39	359,852.04
173	May-20	137,634.11	223,789.13
174	Jun-20	133,140.13	91,658.69
175	Jul-20	92,058.89	0
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	��	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
151		Jul-18
152		Aug-18
153		Sep-18
154		Oct-18
155		Nov-18
156		Dec-18
157		Jan-19
158		Feb-19
159		Mar-19
160		Apr-19
161		May-19
162		Jun-19
163		Jul-19
164		Aug-19
165		Sep-19
166		Oct-19
167		Nov-19
168		Dec-19
169		Jan-20
170		Feb-20
171		Mar-20
172		Apr-20
173		May-20
174		Jun-20
175		Jul-20
176		Aug-20
177		Sep-20
178		Oct-20
179		Nov-20
180		Dec-20
181		Jan-21
182		Feb-21
183		Mar-21
184		Apr-21
185		May-21
186		Jun-21
187		Jul-21
188		Aug-21
189		Sep-21
190		Oct-21
191		Nov-21
192		Dec-21
193		Jan-22
194		Feb-22
195		Mar-22
196		Apr-22
197		May-22
198		Jun-22
199		Jul-22
200		Aug-22


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
151	Jul-18
152	Aug-18
153	Sep-18
154	Oct-18
155	Nov-18
156	Dec-18
157	Jan-19
158	Feb-19
159	Mar-19
160	Apr-19
161	May-19
162	Jun-19
163	Jul-19
164	Aug-19
165	Sep-19
166	Oct-19
167	Nov-19
168	Dec-19
169	Jan-20
170	Feb-20
171	Mar-20
172	Apr-20
173	May-20
174	Jun-20
175	Jul-20
176	Aug-20
177	Sep-20
178	Oct-20
179	Nov-20
180	Dec-20
181	Jan-21
182	Feb-21
183	Mar-21
184	Apr-21
185	May-21
186	Jun-21
187	Jul-21
188	Aug-21
189	Sep-21
190	Oct-21
191	Nov-21
192	Dec-21
193	Jan-22
194	Feb-22
195	Mar-22
196	Apr-22
197	May-22
198	Jun-22
199	Jul-22
200	Aug-22


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
151	Jul-18					0	48,922.96
152	Aug-18					0	47,358.47
153	Sep-18					0	46,495.59
154	Oct-18					0	46,225.07
155	Nov-18					0	44,851.99
156	Dec-18					0	44,565.61
157	Jan-19					0	43,312.01
158	Feb-19					0	42,578.76
159	Mar-19					0	43,071.07
160	Apr-19					0	41,181.76
161	May-19					0	40,858.19
162	Jun-19					0	39,872.45
163	Jul-19					0	39,534.95
164	Aug-19					0	38,645.16
165	Sep-19					0	38,060.61
166	Oct-19					0	37,703.20
167	Nov-19					0	36,946.58
168	Dec-19					0	36,576.52
169	Jan-20					0	35,902.04
170	Feb-20					0	35,404.42
171	Mar-20					0	35,110.05
172	Apr-20					0	34,455.84
173	May-20					0	34,056.25
174	Jun-20					0	33,566.15
175	Jul-20					0	69,812.33
176	Aug-20					0	157,180.55
177	Sep-20					0	152,629.78
178	Oct-20					0	166,890.58
179	Nov-20					0	519,206.25
180	Dec-20					0	126,141.52
181	Jan-21					0	176,221.81
182	Feb-21					0	116,958.49
183	Mar-21					0	113,523.59
184	Apr-21					0	110,192.61
185	May-21					0	106,962.28
186	Jun-21					0	103,829.45
187	Jul-21					0	100,791.07
188	Aug-21					0	97,844.17
189	Sep-21					0	94,985.90
190	Oct-21					0	92,213.50
191	Nov-21					0	89,524.28
192	Dec-21					0	86,915.66
193	Jan-22					0	84,385.13
194	Feb-22					0	81,930.26
195	Mar-22					0	79,548.71
196	Apr-22					0	77,238.21
197	May-22					0	74,996.54
198	Jun-22					0	72,821.60
199	Jul-22					0	70,711.31
200	Aug-22					0	68,663.69


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
151	Jul-18	48,922.96	8,779,761.32	0	0	0	8,779,761.32
152	Aug-18	47,358.47	8,526,011.59	0	0	0	8,526,011.59
153	Sep-18	46,495.59	8,279,764.01	0	0	0	8,279,764.01
154	Oct-18	46,225.07	8,040,788.53	0	0	0	8,040,788.53
155	Nov-18	44,851.99	7,808,862.42	0	0	0	7,808,862.42
156	Dec-18	44,565.61	7,583,770.03	0	0	0	7,583,770.03
157	Jan-19	43,312.01	7,365,302.59	0	0	0	7,365,302.59
158	Feb-19	42,578.76	7,153,257.93	0	0	0	7,153,257.93
159	Mar-19	43,071.07	6,947,440.30	0	0	0	6,947,440.30
160	Apr-19	41,181.76	6,747,660.15	0	0	0	6,747,660.15
161	May-19	40,858.19	6,553,733.92	0	0	0	6,553,733.92
162	Jun-19	39,872.45	6,365,483.85	0	0	0	6,365,483.85
163	Jul-19	39,534.95	6,182,737.80	0	0	0	6,182,737.80
164	Aug-19	38,645.16	6,005,329.05	0	0	0	6,005,329.05
165	Sep-19	38,060.61	5,833,096.14	0	0	0	5,833,096.14
166	Oct-19	37,703.20	5,665,882.68	0	0	0	5,665,882.68
167	Nov-19	36,946.58	5,503,537.19	0	0	0	5,503,537.19
168	Dec-19	36,576.52	5,345,912.96	0	0	0	5,345,912.96
169	Jan-20	35,902.04	5,192,867.86	0	0	0	5,192,867.86
170	Feb-20	35,404.42	5,044,264.22	0	0	0	5,044,264.22
171	Mar-20	35,110.05	4,899,968.68	0	0	0	4,899,968.68
172	Apr-20	34,455.84	4,759,852.04	0	0	0	4,759,852.04
173	May-20	34,056.25	4,623,789.13	0	0	0	4,623,789.13
174	Jun-20	33,566.15	4,491,658.69	0	0	0	4,491,658.69
175	Jul-20	69,812.33	4,363,343.22	0	0	0	4,363,343.22
176	Aug-20	157,180.55	4,238,728.89	0	0	0	4,238,728.89
177	Sep-20	152,629.78	4,117,705.39	0	0	0	4,117,705.39
178	Oct-20	166,890.58	3,981,489.84	0	0	0	3,981,489.84
179	Nov-20	519,206.25	3,491,875.90	0	0	0	3,491,875.90
180	Dec-20	126,141.52	3,391,257.46	0	0	0	3,391,257.46
181	Jan-21	176,221.81	3,239,793.76	0	0	0	3,239,793.76
182	Feb-21	116,958.49	3,146,391.67	0	0	0	3,146,391.67
183	Mar-21	113,523.59	3,055,717.21	0	0	0	3,055,717.21
184	Apr-21	110,192.61	2,967,688.05	0	0	0	2,967,688.05
185	May-21	106,962.28	2,882,224.43	0	0	0	2,882,224.43
186	Jun-21	103,829.45	2,799,249.09	0	0	0	2,799,249.09
187	Jul-21	100,791.07	2,718,687.19	0	0	0	2,718,687.19
188	Aug-21	97,844.17	2,640,466.23	0	0	0	2,640,466.23
189	Sep-21	94,985.90	2,564,515.98	0	0	0	2,564,515.98
190	Oct-21	92,213.50	2,490,768.38	0	0	0	2,490,768.38
191	Nov-21	89,524.28	2,419,157.51	0	0	0	2,419,157.51
192	Dec-21	86,915.66	2,349,619.49	0	0	0	2,349,619.49
193	Jan-22	84,385.13	2,282,092.45	0	0	0	2,282,092.45
194	Feb-22	81,930.26	2,216,516.40	0	0	0	2,216,516.40
195	Mar-22	79,548.71	2,152,833.24	0	0	0	2,152,833.24
196	Apr-22	77,238.21	2,090,986.66	0	0	0	2,090,986.66
197	May-22	74,996.54	2,030,922.09	0	0	0	2,030,922.09
198	Jun-22	72,821.60	1,972,586.65	0	0	0	1,972,586.65
199	Jul-22	70,711.31	1,915,929.09	0	0	0	1,915,929.09
200	Aug-22	68,663.69	1,860,899.73	0	0	0	1,860,899.73


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
151	Jul-18	0	48,922.96	48,922.96	17,559,522.64	140,864.09	19,738.18
152	Aug-18	0	47,358.47	47,358.47	17,052,023.19	253,749.72	19,760.57
153	Sep-18	0	46,495.59	46,495.59	16,559,528.03	246,247.58	18,615.70
154	Oct-18	0	46,225.07	46,225.07	16,081,577.06	238,975.48	16,940.02
155	Nov-18	0	44,851.99	44,851.99	15,617,724.83	231,926.11	16,426.48
156	Dec-18	0	44,565.61	44,565.61	15,167,540.07	225,092.38	14,883.95
157	Jan-19	0	43,312.01	43,312.01	14,730,605.18	218,467.44	14,364.51
158	Feb-19	0	42,578.76	42,578.76	14,306,515.86	212,044.66	13,378.83
159	Mar-19	0	43,071.07	43,071.07	13,894,880.60	205,817.63	11,219.98
160	Apr-19	0	41,181.76	41,181.76	13,495,320.30	199,780.15	11,493.52
161	May-19	0	40,858.19	40,858.19	13,107,467.83	193,926.23	10,250.47
162	Jun-19	0	39,872.45	39,872.45	12,730,967.69	188,250.07	9,717.20
163	Jul-19	0	39,534.95	39,534.95	12,365,475.60	182,746.05	8,581.79
164	Aug-19	0	38,645.16	38,645.16	12,010,658.11	177,408.75	8,043.34
165	Sep-19	0	38,060.61	38,060.61	11,666,192.29	172,232.91	7,242.91
166	Oct-19	0	37,703.20	37,703.20	11,331,765.36	167,213.46	6,257.26
167	Nov-19	0	36,946.58	36,946.58	11,007,074.38	162,345.49	5,711.40
168	Dec-19	0	36,576.52	36,576.52	10,691,825.91	157,624.23	4,818.32
169	Jan-20	0	35,902.04	35,902.04	10,385,735.71	153,045.10	4,267.76
170	Feb-20	0	35,404.42	35,404.42	10,088,528.44	148,603.64	3,577.25
171	Mar-20	0	35,110.05	35,110.05	9,799,937.36	144,295.54	2,719.25
172	Apr-20	0	34,455.84	34,455.84	9,519,704.08	140,116.64	2,255.75
173	May-20	0	34,056.25	34,056.25	9,247,578.26	136,062.91	1,571.20
174	Jun-20	0	33,566.15	33,566.15	8,983,317.38	132,130.44	1,009.69
175	Jul-20	0	69,812.33	69,812.33	8,726,686.44	91,658.69	400.2
176	Aug-20	0	157,180.55	157,180.55	8,477,457.78
177	Sep-20	0	152,629.78	152,629.78	8,235,410.78
178	Oct-20	0	166,890.58	166,890.58	7,962,979.69
179	Nov-20	0	519,206.25	519,206.25	6,983,751.81
180	Dec-20	0	126,141.52	126,141.52	6,782,514.92
181	Jan-21	0	176,221.81	176,221.81	6,479,587.53
182	Feb-21	0	116,958.49	116,958.49	6,292,783.33
183	Mar-21	0	113,523.59	113,523.59	6,111,434.41
184	Apr-21	0	110,192.61	110,192.61	5,935,376.09
185	May-21	0	106,962.28	106,962.28	5,764,448.85
186	Jun-21	0	103,829.45	103,829.45	5,598,498.18
187	Jul-21	0	100,791.07	100,791.07	5,437,374.38
188	Aug-21	0	97,844.17	97,844.17	5,280,932.46
189	Sep-21	0	94,985.90	94,985.90	5,129,031.95
190	Oct-21	0	92,213.50	92,213.50	4,981,536.75
191	Nov-21	0	89,524.28	89,524.28	4,838,315.01
192	Dec-21	0	86,915.66	86,915.66	4,699,238.99
193	Jan-22	0	84,385.13	84,385.13	4,564,184.89
194	Feb-22	0	81,930.26	81,930.26	4,433,032.80
195	Mar-22	0	79,548.71	79,548.71	4,305,666.48
196	Apr-22	0	77,238.21	77,238.21	4,181,973.31
197	May-22	0	74,996.54	74,996.54	4,061,844.18
198	Jun-22	0	72,821.60	72,821.60	3,945,173.29
199	Jul-22	0	70,711.31	70,711.31	3,831,858.17
200	Aug-22	0	68,663.69	68,663.69	3,721,799.47


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
151	Jul-18	160,602.27	4,379,761.32	7.75	%	0.00	%	Pass
152	Aug-18	273,510.30	4,126,011.59	7.75	%	0.00	%	Pass
153	Sep-18	264,863.28	3,879,764.01	7.75	%	0.00	%	Pass
154	Oct-18	255,915.50	3,640,788.53	7.75	%	0.00	%	Pass
155	Nov-18	248,352.59	3,408,862.42	7.75	%	0.00	%	Pass
156	Dec-18	239,976.33	3,183,770.03	7.75	%	0.00	%	Pass
157	Jan-19	232,831.95	2,965,302.59	7.75	%	0.00	%	Pass
158	Feb-19	225,423.49	2,753,257.93	7.75	%	0.00	%	Pass
159	Mar-19	217,037.62	2,547,440.30	7.75	%	0.00	%	Pass
160	Apr-19	211,273.67	2,347,660.15	7.75	%	0.00	%	Pass
161	May-19	204,176.70	2,153,733.92	7.75	%	0.00	%	Pass
162	Jun-19	197,967.27	1,965,483.85	7.75	%	0.00	%	Pass
163	Jul-19	191,327.84	1,782,737.80	7.75	%	0.00	%	Pass
164	Aug-19	185,452.09	1,605,329.05	7.75	%	0.00	%	Pass
165	Sep-19	179,475.82	1,433,096.14	7.75	%	0.00	%	Pass
166	Oct-19	173,470.72	1,265,882.68	7.75	%	0.00	%	Pass
167	Nov-19	168,056.89	1,103,537.19	7.75	%	0.00	%	Pass
168	Dec-19	162,442.55	945,912.96	7.75	%	0.00	%	Pass
169	Jan-20	157,312.86	792,867.86	7.75	%	0.00	%	Pass
170	Feb-20	152,180.89	644,264.22	7.75	%	0.00	%	Pass
171	Mar-20	147,014.79	499,968.68	7.75	%	0.00	%	Pass
172	Apr-20	142,372.39	359,852.04	7.75	%	0.00	%	Pass
173	May-20	137,634.11	223,789.13	7.75	%	0.00	%	Pass
174	Jun-20	133,140.13	91,658.69	7.75	%	0.00	%	Pass
175	Jul-20	92,058.89	0	7.75	%	0.00	%	Pass
176	Aug-20			7.75	%	0.00	%	Pass
177	Sep-20			7.75	%	0.00	%	Pass
178	Oct-20			7.75	%	0.00	%	Pass
179	Nov-20			7.75	%	0.00	%	Pass
180	Dec-20			7.75	%	0.00	%	Pass
181	Jan-21			7.75	%	0.00	%	Pass
182	Feb-21			7.75	%	0.00	%	Pass
183	Mar-21			7.75	%	0.00	%	Pass
184	Apr-21			7.75	%	0.00	%	Pass
185	May-21			7.75	%	0.00	%	Pass
186	Jun-21			7.75	%	0.00	%	Pass
187	Jul-21			7.75	%	0.00	%	Pass
188	Aug-21			7.75	%	0.00	%	Pass
189	Sep-21			7.75	%	0.00	%	Pass
190	Oct-21			7.75	%	0.00	%	Pass
191	Nov-21			7.75	%	0.00	%	Pass
192	Dec-21			7.75	%	0.00	%	Pass
193	Jan-22			7.75	%	0.00	%	Pass
194	Feb-22			7.75	%	0.00	%	Pass
195	Mar-22			7.75	%	0.00	%	Pass
196	Apr-22			7.75	%	0.00	%	Pass
197	May-22			7.75	%	0.00	%	Pass
198	Jun-22			7.75	%	0.00	%	Pass
199	Jul-22			7.75	%	0.00	%	Pass
200	Aug-22			7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
151	Jul-18	25.00	%	0.00	%	Pass			Pass
152	Aug-18	25.06	%	0.00	%	Pass			Pass
153	Sep-18	25.80	%	0.00	%	Pass			Pass
154	Oct-18	26.57	%	0.00	%	Pass			Pass
155	Nov-18	27.36	%	0.00	%	Pass			Pass
156	Dec-18	28.17	%	0.00	%	Pass			Pass
157	Jan-19	29.01	%	0.00	%	Pass			Pass
158	Feb-19	29.87	%	0.00	%	Pass			Pass
159	Mar-19	30.76	%	0.00	%	Pass			Pass
160	Apr-19	31.67	%	0.00	%	Pass			Pass
161	May-19	32.60	%	0.00	%	Pass			Pass
162	Jun-19	33.57	%	0.00	%	Pass			Pass
163	Jul-19	34.56	%	0.00	%	Pass			Pass
164	Aug-19	35.58	%	0.00	%	Pass			Pass
165	Sep-19	36.63	%	0.00	%	Pass			Pass
166	Oct-19	37.72	%	0.00	%	Pass			Pass
167	Nov-19	38.83	%	0.00	%	Pass			Pass
168	Dec-19	39.97	%	0.00	%	Pass			Pass
169	Jan-20	41.15	%	0.00	%	Pass			Pass
170	Feb-20	42.37	%	0.00	%	Pass			Pass
171	Mar-20	43.61	%	0.00	%	Pass			Pass
172	Apr-20	44.90	%	0.00	%	Pass			Pass
173	May-20	46.22	%	0.00	%	Pass			Pass
174	Jun-20	47.58	%	0.00	%	Pass			Pass
175	Jul-20	48.98	%	0.00	%	Pass			Pass
176	Aug-20	50.00	%	0.00	%	Pass			Pass
177	Sep-20	50.00	%	0.00	%	Pass			Pass
178	Oct-20	50.00	%	0.00	%	Pass			Pass
179	Nov-20	50.00	%	0.00	%	Pass			Pass
180	Dec-20	50.00	%	0.00	%	Pass			Pass
181	Jan-21	50.00	%	0.00	%	Pass			Pass
182	Feb-21	50.00	%	0.00	%	Pass			Pass
183	Mar-21	50.00	%	0.00	%	Pass			Pass
184	Apr-21	50.00	%	0.00	%	Pass			Pass
185	May-21	50.00	%	0.00	%	Pass			Pass
186	Jun-21	50.00	%	0.00	%	Pass			Pass
187	Jul-21	50.00	%	0.00	%	Pass			Pass
188	Aug-21	50.00	%	0.00	%	Pass			Pass
189	Sep-21	50.00	%	0.00	%	Pass			Pass
190	Oct-21	50.00	%	0.00	%	Pass			Pass
191	Nov-21	50.00	%	0.00	%	Pass			Pass
192	Dec-21	50.00	%	0.00	%	Pass			Pass
193	Jan-22	50.00	%	0.00	%	Pass			Pass
194	Feb-22	50.00	%	0.00	%	Pass			Pass
195	Mar-22	50.00	%	0.00	%	Pass			Pass
196	Apr-22	50.00	%	0.00	%	Pass			Pass
197	May-22	50.00	%	0.00	%	Pass			Pass
198	Jun-22	50.00	%	0.00	%	Pass			Pass
199	Jul-22	50.00	%	0.00	%	Pass			Pass
200	Aug-22	50.00	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
201	Sep-22	53,449.29	13,227.51	0	0	1,807,450.45
202	Oct-22	51,915.88	12,832.88	0	0	1,755,534.56
203	Nov-22	50,427.71	12,450.07	0	0	1,705,106.85
204	Dec-22	48,983.38	12,078.73	0	0	1,656,123.47
205	Jan-23	47,581.55	11,718.49	0	0	1,608,541.93
206	Feb-23	46,220.92	11,369.02	0	0	1,562,321.01
207	Mar-23	44,900.22	11,029.98	0	0	1,517,420.79
208	Apr-23	43,618.26	10,701.06	0	0	1,473,802.53
209	May-23	42,373.83	10,381.95	0	0	1,431,428.70
210	Jun-23	41,165.81	10,072.34	0	0	1,390,262.89
211	Jul-23	39,993.07	9,771.94	0	0	1,350,269.82
212	Aug-23	38,854.56	9,480.47	0	0	1,311,415.25
213	Sep-23	37,749.24	9,197.67	0	0	1,273,666.01
214	Oct-23	36,676.09	8,923.26	0	0	1,236,989.92
215	Nov-23	35,634.16	8,656.99	0	0	1,201,355.77
216	Dec-23	34,622.48	8,398.62	0	0	1,166,733.29
217	Jan-24	33,640.16	8,147.90	0	0	1,133,093.13
218	Feb-24	32,686.30	7,904.60	0	0	1,100,406.83
219	Mar-24	31,760.05	7,668.50	0	0	1,068,646.77
220	Apr-24	30,860.59	7,439.37	0	0	1,037,786.18
221	May-24	29,987.10	7,217.02	0	0	1,007,799.08
222	Jun-24	29,138.81	7,001.22	0	0	978,660.27
223	Jul-24	28,314.97	6,791.80	0	0	950,345.30
224	Aug-24	27,514.84	6,588.54	0	0	922,830.46
225	Sep-24	26,737.71	6,391.27	0	0	896,092.75
226	Oct-24	25,982.91	6,199.81	0	0	870,109.84
227	Nov-24	25,249.76	6,013.99	0	0	844,860.08
228	Dec-24	24,537.62	5,833.62	0	0	820,322.46
229	Jan-25	23,845.87	5,658.56	0	0	796,476.59
230	Feb-25	23,173.90	5,488.64	0	0	773,302.69
231	Mar-25	22,521.13	5,323.70	0	0	750,781.56
232	Apr-25	21,886.99	5,163.60	0	0	728,894.57
233	May-25	21,270.92	5,008.20	0	0	707,623.64
234	Jun-25	20,672.41	4,857.35	0	0	686,951.24
235	Jul-25	20,090.92	4,710.92	0	0	666,860.32
236	Aug-25	19,525.95	4,568.78	0	0	647,334.37
237	Sep-25	18,977.03	4,430.80	0	0	628,357.34
238	Oct-25	18,443.68	4,296.85	0	0	609,913.67
239	Nov-25	17,921.10	4,166.82	0	0	591,992.57
240	Dec-25	17,214.76	4,040.61	0	0	574,777.81
241	Jan-26	16,732.89	3,919.49	0	0	558,044.93
242	Feb-26	16,236.43	3,801.90	0	0	541,808.49
243	Mar-26	15,782.42	3,687.92	0	0	526,026.08
244	Apr-26	15,341.21	3,577.26	0	0	510,684.86
245	May-26	14,912.44	3,469.81	0	0	495,772.42
246	Jun-26	14,495.75	3,365.49	0	0	481,276.67
247	Jul-26	14,090.78	3,264.20	0	0	467,185.89
248	Aug-26	13,697.20	3,165.85	0	0	453,488.69
249	Sep-26	13,314.66	3,070.35	0	0	440,174.03
250	Oct-26	12,942.86	2,977.63	0	0	427,231.17


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
201	Sep-22				0
202	Oct-22				0
203	Nov-22				0
204	Dec-22				0
205	Jan-23				0
206	Feb-23				0
207	Mar-23				0
208	Apr-23				0
209	May-23				0
210	Jun-23				0
211	Jul-23				0
212	Aug-23				0
213	Sep-23				0
214	Oct-23				0
215	Nov-23				0
216	Dec-23				0
217	Jan-24				0
218	Feb-24				0
219	Mar-24				0
220	Apr-24				0
221	May-24				0
222	Jun-24				0
223	Jul-24				0
224	Aug-24				0
225	Sep-24				0
226	Oct-24				0
227	Nov-24				0
228	Dec-24				0
229	Jan-25				0
230	Feb-25				0
231	Mar-25				0
232	Apr-25				0
233	May-25				0
234	Jun-25				0
235	Jul-25				0
236	Aug-25				0
237	Sep-25				0
238	Oct-25				0
239	Nov-25				0
240	Dec-25				0
241	Jan-26				0
242	Feb-26				0
243	Mar-26				0
244	Apr-26				0
245	May-26				0
246	Jun-26				0
247	Jul-26				0
248	Aug-26				0
249	Sep-26				0
250	Oct-26				0


Period	Date	Cash Flow		Balance	A-2 Principal	Interest	Cash Flow	Balance
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26		��
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
201	Sep-22
202	Oct-22
203	Nov-22
204	Dec-22
205	Jan-23
206	Feb-23
207	Mar-23
208	Apr-23
209	May-23
210	Jun-23
211	Jul-23
212	Aug-23
213	Sep-23
214	Oct-23
215	Nov-23
216	Dec-23
217	Jan-24
218	Feb-24
219	Mar-24
220	Apr-24
221	May-24
222	Jun-24
223	Jul-24
224	Aug-24
225	Sep-24
226	Oct-24
227	Nov-24
228	Dec-24
229	Jan-25
230	Feb-25
231	Mar-25
232	Apr-25
233	May-25
234	Jun-25
235	Jul-25
236	Aug-25
237	Sep-25
238	Oct-25
239	Nov-25
240	Dec-25
241	Jan-26
242	Feb-26
243	Mar-26
244	Apr-26
245	May-26
246	Jun-26
247	Jul-26
248	Aug-26
249	Sep-26
250	Oct-26


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
201	Sep-22					0	66,676.79
202	Oct-22					0	64,748.76
203	Nov-22					0	62,877.78
204	Dec-22					0	61,062.11
205	Jan-23					0	59,300.04
206	Feb-23					0	57,589.94
207	Mar-23					0	55,930.21
208	Apr-23					0	54,319.32
209	May-23					0	52,755.78
210	Jun-23					0	51,238.14
211	Jul-23					0	49,765.01
212	Aug-23					0	48,335.04
213	Sep-23					0	46,946.91
214	Oct-23					0	45,599.36
215	Nov-23					0	44,291.15
216	Dec-23					0	43,021.10
217	Jan-24					0	41,788.06
218	Feb-24					0	40,590.90
219	Mar-24					0	39,428.55
220	Apr-24					0	38,299.96
221	May-24					0	37,204.12
222	Jun-24					0	36,140.04
223	Jul-24					0	35,106.77
224	Aug-24					0	34,103.38
225	Sep-24					0	33,128.99
226	Oct-24					0	32,182.72
227	Nov-24					0	31,263.74
228	Dec-24					0	30,371.24
229	Jan-25					0	29,504.43
230	Feb-25					0	28,662.54
231	Mar-25					0	27,844.83
232	Apr-25					0	27,050.59
233	May-25					0	26,279.13
234	Jun-25					0	25,529.76
235	Jul-25					0	24,801.84
236	Aug-25					0	24,094.73
237	Sep-25					0	23,407.83
238	Oct-25					0	22,740.53
239	Nov-25					0	22,087.92
240	Dec-25					0	21,255.37
241	Jan-26					0	20,652.38
242	Feb-26					0	20,038.33
243	Mar-26					0	19,470.34
244	Apr-26					0	18,918.47
245	May-26					0	18,382.26
246	Jun-26					0	17,861.24
247	Jul-26					0	17,354.98
248	Aug-26					0	16,863.04
249	Sep-26					0	16,385.01
250	Oct-26					0	15,920.49


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
201	Sep-22	66,676.79	1,807,450.45	0	0	0	1,807,450.45
202	Oct-22	64,748.76	1,755,534.56	0	0	0	1,755,534.56
203	Nov-22	62,877.78	1,705,106.85	0	0	0	1,705,106.85
204	Dec-22	61,062.11	1,656,123.47	0	0	0	1,656,123.47
205	Jan-23	59,300.04	1,608,541.93	0	0	0	1,608,541.93
206	Feb-23	57,589.94	1,562,321.01	0	0	0	1,562,321.01
207	Mar-23	55,930.21	1,517,420.79	0	0	0	1,517,420.79
208	Apr-23	54,319.32	1,473,802.53	0	0	0	1,473,802.53
209	May-23	52,755.78	1,431,428.70	0	0	0	1,431,428.70
210	Jun-23	51,238.14	1,390,262.89	0	0	0	1,390,262.89
211	Jul-23	49,765.01	1,350,269.82	0	0	0	1,350,269.82
212	Aug-23	48,335.04	1,311,415.25	0	0	0	1,311,415.25
213	Sep-23	46,946.91	1,273,666.01	0	0	0	1,273,666.01
214	Oct-23	45,599.36	1,236,989.92	0	0	0	1,236,989.92
215	Nov-23	44,291.15	1,201,355.77	0	0	0	1,201,355.77
216	Dec-23	43,021.10	1,166,733.29	0	0	0	1,166,733.29
217	Jan-24	41,788.06	1,133,093.13	0	0	0	1,133,093.13
218	Feb-24	40,590.90	1,100,406.83	0	0	0	1,100,406.83
219	Mar-24	39,428.55	1,068,646.77	0	0	0	1,068,646.77
220	Apr-24	38,299.96	1,037,786.18	0	0	0	1,037,786.18
221	May-24	37,204.12	1,007,799.08	0	0	0	1,007,799.08
222	Jun-24	36,140.04	978,660.27	0	0	0	978,660.27
223	Jul-24	35,106.77	950,345.30	0	0	0	950,345.30
224	Aug-24	34,103.38	922,830.46	0	0	0	922,830.46
225	Sep-24	33,128.99	896,092.75	0	0	0	896,092.75
226	Oct-24	32,182.72	870,109.84	0	0	0	870,109.84
227	Nov-24	31,263.74	844,860.08	0	0	0	844,860.08
228	Dec-24	30,371.24	820,322.46	0	0	0	820,322.46
229	Jan-25	29,504.43	796,476.59	0	0	0	796,476.59
230	Feb-25	28,662.54	773,302.69	0	0	0	773,302.69
231	Mar-25	27,844.83	750,781.56	0	0	0	750,781.56
232	Apr-25	27,050.59	728,894.57	0	0	0	728,894.57
233	May-25	26,279.13	707,623.64	0	0	0	707,623.64
234	Jun-25	25,529.76	686,951.24	0	0	0	686,951.24
235	Jul-25	24,801.84	666,860.32	0	0	0	666,860.32
236	Aug-25	24,094.73	647,334.37	0	0	0	647,334.37
237	Sep-25	23,407.83	628,357.34	0	0	0	628,357.34
238	Oct-25	22,740.53	609,913.67	0	0	0	609,913.67
239	Nov-25	22,087.92	591,992.57	0	0	0	591,992.57
240	Dec-25	21,255.37	574,777.81	0	0	0	574,777.81
241	Jan-26	20,652.38	558,044.93	0	0	0	558,044.93
242	Feb-26	20,038.33	541,808.49	0	0	0	541,808.49
243	Mar-26	19,470.34	526,026.08	0	0	0	526,026.08
244	Apr-26	18,918.47	510,684.86	0	0	0	510,684.86
245	May-26	18,382.26	495,772.42	0	0	0	495,772.42
246	Jun-26	17,861.24	481,276.67	0	0	0	481,276.67
247	Jul-26	17,354.98	467,185.89	0	0	0	467,185.89
248	Aug-26	16,863.04	453,488.69	0	0	0	453,488.69
249	Sep-26	16,385.01	440,174.03	0	0	0	440,174.03
250	Oct-26	15,920.49	427,231.17	0	0	0	427,231.17


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
201	Sep-22	0	66,676.79	66,676.79	3,614,900.89
202	Oct-22	0	64,748.76	64,748.76	3,511,069.12
203	Nov-22	0	62,877.78	62,877.78	3,410,213.71
204	Dec-22	0	61,062.11	61,062.11	3,312,246.95
205	Jan-23	0	59,300.04	59,300.04	3,217,083.85
206	Feb-23	0	57,589.94	57,589.94	3,124,642.02
207	Mar-23	0	55,930.21	55,930.21	3,034,841.57
208	Apr-23	0	54,319.32	54,319.32	2,947,605.06
209	May-23	0	52,755.78	52,755.78	2,862,857.40
210	Jun-23	0	51,238.14	51,238.14	2,780,525.79
211	Jul-23	0	49,765.01	49,765.01	2,700,539.64
212	Aug-23	0	48,335.04	48,335.04	2,622,830.51
213	Sep-23	0	46,946.91	46,946.91	2,547,332.03
214	Oct-23	0	45,599.36	45,599.36	2,473,979.84
215	Nov-23	0	44,291.15	44,291.15	2,402,711.53
216	Dec-23	0	43,021.10	43,021.10	2,333,466.57
217	Jan-24	0	41,788.06	41,788.06	2,266,186.26
218	Feb-24	0	40,590.90	40,590.90	2,200,813.66
219	Mar-24	0	39,428.55	39,428.55	2,137,293.55
220	Apr-24	0	38,299.96	38,299.96	2,075,572.37
221	May-24	0	37,204.12	37,204.12	2,015,598.16
222	Jun-24	0	36,140.04	36,140.04	1,957,320.54
223	Jul-24	0	35,106.77	35,106.77	1,900,690.60
224	Aug-24	0	34,103.38	34,103.38	1,845,660.93
225	Sep-24	0	33,128.99	33,128.99	1,792,185.50
226	Oct-24	0	32,182.72	32,182.72	1,740,219.68
227	Nov-24	0	31,263.74	31,263.74	1,689,720.17
228	Dec-24	0	30,371.24	30,371.24	1,640,644.92
229	Jan-25	0	29,504.43	29,504.43	1,592,953.18
230	Feb-25	0	28,662.54	28,662.54	1,546,605.38
231	Mar-25	0	27,844.83	27,844.83	1,501,563.12
232	Apr-25	0	27,050.59	27,050.59	1,457,789.14
233	May-25	0	26,279.13	26,279.13	1,415,247.29
234	Jun-25	0	25,529.76	25,529.76	1,373,902.48
235	Jul-25	0	24,801.84	24,801.84	1,333,720.65
236	Aug-25	0	24,094.73	24,094.73	1,294,668.74
237	Sep-25	0	23,407.83	23,407.83	1,256,714.69
238	Oct-25	0	22,740.53	22,740.53	1,219,827.34
239	Nov-25	0	22,087.92	22,087.92	1,183,985.14
240	Dec-25	0	21,255.37	21,255.37	1,149,555.62
241	Jan-26	0	20,652.38	20,652.38	1,116,089.85
242	Feb-26	0	20,038.33	20,038.33	1,083,616.99
243	Mar-26	0	19,470.34	19,470.34	1,052,052.15
244	Apr-26	0	18,918.47	18,918.47	1,021,369.73
245	May-26	0	18,382.26	18,382.26	991,544.84
246	Jun-26	0	17,861.24	17,861.24	962,553.34
247	Jul-26	0	17,354.98	17,354.98	934,371.77
248	Aug-26	0	16,863.04	16,863.04	906,977.38
249	Sep-26	0	16,385.01	16,385.01	880,348.06
250	Oct-26	0	15,920.49	15,920.49	854,462.34


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
201	Sep-22			7.75	%	0.00	%	Pass
202	Oct-22			7.75	%	0.00	%	Pass
203	Nov-22			7.75	%	0.00	%	Pass
204	Dec-22			7.75	%	0.00	%	Pass
205	Jan-23			7.75	%	0.00	%	Pass
206	Feb-23			7.75	%	0.00	%	Pass
207	Mar-23			7.75	%	0.00	%	Pass
208	Apr-23			7.75	%	0.00	%	Pass
209	May-23			7.75	%	0.00	%	Pass
210	Jun-23			7.75	%	0.00	%	Pass
211	Jul-23			7.75	%	0.00	%	Pass
212	Aug-23			7.75	%	0.00	%	Pass
213	Sep-23			7.75	%	0.00	%	Pass
214	Oct-23			7.75	%	0.00	%	Pass
215	Nov-23			7.75	%	0.00	%	Pass
216	Dec-23			7.75	%	0.00	%	Pass
217	Jan-24			7.75	%	0.00	%	Pass
218	Feb-24			7.75	%	0.00	%	Pass
219	Mar-24			7.75	%	0.00	%	Pass
220	Apr-24			7.75	%	0.00	%	Pass
221	May-24			7.75	%	0.00	%	Pass
222	Jun-24			7.75	%	0.00	%	Pass
223	Jul-24			7.75	%	0.00	%	Pass
224	Aug-24			7.75	%	0.00	%	Pass
225	Sep-24			7.75	%	0.00	%	Pass
226	Oct-24			7.75	%	0.00	%	Pass
227	Nov-24			7.75	%	0.00	%	Pass
228	Dec-24			7.75	%	0.00	%	Pass
229	Jan-25			7.75	%	0.00	%	Pass
230	Feb-25			7.75	%	0.00	%	Pass
231	Mar-25			7.75	%	0.00	%	Pass
232	Apr-25			7.75	%	0.00	%	Pass
233	May-25			7.75	%	0.00	%	Pass
234	Jun-25			7.75	%	0.00	%	Pass
235	Jul-25			7.75	%	0.00	%	Pass
236	Aug-25			7.75	%	0.00	%	Pass
237	Sep-25			7.75	%	0.00	%	Pass
238	Oct-25			7.75	%	0.00	%	Pass
239	Nov-25			7.75	%	0.00	%	Pass
240	Dec-25			7.75	%	0.00	%	Pass
241	Jan-26			7.75	%	0.00	%	Pass
242	Feb-26			7.75	%	0.00	%	Pass
243	Mar-26			7.75	%	0.00	%	Pass
244	Apr-26			7.75	%	0.00	%	Pass
245	May-26			7.75	%	0.00	%	Pass
246	Jun-26			7.75	%	0.00	%	Pass
247	Jul-26			7.75	%	0.00	%	Pass
248	Aug-26			7.75	%	0.00	%	Pass
249	Sep-26			7.75	%	0.00	%	Pass
250	Oct-26			7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
201	Sep-22	50.00	%	0.00	%	Pass			Pass
202	Oct-22	50.00	%	0.00	%	Pass			Pass
203	Nov-22	50.00	%	0.00	%	Pass			Pass
204	Dec-22	50.00	%	0.00	%	Pass			Pass
205	Jan-23	50.00	%	0.00	%	Pass			Pass
206	Feb-23	50.00	%	0.00	%	Pass			Pass
207	Mar-23	50.00	%	0.00	%	Pass			Pass
208	Apr-23	50.00	%	0.00	%	Pass			Pass
209	May-23	50.00	%	0.00	%	Pass			Pass
210	Jun-23	50.00	%	0.00	%	Pass			Pass
211	Jul-23	50.00	%	0.00	%	Pass			Pass
212	Aug-23	50.00	%	0.00	%	Pass			Pass
213	Sep-23	50.00	%	0.00	%	Pass			Pass
214	Oct-23	50.00	%	0.00	%	Pass			Pass
215	Nov-23	50.00	%	0.00	%	Pass			Pass
216	Dec-23	50.00	%	0.00	%	Pass			Pass
217	Jan-24	50.00	%	0.00	%	Pass			Pass
218	Feb-24	50.00	%	0.00	%	Pass			Pass
219	Mar-24	50.00	%	0.00	%	Pass			Pass
220	Apr-24	50.00	%	0.00	%	Pass			Pass
221	May-24	50.00	%	0.00	%	Pass			Pass
222	Jun-24	50.00	%	0.00	%	Pass			Pass
223	Jul-24	50.00	%	0.00	%	Pass			Pass
224	Aug-24	50.00	%	0.00	%	Pass			Pass
225	Sep-24	50.00	%	0.00	%	Pass			Pass
226	Oct-24	50.00	%	0.00	%	Pass			Pass
227	Nov-24	50.00	%	0.00	%	Pass			Pass
228	Dec-24	50.00	%	0.00	%	Pass			Pass
229	Jan-25	50.00	%	0.00	%	Pass			Pass
230	Feb-25	50.00	%	0.00	%	Pass			Pass
231	Mar-25	50.00	%	0.00	%	Pass			Pass
232	Apr-25	50.00	%	0.00	%	Pass			Pass
233	May-25	50.00	%	0.00	%	Pass			Pass
234	Jun-25	50.00	%	0.00	%	Pass			Pass
235	Jul-25	50.00	%	0.00	%	Pass			Pass
236	Aug-25	50.00	%	0.00	%	Pass			Pass
237	Sep-25	50.00	%	0.00	%	Pass			Pass
238	Oct-25	50.00	%	0.00	%	Pass			Pass
239	Nov-25	50.00	%	0.00	%	Pass			Pass
240	Dec-25	50.00	%	0.00	%	Pass			Pass
241	Jan-26	50.00	%	0.00	%	Pass			Pass
242	Feb-26	50.00	%	0.00	%	Pass			Pass
243	Mar-26	50.00	%	0.00	%	Pass			Pass
244	Apr-26	50.00	%	0.00	%	Pass			Pass
245	May-26	50.00	%	0.00	%	Pass			Pass
246	Jun-26	50.00	%	0.00	%	Pass			Pass
247	Jul-26	50.00	%	0.00	%	Pass			Pass
248	Aug-26	50.00	%	0.00	%	Pass			Pass
249	Sep-26	50.00	%	0.00	%	Pass			Pass
250	Oct-26	50.00	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
251	Nov-26	12,581.48	2,887.59	0	0	414,649.69
252	Dec-26	12,230.22	2,800.17	0	0	402,419.47
253	Jan-27	11,888.79	2,715.28	0	0	390,530.69
254	Feb-27	11,556.90	2,632.85	0	0	378,973.79
255	Mar-27	11,234.28	2,552.81	0	0	367,739.50
256	Apr-27	10,920.67	2,475.08	0	0	356,818.83
257	May-27	10,615.80	2,399.61	0	0	346,203.03
258	Jun-27	10,319.43	2,326.33	0	0	335,883.60
259	Jul-27	10,031.30	2,255.16	0	0	325,852.30
260	Aug-27	9,751.20	2,186.06	0	0	316,101.10
261	Sep-27	9,478.87	2,118.95	0	0	306,622.23
262	Oct-27	9,214.11	2,053.79	0	0	297,408.12
263	Nov-27	8,956.70	1,990.51	0	0	288,451.42
264	Dec-27	8,706.43	1,929.07	0	0	279,744.99
265	Jan-28	8,463.09	1,869.40	0	0	271,281.91
266	Feb-28	8,226.49	1,811.46	0	0	263,055.42
267	Mar-28	7,996.43	1,755.20	0	0	255,058.98
268	Apr-28	7,772.74	1,700.56	0	0	247,286.24
269	May-28	7,555.23	1,647.51	0	0	239,731.00
270	Jun-28	7,343.73	1,595.99	0	0	232,387.27
271	Jul-28	7,138.07	1,545.96	0	0	225,249.20
272	Aug-28	6,938.08	1,497.38	0	0	218,311.13
273	Sep-28	6,743.60	1,450.21	0	0	211,567.53
274	Oct-28	6,554.48	1,404.41	0	0	205,013.05
275	Nov-28	6,370.56	1,359.93	0	0	198,642.48
276	Dec-28	6,191.71	1,316.74	0	0	192,450.77
277	Jan-29	6,017.78	1,274.81	0	0	186,432.99
278	Feb-29	5,848.63	1,234.09	0	0	180,584.37
279	Mar-29	5,684.12	1,194.55	0	0	174,900.24
280	Apr-29	5,524.14	1,156.16	0	0	169,376.10
281	May-29	5,368.54	1,118.88	0	0	164,007.56
282	Jun-29	5,217.22	1,082.69	0	0	158,790.34
283	Jul-29	5,070.04	1,047.55	0	0	153,720.29
284	Aug-29	4,926.91	1,013.43	0	0	148,793.39
285	Sep-29	4,787.69	980.3	0	0	144,005.70
286	Oct-29	4,652.29	948.14	0	0	139,353.41
287	Nov-29	4,520.59	916.92	0	0	134,832.82
288	Dec-29	4,392.50	886.6	0	0	130,440.32
289	Jan-30	4,267.92	857.17	0	0	126,172.41
290	Feb-30	4,146.74	828.6	0	0	122,025.67
291	Mar-30	4,028.88	800.87	0	0	117,996.79
292	Apr-30	3,914.24	773.94	0	0	114,082.55
293	May-30	3,802.74	747.81	0	0	110,279.81
294	Jun-30	3,694.28	722.44	0	0	106,585.53
295	Jul-30	3,588.79	697.81	0	0	102,996.75
296	Aug-30	3,486.18	673.91	0	0	99,510.57
297	Sep-30	3,386.37	650.71	0	0	96,124.20
298	Oct-30	3,289.29	628.19	0	0	92,834.92
299	Nov-30	3,194.86	606.33	0	0	89,640.06
300	Dec-30	3,103.01	585.12	0	0	86,537.05


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
251	Nov-26				0
252	Dec-26				0
253	Jan-27				0
254	Feb-27				0
255	Mar-27				0
256	Apr-27				0
257	May-27				0
258	Jun-27				0
259	Jul-27				0
260	Aug-27				0
261	Sep-27				0
262	Oct-27				0
263	Nov-27				0
264	Dec-27				0
265	Jan-28				0
266	Feb-28				0
267	Mar-28				0
268	Apr-28				0
269	May-28				0
270	Jun-28				0
271	Jul-28				0
272	Aug-28				0
273	Sep-28				0
274	Oct-28				0
275	Nov-28				0
276	Dec-28				0
277	Jan-29				0
278	Feb-29				0
279	Mar-29				0
280	Apr-29				0
281	May-29				0
282	Jun-29				0
283	Jul-29				0
284	Aug-29				0
285	Sep-29				0
286	Oct-29				0
287	Nov-29				0
288	Dec-29				0
289	Jan-30				0
290	Feb-30				0
291	Mar-30				0
292	Apr-30				0
293	May-30				0
294	Jun-30				0
295	Jul-30				0
296	Aug-30				0
297	Sep-30				0
298	Oct-30				0
299	Nov-30				0
300	Dec-30				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	Cash Flow	Balance	M-7 Principal	Interest	Cash Flow	Balance
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
251	Nov-26
252	Dec-26
253	Jan-27
254	Feb-27
255	Mar-27
256	Apr-27
257	May-27
258	Jun-27
259	Jul-27
260	Aug-27
261	Sep-27
262	Oct-27
263	Nov-27
264	Dec-27
265	Jan-28
266	Feb-28
267	Mar-28
268	Apr-28
269	May-28
270	Jun-28
271	Jul-28
272	Aug-28
273	Sep-28
274	Oct-28
275	Nov-28
276	Dec-28
277	Jan-29
278	Feb-29
279	Mar-29
280	Apr-29
281	May-29
282	Jun-29
283	Jul-29
284	Aug-29
285	Sep-29
286	Oct-29
287	Nov-29
288	Dec-29
289	Jan-30
290	Feb-30
291	Mar-30
292	Apr-30
293	May-30
294	Jun-30
295	Jul-30
296	Aug-30
297	Sep-30
298	Oct-30
299	Nov-30
300	Dec-30


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
251	Nov-26					0	15,469.07
252	Dec-26					0	15,030.39
253	Jan-27					0	14,604.07
254	Feb-27					0	14,189.75
255	Mar-27					0	13,787.09
256	Apr-27					0	13,395.75
257	May-27					0	13,015.41
258	Jun-27					0	12,645.75
259	Jul-27					0	12,286.47
260	Aug-27					0	11,937.25
261	Sep-27					0	11,597.82
262	Oct-27					0	11,267.90
263	Nov-27					0	10,947.21
264	Dec-27					0	10,635.49
265	Jan-28					0	10,332.49
266	Feb-28					0	10,037.95
267	Mar-28					0	9,751.63
268	Apr-28					0	9,473.30
269	May-28					0	9,202.74
270	Jun-28					0	8,939.72
271	Jul-28					0	8,684.03
272	Aug-28					0	8,435.46
273	Sep-28					0	8,193.81
274	Oct-28					0	7,958.89
275	Nov-28					0	7,730.49
276	Dec-28					0	7,508.45
277	Jan-29					0	7,292.59
278	Feb-29					0	7,082.71
279	Mar-29					0	6,878.67
280	Apr-29					0	6,680.30
281	May-29					0	6,487.43
282	Jun-29					0	6,299.91
283	Jul-29					0	6,117.59
284	Aug-29					0	5,940.33
285	Sep-29					0	5,767.99
286	Oct-29					0	5,600.43
287	Nov-29					0	5,437.51
288	Dec-29					0	5,279.10
289	Jan-30					0	5,125.09
290	Feb-30					0	4,975.34
291	Mar-30					0	4,829.75
292	Apr-30					0	4,688.19
293	May-30					0	4,550.54
294	Jun-30					0	4,416.72
295	Jul-30					0	4,286.60
296	Aug-30					0	4,160.09
297	Sep-30					0	4,037.08
298	Oct-30					0	3,917.48
299	Nov-30					0	3,801.19
300	Dec-30					0	3,688.13


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
251	Nov-26	15,469.07	414,649.69	0	0	0	414,649.69
252	Dec-26	15,030.39	402,419.47	0	0	0	402,419.47
253	Jan-27	14,604.07	390,530.69	0	0	0	390,530.69
254	Feb-27	14,189.75	378,973.79	0	0	0	378,973.79
255	Mar-27	13,787.09	367,739.50	0	0	0	367,739.50
256	Apr-27	13,395.75	356,818.83	0	0	0	356,818.83
257	May-27	13,015.41	346,203.03	0	0	0	346,203.03
258	Jun-27	12,645.75	335,883.60	0	0	0	335,883.60
259	Jul-27	12,286.47	325,852.30	0	0	0	325,852.30
260	Aug-27	11,937.25	316,101.10	0	0	0	316,101.10
261	Sep-27	11,597.82	306,622.23	0	0	0	306,622.23
262	Oct-27	11,267.90	297,408.12	0	0	0	297,408.12
263	Nov-27	10,947.21	288,451.42	0	0	0	288,451.42
264	Dec-27	10,635.49	279,744.99	0	0	0	279,744.99
265	Jan-28	10,332.49	271,281.91	0	0	0	271,281.91
266	Feb-28	10,037.95	263,055.42	0	0	0	263,055.42
267	Mar-28	9,751.63	255,058.98	0	0	0	255,058.98
268	Apr-28	9,473.30	247,286.24	0	0	0	247,286.24
269	May-28	9,202.74	239,731.00	0	0	0	239,731.00
270	Jun-28	8,939.72	232,387.27	0	0	0	232,387.27
271	Jul-28	8,684.03	225,249.20	0	0	0	225,249.20
272	Aug-28	8,435.46	218,311.13	0	0	0	218,311.13
273	Sep-28	8,193.81	211,567.53	0	0	0	211,567.53
274	Oct-28	7,958.89	205,013.05	0	0	0	205,013.05
275	Nov-28	7,730.49	198,642.48	0	0	0	198,642.48
276	Dec-28	7,508.45	192,450.77	0	0	0	192,450.77
277	Jan-29	7,292.59	186,432.99	0	0	0	186,432.99
278	Feb-29	7,082.71	180,584.37	0	0	0	180,584.37
279	Mar-29	6,878.67	174,900.24	0	0	0	174,900.24
280	Apr-29	6,680.30	169,376.10	0	0	0	169,376.10
281	May-29	6,487.43	164,007.56	0	0	0	164,007.56
282	Jun-29	6,299.91	158,790.34	0	0	0	158,790.34
283	Jul-29	6,117.59	153,720.29	0	0	0	153,720.29
284	Aug-29	5,940.33	148,793.39	0	0	0	148,793.39
285	Sep-29	5,767.99	144,005.70	0	0	0	144,005.70
286	Oct-29	5,600.43	139,353.41	0	0	0	139,353.41
287	Nov-29	5,437.51	134,832.82	0	0	0	134,832.82
288	Dec-29	5,279.10	130,440.32	0	0	0	130,440.32
289	Jan-30	5,125.09	126,172.41	0	0	0	126,172.41
290	Feb-30	4,975.34	122,025.67	0	0	0	122,025.67
291	Mar-30	4,829.75	117,996.79	0	0	0	117,996.79
292	Apr-30	4,688.19	114,082.55	0	0	0	114,082.55
293	May-30	4,550.54	110,279.81	0	0	0	110,279.81
294	Jun-30	4,416.72	106,585.53	0	0	0	106,585.53
295	Jul-30	4,286.60	102,996.75	0	0	0	102,996.75
296	Aug-30	4,160.09	99,510.57	0	0	0	99,510.57
297	Sep-30	4,037.08	96,124.20	0	0	0	96,124.20
298	Oct-30	3,917.48	92,834.92	0	0	0	92,834.92
299	Nov-30	3,801.19	89,640.06	0	0	0	89,640.06
300	Dec-30	3,688.13	86,537.05	0	0	0	86,537.05


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
251	Nov-26	0	15,469.07	15,469.07	829,299.39
252	Dec-26	0	15,030.39	15,030.39	804,838.95
253	Jan-27	0	14,604.07	14,604.07	781,061.37
254	Feb-27	0	14,189.75	14,189.75	757,947.57
255	Mar-27	0	13,787.09	13,787.09	735,479.01
256	Apr-27	0	13,395.75	13,395.75	713,637.66
257	May-27	0	13,015.41	13,015.41	692,406.06
258	Jun-27	0	12,645.75	12,645.75	671,767.20
259	Jul-27	0	12,286.47	12,286.47	651,704.59
260	Aug-27	0	11,937.25	11,937.25	632,202.20
261	Sep-27	0	11,597.82	11,597.82	613,244.46
262	Oct-27	0	11,267.90	11,267.90	594,816.23
263	Nov-27	0	10,947.21	10,947.21	576,902.84
264	Dec-27	0	10,635.49	10,635.49	559,489.98
265	Jan-28	0	10,332.49	10,332.49	542,563.81
266	Feb-28	0	10,037.95	10,037.95	526,110.84
267	Mar-28	0	9,751.63	9,751.63	510,117.97
268	Apr-28	0	9,473.30	9,473.30	494,572.48
269	May-28	0	9,202.74	9,202.74	479,462.01
270	Jun-28	0	8,939.72	8,939.72	464,774.54
271	Jul-28	0	8,684.03	8,684.03	450,498.41
272	Aug-28	0	8,435.46	8,435.46	436,622.25
273	Sep-28	0	8,193.81	8,193.81	423,135.05
274	Oct-28	0	7,958.89	7,958.89	410,026.10
275	Nov-28	0	7,730.49	7,730.49	397,284.97
276	Dec-28	0	7,508.45	7,508.45	384,901.55
277	Jan-29	0	7,292.59	7,292.59	372,865.99
278	Feb-29	0	7,082.71	7,082.71	361,168.73
279	Mar-29	0	6,878.67	6,878.67	349,800.48
280	Apr-29	0	6,680.30	6,680.30	338,752.20
281	May-29	0	6,487.43	6,487.43	328,015.12
282	Jun-29	0	6,299.91	6,299.91	317,580.68
283	Jul-29	0	6,117.59	6,117.59	307,440.59
284	Aug-29	0	5,940.33	5,940.33	297,586.78
285	Sep-29	0	5,767.99	5,767.99	288,011.40
286	Oct-29	0	5,600.43	5,600.43	278,706.83
287	Nov-29	0	5,437.51	5,437.51	269,665.65
288	Dec-29	0	5,279.10	5,279.10	260,880.65
289	Jan-30	0	5,125.09	5,125.09	252,344.82
290	Feb-30	0	4,975.34	4,975.34	244,051.34
291	Mar-30	0	4,829.75	4,829.75	235,993.58
292	Apr-30	0	4,688.19	4,688.19	228,165.10
293	May-30	0	4,550.54	4,550.54	220,559.63
294	Jun-30	0	4,416.72	4,416.72	213,171.07
295	Jul-30	0	4,286.60	4,286.60	205,993.49
296	Aug-30	0	4,160.09	4,160.09	199,021.14
297	Sep-30	0	4,037.08	4,037.08	192,248.41
298	Oct-30	0	3,917.48	3,917.48	185,669.83
299	Nov-30	0	3,801.19	3,801.19	179,280.11
300	Dec-30	0	3,688.13	3,688.13	173,074.10


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
251	Nov-26			7.75	%	0.00	%	Pass
252	Dec-26			7.75	%	0.00	%	Pass
253	Jan-27			7.75	%	0.00	%	Pass
254	Feb-27			7.75	%	0.00	%	Pass
255	Mar-27			7.75	%	0.00	%	Pass
256	Apr-27			7.75	%	0.00	%	Pass
257	May-27			7.75	%	0.00	%	Pass
258	Jun-27			7.75	%	0.00	%	Pass
259	Jul-27			7.75	%	0.00	%	Pass
260	Aug-27			7.75	%	0.00	%	Pass
261	Sep-27			7.75	%	0.00	%	Pass
262	Oct-27			7.75	%	0.00	%	Pass
263	Nov-27			7.75	%	0.00	%	Pass
264	Dec-27			7.75	%	0.00	%	Pass
265	Jan-28			7.75	%	0.00	%	Pass
266	Feb-28			7.75	%	0.00	%	Pass
267	Mar-28			7.75	%	0.00	%	Pass
268	Apr-28			7.75	%	0.00	%	Pass
269	May-28			7.75	%	0.00	%	Pass
270	Jun-28			7.75	%	0.00	%	Pass
271	Jul-28			7.75	%	0.00	%	Pass
272	Aug-28			7.75	%	0.00	%	Pass
273	Sep-28			7.75	%	0.00	%	Pass
274	Oct-28			7.75	%	0.00	%	Pass
275	Nov-28			7.75	%	0.00	%	Pass
276	Dec-28			7.75	%	0.00	%	Pass
277	Jan-29			7.75	%	0.00	%	Pass
278	Feb-29			7.75	%	0.00	%	Pass
279	Mar-29			7.75	%	0.00	%	Pass
280	Apr-29			7.75	%	0.00	%	Pass
281	May-29			7.75	%	0.00	%	Pass
282	Jun-29			7.75	%	0.00	%	Pass
283	Jul-29			7.75	%	0.00	%	Pass
284	Aug-29			7.75	%	0.00	%	Pass
285	Sep-29			7.75	%	0.00	%	Pass
286	Oct-29			7.75	%	0.00	%	Pass
287	Nov-29			7.75	%	0.00	%	Pass
288	Dec-29			7.75	%	0.00	%	Pass
289	Jan-30			7.75	%	0.00	%	Pass
290	Feb-30			7.75	%	0.00	%	Pass
291	Mar-30			7.75	%	0.00	%	Pass
292	Apr-30			7.75	%	0.00	%	Pass
293	May-30			7.75	%	0.00	%	Pass
294	Jun-30			7.75	%	0.00	%	Pass
295	Jul-30			7.75	%	0.00	%	Pass
296	Aug-30			7.75	%	0.00	%	Pass
297	Sep-30			7.75	%	0.00	%	Pass
298	Oct-30			7.75	%	0.00	%	Pass
299	Nov-30			7.75	%	0.00	%	Pass
300	Dec-30			7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
251	Nov-26	50.00	%	0.00	%	Pass			Pass
252	Dec-26	50.00	%	0.00	%	Pass			Pass
253	Jan-27	50.00	%	0.00	%	Pass			Pass
254	Feb-27	50.00	%	0.00	%	Pass			Pass
255	Mar-27	50.00	%	0.00	%	Pass			Pass
256	Apr-27	50.00	%	0.00	%	Pass			Pass
257	May-27	50.00	%	0.00	%	Pass			Pass
258	Jun-27	50.00	%	0.00	%	Pass			Pass
259	Jul-27	50.00	%	0.00	%	Pass			Pass
260	Aug-27	50.00	%	0.00	%	Pass			Pass
261	Sep-27	50.00	%	0.00	%	Pass			Pass
262	Oct-27	50.00	%	0.00	%	Pass			Pass
263	Nov-27	50.00	%	0.00	%	Pass			Pass
264	Dec-27	50.00	%	0.00	%	Pass			Pass
265	Jan-28	50.00	%	0.00	%	Pass			Pass
266	Feb-28	50.00	%	0.00	%	Pass			Pass
267	Mar-28	50.00	%	0.00	%	Pass			Pass
268	Apr-28	50.00	%	0.00	%	Pass			Pass
269	May-28	50.00	%	0.00	%	Pass			Pass
270	Jun-28	50.00	%	0.00	%	Pass			Pass
271	Jul-28	50.00	%	0.00	%	Pass			Pass
272	Aug-28	50.00	%	0.00	%	Pass			Pass
273	Sep-28	50.00	%	0.00	%	Pass			Pass
274	Oct-28	50.00	%	0.00	%	Pass			Pass
275	Nov-28	50.00	%	0.00	%	Pass			Pass
276	Dec-28	50.00	%	0.00	%	Pass			Pass
277	Jan-29	50.00	%	0.00	%	Pass			Pass
278	Feb-29	50.00	%	0.00	%	Pass			Pass
279	Mar-29	50.00	%	0.00	%	Pass			Pass
280	Apr-29	50.00	%	0.00	%	Pass			Pass
281	May-29	50.00	%	0.00	%	Pass			Pass
282	Jun-29	50.00	%	0.00	%	Pass			Pass
283	Jul-29	50.00	%	0.00	%	Pass			Pass
284	Aug-29	50.00	%	0.00	%	Pass			Pass
285	Sep-29	50.00	%	0.00	%	Pass			Pass
286	Oct-29	50.00	%	0.00	%	Pass			Pass
287	Nov-29	50.00	%	0.00	%	Pass			Pass
288	Dec-29	50.00	%	0.00	%	Pass			Pass
289	Jan-30	50.00	%	0.00	%	Pass			Pass
290	Feb-30	50.00	%	0.00	%	Pass			Pass
291	Mar-30	50.00	%	0.00	%	Pass			Pass
292	Apr-30	50.00	%	0.00	%	Pass			Pass
293	May-30	50.00	%	0.00	%	Pass			Pass
294	Jun-30	50.00	%	0.00	%	Pass			Pass
295	Jul-30	50.00	%	0.00	%	Pass			Pass
296	Aug-30	50.00	%	0.00	%	Pass			Pass
297	Sep-30	50.00	%	0.00	%	Pass			Pass
298	Oct-30	50.00	%	0.00	%	Pass			Pass
299	Nov-30	50.00	%	0.00	%	Pass			Pass
300	Dec-30	50.00	%	0.00	%	Pass			Pass


Period	Date	Collateral COLLAT Principal	Interest	Int on Cash	Reinv Princ	Balance	Fund RESERVE_FUND Reinvest
301	Jan-31	3,011.95	564.54	0	0	83,525.10
302	Feb-31	2,924.88	544.57	0	0	80,600.22
303	Mar-31	2,840.42	525.2	0	0	77,759.80
304	Apr-31	2,758.27	506.4	0	0	75,001.53
305	May-31	2,678.36	488.16	0	0	72,323.18
306	Jun-31	2,600.63	470.46	0	0	69,722.55
307	Jul-31	2,525.02	453.29	0	0	67,197.53
308	Aug-31	2,451.48	436.62	0	0	64,746.05
309	Sep-31	2,379.95	420.46	0	0	62,366.10
310	Oct-31	2,310.37	404.78	0	0	60,055.72
311	Nov-31	2,242.70	389.57	0	0	57,813.02
312	Dec-31	2,176.87	374.81	0	0	55,636.15
313	Jan-32	2,112.85	360.5	0	0	53,523.30
314	Feb-32	2,050.57	346.62	0	0	51,472.73
315	Mar-32	1,990.00	333.16	0	0	49,482.73
316	Apr-32	1,931.09	320.11	0	0	47,551.64
317	May-32	1,873.78	307.45	0	0	45,677.86
318	Jun-32	1,818.05	295.17	0	0	43,859.81
319	Jul-32	1,763.84	283.27	0	0	42,095.97
320	Aug-32	1,711.12	271.73	0	0	40,384.85
321	Sep-32	1,659.84	260.54	0	0	38,725.01
322	Oct-32	1,609.97	249.7	0	0	37,115.03
323	Nov-32	1,561.47	239.19	0	0	35,553.56
324	Dec-32	1,514.30	229	0	0	34,039.26
325	Jan-33	1,468.43	219.13	0	0	32,570.83
326	Feb-33	1,423.81	209.56	0	0	31,147.02
327	Mar-33	1,380.43	200.29	0	0	29,766.59
328	Apr-33	1,338.23	191.31	0	0	28,428.36
329	May-33	1,297.20	182.6	0	0	27,131.16
330	Jun-33	1,257.30	174.17	0	0	25,873.86
331	Jul-33	1,218.50	166.01	0	0	24,655.36
332	Aug-33	1,180.77	158.1	0	0	23,474.59
333	Sep-33	1,144.08	150.44	0	0	22,330.51
334	Oct-33	1,108.41	143.02	0	0	21,222.10
335	Nov-33	1,073.72	135.84	0	0	20,148.37
336	Dec-33	1,040.00	128.89	0	0	19,108.38
337	Jan-34	1,007.20	122.16	0	0	18,101.17
338	Feb-34	975.32	115.65	0	0	17,125.85
339	Mar-34	944.33	109.34	0	0	16,181.52
340	Apr-34	914.19	103.24	0	0	15,267.33
341	May-34	884.89	97.34	0	0	14,382.44
342	Jun-34	856.41	91.63	0	0	13,526.03
343	Jul-34	828.73	86.11	0	0	12,697.30
344	Aug-34	801.81	80.77	0	0	11,895.48
345	Sep-34	775.65	75.61	0	0	11,119.83
346	Oct-34	750.23	70.62	0	0	10,369.60
347	Nov-34	725.51	65.79	0	0	9,644.09
348	Dec-34	701.49	61.13	0	0	8,942.61
349	Jan-35	678.14	56.62	0	0	8,264.47
350	Feb-35	655.45	52.27	0	0	7,609.02
351	Mar-35	633.4	48.06	0	0	6,975.62
352	Apr-35	611.97	44	0	0	6,363.65
353	May-35	591.15	40.07	0	0	5,772.51
354	Jun-35	570.91	36.29	0	0	5,201.60
355	Jul-35	551.25	32.63	0	0	4,650.34
356	Aug-35	532.15	29.11	0	0	4,118.19
357	Sep-35	513.59	25.7	0	0	3,604.60
358	Oct-35	495.56	22.42	0	0	3,109.04
359	Nov-35	858.78	19.25	0	0	2,250.26
360	Dec-35	1,897.75	13.9	0	0	352.52
361	Jan-36	352.52	2.18	0	0	0


Period	Date	Deposit	Withdraw	Balance	Hedges CAP Cash Flow	Tranches A-1 Principal	Interest
301	Jan-31				0
302	Feb-31				0
303	Mar-31				0
304	Apr-31				0
305	May-31				0
306	Jun-31				0
307	Jul-31				0
308	Aug-31				0
309	Sep-31				0
310	Oct-31				0
311	Nov-31				0
312	Dec-31				0
313	Jan-32				0
314	Feb-32				0
315	Mar-32				0
316	Apr-32				0
317	May-32				0
318	Jun-32				0
319	Jul-32				0
320	Aug-32				0
321	Sep-32				0
322	Oct-32				0
323	Nov-32				0
324	Dec-32				0
325	Jan-33				0
326	Feb-33				0
327	Mar-33				0
328	Apr-33				0
329	May-33				0
330	Jun-33				0
331	Jul-33				0
332	Aug-33				0
333	Sep-33				0
334	Oct-33				0
335	Nov-33				0
336	Dec-33				0
337	Jan-34				0
338	Feb-34				0
339	Mar-34				0
340	Apr-34				0
341	May-34				0
342	Jun-34				0
343	Jul-34				0
344	Aug-34				0
345	Sep-34				0
346	Oct-34				0
347	Nov-34				0
348	Dec-34				0
349	Jan-35				0
350	Feb-35				0
351	Mar-35				0
352	Apr-35				0
353	May-35				0
354	Jun-35				0
355	Jul-35				0
356	Aug-35				0
357	Sep-35				0
358	Oct-35				0
359	Nov-35				0
360	Dec-35				0
361	Jan-36				0


Period	Date	Cash Flow	Balance	A-2 Principal	Interest	Cash Flow	Balance
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	A-3 Principal	Interest	Cash Flow	Balance	A-4 Principal	Interest

301	Jan-31

302	Feb-31

303	Mar-31

304	Apr-31

305	May-31

306	Jun-31

307	Jul-31

308	Aug-31

309	Sep-31

310	Oct-31

311	Nov-31

312	Dec-31

313	Jan-32

314	Feb-32

315	Mar-32

316	Apr-32

317	May-32

318	Jun-32

319	Jul-32

320	Aug-32

321	Sep-32

322	Oct-32

323	Nov-32

324	Dec-32

325	Jan-33

326	Feb-33

327	Mar-33

328	Apr-33

329	May-33

330	Jun-33

331	Jul-33

332	Aug-33

333	Sep-33

334	Oct-33

335	Nov-33

336	Dec-33

337	Jan-34

338	Feb-34

339	Mar-34

340	Apr-34

341	May-34

342	Jun-34

343	Jul-34

344	Aug-34

345	Sep-34

346	Oct-34

347	Nov-34

348	Dec-34

349	Jan-35

350	Feb-35

351	Mar-35

352	Apr-35

353	May-35

354	Jun-35

355	Jul-35

356	Aug-35

357	Sep-35

358	Oct-35

359	Nov-35

360	Dec-35

361	Jan-36


Period	Date	Cash Flow	Balance	M-1 Principal	Interest	Cash Flow	Balance
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	M-2 Principal	Interest	Cash Flow	Balance	M-3 Principal	Interest
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	Cash Flow	Balance	M-4 Principal	Interest	Cash Flow	Balance
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32			��
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	M-5 Principal	Interest	Cash Flow	Balance	M-6 Principal	Interest
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	Cash Flow		Balance	M-7 Principal	Interest	Cash Flow	Balance
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32		��
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	M-8 Principal	Interest	Cash Flow	Balance	M-9 Principal	Interest
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	Cash Flow	Balance	M-10 Principal	Interest	Cash Flow	Balance
301	Jan-31
302	Feb-31
303	Mar-31
304	Apr-31
305	May-31
306	Jun-31
307	Jul-31
308	Aug-31
309	Sep-31
310	Oct-31
311	Nov-31
312	Dec-31
313	Jan-32
314	Feb-32
315	Mar-32
316	Apr-32
317	May-32
318	Jun-32
319	Jul-32
320	Aug-32
321	Sep-32
322	Oct-32
323	Nov-32
324	Dec-32
325	Jan-33
326	Feb-33
327	Mar-33
328	Apr-33
329	May-33
330	Jun-33
331	Jul-33
332	Aug-33
333	Sep-33
334	Oct-33
335	Nov-33
336	Dec-33
337	Jan-34
338	Feb-34
339	Mar-34
340	Apr-34
341	May-34
342	Jun-34
343	Jul-34
344	Aug-34
345	Sep-34
346	Oct-34
347	Nov-34
348	Dec-34
349	Jan-35
350	Feb-35
351	Mar-35
352	Apr-35
353	May-35
354	Jun-35
355	Jul-35
356	Aug-35
357	Sep-35
358	Oct-35
359	Nov-35
360	Dec-35
361	Jan-36


Period	Date	M-11 Principal	Interest	Cash Flow	Balance	R Principal	Interest
301	Jan-31					0	3,576.49
302	Feb-31					0	3,469.45
303	Mar-31					0	3,365.62
304	Apr-31					0	3,264.67
305	May-31					0	3,166.51
306	Jun-31					0	3,071.09
307	Jul-31					0	2,978.31
308	Aug-31					0	2,888.11
309	Sep-31					0	2,800.41
310	Oct-31					0	2,715.15
311	Nov-31					0	2,632.27
312	Dec-31					0	2,551.69
313	Jan-32					0	2,473.35
314	Feb-32					0	2,397.19
315	Mar-32					0	2,323.16
316	Apr-32					0	2,251.19
317	May-32					0	2,181.23
318	Jun-32					0	2,113.22
319	Jul-32					0	2,047.11
320	Aug-32					0	1,982.85
321	Sep-32					0	1,920.39
322	Oct-32					0	1,859.67
323	Nov-32					0	1,800.66
324	Dec-32					0	1,743.30
325	Jan-33					0	1,687.55
326	Feb-33					0	1,633.37
327	Mar-33					0	1,580.71
328	Apr-33					0	1,529.54
329	May-33					0	1,479.80
330	Jun-33					0	1,431.47
331	Jul-33					0	1,384.51
332	Aug-33					0	1,338.87
333	Sep-33					0	1,294.52
334	Oct-33					0	1,251.43
335	Nov-33					0	1,209.56
336	Dec-33					0	1,168.88
337	Jan-34					0	1,129.36
338	Feb-34					0	1,090.97
339	Mar-34					0	1,053.67
340	Apr-34					0	1,017.43
341	May-34					0	982.24
342	Jun-34					0	948.05
343	Jul-34					0	914.84
344	Aug-34					0	882.59
345	Sep-34					0	851.26
346	Oct-34					0	820.84
347	Nov-34					0	791.3
348	Dec-34					0	762.61
349	Jan-35					0	734.76
350	Feb-35					0	707.71
351	Mar-35					0	681.46
352	Apr-35					0	655.97
353	May-35					0	631.22
354	Jun-35					0	607.2
355	Jul-35					0	583.88
356	Aug-35					0	561.26
357	Sep-35					0	539.29
358	Oct-35					0	517.98
359	Nov-35					0	878.03
360	Dec-35					0	1,911.64
361	Jan-36					0	354.7


Period	Date	Cash Flow	Balance	R_PP Principal	Interest	Cash Flow	Balance
301	Jan-31	3,576.49	83,525.10	0	0	0	83,525.10
302	Feb-31	3,469.45	80,600.22	0	0	0	80,600.22
303	Mar-31	3,365.62	77,759.80	0	0	0	77,759.80
304	Apr-31	3,264.67	75,001.53	0	0	0	75,001.53
305	May-31	3,166.51	72,323.18	0	0	0	72,323.18
306	Jun-31	3,071.09	69,722.55	0	0	0	69,722.55
307	Jul-31	2,978.31	67,197.53	0	0	0	67,197.53
308	Aug-31	2,888.11	64,746.05	0	0	0	64,746.05
309	Sep-31	2,800.41	62,366.10	0	0	0	62,366.10
310	Oct-31	2,715.15	60,055.72	0	0	0	60,055.72
311	Nov-31	2,632.27	57,813.02	0	0	0	57,813.02
312	Dec-31	2,551.69	55,636.15	0	0	0	55,636.15
313	Jan-32	2,473.35	53,523.30	0	0	0	53,523.30
314	Feb-32	2,397.19	51,472.73	0	0	0	51,472.73
315	Mar-32	2,323.16	49,482.73	0	0	0	49,482.73
316	Apr-32	2,251.19	47,551.64	0	0	0	47,551.64
317	May-32	2,181.23	45,677.86	0	0	0	45,677.86
318	Jun-32	2,113.22	43,859.81	0	0	0	43,859.81
319	Jul-32	2,047.11	42,095.97	0	0	0	42,095.97
320	Aug-32	1,982.85	40,384.85	0	0	0	40,384.85
321	Sep-32	1,920.39	38,725.01	0	0	0	38,725.01
322	Oct-32	1,859.67	37,115.03	0	0	0	37,115.03
323	Nov-32	1,800.66	35,553.56	0	0	0	35,553.56
324	Dec-32	1,743.30	34,039.26	0	0	0	34,039.26
325	Jan-33	1,687.55	32,570.83	0	0	0	32,570.83
326	Feb-33	1,633.37	31,147.02	0	0	0	31,147.02
327	Mar-33	1,580.71	29,766.59	0	0	0	29,766.59
328	Apr-33	1,529.54	28,428.36	0	0	0	28,428.36
329	May-33	1,479.80	27,131.16	0	0	0	27,131.16
330	Jun-33	1,431.47	25,873.86	0	0	0	25,873.86
331	Jul-33	1,384.51	24,655.36	0	0	0	24,655.36
332	Aug-33	1,338.87	23,474.59	0	0	0	23,474.59
333	Sep-33	1,294.52	22,330.51	0	0	0	22,330.51
334	Oct-33	1,251.43	21,222.10	0	0	0	21,222.10
335	Nov-33	1,209.56	20,148.37	0	0	0	20,148.37
336	Dec-33	1,168.88	19,108.38	0	0	0	19,108.38
337	Jan-34	1,129.36	18,101.17	0	0	0	18,101.17
338	Feb-34	1,090.97	17,125.85	0	0	0	17,125.85
339	Mar-34	1,053.67	16,181.52	0	0	0	16,181.52
340	Apr-34	1,017.43	15,267.33	0	0	0	15,267.33
341	May-34	982.24	14,382.44	0	0	0	14,382.44
342	Jun-34	948.05	13,526.03	0	0	0	13,526.03
343	Jul-34	914.84	12,697.30	0	0	0	12,697.30
344	Aug-34	882.59	11,895.48	0	0	0	11,895.48
345	Sep-34	851.26	11,119.83	0	0	0	11,119.83
346	Oct-34	820.84	10,369.60	0	0	0	10,369.60
347	Nov-34	791.3	9,644.09	0	0	0	9,644.09
348	Dec-34	762.61	8,942.61	0	0	0	8,942.61
349	Jan-35	734.76	8,264.47	0	0	0	8,264.47
350	Feb-35	707.71	7,609.02	0	0	0	7,609.02
351	Mar-35	681.46	6,975.62	0	0	0	6,975.62
352	Apr-35	655.97	6,363.65	0	0	0	6,363.65
353	May-35	631.22	5,772.51	0	0	0	5,772.51
354	Jun-35	607.2	5,201.60	0	0	0	5,201.60
355	Jul-35	583.88	4,650.34	0	0	0	4,650.34
356	Aug-35	561.26	4,118.19	0	0	0	4,118.19
357	Sep-35	539.29	3,604.60	0	0	0	3,604.60
358	Oct-35	517.98	3,109.04	0	0	0	3,109.04
359	Nov-35	878.03	2,250.26	0	0	0	2,250.26
360	Dec-35	1,911.64	352.52	0	0	0	352.52
361	Jan-36	354.7	0	0	0	0	0


Period	Date	Classes Class-RESID Principal	Interest	Cash Flow	Balance	Class-AV Principal	Interest
301	Jan-31	0	3,576.49	3,576.49	167,050.19
302	Feb-31	0	3,469.45	3,469.45	161,200.44
303	Mar-31	0	3,365.62	3,365.62	155,519.60
304	Apr-31	0	3,264.67	3,264.67	150,003.07
305	May-31	0	3,166.51	3,166.51	144,646.36
306	Jun-31	0	3,071.09	3,071.09	139,445.10
307	Jul-31	0	2,978.31	2,978.31	134,395.06
308	Aug-31	0	2,888.11	2,888.11	129,492.09
309	Sep-31	0	2,800.41	2,800.41	124,732.19
310	Oct-31	0	2,715.15	2,715.15	120,111.44
311	Nov-31	0	2,632.27	2,632.27	115,626.04
312	Dec-31	0	2,551.69	2,551.69	111,272.30
313	Jan-32	0	2,473.35	2,473.35	107,046.60
314	Feb-32	0	2,397.19	2,397.19	102,945.46
315	Mar-32	0	2,323.16	2,323.16	98,965.46
316	Apr-32	0	2,251.19	2,251.19	95,103.29
317	May-32	0	2,181.23	2,181.23	91,355.72
318	Jun-32	0	2,113.22	2,113.22	87,719.62
319	Jul-32	0	2,047.11	2,047.11	84,191.94
320	Aug-32	0	1,982.85	1,982.85	80,769.70
321	Sep-32	0	1,920.39	1,920.39	77,450.01
322	Oct-32	0	1,859.67	1,859.67	74,230.06
323	Nov-32	0	1,800.66	1,800.66	71,107.12
324	Dec-32	0	1,743.30	1,743.30	68,078.52
325	Jan-33	0	1,687.55	1,687.55	65,141.66
326	Feb-33	0	1,633.37	1,633.37	62,294.04
327	Mar-33	0	1,580.71	1,580.71	59,533.19
328	Apr-33	0	1,529.54	1,529.54	56,856.72
329	May-33	0	1,479.80	1,479.80	54,262.32
330	Jun-33	0	1,431.47	1,431.47	51,747.72
331	Jul-33	0	1,384.51	1,384.51	49,310.72
332	Aug-33	0	1,338.87	1,338.87	46,949.18
333	Sep-33	0	1,294.52	1,294.52	44,661.01
334	Oct-33	0	1,251.43	1,251.43	42,444.19
335	Nov-33	0	1,209.56	1,209.56	40,296.75
336	Dec-33	0	1,168.88	1,168.88	38,216.76
337	Jan-34	0	1,129.36	1,129.36	36,202.35
338	Feb-34	0	1,090.97	1,090.97	34,251.70
339	Mar-34	0	1,053.67	1,053.67	32,363.05
340	Apr-34	0	1,017.43	1,017.43	30,534.67
341	May-34	0	982.24	982.24	28,764.88
342	Jun-34	0	948.05	948.05	27,052.05
343	Jul-34	0	914.84	914.84	25,394.59
344	Aug-34	0	882.59	882.59	23,790.97
345	Sep-34	0	851.26	851.26	22,239.66
346	Oct-34	0	820.84	820.84	20,739.21
347	Nov-34	0	791.3	791.3	19,288.19
348	Dec-34	0	762.61	762.61	17,885.22
349	Jan-35	0	734.76	734.76	16,528.94
350	Feb-35	0	707.71	707.71	15,218.04
351	Mar-35	0	681.46	681.46	13,951.24
352	Apr-35	0	655.97	655.97	12,727.31
353	May-35	0	631.22	631.22	11,545.02
354	Jun-35	0	607.2	607.2	10,403.19
355	Jul-35	0	583.88	583.88	9,300.69
356	Aug-35	0	561.26	561.26	8,236.39
357	Sep-35	0	539.29	539.29	7,209.20
358	Oct-35	0	517.98	517.98	6,218.07
359	Nov-35	0	878.03	878.03	4,500.52
360	Dec-35	0	1,911.64	1,911.64	705.03
361	Jan-36	0	354.7	354.7	0


Period	Date	Cash Flow	Balance	Step Up Cumulative Loss Trigger Pre-Redemption Threshold		Actual		Status
301	Jan-31			7.75	%	0.00	%	Pass
302	Feb-31			7.75	%	0.00	%	Pass
303	Mar-31			7.75	%	0.00	%	Pass
304	Apr-31			7.75	%	0.00	%	Pass
305	May-31			7.75	%	0.00	%	Pass
306	Jun-31			7.75	%	0.00	%	Pass
307	Jul-31			7.75	%	0.00	%	Pass
308	Aug-31			7.75	%	0.00	%	Pass
309	Sep-31			7.75	%	0.00	%	Pass
310	Oct-31			7.75	%	0.00	%	Pass
311	Nov-31			7.75	%	0.00	%	Pass
312	Dec-31			7.75	%	0.00	%	Pass
313	Jan-32			7.75	%	0.00	%	Pass
314	Feb-32			7.75	%	0.00	%	Pass
315	Mar-32			7.75	%	0.00	%	Pass
316	Apr-32			7.75	%	0.00	%	Pass
317	May-32			7.75	%	0.00	%	Pass
318	Jun-32			7.75	%	0.00	%	Pass
319	Jul-32			7.75	%	0.00	%	Pass
320	Aug-32			7.75	%	0.00	%	Pass
321	Sep-32			7.75	%	0.00	%	Pass
322	Oct-32			7.75	%	0.00	%	Pass
323	Nov-32			7.75	%	0.00	%	Pass
324	Dec-32			7.75	%	0.00	%	Pass
325	Jan-33			7.75	%	0.00	%	Pass
326	Feb-33			7.75	%	0.00	%	Pass
327	Mar-33			7.75	%	0.00	%	Pass
328	Apr-33			7.75	%	0.00	%	Pass
329	May-33			7.75	%	0.00	%	Pass
330	Jun-33			7.75	%	0.00	%	Pass
331	Jul-33			7.75	%	0.00	%	Pass
332	Aug-33			7.75	%	0.00	%	Pass
333	Sep-33			7.75	%	0.00	%	Pass
334	Oct-33			7.75	%	0.00	%	Pass
335	Nov-33			7.75	%	0.00	%	Pass
336	Dec-33			7.75	%	0.00	%	Pass
337	Jan-34			7.75	%	0.00	%	Pass
338	Feb-34			7.75	%	0.00	%	Pass
339	Mar-34			7.75	%	0.00	%	Pass
340	Apr-34			7.75	%	0.00	%	Pass
341	May-34			7.75	%	0.00	%	Pass
342	Jun-34			7.75	%	0.00	%	Pass
343	Jul-34			7.75	%	0.00	%	Pass
344	Aug-34			7.75	%	0.00	%	Pass
345	Sep-34			7.75	%	0.00	%	Pass
346	Oct-34			7.75	%	0.00	%	Pass
347	Nov-34			7.75	%	0.00	%	Pass
348	Dec-34			7.75	%	0.00	%	Pass
349	Jan-35			7.75	%	0.00	%	Pass
350	Feb-35			7.75	%	0.00	%	Pass
351	Mar-35			7.75	%	0.00	%	Pass
352	Apr-35			7.75	%	0.00	%	Pass
353	May-35			7.75	%	0.00	%	Pass
354	Jun-35			7.75	%	0.00	%	Pass
355	Jul-35			7.75	%	0.00	%	Pass
356	Aug-35			7.75	%	0.00	%	Pass
357	Sep-35			7.75	%	0.00	%	Pass
358	Oct-35			7.75	%	0.00	%	Pass
359	Nov-35			7.75	%	0.00	%	Pass
360	Dec-35			7.75	%	0.00	%	Pass
361	Jan-36			7.75	%	0.00	%	Pass


Period	Date	Step Up Enhancement Delinquency Trigger Pre-Redemption Threshold		Actual		Status	Step Up Trigger Pre-Redemption Threshold	Actual	Status
301	Jan-31	50.00	%	0.00	%	Pass			Pass
302	Feb-31	50.00	%	0.00	%	Pass			Pass
303	Mar-31	50.00	%	0.00	%	Pass			Pass
304	Apr-31	50.00	%	0.00	%	Pass			Pass
305	May-31	50.00	%	0.00	%	Pass			Pass
306	Jun-31	50.00	%	0.00	%	Pass			Pass
307	Jul-31	50.00	%	0.00	%	Pass			Pass
308	Aug-31	50.00	%	0.00	%	Pass			Pass
309	Sep-31	50.00	%	0.00	%	Pass			Pass
310	Oct-31	50.00	%	0.00	%	Pass			Pass
311	Nov-31	50.00	%	0.00	%	Pass			Pass
312	Dec-31	50.00	%	0.00	%	Pass			Pass
313	Jan-32	50.00	%	0.00	%	Pass			Pass
314	Feb-32	50.00	%	0.00	%	Pass			Pass
315	Mar-32	50.00	%	0.00	%	Pass			Pass
316	Apr-32	50.00	%	0.00	%	Pass			Pass
317	May-32	50.00	%	0.00	%	Pass			Pass
318	Jun-32	50.00	%	0.00	%	Pass			Pass
319	Jul-32	50.00	%	0.00	%	Pass			Pass
320	Aug-32	50.00	%	0.00	%	Pass			Pass
321	Sep-32	50.00	%	0.00	%	Pass			Pass
322	Oct-32	50.00	%	0.00	%	Pass			Pass
323	Nov-32	50.00	%	0.00	%	Pass			Pass
324	Dec-32	50.00	%	0.00	%	Pass			Pass
325	Jan-33	50.00	%	0.00	%	Pass			Pass
326	Feb-33	50.00	%	0.00	%	Pass			Pass
327	Mar-33	50.00	%	0.00	%	Pass			Pass
328	Apr-33	50.00	%	0.00	%	Pass			Pass
329	May-33	50.00	%	0.00	%	Pass			Pass
330	Jun-33	50.00	%	0.00	%	Pass			Pass
331	Jul-33	50.00	%	0.00	%	Pass			Pass
332	Aug-33	50.00	%	0.00	%	Pass			Pass
333	Sep-33	50.00	%	0.00	%	Pass			Pass
334	Oct-33	50.00	%	0.00	%	Pass			Pass
335	Nov-33	50.00	%	0.00	%	Pass			Pass
336	Dec-33	50.00	%	0.00	%	Pass			Pass
337	Jan-34	50.00	%	0.00	%	Pass			Pass
338	Feb-34	50.00	%	0.00	%	Pass			Pass
339	Mar-34	50.00	%	0.00	%	Pass			Pass
340	Apr-34	50.00	%	0.00	%	Pass			Pass
341	May-34	50.00	%	0.00	%	Pass			Pass
342	Jun-34	50.00	%	0.00	%	Pass			Pass
343	Jul-34	50.00	%	0.00	%	Pass			Pass
344	Aug-34	50.00	%	0.00	%	Pass			Pass
345	Sep-34	50.00	%	0.00	%	Pass			Pass
346	Oct-34	50.00	%	0.00	%	Pass			Pass
347	Nov-34	50.00	%	0.00	%	Pass			Pass
348	Dec-34	50.00	%	0.00	%	Pass			Pass
349	Jan-35	50.00	%	0.00	%	Pass			Pass
350	Feb-35	50.00	%	0.00	%	Pass			Pass
351	Mar-35	50.00	%	0.00	%	Pass			Pass
352	Apr-35	50.00	%	0.00	%	Pass			Pass
353	May-35	50.00	%	0.00	%	Pass			Pass
354	Jun-35	50.00	%	0.00	%	Pass			Pass
355	Jul-35	50.00	%	0.00	%	Pass			Pass
356	Aug-35	50.00	%	0.00	%	Pass			Pass
357	Sep-35	50.00	%	0.00	%	Pass			Pass
358	Oct-35	50.00	%	0.00	%	Pass			Pass
359	Nov-35	50.00	%	0.00	%	Pass			Pass
360	Dec-35	50.00	%	0.00	%	Pass			Pass
361	Jan-36	50.00	%	0.00	%	Pass			Pass

Excess Interest


Period	Date	Static LIBOR		Forward LIBOR
0	22-Dec-05
1	25-Jan-06	NA		NA
2	25-Feb-06	2.334	%	2.332	%	2.334	2.332
3	25-Mar-06	2.802	%	2.798	%	2.802	2.798
4	25-Apr-06	2.332	%	2.327	%	2.332	2.327
5	25-May-06	2.487	%	2.481	%	2.487	2.481
6	25-Jun-06	2.329	%	2.324	%	2.329	2.324
7	25-Jul-06	2.483	%	2.478	%	2.483	2.478
8	25-Aug-06	2.325	%	2.319	%	2.325	2.319
9	25-Sep-06	2.322	%	2.318	%	2.322	2.318
10	25-Oct-06	2.476	%	2.472	%	2.476	2.472
11	25-Nov-06	2.316	%	2.313	%	2.316	2.313
12	25-Dec-06	2.470	%	2.468	%	2.470	2.468
13	25-Jan-07	2.310	%	2.307	%	2.310	2.307
14	25-Feb-07	2.306	%	2.304	%	2.306	2.304
15	25-Mar-07	2.775	%	2.773	%	2.775	2.773
16	25-Apr-07	2.299	%	2.297	%	2.299	2.297
17	25-May-07	2.453	%	2.451	%	2.453	2.451
18	25-Jun-07	2.292	%	2.290	%	2.292	2.290
19	25-Jul-07	2.446	%	2.444	%	2.446	2.444
20	25-Aug-07	2.285	%	2.283	%	2.285	2.283
21	25-Sep-07	2.284	%	2.282	%	2.284	2.282
22	25-Oct-07	2.441	%	2.439	%	2.441	2.439
23	25-Nov-07	2.283	%	2.287	%	2.283	2.287
24	25-Dec-07	3.562	%	3.564	%	3.562	3.564
25	25-Jan-08	3.495	%	3.093	%	3.495	3.093
26	25-Feb-08	3.670	%	3.266	%	3.670	3.266
27	25-Mar-08	3.978	%	3.600	%	3.978	3.600
28	25-Apr-08	3.653	%	3.247	%	3.653	3.247
29	25-May-08	3.806	%	3.412	%	3.806	3.412
30	25-Jun-08	4.017	%	3.680	%	4.017	3.680
31	25-Jul-08	4.202	%	3.883	%	4.202	3.883
32	25-Aug-08	4.096	%	3.774	%	4.096	3.774
33	25-Sep-08	4.090	%	3.768	%	4.090	3.768
34	25-Oct-08	4.244	%	3.935	%	4.244	3.935
35	25-Nov-08	4.079	%	3.754	%	4.079	3.754
36	25-Dec-08	4.946	%	4.593	%	4.946	4.593
37	25-Jan-09	4.843	%	4.472	%	4.843	4.472
38	25-Feb-09	4.784	%	4.395	%	4.784	4.395
39	25-Mar-09	5.309	%	4.964	%	5.309	4.964
40	25-Apr-09	4.854	%	4.457	%	4.854	4.457
41	25-May-09	5.032	%	4.645	%	5.032	4.645
42	25-Jun-09	5.147	%	4.798	%	5.147	4.798
43	25-Jul-09	5.333	%	5.003	%	5.333	5.003
44	25-Aug-09	5.213	%	4.872	%	5.213	4.872
45	25-Sep-09	5.208	%	4.864	%	5.208	4.864
46	25-Oct-09	5.364	%	5.033	%	5.364	5.033
47	25-Nov-09	5.198	%	4.846	%	5.198	4.846
48	25-Dec-09	5.353	%	5.065	%	5.353	5.065
49	25-Jan-10	5.186	%	4.882	%	5.186	4.882
50	25-Feb-10	5.180	%	4.882	%	5.180	4.882
51	25-Mar-10	5.655	%	5.407	%	5.655	5.407
52	25-Apr-10	5.168	%	4.862	%	5.168	4.862
53	25-May-10	5.322	%	5.030	%	5.322	5.030
54	25-Jun-10	5.154	%	4.854	%	5.154	4.854
55	25-Jul-10	5.304	%	5.019	%	5.304	5.019
56	25-Aug-10	5.133	%	4.827	%	5.133	4.827
57	25-Sep-10	5.122	%	4.813	%	5.122	4.813
58	25-Oct-10	5.272	%	4.977	%	5.272	4.977
59	25-Nov-10	5.106	%	4.789	%	5.106	4.789
60	25-Dec-10	5.268	%	4.952	%	5.268	4.952
61	25-Jan-11	5.102	%	4.762	%	5.102	4.762
62	25-Feb-11	5.096	%	4.752	%	5.096	4.752
63	25-Mar-11	5.567	%	5.279	%	5.567	5.279
64	25-Apr-11	5.077	%	4.727	%	5.077	4.727
65	25-May-11	5.230	%	4.898	%	5.230	4.898
66	25-Jun-11	5.065	%	4.717	%	5.065	4.717
67	25-Jul-11	5.217	%	4.886	%	5.217	4.886
68	25-Aug-11	5.049	%	4.697	%	5.049	4.697
69	25-Sep-11	5.039	%	4.686	%	5.039	4.686
70	25-Oct-11	5.190	%	4.854	%	5.190	4.854
71	25-Nov-11	5.020	%	4.662	%	5.020	4.662
72	25-Dec-11	5.171	%	4.836	%	5.171	4.836
73	25-Jan-12	5.001	%	4.645	%	5.001	4.645
74	25-Feb-12	4.991	%	4.635	%	4.991	4.635
75	25-Mar-12	5.302	%	4.984	%	5.302	4.984
76	25-Apr-12	4.971	%	4.612	%	4.971	4.612

Net WAC Cap


Period	Date	Static LIBOR		LIBOR = 20%
0	22-Dec-05
1	25-Jan-06	NA		NA
2	25-Feb-06	7.209	%	22.580	%
3	25-Mar-06	7.983	%	23.363	%
4	25-Apr-06	7.213	%	22.603	%
5	25-May-06	7.456	%	22.857	%
6	25-Jun-06	7.219	%	22.631	%
7	25-Jul-06	7.465	%	22.888	%
8	25-Aug-06	7.229	%	22.665	%
9	25-Sep-06	7.235	%	22.684	%
10	25-Oct-06	7.484	%	22.948	%
11	25-Nov-06	7.251	%	22.732	%
12	25-Dec-06	7.503	%	23.003	%
13	25-Jan-07	7.272	%	22.771	%
14	25-Feb-07	7.282	%	22.786	%
15	25-Mar-07	8.075	%	23.583	%
16	25-Apr-07	7.305	%	22.817	%
17	25-May-07	7.561	%	23.077	%
18	25-Jun-07	7.329	%	22.850	%
19	25-Jul-07	7.587	%	23.113	%
20	25-Aug-07	7.355	%	22.886	%
21	25-Sep-07	7.368	%	22.904	%
22	25-Oct-07	7.628	%	23.168	%
23	25-Nov-07	7.408	%	23.149	%
24	25-Dec-07	8.880	%	24.585	%
25	25-Jan-08	8.724	%	23.164	%
26	25-Feb-08	8.944	%	23.393	%
27	25-Mar-08	9.592	%	24.055	%
28	25-Apr-08	8.997	%	23.335	%
29	25-May-08	9.322	%	23.700	%
30	25-Jun-08	9.441	%	23.982	%
31	25-Jul-08	9.815	%	24.384	%
32	25-Aug-08	9.587	%	24.182	%
33	25-Sep-08	9.614	%	24.218	%
34	25-Oct-08	9.964	%	24.583	%
35	25-Nov-08	9.672	%	24.293	%
36	25-Dec-08	10.819	%	25.992	%
37	25-Jan-09	10.573	%	25.776	%
38	25-Feb-09	10.343	%	25.526	%
39	25-Mar-09	11.438	%	26.703	%
40	25-Apr-09	10.324	%	25.493	%
41	25-May-09	10.661	%	25.854	%
42	25-Jun-09	10.597	%	26.199	%
43	25-Jul-09	10.968	%	26.650	%
44	25-Aug-09	10.651	%	26.354	%
45	25-Sep-09	10.642	%	26.340	%
46	25-Oct-09	10.988	%	26.727	%
47	25-Nov-09	10.624	%	26.313	%
48	25-Dec-09	10.969	%	27.011	%
49	25-Jan-10	10.607	%	26.615	%
50	25-Feb-10	10.598	%	26.655	%
51	25-Mar-10	11.723	%	27.965	%
52	25-Apr-10	10.580	%	26.621	%
53	25-May-10	10.923	%	27.015	%
54	25-Jun-10	10.561	%	26.819	%
55	25-Jul-10	10.904	%	27.242	%
56	25-Aug-10	10.543	%	26.841	%
57	25-Sep-10	10.534	%	26.823	%
58	25-Oct-10	10.875	%	27.223	%
59	25-Nov-10	10.521	%	26.790	%
60	25-Dec-10	10.873	%	27.171	%
61	25-Jan-11	10.517	%	12.518	%
62	25-Feb-11	10.510	%	12.504	%
63	25-Mar-11	11.626	%	13.823	%
64	25-Apr-11	10.491	%	12.468	%
65	25-May-11	10.833	%	12.867	%
66	25-Jun-11	10.478	%	12.439	%
67	25-Jul-11	10.819	%	12.837	%
68	25-Aug-11	10.461	%	12.406	%
69	25-Sep-11	10.451	%	12.387	%
70	25-Oct-11	10.789	%	12.781	%
71	25-Nov-11	10.431	%	12.353	%
72	25-Dec-11	10.769	%	12.751	%
73	25-Jan-12	10.411	%	12.322	%
74	25-Feb-12	10.401	%	12.305	%
75	25-Mar-12	11.107	%	13.133	%
76	25-Apr-12	10.381	%	12.267	%

CDR Breakevens


		Static LIBOR			Forward LIBOR
Class	Rating	CDR Break	Cum Loss%		CDR Break	Cum Loss%
M-1	AA+/Aa1	36.01	24.48	%	35.67	24.35	%
M-2	AA+/Aa2	28.73	21.40	%	28.35	21.23	%
M-3	AA+/Aa3	24.92	19.55	%	24.53	19.35	%
M-4	AA+/A1	21.91	17.94	%	21.51	17.71	%
M-5	AA/A2	19.13	16.32	%	18.72	16.07	%
M-6	AA/A3	16.69	14.78	%	16.27	14.51	%
M-7	AA-/Baa1	14.47	13.28	%	14.04	12.98	%
M-8	A+/Baa2	12.79	12.07	%	12.38	11.77	%
M-9	A/Baa3	11.31	10.95	%	10.89	10.62	%
M-10	A-/Ba1	9.95	9.86	%	9.56	9.54	%
M-11	BBB+/Ba2	9.12	9.17	%	8.76	8.87	%

Assumptions:

40% severity

12 Month Lag

Triggers Set to Fail

Run to maturity

Defaults are in addition to prepays

Prepays according to Pricing Speed

Principal and interest advanced on all defaulted loans

FNLC 2005-4 Term Sheet - Stack Price/Yield


Settle		12/22/2005
First Payment		1/25/2006


	50%	75%	100%	125%	150%
A-1
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	1.49	1.16	0.96	0.83	0.75
Mod Durn	1.42	1.12	0.93	0.81	0.73
Principal Window	1 - 31	1 - 23	1 - 19	1 - 16	1 - 14
A-2
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	3.64	2.51	2.00	1.72	1.50
Mod Durn	3.31	2.35	1.89	1.64	1.44
Principal Window	31 - 64	23 - 43	19 - 29	16 - 24	14 - 22
A-3
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	7.33	4.90	3.00	2.23	1.97
Mod Durn	6.11	4.32	2.77	2.10	1.87
Principal Window	64 - 120	43 - 80	29 - 59	24 - 30	22 - 25
A-4
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	14.70	10.07	7.45	3.01	2.25
Mod Durn	10.23	7.76	6.11	2.74	2.12
Principal Window	120 - 309	80 - 228	59 - 175	30 - 137	25 - 29
M-1
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.37	6.36	5.33	7.25	6.06
Mod Durn	7.10	5.22	4.56	5.99	5.14
Principal Window	51 - 280	38 - 199	48 - 151	67 - 125	29 - 110
M-2
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.36	6.34	5.13	5.34	4.34
Mod Durn	7.08	5.20	4.40	4.62	3.85
Principal Window	51 - 272	38 - 192	44 - 146	54 - 113	44 - 91
M-3
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.34	6.33	5.03	4.83	3.90
Mod Durn	7.06	5.19	4.31	4.21	3.49
Principal Window	51 - 263	38 - 184	43 - 139	50 - 108	41 - 87
M-4
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.32	6.32	4.97	4.61	3.71
Mod Durn	6.98	5.14	4.24	4.02	3.31
Principal Window	51 - 256	37 - 179	42 - 135	47 - 105	38 - 84
M-5
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.30	6.30	4.92	4.45	3.58
Mod Durn	6.95	5.12	4.20	3.89	3.21
Principal Window	51 - 249	37 - 177	41 - 131	45 - 101	36 - 81
M-6
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.27	6.28	4.87	4.33	3.48
Mod Durn	6.92	5.10	4.16	3.79	3.12
Principal Window	51 - 241	37 - 170	40 - 126	43 - 98	35 - 78
M-7
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.23	6.25	4.83	4.23	3.40
Mod Durn	6.47	4.84	3.97	3.59	2.97
Principal Window	51 - 233	37 - 163	39 - 121	42 - 93	34 - 75
M-8
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.18	6.21	4.79	4.15	3.33
Mod Durn	6.46	4.83	3.94	3.53	2.91
Principal Window	51 - 224	37 - 156	39 - 115	41 - 89	33 - 71
M-9
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.12	6.16	4.74	4.07	3.27
Mod Durn	6.44	4.81	3.91	3.47	2.87
Principal Window	51 - 214	37 - 149	38 - 110	40 - 85	32 - 68
M-10
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	9.03	6.10	4.68	3.99	3.22
Mod Durn	6.41	4.78	3.88	3.42	2.83
Principal Window	51 - 203	37 - 140	38 - 103	39 - 80	31 - 64
M-11
Price	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.91	6.00	4.61	3.92	3.13
Mod Durn	6.36	4.73	3.83	3.36	2.76
Principal Window	51 - 189	37 - 130	38 - 96	38 - 74	31 - 59

FNLC 2005-4 Term Sheet - Stack Price/Yield


Settle		12/22/2005
First Payment		1/25/2006


	50%	75%	100%	125%	150%
A-1
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	1.49	1.16	0.96	0.83	0.75	1.49	1.16	0.96	0.83	0.75
Mod Durn	1.42	1.12	0.93	0.81	0.73	1.42	1.12	0.93	0.81	0.73
Principal Window	1 - 31	1 - 23	1 - 19	1 - 16	1 - 14	1 - 31	1 - 23	1 - 19	1 - 16	1 - 14
A-2
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	3.64	2.51	2.00	1.72	1.50	3.64	2.51	2.00	1.72	1.50
Mod Durn	3.31	2.35	1.89	1.64	1.44	3.31	2.35	1.89	1.64	1.44
Principal Window	31 - 64	23 - 43	19 - 29	16 - 24	14 - 22	31 - 64	23 - 43	19 - 29	16 - 24	14 - 22
A-3
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	7.33	4.90	3.00	2.23	1.97	7.33	4.90	3.00	2.23	1.97
Mod Durn	6.11	4.32	2.77	2.10	1.87	6.11	4.32	2.77	2.10	1.87
Principal Window	64 - 120	43 - 80	29 - 59	24 - 30	22 - 25	64 - 120	43 - 80	29 - 59	24 - 30	22 - 25
A-4
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	12.19	8.15	6.00	2.83	2.25	14.70	10.07	7.45	3.01	2.25
Mod Durn	9.09	6.66	5.16	2.62	2.12	10.23	7.76	6.11	2.74	2.12
Principal Window	120 - 154	80 - 103	59 - 76	30 - 59	25 - 29	120 - 309	80 - 228	59 - 175	30 - 137	25 - 29
M-1
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.73	4.85	4.93	3.90	9.37	6.36	5.33	7.25	6.06
Mod Durn	6.73	4.86	4.25	4.32	3.51	7.10	5.22	4.56	5.99	5.14
Principal Window	51 - 154	38 - 103	48 - 76	59 - 59	29 - 47	51 - 280	38 - 199	48 - 151	67 - 125	29 - 110
M-2
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.67	4.85	3.89	9.36	6.34	5.13	5.34	4.34
Mod Durn	6.71	4.85	4.10	4.26	3.50	7.08	5.20	4.40	4.62	3.85
Principal Window	51 - 154	38 - 103	44 - 76	54 - 59	44 - 47	51 - 272	38 - 192	44 - 146	54 - 113	44 - 91
M-3
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.58	4.48	3.62	9.34	6.33	5.03	4.83	3.90
Mod Durn	6.70	4.84	4.02	3.96	3.27	7.06	5.19	4.31	4.21	3.49
Principal Window	51 - 154	38 - 103	43 - 76	50 - 59	41 - 47	51 - 263	38 - 184	43 - 139	50 - 108	41 - 87
M-4
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.53	4.27	3.44	9.32	6.32	4.97	4.61	3.71
Mod Durn	6.63	4.80	3.96	3.78	3.11	6.98	5.14	4.24	4.02	3.31
Principal Window	51 - 154	37 - 103	42 - 76	47 - 59	38 - 47	51 - 256	37 - 179	42 - 135	47 - 105	38 - 84
M-5
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.49	4.12	3.32	9.30	6.30	4.92	4.45	3.58
Mod Durn	6.62	4.79	3.92	3.66	3.01	6.95	5.12	4.20	3.89	3.21
Principal Window	51 - 154	37 - 103	41 - 76	45 - 59	36 - 47	51 - 249	37 - 177	41 - 131	45 - 101	36 - 81
M-6
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.46	4.01	3.23	9.27	6.28	4.87	4.33	3.48
Mod Durn	6.60	4.78	3.89	3.56	2.93	6.92	5.10	4.16	3.79	3.12
Principal Window	51 - 154	37 - 103	40 - 76	43 - 59	35 - 47	51 - 241	37 - 170	40 - 126	43 - 98	35 - 78
M-7
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.44	3.93	3.16	9.23	6.25	4.83	4.23	3.40
Mod Durn	6.21	4.58	3.74	3.39	2.80	6.47	4.84	3.97	3.59	2.97
Principal Window	51 - 154	37 - 103	39 - 76	42 - 59	34 - 47	51 - 233	37 - 163	39 - 121	42 - 93	34 - 75
M-8
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.43	3.87	3.11	9.18	6.21	4.79	4.15	3.33
Mod Durn	6.21	4.58	3.73	3.34	2.75	6.46	4.83	3.94	3.53	2.91
Principal Window	51 - 154	37 - 103	39 - 76	41 - 59	33 - 47	51 - 224	37 - 156	39 - 115	41 - 89	33 - 71
M-9
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.41	3.83	3.07	9.12	6.16	4.74	4.07	3.27
Mod Durn	6.21	4.58	3.72	3.31	2.72	6.44	4.81	3.91	3.47	2.87
Principal Window	51 - 154	37 - 103	38 - 76	40 - 59	32 - 47	51 - 214	37 - 149	38 - 110	40 - 85	32 - 68
M-10
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.40	3.79	3.05	9.03	6.10	4.68	3.99	3.22
Mod Durn	6.21	4.58	3.71	3.27	2.70	6.41	4.78	3.88	3.42	2.83
Principal Window	51 - 154	37 - 103	38 - 76	39 - 59	31 - 47	51 - 203	37 - 140	38 - 103	39 - 80	31 - 64
M-11
Price	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000	100.0000
WAL	8.53	5.72	4.40	3.76	3.00	8.91	6.00	4.61	3.92	3.13
Mod Durn	6.21	4.58	3.71	3.25	2.67	6.36	4.73	3.83	3.36	2.76
Principal Window	51 - 154	37 - 103	38 - 76	38 - 59	31 - 47	51 - 189	37 - 130	38 - 96	38 - 74	31 - 59

First NLC Securitization Inactive 8-KOther Events