FREE WRITING PROSPECTUS
                                                      FILED PURSUANT TO RULE 433
                                          REGISTRATION STATEMENT NO.: 333-132746


CLASS F      SCENARIO 1   SCENARIO 2   SCENARIO 3
----------   ----------   ----------   ----------
PRIN LOSS%      0.00%        5.30%      100.00%

Scenario 1   2 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 2   2.3 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 3   4 cdr, 40% severity, 24 month to recovery, start cdr in month 13

CLASS G      SCENARIO 1   SCENARIO 2   SCENARIO 3   SCENARIO 4
----------   ----------   ----------   ----------   ----------
PRIN LOSS%      0.00%        2.05%        44.24%      100.00%

Scenario 1   1 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 2   1.8 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 3   2 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 4   4 cdr, 40% severity, 24 month to recovery, start cdr in month 13

CLASS H      SCENARIO 1   SCENARIO 2   SCENARIO 3
----------   ----------   ----------   ----------
PRIN LOSS%      0.00%        5.34%       100.00%

Scenario 1   1 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 2   1.35 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 3   1.8 cdr, 40% severity, 24 month to recovery, start cdr in month 13



--------------------------------------------------------------------------------
The issuer has filed a registration statement (including a prospectus) with the
SEC (SEC File No. 333-132746) for the offering to which this communication
relates. Before you invest, you should read the prospectus in that registration
statement and other documents the issuer has filed with the SEC for more
complete information about the issuer and this offering. You may get these
documents for free by visiting EDGAR on the SEC Website at www.sec.gov.
Alternatively, the issuer, any underwriter or any dealer participating in the
offering will arrange to send you the prospectus if you request it by calling
toll-free 1-877-858-5407 or by emailing Citigroup DCM-Prospectus@Citigroup.com.
Any legends, disclaimers or notices that appear below are not applicable to this
message and should be disregarded. Such text has been automatically generated
via bloomberg or another system.

Class G      Scenario 1   Scenario 2   Scenario 3   Scenario 4
----------   ----------   ----------   ----------   ----------
Prin Loss%        0%         2.05%       44.24%         100%

Scenario 1   1 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 2   1.8 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 3   2 cdr, 40% severity, 24 month to recovery, start cdr in month 13
Scenario 4   4 cdr, 40% severity, 24 month to recovery, start cdr in month 13

Tranche/Ratings  Period     Date     EffCoupon      Balance        PrinAccrued  PrinPaid   IntAccrued    IntPaid    IntShortfall
---------------  ------  ----------  ---------  -----------------  -----------  --------  -----------  -----------  ------------

XP-Aaa/NR/AAA       0    11/21/2006    0.33%    $2,075,302,000.00     $0.00       $0.00   $      0.00  $      0.00      $0.00
XP-Aaa/NR/AAA       1    12/15/2006    0.33%    $2,075,302,000.00     $0.00       $0.00   $577,850.27  $577,850.27      $0.00
XP-Aaa/NR/AAA       2     1/15/2007    0.33%    $2,075,302,000.00     $0.00       $0.00   $577,800.12  $577,800.12      $0.00
XP-Aaa/NR/AAA       3     2/15/2007    0.33%    $2,075,302,000.00     $0.00       $0.00   $577,749.96  $577,749.96      $0.00
XP-Aaa/NR/AAA       4     3/15/2007    0.33%    $2,075,302,000.00     $0.00       $0.00   $577,967.30  $577,967.30      $0.00
XP-Aaa/NR/AAA       5     4/15/2007    0.53%    $2,075,302,000.00     $0.00       $0.00   $911,798.32  $911,798.32      $0.00
XP-Aaa/NR/AAA       6     5/15/2007    0.33%    $2,071,458,000.00     $0.00       $0.00   $577,549.34  $577,549.34      $0.00
XP-Aaa/NR/AAA       7     6/15/2007    0.53%    $2,071,458,000.00     $0.00       $0.00   $909,375.64  $909,375.64      $0.00
XP-Aaa/NR/AAA       8     7/15/2007    0.33%    $2,071,458,000.00     $0.00       $0.00   $575,767.11  $575,767.11      $0.00
XP-Aaa/NR/AAA       9     8/15/2007    0.53%    $2,071,458,000.00     $0.00       $0.00   $909,242.15  $909,242.15      $0.00
XP-Aaa/NR/AAA      10     9/15/2007    0.53%    $2,071,458,000.00     $0.00       $0.00   $909,175.40  $909,175.40      $0.00
XP-Aaa/NR/AAA      11    10/15/2007    0.33%    $2,071,458,000.00     $0.00       $0.00   $575,583.56  $575,583.56      $0.00
XP-Aaa/NR/AAA      12    11/15/2007    0.53%    $2,032,065,000.00     $0.00       $0.00   $909,041.91  $909,041.91      $0.00
XP-Aaa/NR/AAA      13    12/15/2007    0.33%    $2,032,065,000.00     $0.00       $0.00   $558,591.91  $558,591.91      $0.00
XP-Aaa/NR/AAA      14     1/15/2008    0.52%    $2,032,065,000.00     $0.00       $0.00   $885,473.66  $885,473.66      $0.00
XP-Aaa/NR/AAA      15     2/15/2008    0.33%    $2,032,065,000.00     $0.00       $0.00   $558,461.05  $558,461.05      $0.00
XP-Aaa/NR/AAA      16     3/15/2008    0.33%    $2,032,065,000.00     $0.00       $0.00   $558,493.77  $558,493.77      $0.00
XP-Aaa/NR/AAA      17     4/15/2008    0.52%    $2,032,065,000.00     $0.00       $0.00   $885,261.01  $885,261.01      $0.00
XP-Aaa/NR/AAA      18     5/15/2008    0.33%    $1,986,780,000.00     $0.00       $0.00   $558,248.40  $558,248.40      $0.00
XP-Aaa/NR/AAA      19     6/15/2008    0.52%    $1,986,780,000.00     $0.00       $0.00   $860,421.19  $860,421.19      $0.00
XP-Aaa/NR/AAA      20     7/15/2008    0.33%    $1,986,780,000.00     $0.00       $0.00   $540,952.68  $540,952.68      $0.00
XP-Aaa/NR/AAA      21     8/15/2008    0.52%    $1,986,780,000.00     $0.00       $0.00   $860,277.36  $860,277.36      $0.00
XP-Aaa/NR/AAA      22     9/15/2008    0.52%    $1,986,780,000.00     $0.00       $0.00   $860,213.44  $860,213.44      $0.00
XP-Aaa/NR/AAA      23    10/15/2008    0.33%    $1,986,780,000.00     $0.00       $0.00   $540,744.93  $540,744.93      $0.00
XP-Aaa/NR/AAA      24    11/15/2008    0.52%    $1,930,243,000.00     $0.00       $0.00   $860,053.63  $860,053.63      $0.00
XP-Aaa/NR/AAA      25    12/15/2008    0.32%    $1,930,243,000.00     $0.00       $0.00   $519,209.45  $519,209.45      $0.00
XP-Aaa/NR/AAA      26     1/15/2009    0.32%    $1,930,243,000.00     $0.00       $0.00   $519,131.91  $519,131.91      $0.00
XP-Aaa/NR/AAA      27     2/15/2009    0.32%    $1,930,243,000.00     $0.00       $0.00   $519,054.36  $519,054.36      $0.00
XP-Aaa/NR/AAA      28     3/15/2009    0.32%    $1,930,243,000.00     $0.00       $0.00   $519,364.55  $519,364.55      $0.00
XP-Aaa/NR/AAA      29     4/15/2009    0.52%    $1,930,243,000.00     $0.00       $0.00   $828,856.12  $828,856.12      $0.00
XP-Aaa/NR/AAA      30     5/15/2009    0.32%    $1,866,829,000.00     $0.00       $0.00   $518,821.72  $518,821.72      $0.00
XP-Aaa/NR/AAA      31     6/15/2009    0.52%    $1,866,829,000.00     $0.00       $0.00   $803,665.88  $803,665.88      $0.00
XP-Aaa/NR/AAA      32     7/15/2009    0.32%    $1,866,829,000.00     $0.00       $0.00   $501,628.81  $501,628.81      $0.00
XP-Aaa/NR/AAA      33     8/15/2009    0.52%    $1,866,829,000.00     $0.00       $0.00   $803,514.79  $803,514.79      $0.00
XP-Aaa/NR/AAA      34     9/15/2009    0.52%    $1,866,829,000.00     $0.00       $0.00   $803,439.24  $803,439.24      $0.00
XP-Aaa/NR/AAA      35    10/15/2009    0.32%    $1,866,829,000.00     $0.00       $0.00   $501,417.28  $501,417.28      $0.00
XP-Aaa/NR/AAA      36    11/15/2009    0.52%    $1,804,278,000.00     $0.00       $0.00   $803,288.15  $803,288.15      $0.00
XP-Aaa/NR/AAA      37    12/15/2009    0.32%    $1,804,278,000.00     $0.00       $0.00   $486,619.67  $486,619.67      $0.00
XP-Aaa/NR/AAA      38     1/15/2010    0.32%    $1,804,278,000.00     $0.00       $0.00   $486,545.93  $486,545.93      $0.00
XP-Aaa/NR/AAA      39     2/15/2010    0.32%    $1,804,278,000.00     $0.00       $0.00   $486,472.20  $486,472.20      $0.00
XP-Aaa/NR/AAA      40     3/15/2010    0.32%    $1,804,278,000.00     $0.00       $0.00   $486,870.37  $486,870.37      $0.00
XP-Aaa/NR/AAA      41     4/15/2010    0.52%    $1,804,278,000.00     $0.00       $0.00   $780,984.20  $780,984.20      $0.00
XP-Aaa/NR/AAA      42     5/15/2010    0.32%    $1,743,419,000.00     $0.00       $0.00   $486,221.50  $486,221.50      $0.00
XP-Aaa/NR/AAA      43     6/15/2010    0.52%    $1,743,419,000.00     $0.00       $0.00   $759,490.31  $759,490.31      $0.00
XP-Aaa/NR/AAA      44     7/15/2010    0.32%    $1,743,419,000.00     $0.00       $0.00   $471,809.60  $471,809.60      $0.00
XP-Aaa/NR/AAA      45     8/15/2010    0.52%    $1,743,419,000.00     $0.00       $0.00   $759,360.77  $759,360.77      $0.00
XP-Aaa/NR/AAA      46     9/15/2010    0.52%    $1,743,419,000.00     $0.00       $0.00   $759,303.20  $759,303.20      $0.00
XP-Aaa/NR/AAA      47    10/15/2010    0.32%    $1,743,419,000.00     $0.00       $0.00   $471,622.48  $471,622.48      $0.00
XP-Aaa/NR/AAA      48    11/15/2010    0.52%    $1,603,380,000.00     $0.00       $0.00   $759,159.27  $759,159.27      $0.00
XP-Aaa/NR/AAA      49    12/15/2010    0.32%    $1,603,380,000.00     $0.00       $0.00   $432,571.42  $432,571.42      $0.00
XP-Aaa/NR/AAA      50     1/15/2011    0.32%    $1,603,380,000.00     $0.00       $0.00   $432,504.61  $432,504.61      $0.00
XP-Aaa/NR/AAA      51     2/15/2011    0.32%    $1,603,380,000.00     $0.00       $0.00   $432,451.16  $432,451.16      $0.00
XP-Aaa/NR/AAA      52     3/15/2011    0.32%    $1,603,380,000.00     $0.00       $0.00   $432,865.37  $432,865.37      $0.00
XP-Aaa/NR/AAA      53     4/15/2011    0.52%    $1,603,380,000.00     $0.00       $0.00   $699,293.68  $699,293.68      $0.00
XP-Aaa/NR/AAA      54     5/15/2011    0.32%    $1,420,781,000.00     $0.00       $0.00   $432,250.74  $432,250.74      $0.00
XP-Aaa/NR/AAA      55     6/15/2011    0.52%    $1,420,781,000.00     $0.00       $0.00   $618,676.85  $618,676.85      $0.00
XP-Aaa/NR/AAA      56     7/15/2011    0.32%    $1,420,781,000.00     $0.00       $0.00   $382,057.61  $382,057.61      $0.00
XP-Aaa/NR/AAA      57     8/15/2011    0.52%    $1,420,781,000.00     $0.00       $0.00   $614,947.30  $614,947.30      $0.00
XP-Aaa/NR/AAA      58     9/15/2011    0.52%    $1,420,781,000.00     $0.00       $0.00   $617,196.87  $617,196.87      $0.00
XP-Aaa/NR/AAA      59    10/15/2011    0.34%    $1,420,781,000.00     $0.00       $0.00   $400,610.64  $400,610.64      $0.00
XP-Aaa/NR/AAA      60    11/15/2011    0.54%    $1,370,317,000.00     $0.00       $0.00   $638,046.83  $638,046.83      $0.00
XP-Aaa/NR/AAA      61    12/15/2011    0.34%    $1,370,317,000.00     $0.00       $0.00   $388,724.11  $388,724.11      $0.00
XP-Aaa/NR/AAA      62     1/15/2012    0.54%    $1,370,317,000.00     $0.00       $0.00   $617,738.33  $617,738.33      $0.00
XP-Aaa/NR/AAA      63     2/15/2012    0.34%    $1,370,317,000.00     $0.00       $0.00   $388,632.75  $388,632.75      $0.00
XP-Aaa/NR/AAA      64     3/15/2012    0.34%    $1,370,317,000.00     $0.00       $0.00   $388,781.20  $388,781.20      $0.00
XP-Aaa/NR/AAA      65     4/15/2012    0.54%    $1,370,317,000.00     $0.00       $0.00   $617,601.30  $617,601.30      $0.00
XP-Aaa/NR/AAA      66     5/15/2012    0.34%    $1,321,395,000.00     $0.00       $0.00   $388,507.14  $388,507.14      $0.00
XP-Aaa/NR/AAA      67     6/15/2012    0.54%    $1,321,395,000.00     $0.00       $0.00   $597,298.01  $597,298.01      $0.00
XP-Aaa/NR/AAA      68     7/15/2012    0.34%    $1,321,395,000.00     $0.00       $0.00   $376,382.79  $376,382.79      $0.00
XP-Aaa/NR/AAA      69     8/15/2012    0.54%    $1,321,395,000.00     $0.00       $0.00   $597,209.92  $597,209.92      $0.00
XP-Aaa/NR/AAA      70     9/15/2012    0.54%    $1,321,395,000.00     $0.00       $0.00   $597,165.87  $597,165.87      $0.00
XP-Aaa/NR/AAA      71    10/15/2012    0.34%    $1,321,395,000.00     $0.00       $0.00   $376,261.66  $376,261.66      $0.00
XP-Aaa/NR/AAA      72    11/15/2012    0.54%    $1,264,002,000.00     $0.00       $0.00   $597,077.78  $597,077.78      $0.00
XP-Aaa/NR/AAA      73    12/15/2012    0.34%    $1,264,002,000.00     $0.00       $0.00   $361,057.33  $361,057.33      $0.00
XP-Aaa/NR/AAA      74     1/15/2013    0.34%    $1,264,002,000.00     $0.00       $0.00   $361,004.66  $361,004.66      $0.00
XP-Aaa/NR/AAA      75     2/15/2013    0.34%    $1,264,002,000.00     $0.00       $0.00   $360,962.53  $360,962.53      $0.00
XP-Aaa/NR/AAA      76     3/15/2013    0.34%    $1,264,002,000.00     $0.00       $0.00   $361,489.20  $361,489.20      $0.00
XP-Aaa/NR/AAA      77     4/15/2013    0.54%    $1,264,002,000.00     $0.00       $0.00   $572,135.13  $572,135.13      $0.00
XP-Aaa/NR/AAA      78     5/15/2013    0.34%    $1,204,399,000.00     $0.00       $0.00   $359,403.59  $359,403.59      $0.00
XP-Aaa/NR/AAA      79     6/15/2013    0.54%    $1,204,399,000.00     $0.00       $0.00   $543,859.76  $543,859.76      $0.00
XP-Aaa/NR/AAA      80     7/15/2013    0.34%    $1,204,399,000.00     $0.00       $0.00   $342,574.58  $342,574.58      $0.00
XP-Aaa/NR/AAA      81     8/15/2013    0.54%    $1,204,399,000.00     $0.00       $0.00   $543,769.43  $543,769.43      $0.00
XP-Aaa/NR/AAA      82     9/15/2013    0.54%    $1,204,399,000.00     $0.00       $0.00   $543,729.29  $543,729.29      $0.00
XP-Aaa/NR/AAA      83    10/15/2013    0.34%    $1,204,399,000.00     $0.00       $0.00   $338,158.45  $338,158.45      $0.00
XP-Aaa/NR/AAA      84    11/15/2013    0.54%    $            0.00     $0.00       $0.00   $539,192.72  $539,192.72      $0.00


Tranche/Ratings  IntSFPaid   TotalCash   CumLoss  LossReimb  YM/PP/EF   GrossTotal
---------------  ---------  -----------  -------  ---------  --------  ------------

XP-Aaa/NR/AAA      $0.00    $      0.00   $0.00     $0.00      $0.00   $      0.00
XP-Aaa/NR/AAA      $0.00    $577,850.27   $0.00     $0.00      $0.00   $577,850.27
XP-Aaa/NR/AAA      $0.00    $577,800.12   $0.00     $0.00      $0.00   $577,800.12
XP-Aaa/NR/AAA      $0.00    $577,749.96   $0.00     $0.00      $0.00   $577,749.96
XP-Aaa/NR/AAA      $0.00    $577,967.30   $0.00     $0.00      $0.00   $577,967.30
XP-Aaa/NR/AAA      $0.00    $911,798.32   $0.00     $0.00      $0.00   $911,798.32
XP-Aaa/NR/AAA      $0.00    $577,549.34   $0.00     $0.00      $0.00   $577,549.34
XP-Aaa/NR/AAA      $0.00    $909,375.64   $0.00     $0.00      $0.00   $909,375.64
XP-Aaa/NR/AAA      $0.00    $575,767.11   $0.00     $0.00      $0.00   $575,767.11
XP-Aaa/NR/AAA      $0.00    $909,242.15   $0.00     $0.00      $0.00   $909,242.15
XP-Aaa/NR/AAA      $0.00    $909,175.40   $0.00     $0.00      $0.00   $909,175.40
XP-Aaa/NR/AAA      $0.00    $575,583.56   $0.00     $0.00      $0.00   $575,583.56
XP-Aaa/NR/AAA      $0.00    $909,041.91   $0.00     $0.00      $0.00   $909,041.91
XP-Aaa/NR/AAA      $0.00    $558,591.91   $0.00     $0.00      $0.00   $558,591.91
XP-Aaa/NR/AAA      $0.00    $885,473.66   $0.00     $0.00      $0.00   $885,473.66
XP-Aaa/NR/AAA      $0.00    $558,461.05   $0.00     $0.00      $0.00   $558,461.05
XP-Aaa/NR/AAA      $0.00    $558,493.77   $0.00     $0.00      $0.00   $558,493.77
XP-Aaa/NR/AAA      $0.00    $885,261.01   $0.00     $0.00      $0.00   $885,261.01
XP-Aaa/NR/AAA      $0.00    $558,248.40   $0.00     $0.00      $0.00   $558,248.40
XP-Aaa/NR/AAA      $0.00    $860,421.19   $0.00     $0.00      $0.00   $860,421.19
XP-Aaa/NR/AAA      $0.00    $540,952.68   $0.00     $0.00      $0.00   $540,952.68
XP-Aaa/NR/AAA      $0.00    $860,277.36   $0.00     $0.00      $0.00   $860,277.36
XP-Aaa/NR/AAA      $0.00    $860,213.44   $0.00     $0.00      $0.00   $860,213.44
XP-Aaa/NR/AAA      $0.00    $540,744.93   $0.00     $0.00      $0.00   $540,744.93
XP-Aaa/NR/AAA      $0.00    $860,053.63   $0.00     $0.00      $0.00   $860,053.63
XP-Aaa/NR/AAA      $0.00    $519,209.45   $0.00     $0.00      $0.00   $519,209.45
XP-Aaa/NR/AAA      $0.00    $519,131.91   $0.00     $0.00      $0.00   $519,131.91
XP-Aaa/NR/AAA      $0.00    $519,054.36   $0.00     $0.00      $0.00   $519,054.36
XP-Aaa/NR/AAA      $0.00    $519,364.55   $0.00     $0.00      $0.00   $519,364.55
XP-Aaa/NR/AAA      $0.00    $828,856.12   $0.00     $0.00      $0.00   $828,856.12
XP-Aaa/NR/AAA      $0.00    $518,821.72   $0.00     $0.00      $0.00   $518,821.72
XP-Aaa/NR/AAA      $0.00    $803,665.88   $0.00     $0.00      $0.00   $803,665.88
XP-Aaa/NR/AAA      $0.00    $501,628.81   $0.00     $0.00      $0.00   $501,628.81
XP-Aaa/NR/AAA      $0.00    $803,514.79   $0.00     $0.00      $0.00   $803,514.79
XP-Aaa/NR/AAA      $0.00    $803,439.24   $0.00     $0.00      $0.00   $803,439.24
XP-Aaa/NR/AAA      $0.00    $501,417.28   $0.00     $0.00      $0.00   $501,417.28
XP-Aaa/NR/AAA      $0.00    $803,288.15   $0.00     $0.00      $0.00   $803,288.15
XP-Aaa/NR/AAA      $0.00    $486,619.67   $0.00     $0.00      $0.00   $486,619.67
XP-Aaa/NR/AAA      $0.00    $486,545.93   $0.00     $0.00      $0.00   $486,545.93
XP-Aaa/NR/AAA      $0.00    $486,472.20   $0.00     $0.00      $0.00   $486,472.20
XP-Aaa/NR/AAA      $0.00    $486,870.37   $0.00     $0.00      $0.00   $486,870.37
XP-Aaa/NR/AAA      $0.00    $780,984.20   $0.00     $0.00      $0.00   $780,984.20
XP-Aaa/NR/AAA      $0.00    $486,221.50   $0.00     $0.00      $0.00   $486,221.50
XP-Aaa/NR/AAA      $0.00    $759,490.31   $0.00     $0.00      $0.00   $759,490.31
XP-Aaa/NR/AAA      $0.00    $471,809.60   $0.00     $0.00      $0.00   $471,809.60
XP-Aaa/NR/AAA      $0.00    $759,360.77   $0.00     $0.00      $0.00   $759,360.77
XP-Aaa/NR/AAA      $0.00    $759,303.20   $0.00     $0.00      $0.00   $759,303.20
XP-Aaa/NR/AAA      $0.00    $471,622.48   $0.00     $0.00      $0.00   $471,622.48
XP-Aaa/NR/AAA      $0.00    $759,159.27   $0.00     $0.00      $0.00   $759,159.27
XP-Aaa/NR/AAA      $0.00    $432,571.42   $0.00     $0.00      $0.00   $432,571.42
XP-Aaa/NR/AAA      $0.00    $432,504.61   $0.00     $0.00      $0.00   $432,504.61
XP-Aaa/NR/AAA      $0.00    $432,451.16   $0.00     $0.00      $0.00   $432,451.16
XP-Aaa/NR/AAA      $0.00    $432,865.37   $0.00     $0.00      $0.00   $432,865.37
XP-Aaa/NR/AAA      $0.00    $699,293.68   $0.00     $0.00      $0.00   $699,293.68
XP-Aaa/NR/AAA      $0.00    $432,250.74   $0.00     $0.00      $0.00   $432,250.74
XP-Aaa/NR/AAA      $0.00    $618,676.85   $0.00     $0.00      $0.00   $618,676.85
XP-Aaa/NR/AAA      $0.00    $382,057.61   $0.00     $0.00      $0.00   $382,057.61
XP-Aaa/NR/AAA      $0.00    $614,947.30   $0.00     $0.00      $0.00   $614,947.30
XP-Aaa/NR/AAA      $0.00    $617,196.87   $0.00     $0.00      $0.00   $617,196.87
XP-Aaa/NR/AAA      $0.00    $400,610.64   $0.00     $0.00      $0.00   $400,610.64
XP-Aaa/NR/AAA      $0.00    $638,046.83   $0.00     $0.00      $0.00   $638,046.83
XP-Aaa/NR/AAA      $0.00    $388,724.11   $0.00     $0.00      $0.00   $388,724.11
XP-Aaa/NR/AAA      $0.00    $617,738.33   $0.00     $0.00      $0.00   $617,738.33
XP-Aaa/NR/AAA      $0.00    $388,632.75   $0.00     $0.00      $0.00   $388,632.75
XP-Aaa/NR/AAA      $0.00    $388,781.20   $0.00     $0.00      $0.00   $388,781.20
XP-Aaa/NR/AAA      $0.00    $617,601.30   $0.00     $0.00      $0.00   $617,601.30
XP-Aaa/NR/AAA      $0.00    $388,507.14   $0.00     $0.00      $0.00   $388,507.14
XP-Aaa/NR/AAA      $0.00    $597,298.01   $0.00     $0.00      $0.00   $597,298.01
XP-Aaa/NR/AAA      $0.00    $376,382.79   $0.00     $0.00      $0.00   $376,382.79
XP-Aaa/NR/AAA      $0.00    $597,209.92   $0.00     $0.00      $0.00   $597,209.92
XP-Aaa/NR/AAA      $0.00    $597,165.87   $0.00     $0.00      $0.00   $597,165.87
XP-Aaa/NR/AAA      $0.00    $376,261.66   $0.00     $0.00      $0.00   $376,261.66
XP-Aaa/NR/AAA      $0.00    $597,077.78   $0.00     $0.00      $0.00   $597,077.78
XP-Aaa/NR/AAA      $0.00    $361,057.33   $0.00     $0.00      $0.00   $361,057.33
XP-Aaa/NR/AAA      $0.00    $361,004.66   $0.00     $0.00      $0.00   $361,004.66
XP-Aaa/NR/AAA      $0.00    $360,962.53   $0.00     $0.00      $0.00   $360,962.53
XP-Aaa/NR/AAA      $0.00    $361,489.20   $0.00     $0.00      $0.00   $361,489.20
XP-Aaa/NR/AAA      $0.00    $572,135.13   $0.00     $0.00      $0.00   $572,135.13
XP-Aaa/NR/AAA      $0.00    $359,403.59   $0.00     $0.00      $0.00   $359,403.59
XP-Aaa/NR/AAA      $0.00    $543,859.76   $0.00     $0.00      $0.00   $543,859.76
XP-Aaa/NR/AAA      $0.00    $342,574.58   $0.00     $0.00      $0.00   $342,574.58
XP-Aaa/NR/AAA      $0.00    $543,769.43   $0.00     $0.00      $0.00   $543,769.43
XP-Aaa/NR/AAA      $0.00    $543,729.29   $0.00     $0.00      $0.00   $543,729.29
XP-Aaa/NR/AAA      $0.00    $338,158.45   $0.00     $0.00      $0.00   $338,158.45
XP-Aaa/NR/AAA      $0.00    $539,192.72   $0.00     $0.00      $0.00   $539,192.72

CMBS STRESS ANALYSIS
Effect on average life and yield



                                                                                  CLASS A-4  CLASS A-M  CLASS A-J  CLASS B  CLASS C
                                                                                  ---------  ---------  ---------  -------  -------

1) Prepayment Analysis:
                                                                              50%    9.7        9.9        9.9       9.9       9.9
      After YMP   50% and 100%CPR                                            100%    9.5        9.7        9.7       9.7       9.7
                  (Change in Average Life)

2) Extension Analysis:                                                       WAL     9.8        9.9       11.4      11.7      11.8
      Assume 2 year extension for 30% of the loans
      (starting with the lowest coupon loans).                          PX=100.5%   5.60%      5.63%      5.67%     5.70%     5.75%

3) Default Analysis:                                          1.0% CDR       WAL     9.6        9.9        9.9       9.9       9.9
      Assume CPR=0%                                            25% SEV  PX=100.5%   5.59%      5.63%      5.66%     5.69%     5.74%
      Assume defaults start in month 1
      Assume 1-year recovery period.                          1.0% CDR       WAL     9.7        9.9        9.9       9.9      10.0
      Apply  1% CDR with 25% and 50% loss severity.            50% SEV  PX=100.5%   5.60%      5.63%      5.66%     5.69%     5.74%
      Apply 2.5% CDR with 40% loss severity.
                                                              2.5% CDR       WAL     9.4        9.9        9.9      10.0      10.0
4) Combination Default and Prepay:                             40% SEV  PX=100.5%   5.59%      5.63%      5.66%     5.69%     5.74%
      After YMP   50% CPR
      Assume defaults start in month 1
      Assume 1-year recovery period.                 50% CPY  1.8% CDR       WAL     9.5        9.9        9.9       9.9      10.0
      Apply  1.8% CDR with 40% loss severity.                  40% SEV  PX=100.5%   5.59%      5.63%      5.66%     5.69%     5.74%






LOAN NUMBER   ISSUER  LOAN GROUP  COLLATERAL GROUP                 NAME                         COUNTY             PROPERTY TYPE
-----------  -------  ----------  ----------------  -----------------------------------  --------------------  --------------------

06-07-0332   LaSalle       1            NMF         Inland Old Time Pottery              Douglas               Retail
7014709      CGM           1            NMF         The HMAI Building                    Hillsborough          Mixed Use
7013379      CGM           1            NMF         Circuit City - Cincinnati, OH        Hamilton              Retail
7014925      CGM           2            MF          Paseo Villas Apartments              San Joaquin           Multifamily
06-04-0241   LaSalle       2            MF          Equinox Apartments                   Dane                  Multifamily
06-04-0265   LaSalle       2            MF          North Campus Crossing Phase I        Pitt                  Multifamily
06-07-0008   LaSalle       1            NMF         AlaMoana                             Honolulu              Various
06-04-0277   LaSalle       1            NMF         Lakeview Storage                     Napa                  Self Storage
940952526    PNC           1            NMF         Ambassador Square                    Centre                Multifamily
06-06-0195   LaSalle       1            NMF         Bare Hills Office                    Baltimore             Office
7016064      CGM           1            NMF         Whole Foods Market - Los Altos       Santa Clara           Retail
06-06-0358   LaSalle       1            NMF         Waterfront Centre                    District of Columbia  Office
7016324      CGM           1            NMF         Raymour & Flanagan                   Bergen                Land
7017540      CGM           1            NMF         Penn Station                         Los Angeles           Office
06-04-0382   LaSalle       1            NMF         One & Two Securities Center          Fulton                Office
7017610      CGM           1            NMF         Allen Forge Shopping Center          Montgomery            Retail
7018100      CGM           1            NMF         Tower 67                             New York              Multifamily
940952936    PNC           1            NMF         Heart Center Medical Group Building  Allen                 Office
06-06-0647   LaSalle       1            NMF         Shore Pointe Office Building         Fairfield             Office
06-05-0823   LaSalle       1            NMF         909 Poydras Office Building          Orleans               Office
7009547      CGM           2            MF          Nashville Auto Diesel College        Davidson              Multifamily
7015175      CGM           1            NMF         Northside Festival Shopping Center   Davidson              Retail
06-07-0364   LaSalle       2            MF          Towne Oaks Apartments                Pulaski               Multifamily
06-06-0357   LaSalle       2            MF          520 Taylor St.                       San Francisco         Multifamily
940952882    PNC           1            NMF         Landover Metro Industrial            Prince Georges        Industrial
940952427    PNC           1            NMF         Port Warwick Medical Arts II         Newport News          Office
7017640      CGM           1            NMF         Broadway Place                       Los Angeles           Office
06-07-0291   LaSalle       1            NMF         Virginia Hills                       Allegheny             Manufactured Housing
06-06-0463   LaSalle       1            NMF         Redwood Estates                      Allegheny             Manufactured Housing


LOAN NUMBER        SUB PROPERTY TYPE      CURRENT BALANCE
-----------  ---------------------------  ---------------

06-07-0332   Anchored, Single Tenant         3,250,133.00
7014709      Industrial(79%)/Office(21%)    12,201,771.84
7013379      Anchored, Single Tenant         4,877,026.79
7014925      Conventional                   32,000,000.00
06-04-0241   Conventional                   22,500,000.00
06-04-0265   Student Housing                28,000,000.00
06-07-0008   Various                        96,000,000.00
06-04-0277   Self Storage                    2,195,614.22
940952526    Student Housing                15,510,846.39
06-06-0195   Suburban                        5,492,504.04
7016064      Anchored, Single Tenant        21,600,000.00
06-06-0358   CBD                            26,000,000.00
7016324      Retail                          7,000,000.00
7017540      Suburban                       17,300,000.00
06-04-0382   CBD                            70,000,000.00
7017610      Anchored                        5,994,762.83
7018100      High Rise                     100,000,000.00
940952936    Medical Office                 17,040,000.00
06-06-0647   Suburban                        9,600,000.00
06-05-0823   CBD                            40,000,000.00
7009547      Student Housing                 8,450,000.00
7015175      Anchored                       11,100,000.00
06-07-0364   Conventional                    9,210,000.00
06-06-0357   Conventional                    2,500,000.00
940952882    Light Industrial                3,600,000.00
940952427    Medical Office                  9,200,000.00
7017640      Suburban                       22,250,000.00
06-07-0291   Manufactured Housing            6,300,000.00
06-06-0463   Manufactured Housing            5,400,000.00

DEAL NAME                                     CCMT 2006-C5 C
CLASS: RATING                                   Aa3/AA- M/F
SIZE                                             21,264,000

NOTE: Loss Severity should be applied against outstanding balance as of time of
      default, NOT original outstanding balance.

                                              Base

                          Loss Severity: 40%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 50%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 60%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 70%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS



DEAL NAME                                     CCMT 2006-C5 B
CLASS: RATING                                       Aa2/AAA
SIZE                                             42,526,000

NOTE: Loss Severity should be applied against outstanding balance as of time of
      default, NOT original outstanding balance.

                        FWD LIBOR/SWAP SHIFT                  BP

                          Loss Severity: 40%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 50%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 60%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                          Loss Severity: 70%
                   Recovery Delay: 12 months
                      % CUM LOSS YIELD BREAK
                           CDR - YIELD BREAK
             % CUM LOSS 1ST $ PRINCIPAL LOSS
                  CDR - 1ST $ PRINCIPAL LOSS

                                                      BASE                100                100
Tranche/Ratings  Period     Date     EffCoupon       Balance              CPY                CPR
---------------  ------  ----------  ---------  -----------------  -----------------  -----------------

XP-Aaa/NR/AAA       0    11/21/2006    0.33%    $2,075,302,000.00  $2,075,302,000.00  $2,075,302,000.00
XP-Aaa/NR/AAA       1    12/15/2006    0.33%    $2,075,302,000.00  $2,075,302,000.00  $2,072,311,259.70
XP-Aaa/NR/AAA       2     1/15/2007    0.33%    $2,075,302,000.00  $2,075,302,000.00  $2,071,788,036.47
XP-Aaa/NR/AAA       3     2/15/2007    0.33%    $2,075,302,000.00  $2,075,302,000.00  $2,071,262,050.04
XP-Aaa/NR/AAA       4     3/15/2007    0.33%    $2,075,302,000.00  $2,075,302,000.00  $2,070,473,424.54
XP-Aaa/NR/AAA       5     4/15/2007    0.53%    $2,075,302,000.00  $2,075,302,000.00  $2,069,940,492.15
XP-Aaa/NR/AAA       6     5/15/2007    0.33%    $2,071,458,000.00  $2,071,458,000.00  $2,069,033,350.00
XP-Aaa/NR/AAA       7     6/15/2007    0.53%    $2,071,458,000.00  $2,071,458,000.00  $2,068,494,316.17
XP-Aaa/NR/AAA       8     7/15/2007    0.33%    $2,071,458,000.00  $2,071,458,000.00  $2,067,863,313.93
XP-Aaa/NR/AAA       9     8/15/2007    0.53%    $2,071,458,000.00  $2,071,458,000.00  $2,067,315,684.51
XP-Aaa/NR/AAA      10     9/15/2007    0.53%    $2,071,458,000.00  $2,071,458,000.00  $2,066,765,162.78
XP-Aaa/NR/AAA      11    10/15/2007    0.33%    $2,071,458,000.00  $2,071,458,000.00  $2,066,125,321.58
XP-Aaa/NR/AAA      12    11/15/2007    0.53%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      13    12/15/2007    0.33%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      14     1/15/2008    0.52%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      15     2/15/2008    0.33%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      16     3/15/2008    0.33%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      17     4/15/2008    0.52%    $2,032,065,000.00  $2,032,065,000.00  $2,032,065,000.00
XP-Aaa/NR/AAA      18     5/15/2008    0.33%    $1,986,780,000.00  $1,986,780,000.00  $1,986,780,000.00
XP-Aaa/NR/AAA      19     6/15/2008    0.52%    $1,986,780,000.00  $1,986,780,000.00  $1,986,780,000.00
XP-Aaa/NR/AAA      20     7/15/2008    0.33%    $1,986,780,000.00  $1,986,780,000.00  $1,986,780,000.00
XP-Aaa/NR/AAA      21     8/15/2008    0.52%    $1,986,780,000.00  $1,986,780,000.00  $1,986,780,000.00
XP-Aaa/NR/AAA      22     9/15/2008    0.52%    $1,986,780,000.00  $1,986,780,000.00  $1,986,780,000.00
XP-Aaa/NR/AAA      23    10/15/2008    0.33%    $1,986,780,000.00  $1,986,780,000.00  $1,984,975,729.14
XP-Aaa/NR/AAA      24    11/15/2008    0.52%    $1,930,243,000.00  $1,930,243,000.00  $1,930,243,000.00
XP-Aaa/NR/AAA      25    12/15/2008    0.32%    $1,930,243,000.00  $1,930,243,000.00  $1,896,357,396.83
XP-Aaa/NR/AAA      26     1/15/2009    0.32%    $1,930,243,000.00  $1,930,243,000.00  $1,895,612,804.20
XP-Aaa/NR/AAA      27     2/15/2009    0.32%    $1,930,243,000.00  $1,930,243,000.00  $1,894,864,243.89
XP-Aaa/NR/AAA      28     3/15/2009    0.32%    $1,930,243,000.00  $1,930,243,000.00  $1,893,753,965.29
XP-Aaa/NR/AAA      29     4/15/2009    0.52%    $1,930,243,000.00  $1,930,243,000.00  $1,887,752,424.68
XP-Aaa/NR/AAA      30     5/15/2009    0.32%    $1,866,829,000.00  $1,866,829,000.00  $1,842,904,111.90
XP-Aaa/NR/AAA      31     6/15/2009    0.52%    $1,866,829,000.00  $1,866,829,000.00  $1,842,811,499.13
XP-Aaa/NR/AAA      32     7/15/2009    0.32%    $1,866,829,000.00  $1,866,829,000.00  $1,842,699,016.74
XP-Aaa/NR/AAA      33     8/15/2009    0.52%    $1,866,829,000.00  $1,866,829,000.00  $1,842,600,166.52
XP-Aaa/NR/AAA      34     9/15/2009    0.52%    $1,866,829,000.00  $1,866,829,000.00  $1,815,494,187.80
XP-Aaa/NR/AAA      35    10/15/2009    0.32%    $1,866,829,000.00  $1,866,829,000.00  $1,788,574,155.12
XP-Aaa/NR/AAA      36    11/15/2009    0.52%    $1,804,278,000.00  $1,804,278,000.00  $1,751,742,299.13
XP-Aaa/NR/AAA      37    12/15/2009    0.32%    $1,804,278,000.00  $1,804,278,000.00  $1,751,617,293.62
XP-Aaa/NR/AAA      38     1/15/2010    0.32%    $1,804,278,000.00  $1,804,278,000.00  $1,751,470,794.44
XP-Aaa/NR/AAA      39     2/15/2010    0.32%    $1,804,278,000.00  $1,804,278,000.00  $1,750,563,687.13
XP-Aaa/NR/AAA      40     3/15/2010    0.32%    $1,804,278,000.00  $1,804,278,000.00  $1,749,230,323.79
XP-Aaa/NR/AAA      41     4/15/2010    0.52%    $1,804,278,000.00  $1,804,278,000.00  $1,748,311,326.72
XP-Aaa/NR/AAA      42     5/15/2010    0.32%    $1,743,419,000.00  $1,743,419,000.00  $1,694,914,551.69
XP-Aaa/NR/AAA      43     6/15/2010    0.52%    $1,743,419,000.00  $1,743,419,000.00  $1,694,806,260.60
XP-Aaa/NR/AAA      44     7/15/2010    0.32%    $1,743,419,000.00  $1,743,419,000.00  $1,694,676,864.92
XP-Aaa/NR/AAA      45     8/15/2010    0.52%    $1,743,419,000.00  $1,743,419,000.00  $1,694,567,301.06
XP-Aaa/NR/AAA      46     9/15/2010    0.52%    $1,743,419,000.00  $1,743,419,000.00  $1,694,457,150.92
XP-Aaa/NR/AAA      47    10/15/2010    0.32%    $1,743,419,000.00  $1,743,419,000.00  $1,694,325,946.47
XP-Aaa/NR/AAA      48    11/15/2010    0.52%    $1,603,380,000.00  $1,603,380,000.00  $1,558,831,503.79
XP-Aaa/NR/AAA      49    12/15/2010    0.32%    $1,603,380,000.00  $1,603,380,000.00  $1,558,699,041.75
XP-Aaa/NR/AAA      50     1/15/2011    0.32%    $1,603,380,000.00  $1,603,380,000.00  $1,558,586,292.78
XP-Aaa/NR/AAA      51     2/15/2011    0.32%    $1,603,380,000.00  $1,603,380,000.00  $1,558,472,940.37
XP-Aaa/NR/AAA      52     3/15/2011    0.32%    $1,603,380,000.00  $1,603,380,000.00  $1,558,297,898.20
XP-Aaa/NR/AAA      53     4/15/2011    0.52%    $1,603,380,000.00  $1,603,380,000.00  $1,558,182,999.33
XP-Aaa/NR/AAA      54     5/15/2011    0.32%    $1,420,781,000.00  $1,420,781,000.00  $1,387,177,174.54
XP-Aaa/NR/AAA      55     6/15/2011    0.52%    $1,420,781,000.00  $1,420,781,000.00  $1,387,060,932.60
XP-Aaa/NR/AAA      56     7/15/2011    0.32%    $1,420,781,000.00  $1,420,781,000.00  $1,386,923,801.06
XP-Aaa/NR/AAA      57     8/15/2011    0.52%    $1,420,781,000.00  $1,420,781,000.00  $1,386,806,201.75
XP-Aaa/NR/AAA      58     9/15/2011    0.52%    $1,420,781,000.00  $1,420,781,000.00  $1,386,687,972.82
XP-Aaa/NR/AAA      59    10/15/2011    0.34%    $1,420,781,000.00  $1,420,781,000.00  $1,386,548,908.03
XP-Aaa/NR/AAA      60    11/15/2011    0.54%    $1,370,317,000.00  $1,370,317,000.00  $1,340,313,867.77
XP-Aaa/NR/AAA      61    12/15/2011    0.34%    $1,370,317,000.00  $1,370,317,000.00  $1,340,138,781.15
XP-Aaa/NR/AAA      62     1/15/2012    0.54%    $1,370,317,000.00  $1,370,317,000.00  $1,339,988,035.81
XP-Aaa/NR/AAA      63     2/15/2012    0.34%    $1,370,317,000.00  $1,370,317,000.00  $1,339,836,497.84
XP-Aaa/NR/AAA      64     3/15/2012    0.34%    $1,370,317,000.00  $1,370,317,000.00  $1,339,633,799.50
XP-Aaa/NR/AAA      65     4/15/2012    0.54%    $1,370,317,000.00  $1,370,317,000.00  $1,339,480,397.02
XP-Aaa/NR/AAA      66     5/15/2012    0.34%    $1,321,395,000.00  $1,321,395,000.00  $1,294,633,066.52
XP-Aaa/NR/AAA      67     6/15/2012    0.54%    $1,321,395,000.00  $1,321,395,000.00  $1,294,477,913.35
XP-Aaa/NR/AAA      68     7/15/2012    0.34%    $1,321,395,000.00  $1,321,395,000.00  $1,294,296,879.65
XP-Aaa/NR/AAA      69     8/15/2012    0.54%    $1,321,395,000.00  $1,321,395,000.00  $1,294,139,957.48
XP-Aaa/NR/AAA      70     9/15/2012    0.54%    $1,321,395,000.00  $1,321,395,000.00  $1,293,982,209.93
XP-Aaa/NR/AAA      71    10/15/2012    0.34%    $1,321,395,000.00  $1,321,395,000.00  $1,293,798,652.25
XP-Aaa/NR/AAA      72    11/15/2012    0.54%    $1,264,002,000.00  $1,264,002,000.00  $1,240,405,108.58
XP-Aaa/NR/AAA      73    12/15/2012    0.34%    $1,264,002,000.00  $1,264,002,000.00  $1,240,219,803.49
XP-Aaa/NR/AAA      74     1/15/2013    0.34%    $1,264,002,000.00  $1,264,002,000.00  $1,240,058,444.91
XP-Aaa/NR/AAA      75     2/15/2013    0.34%    $1,264,002,000.00  $1,264,002,000.00  $1,239,896,237.44
XP-Aaa/NR/AAA      76     3/15/2013    0.34%    $1,264,002,000.00  $1,264,002,000.00  $1,239,658,669.28
XP-Aaa/NR/AAA      77     4/15/2013    0.54%    $1,264,002,000.00  $1,264,002,000.00  $1,239,494,356.08
XP-Aaa/NR/AAA      78     5/15/2013    0.34%    $1,204,399,000.00  $1,204,399,000.00  $1,181,832,550.76
XP-Aaa/NR/AAA      79     6/15/2013    0.54%    $1,204,399,000.00  $1,204,399,000.00  $1,181,673,062.95
XP-Aaa/NR/AAA      80     7/15/2013    0.34%    $1,204,399,000.00  $1,204,399,000.00  $1,181,489,082.61
XP-Aaa/NR/AAA      81     8/15/2013    0.54%    $1,204,399,000.00  $1,204,399,000.00  $1,181,327,787.34
XP-Aaa/NR/AAA      82     9/15/2013    0.54%    $1,204,399,000.00  $1,204,399,000.00  $1,181,165,643.59
XP-Aaa/NR/AAA      83    10/15/2013    0.34%    $1,204,399,000.00  $1,204,399,000.00  $1,180,979,079.35
XP-Aaa/NR/AAA      84    11/15/2013    0.54%    $            0.00  $            0.00  $            0.00






Tranche/Ratings  Period       Date          EffCoupon           Balance      PrinAccrued     PrinPaid      IntAccrued    IntPaid
---------------  ------  --------------  ---------------  -----------------  -----------  --------------  -----------  -----------

XP-Aaa/NR/AAA        0       11/21/2006            0.33%  $2,075,302,000.00      $0.00    $         0.00  $      0.00  $      0.00
XP-Aaa/NR/AAA        1       12/15/2006            0.33%  $2,075,302,000.00      $0.00    $         0.00  $577,850.27  $577,850.27
XP-Aaa/NR/AAA        2        1/15/2007            0.33%  $2,075,302,000.00      $0.00    $         0.00  $577,800.12  $577,800.12
XP-Aaa/NR/AAA        3        2/15/2007            0.33%  $2,075,302,000.00      $0.00    $         0.00  $577,749.96  $577,749.96
XP-Aaa/NR/AAA        4        3/15/2007            0.33%  $2,075,302,000.00      $0.00    $         0.00  $577,967.30  $577,967.30
XP-Aaa/NR/AAA        5        4/15/2007            0.53%  $2,075,302,000.00      $0.00    $         0.00  $911,798.32  $911,798.32
XP-Aaa/NR/AAA        6        5/15/2007            0.33%  $2,071,458,000.00      $0.00    $         0.00  $577,549.34  $577,549.34
XP-Aaa/NR/AAA        7        6/15/2007            0.53%  $2,071,458,000.00      $0.00    $         0.00  $909,375.64  $909,375.64
XP-Aaa/NR/AAA        8        7/15/2007            0.33%  $2,071,458,000.00      $0.00    $         0.00  $575,767.11  $575,767.11
XP-Aaa/NR/AAA        9        8/15/2007            0.53%  $2,071,458,000.00      $0.00    $         0.00  $909,242.15  $909,242.15
XP-Aaa/NR/AAA       10        9/15/2007            0.53%  $2,071,458,000.00      $0.00    $         0.00  $909,175.40  $909,175.40
XP-Aaa/NR/AAA       11       10/15/2007            0.33%  $2,071,458,000.00      $0.00    $         0.00  $575,583.56  $575,583.56
XP-Aaa/NR/AAA       12       11/15/2007            0.53%  $2,032,065,000.00      $0.00    $         0.00  $909,041.91  $909,041.91
XP-Aaa/NR/AAA       13       12/15/2007            0.33%  $2,032,065,000.00      $0.00    $         0.00  $558,591.91  $558,591.91
XP-Aaa/NR/AAA       14        1/15/2008            0.52%  $2,032,065,000.00      $0.00    $         0.00  $885,473.66  $885,473.66
XP-Aaa/NR/AAA       15        2/15/2008            0.33%  $2,032,065,000.00      $0.00    $         0.00  $558,461.05  $558,461.05
XP-Aaa/NR/AAA       16        3/15/2008            0.33%  $2,032,065,000.00      $0.00    $         0.00  $558,493.77  $558,493.77
XP-Aaa/NR/AAA       17        4/15/2008            0.52%  $2,032,065,000.00      $0.00    $         0.00  $885,261.01  $885,261.01
XP-Aaa/NR/AAA       18        5/15/2008            0.33%  $1,986,780,000.00      $0.00    $         0.00  $558,248.40  $558,248.40
XP-Aaa/NR/AAA       19        6/15/2008            0.52%  $1,986,780,000.00      $0.00    $         0.00  $860,421.19  $860,421.19
XP-Aaa/NR/AAA       20        7/15/2008            0.33%  $1,986,780,000.00      $0.00    $         0.00  $540,952.68  $540,952.68
XP-Aaa/NR/AAA       21        8/15/2008            0.52%  $1,986,780,000.00      $0.00    $         0.00  $860,277.36  $860,277.36
XP-Aaa/NR/AAA       22        9/15/2008            0.52%  $1,986,780,000.00      $0.00    $         0.00  $860,213.44  $860,213.44
XP-Aaa/NR/AAA       23       10/15/2008            0.33%  $1,986,780,000.00      $0.00    $         0.00  $540,744.93  $540,744.93
XP-Aaa/NR/AAA       24       11/15/2008            0.52%  $1,930,243,000.00      $0.00    $         0.00  $860,053.63  $860,053.63
XP-Aaa/NR/AAA       25       12/15/2008            0.32%  $1,930,243,000.00      $0.00    $         0.00  $519,209.45  $519,209.45
XP-Aaa/NR/AAA       26        1/15/2009            0.32%  $1,930,243,000.00      $0.00    $         0.00  $519,131.91  $519,131.91
XP-Aaa/NR/AAA       27        2/15/2009            0.32%  $1,930,243,000.00      $0.00    $         0.00  $519,054.36  $519,054.36
XP-Aaa/NR/AAA       28        3/15/2009            0.32%  $1,930,243,000.00      $0.00    $         0.00  $519,364.55  $519,364.55
XP-Aaa/NR/AAA       29        4/15/2009            0.52%  $1,930,243,000.00      $0.00    $         0.00  $828,856.12  $828,856.12
XP-Aaa/NR/AAA       30        5/15/2009            0.32%  $1,866,829,000.00      $0.00    $         0.00  $518,821.72  $518,821.72
XP-Aaa/NR/AAA       31        6/15/2009            0.52%  $1,866,829,000.00      $0.00    $         0.00  $803,665.88  $803,665.88
XP-Aaa/NR/AAA       32        7/15/2009            0.32%  $1,866,829,000.00      $0.00    $         0.00  $501,628.81  $501,628.81
XP-Aaa/NR/AAA       33        8/15/2009            0.52%  $1,866,829,000.00      $0.00    $         0.00  $803,514.79  $803,514.79
XP-Aaa/NR/AAA       34        9/15/2009            0.52%  $1,866,829,000.00      $0.00    $         0.00  $803,439.24  $803,439.24
XP-Aaa/NR/AAA       35       10/15/2009            0.32%  $1,866,829,000.00      $0.00    $         0.00  $501,417.28  $501,417.28
XP-Aaa/NR/AAA       36       11/15/2009            0.52%  $1,804,278,000.00      $0.00    $         0.00  $803,288.15  $803,288.15
XP-Aaa/NR/AAA       37       12/15/2009            0.32%  $1,804,278,000.00      $0.00    $         0.00  $486,619.67  $486,619.67
XP-Aaa/NR/AAA       38        1/15/2010            0.32%  $1,804,278,000.00      $0.00    $         0.00  $486,545.93  $486,545.93
XP-Aaa/NR/AAA       39        2/15/2010            0.32%  $1,804,278,000.00      $0.00    $         0.00  $486,472.20  $486,472.20
XP-Aaa/NR/AAA       40        3/15/2010            0.32%  $1,804,278,000.00      $0.00    $         0.00  $486,870.37  $486,870.37
XP-Aaa/NR/AAA       41        4/15/2010            0.52%  $1,804,278,000.00      $0.00    $         0.00  $780,984.20  $780,984.20
XP-Aaa/NR/AAA       42        5/15/2010            0.32%  $1,743,419,000.00      $0.00    $         0.00  $486,221.50  $486,221.50
XP-Aaa/NR/AAA       43        6/15/2010            0.52%  $1,743,419,000.00      $0.00    $         0.00  $759,490.31  $759,490.31
XP-Aaa/NR/AAA       44        7/15/2010            0.32%  $1,743,419,000.00      $0.00    $         0.00  $471,809.60  $471,809.60
XP-Aaa/NR/AAA       45        8/15/2010            0.52%  $1,743,419,000.00      $0.00    $         0.00  $759,360.77  $759,360.77
XP-Aaa/NR/AAA       46        9/15/2010            0.52%  $1,743,419,000.00      $0.00    $         0.00  $759,303.20  $759,303.20
XP-Aaa/NR/AAA       47       10/15/2010            0.32%  $1,743,419,000.00      $0.00    $         0.00  $471,622.48  $471,622.48
XP-Aaa/NR/AAA       48       11/15/2010            0.52%  $1,603,380,000.00      $0.00    $         0.00  $759,159.27  $759,159.27
XP-Aaa/NR/AAA       49       12/15/2010            0.32%  $1,603,380,000.00      $0.00    $         0.00  $432,571.42  $432,571.42
XP-Aaa/NR/AAA       50        1/15/2011            0.32%  $1,603,380,000.00      $0.00    $         0.00  $432,504.61  $432,504.61
XP-Aaa/NR/AAA       51        2/15/2011            0.32%  $1,603,380,000.00      $0.00    $         0.00  $432,451.16  $432,451.16
XP-Aaa/NR/AAA       52        3/15/2011            0.32%  $1,603,380,000.00      $0.00    $         0.00  $432,865.37  $432,865.37
XP-Aaa/NR/AAA       53        4/15/2011            0.52%  $1,603,380,000.00      $0.00    $         0.00  $699,293.68  $699,293.68
XP-Aaa/NR/AAA       54        5/15/2011            0.32%  $1,420,781,000.00      $0.00    $         0.00  $432,250.74  $432,250.74
XP-Aaa/NR/AAA       55        6/15/2011            0.52%  $1,420,781,000.00      $0.00    $         0.00  $618,676.85  $618,676.85
XP-Aaa/NR/AAA       56        7/15/2011            0.32%  $1,420,781,000.00      $0.00    $         0.00  $382,057.61  $382,057.61
XP-Aaa/NR/AAA       57        8/15/2011            0.52%  $1,420,781,000.00      $0.00    $         0.00  $614,947.30  $614,947.30
XP-Aaa/NR/AAA       58        9/15/2011            0.52%  $1,420,781,000.00      $0.00    $         0.00  $617,196.87  $617,196.87
XP-Aaa/NR/AAA       59       10/15/2011            0.34%  $1,420,781,000.00      $0.00    $         0.00  $400,610.64  $400,610.64
XP-Aaa/NR/AAA       60       11/15/2011            0.54%  $1,370,317,000.00      $0.00    $         0.00  $638,046.83  $638,046.83
XP-Aaa/NR/AAA       61       12/15/2011            0.34%  $1,370,317,000.00      $0.00    $         0.00  $388,724.11  $388,724.11
XP-Aaa/NR/AAA       62        1/15/2012            0.54%  $1,370,317,000.00      $0.00    $         0.00  $617,738.33  $617,738.33
XP-Aaa/NR/AAA       63        2/15/2012            0.34%  $1,370,317,000.00      $0.00    $         0.00  $388,632.75  $388,632.75
XP-Aaa/NR/AAA       64        3/15/2012            0.34%  $1,370,317,000.00      $0.00    $         0.00  $388,781.20  $388,781.20
XP-Aaa/NR/AAA       65        4/15/2012            0.54%  $1,370,317,000.00      $0.00    $         0.00  $617,601.30  $617,601.30
XP-Aaa/NR/AAA       66        5/15/2012            0.34%  $1,321,395,000.00      $0.00    $         0.00  $388,507.14  $388,507.14
XP-Aaa/NR/AAA       67        6/15/2012            0.54%  $1,321,395,000.00      $0.00    $         0.00  $597,298.01  $597,298.01
XP-Aaa/NR/AAA       68        7/15/2012            0.34%  $1,321,395,000.00      $0.00    $         0.00  $376,382.79  $376,382.79
XP-Aaa/NR/AAA       69        8/15/2012            0.54%  $1,321,395,000.00      $0.00    $         0.00  $597,209.92  $597,209.92
XP-Aaa/NR/AAA       70        9/15/2012            0.54%  $1,321,395,000.00      $0.00    $         0.00  $597,165.87  $597,165.87
XP-Aaa/NR/AAA       71       10/15/2012            0.34%  $1,321,395,000.00      $0.00    $         0.00  $376,261.66  $376,261.66
XP-Aaa/NR/AAA       72       11/15/2012            0.54%  $1,264,002,000.00      $0.00    $         0.00  $597,077.78  $597,077.78
XP-Aaa/NR/AAA       73       12/15/2012            0.34%  $1,264,002,000.00      $0.00    $         0.00  $361,057.33  $361,057.33
XP-Aaa/NR/AAA       74        1/15/2013            0.34%  $1,264,002,000.00      $0.00    $         0.00  $361,004.66  $361,004.66
XP-Aaa/NR/AAA       75        2/15/2013            0.34%  $1,264,002,000.00      $0.00    $         0.00  $360,962.53  $360,962.53
XP-Aaa/NR/AAA       76        3/15/2013            0.34%  $1,264,002,000.00      $0.00    $         0.00  $361,489.20  $361,489.20
XP-Aaa/NR/AAA       77        4/15/2013            0.54%  $1,264,002,000.00      $0.00    $         0.00  $572,135.13  $572,135.13
XP-Aaa/NR/AAA       78        5/15/2013            0.34%  $1,204,399,000.00      $0.00    $         0.00  $359,403.59  $359,403.59
XP-Aaa/NR/AAA       79        6/15/2013            0.54%  $1,204,399,000.00      $0.00    $         0.00  $543,859.76  $543,859.76
XP-Aaa/NR/AAA       80        7/15/2013            0.34%  $1,204,399,000.00      $0.00    $         0.00  $342,574.58  $342,574.58
XP-Aaa/NR/AAA       81        8/15/2013            0.54%  $1,204,399,000.00      $0.00    $         0.00  $543,769.43  $543,769.43
XP-Aaa/NR/AAA       82        9/15/2013            0.54%  $1,204,399,000.00      $0.00    $         0.00  $543,729.29  $543,729.29
XP-Aaa/NR/AAA       83       10/15/2013            0.34%  $1,204,399,000.00      $0.00    $         0.00  $338,158.45  $338,158.45
XP-Aaa/NR/AAA       84       11/15/2013            0.54%  $            0.00      $0.00    $         0.00  $539,192.72  $539,192.72
=============    =====   ==============  ==============   =================      =====    ==============  ===========  ===========
        $0.00    $0.00   $49,244,136.48  $49,244,136.48   $            0.00      $0.00    $49,244,136.48  $      0.00  $      0.00


Tranche/Ratings   IntShortfall   IntSFPaid   TotalCash   CumLoss  LossReimb  YM/PP/EF   GrossTotal
---------------  --------------  ---------  -----------  -------  ---------  --------  -----------

XP-Aaa/NR/AAA    $         0.00    $0.00    $      0.00   $0.00     $0.00      $0.00   $      0.00
XP-Aaa/NR/AAA    $         0.00    $0.00    $577,850.27   $0.00     $0.00      $0.00   $577,850.27
XP-Aaa/NR/AAA    $         0.00    $0.00    $577,800.12   $0.00     $0.00      $0.00   $577,800.12
XP-Aaa/NR/AAA    $         0.00    $0.00    $577,749.96   $0.00     $0.00      $0.00   $577,749.96
XP-Aaa/NR/AAA    $         0.00    $0.00    $577,967.30   $0.00     $0.00      $0.00   $577,967.30
XP-Aaa/NR/AAA    $         0.00    $0.00    $911,798.32   $0.00     $0.00      $0.00   $911,798.32
XP-Aaa/NR/AAA    $         0.00    $0.00    $577,549.34   $0.00     $0.00      $0.00   $577,549.34
XP-Aaa/NR/AAA    $         0.00    $0.00    $909,375.64   $0.00     $0.00      $0.00   $909,375.64
XP-Aaa/NR/AAA    $         0.00    $0.00    $575,767.11   $0.00     $0.00      $0.00   $575,767.11
XP-Aaa/NR/AAA    $         0.00    $0.00    $909,242.15   $0.00     $0.00      $0.00   $909,242.15
XP-Aaa/NR/AAA    $         0.00    $0.00    $909,175.40   $0.00     $0.00      $0.00   $909,175.40
XP-Aaa/NR/AAA    $         0.00    $0.00    $575,583.56   $0.00     $0.00      $0.00   $575,583.56
XP-Aaa/NR/AAA    $         0.00    $0.00    $909,041.91   $0.00     $0.00      $0.00   $909,041.91
XP-Aaa/NR/AAA    $         0.00    $0.00    $558,591.91   $0.00     $0.00      $0.00   $558,591.91
XP-Aaa/NR/AAA    $         0.00    $0.00    $885,473.66   $0.00     $0.00      $0.00   $885,473.66
XP-Aaa/NR/AAA    $         0.00    $0.00    $558,461.05   $0.00     $0.00      $0.00   $558,461.05
XP-Aaa/NR/AAA    $         0.00    $0.00    $558,493.77   $0.00     $0.00      $0.00   $558,493.77
XP-Aaa/NR/AAA    $         0.00    $0.00    $885,261.01   $0.00     $0.00      $0.00   $885,261.01
XP-Aaa/NR/AAA    $         0.00    $0.00    $558,248.40   $0.00     $0.00      $0.00   $558,248.40
XP-Aaa/NR/AAA    $         0.00    $0.00    $860,421.19   $0.00     $0.00      $0.00   $860,421.19
XP-Aaa/NR/AAA    $         0.00    $0.00    $540,952.68   $0.00     $0.00      $0.00   $540,952.68
XP-Aaa/NR/AAA    $         0.00    $0.00    $860,277.36   $0.00     $0.00      $0.00   $860,277.36
XP-Aaa/NR/AAA    $         0.00    $0.00    $860,213.44   $0.00     $0.00      $0.00   $860,213.44
XP-Aaa/NR/AAA    $         0.00    $0.00    $540,744.93   $0.00     $0.00      $0.00   $540,744.93
XP-Aaa/NR/AAA    $         0.00    $0.00    $860,053.63   $0.00     $0.00      $0.00   $860,053.63
XP-Aaa/NR/AAA    $         0.00    $0.00    $519,209.45   $0.00     $0.00      $0.00   $519,209.45
XP-Aaa/NR/AAA    $         0.00    $0.00    $519,131.91   $0.00     $0.00      $0.00   $519,131.91
XP-Aaa/NR/AAA    $         0.00    $0.00    $519,054.36   $0.00     $0.00      $0.00   $519,054.36
XP-Aaa/NR/AAA    $         0.00    $0.00    $519,364.55   $0.00     $0.00      $0.00   $519,364.55
XP-Aaa/NR/AAA    $         0.00    $0.00    $828,856.12   $0.00     $0.00      $0.00   $828,856.12
XP-Aaa/NR/AAA    $         0.00    $0.00    $518,821.72   $0.00     $0.00      $0.00   $518,821.72
XP-Aaa/NR/AAA    $         0.00    $0.00    $803,665.88   $0.00     $0.00      $0.00   $803,665.88
XP-Aaa/NR/AAA    $         0.00    $0.00    $501,628.81   $0.00     $0.00      $0.00   $501,628.81
XP-Aaa/NR/AAA    $         0.00    $0.00    $803,514.79   $0.00     $0.00      $0.00   $803,514.79
XP-Aaa/NR/AAA    $         0.00    $0.00    $803,439.24   $0.00     $0.00      $0.00   $803,439.24
XP-Aaa/NR/AAA    $         0.00    $0.00    $501,417.28   $0.00     $0.00      $0.00   $501,417.28
XP-Aaa/NR/AAA    $         0.00    $0.00    $803,288.15   $0.00     $0.00      $0.00   $803,288.15
XP-Aaa/NR/AAA    $         0.00    $0.00    $486,619.67   $0.00     $0.00      $0.00   $486,619.67
XP-Aaa/NR/AAA    $         0.00    $0.00    $486,545.93   $0.00     $0.00      $0.00   $486,545.93
XP-Aaa/NR/AAA    $         0.00    $0.00    $486,472.20   $0.00     $0.00      $0.00   $486,472.20
XP-Aaa/NR/AAA    $         0.00    $0.00    $486,870.37   $0.00     $0.00      $0.00   $486,870.37
XP-Aaa/NR/AAA    $         0.00    $0.00    $780,984.20   $0.00     $0.00      $0.00   $780,984.20
XP-Aaa/NR/AAA    $         0.00    $0.00    $486,221.50   $0.00     $0.00      $0.00   $486,221.50
XP-Aaa/NR/AAA    $         0.00    $0.00    $759,490.31   $0.00     $0.00      $0.00   $759,490.31
XP-Aaa/NR/AAA    $         0.00    $0.00    $471,809.60   $0.00     $0.00      $0.00   $471,809.60
XP-Aaa/NR/AAA    $         0.00    $0.00    $759,360.77   $0.00     $0.00      $0.00   $759,360.77
XP-Aaa/NR/AAA    $         0.00    $0.00    $759,303.20   $0.00     $0.00      $0.00   $759,303.20
XP-Aaa/NR/AAA    $         0.00    $0.00    $471,622.48   $0.00     $0.00      $0.00   $471,622.48
XP-Aaa/NR/AAA    $         0.00    $0.00    $759,159.27   $0.00     $0.00      $0.00   $759,159.27
XP-Aaa/NR/AAA    $         0.00    $0.00    $432,571.42   $0.00     $0.00      $0.00   $432,571.42
XP-Aaa/NR/AAA    $         0.00    $0.00    $432,504.61   $0.00     $0.00      $0.00   $432,504.61
XP-Aaa/NR/AAA    $         0.00    $0.00    $432,451.16   $0.00     $0.00      $0.00   $432,451.16
XP-Aaa/NR/AAA    $         0.00    $0.00    $432,865.37   $0.00     $0.00      $0.00   $432,865.37
XP-Aaa/NR/AAA    $         0.00    $0.00    $699,293.68   $0.00     $0.00      $0.00   $699,293.68
XP-Aaa/NR/AAA    $         0.00    $0.00    $432,250.74   $0.00     $0.00      $0.00   $432,250.74
XP-Aaa/NR/AAA    $         0.00    $0.00    $618,676.85   $0.00     $0.00      $0.00   $618,676.85
XP-Aaa/NR/AAA    $         0.00    $0.00    $382,057.61   $0.00     $0.00      $0.00   $382,057.61
XP-Aaa/NR/AAA    $         0.00    $0.00    $614,947.30   $0.00     $0.00      $0.00   $614,947.30
XP-Aaa/NR/AAA    $         0.00    $0.00    $617,196.87   $0.00     $0.00      $0.00   $617,196.87
XP-Aaa/NR/AAA    $         0.00    $0.00    $400,610.64   $0.00     $0.00      $0.00   $400,610.64
XP-Aaa/NR/AAA    $         0.00    $0.00    $638,046.83   $0.00     $0.00      $0.00   $638,046.83
XP-Aaa/NR/AAA    $         0.00    $0.00    $388,724.11   $0.00     $0.00      $0.00   $388,724.11
XP-Aaa/NR/AAA    $         0.00    $0.00    $617,738.33   $0.00     $0.00      $0.00   $617,738.33
XP-Aaa/NR/AAA    $         0.00    $0.00    $388,632.75   $0.00     $0.00      $0.00   $388,632.75
XP-Aaa/NR/AAA    $         0.00    $0.00    $388,781.20   $0.00     $0.00      $0.00   $388,781.20
XP-Aaa/NR/AAA    $         0.00    $0.00    $617,601.30   $0.00     $0.00      $0.00   $617,601.30
XP-Aaa/NR/AAA    $         0.00    $0.00    $388,507.14   $0.00     $0.00      $0.00   $388,507.14
XP-Aaa/NR/AAA    $         0.00    $0.00    $597,298.01   $0.00     $0.00      $0.00   $597,298.01
XP-Aaa/NR/AAA    $         0.00    $0.00    $376,382.79   $0.00     $0.00      $0.00   $376,382.79
XP-Aaa/NR/AAA    $         0.00    $0.00    $597,209.92   $0.00     $0.00      $0.00   $597,209.92
XP-Aaa/NR/AAA    $         0.00    $0.00    $597,165.87   $0.00     $0.00      $0.00   $597,165.87
XP-Aaa/NR/AAA    $         0.00    $0.00    $376,261.66   $0.00     $0.00      $0.00   $376,261.66
XP-Aaa/NR/AAA    $         0.00    $0.00    $597,077.78   $0.00     $0.00      $0.00   $597,077.78
XP-Aaa/NR/AAA    $         0.00    $0.00    $361,057.33   $0.00     $0.00      $0.00   $361,057.33
XP-Aaa/NR/AAA    $         0.00    $0.00    $361,004.66   $0.00     $0.00      $0.00   $361,004.66
XP-Aaa/NR/AAA    $         0.00    $0.00    $360,962.53   $0.00     $0.00      $0.00   $360,962.53
XP-Aaa/NR/AAA    $         0.00    $0.00    $361,489.20   $0.00     $0.00      $0.00   $361,489.20
XP-Aaa/NR/AAA    $         0.00    $0.00    $572,135.13   $0.00     $0.00      $0.00   $572,135.13
XP-Aaa/NR/AAA    $         0.00    $0.00    $359,403.59   $0.00     $0.00      $0.00   $359,403.59
XP-Aaa/NR/AAA    $         0.00    $0.00    $543,859.76   $0.00     $0.00      $0.00   $543,859.76
XP-Aaa/NR/AAA    $         0.00    $0.00    $342,574.58   $0.00     $0.00      $0.00   $342,574.58
XP-Aaa/NR/AAA    $         0.00    $0.00    $543,769.43   $0.00     $0.00      $0.00   $543,769.43
XP-Aaa/NR/AAA    $         0.00    $0.00    $543,729.29   $0.00     $0.00      $0.00   $543,729.29
XP-Aaa/NR/AAA    $         0.00    $0.00    $338,158.45   $0.00     $0.00      $0.00   $338,158.45
XP-Aaa/NR/AAA    $         0.00    $0.00    $539,192.72   $0.00     $0.00      $0.00   $539,192.72
=============    ==============
        $0.00    $49,244,136.48

Terry Chun

Scenarios w/cashflow tables & wal/duration results for classes A-SB & AJ:

1. 0% CDR for 24 months, 2% CDR thereafter (40% severity) for Grp1 loan pool

2. Default @month 36 for loans: IRET Portfolio, 802 S. Figueroa, Tower67, 909
Poydras Office, Tri City Plaza, Kent Station properties (30% severity)

3. Default @month 60 for loans: Ala Moana Portfolio, NNN WellPoint Operations
Center, Four Points Sheraton, 77 Corporate Bank in Charlotte (60% severity)

Notes:
Ala Moana/NNN mature before period 60. Using maturity default. Recoveries after
12 months

Base Case



   Class     Ratings      Balance     CSLevel Coupon  WAL    MEY    BEY  ModDur NetPrice AccInt  Benchmark   Window
---------- ---------- --------------- ------- ------ ----- ------ ------ ------ -------- ------ ----------- -------

A-SB       Aaa/NR/AAA $ 92,773,000.00      30   5.61 7.399 5.4917 5.5549  5.878 100.4963 0.3117 SwapSpreads 59-111  10/11-02/16
A-J        Aaa/NR/AAA $172,556,000.00  11.875  5.687   9.9 5.5928 5.6584  7.383 100.4932 0.3159 SwapSpreads 119-119 10/16-10/16


Scenario 1



   Class     Ratings      Balance     CSLevel Coupon  WAL    MEY    BEY  ModDur NetPrice AccInt  Benchmark   Window
---------- ---------- --------------- ------- ------ ----- ------ ------ ------ -------- ------ ----------- -------

A-SB       Aaa/NR/AAA $ 92,773,000.00  65.035   5.61 6.831 5.4815 5.5445  5.525 100.5109 0.3117 SwapSpreads 59-89   10/11-04/14
A-J        Aaa/NR/AAA $172,556,000.00  NAP     5.687   9.9 5.5928 5.6584  7.383 100.4932 0.3159 SwapSpreads 119-119 10/16-10/16


Scenario 2



   Class     Ratings      Balance     CSLevel Coupon  WAL    MEY    BEY  ModDur NetPrice AccInt  Benchmark   Window
---------- ---------- --------------- ------- ------ ----- ------ ------ ------ -------- ------ ----------- -------

A-SB       Aaa/NR/AAA $ 92,773,000.00  65.035   5.61 4.733 5.4411 5.5032  4.054 100.4848 0.3117 SwapSpreads 56-58   07/11-09/11
A-J        Aaa/NR/AAA $172,556,000.00  NAP     5.687   9.9 5.5928 5.6584  7.383 100.4932 0.3159 SwapSpreads 119-119 10/16-10/16


Scenario 3



   Class     Ratings      Balance     CSLevel Coupon  WAL    MEY    BEY  ModDur NetPrice AccInt  Benchmark   Window
---------- ---------- --------------- ------- ------ ----- ------ ------ ------ -------- ------ ----------- -------

A-SB       Aaa/NR/AAA $ 92,773,000.00  65.035   5.61 7.399 5.4917 5.5549  5.879 100.4963 0.3117 SwapSpreads 59-111  10/11-02/16
A-J        Aaa/NR/AAA $172,556,000.00  NAP     5.687   9.9 5.5928 5.6584  7.383 100.4932 0.3159 SwapSpreads 119-119 10/16-10/16






Tranche/Ratings      Period           Date          EffCoupon         Balance       PrinAccrued      PrinPaid       IntAccrued
---------------  --------------  --------------  ---------------  --------------  --------------  ---------------  -----------

A-SB-Aaa/NR/AAA               0      11/21/2006            5.61%  $92,773,000.00  $         0.00  $          0.00  $      0.00
A-SB-Aaa/NR/AAA               1      12/15/2006            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               2       1/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               3       2/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               4       3/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               5       4/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               6       5/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               7       6/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               8       7/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA               9       8/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              10       9/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              11      10/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              12      11/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              13      12/15/2007            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              14       1/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              15       2/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              16       3/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              17       4/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              18       5/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              19       6/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              20       7/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              21       8/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              22       9/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              23      10/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              24      11/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              25      12/15/2008            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              26       1/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              27       2/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              28       3/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              29       4/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              30       5/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              31       6/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              32       7/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              33       8/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              34       9/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              35      10/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              36      11/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              37      12/15/2009            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              38       1/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              39       2/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              40       3/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              41       4/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              42       5/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              43       6/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              44       7/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              45       8/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              46       9/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              47      10/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              48      11/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              49      12/15/2010            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              50       1/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              51       2/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              52       3/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              53       4/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              54       5/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              55       6/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              56       7/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              57       8/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              58       9/15/2011            5.61%  $92,773,000.00  $         0.00  $          0.00  $433,713.78
A-SB-Aaa/NR/AAA              59      10/15/2011            5.61%  $92,772,799.09  $       200.91  $        200.91  $433,713.78
A-SB-Aaa/NR/AAA              60      11/15/2011            5.61%  $91,586,964.16  $ 1,185,834.93  $  1,185,834.93  $433,712.84
A-SB-Aaa/NR/AAA              61      12/15/2011            5.61%  $90,180,539.49  $ 1,406,424.67  $  1,406,424.67  $428,169.06
A-SB-Aaa/NR/AAA              62       1/15/2012            5.61%  $88,947,330.13  $ 1,233,209.36  $  1,233,209.36  $421,594.02
A-SB-Aaa/NR/AAA              63       2/15/2012            5.61%  $87,707,625.44  $ 1,239,704.69  $  1,239,704.69  $415,828.77
A-SB-Aaa/NR/AAA              64       3/15/2012            5.61%  $86,101,462.76  $ 1,606,162.68  $  1,606,162.68  $410,033.15
A-SB-Aaa/NR/AAA              65       4/15/2012            5.61%  $84,846,767.83  $ 1,254,694.93  $  1,254,694.93  $402,524.34
A-SB-Aaa/NR/AAA              66       5/15/2012            5.61%  $83,405,986.11  $ 1,440,781.72  $  1,440,781.72  $396,658.64
A-SB-Aaa/NR/AAA              67       6/15/2012            5.61%  $82,137,093.18  $ 1,268,892.93  $  1,268,892.93  $389,922.99
A-SB-Aaa/NR/AAA              68       7/15/2012            5.61%  $80,682,498.97  $ 1,454,594.21  $  1,454,594.21  $383,990.91
A-SB-Aaa/NR/AAA              69       8/15/2012            5.61%  $79,399,260.24  $ 1,283,238.73  $  1,283,238.73  $377,190.68
A-SB-Aaa/NR/AAA              70       9/15/2012            5.61%  $78,109,262.20  $ 1,289,998.04  $  1,289,998.04  $371,191.54
A-SB-Aaa/NR/AAA              71      10/15/2012            5.61%  $76,634,135.91  $ 1,475,126.29  $  1,475,126.29  $365,160.80
A-SB-Aaa/NR/AAA              72      11/15/2012            5.61%  $75,329,572.36  $ 1,304,563.55  $  1,304,563.55  $358,264.59
A-SB-Aaa/NR/AAA              73      12/15/2012            5.61%  $73,840,276.04  $ 1,489,296.33  $  1,489,296.33  $352,165.75
A-SB-Aaa/NR/AAA              74       1/15/2013            5.61%  $72,520,995.35  $ 1,319,280.69  $  1,319,280.69  $345,203.29
A-SB-Aaa/NR/AAA              75       2/15/2013            5.61%  $71,194,765.15  $ 1,326,230.20  $  1,326,230.20  $339,035.65
A-SB-Aaa/NR/AAA              76       3/15/2013            5.61%  $69,330,073.80  $ 1,864,691.34  $  1,864,691.34  $332,835.53
A-SB-Aaa/NR/AAA              77       4/15/2013            5.61%  $67,987,033.91  $ 1,343,039.89  $  1,343,039.89  $324,118.10
A-SB-Aaa/NR/AAA              78       5/15/2013            5.61%  $66,460,305.92  $ 1,526,727.99  $  1,526,727.99  $317,839.38
A-SB-Aaa/NR/AAA              79       6/15/2013            5.61%  $64,960,305.91  $ 1,500,000.01  $  1,500,000.01  $310,701.93
A-SB-Aaa/NR/AAA              80       7/15/2013            5.61%  $63,418,870.67  $ 1,541,435.24  $  1,541,435.24  $303,689.43
A-SB-Aaa/NR/AAA              81       8/15/2013            5.61%  $60,043,681.16  $ 3,375,189.51  $  3,375,189.51  $296,483.22
A-SB-Aaa/NR/AAA              82       9/15/2013            5.61%  $58,665,141.44  $ 1,378,539.72  $  1,378,539.72  $280,704.21
A-SB-Aaa/NR/AAA              83      10/15/2013            5.61%  $57,104,298.47  $ 1,560,842.97  $  1,560,842.97  $274,259.54
A-SB-Aaa/NR/AAA              84      11/15/2013            5.61%  $55,604,298.46  $ 1,500,000.01  $  1,500,000.01  $266,962.60
A-SB-Aaa/NR/AAA              85      12/15/2013            5.61%  $54,028,391.61  $ 1,575,906.85  $  1,575,906.85  $259,950.10
A-SB-Aaa/NR/AAA              86       1/15/2014            5.61%  $52,618,722.09  $ 1,409,669.52  $  1,409,669.52  $252,582.73
A-SB-Aaa/NR/AAA              87       2/15/2014            5.61%  $51,201,626.43  $ 1,417,095.66  $  1,417,095.66  $245,992.53
A-SB-Aaa/NR/AAA              88       3/15/2014            5.61%  $49,255,692.17  $ 1,945,934.26  $  1,945,934.26  $239,367.60
A-SB-Aaa/NR/AAA              89       4/15/2014            5.61%  $47,756,078.46  $ 1,499,613.71  $  1,499,613.71  $230,270.36
A-SB-Aaa/NR/AAA              90       5/15/2014            5.61%  $46,230,615.63  $ 1,525,462.82  $  1,525,462.82  $223,259.67
A-SB-Aaa/NR/AAA              91       6/15/2014            5.61%  $44,859,635.50  $ 1,370,980.14  $  1,370,980.14  $216,128.13
A-SB-Aaa/NR/AAA              92       7/15/2014            5.61%  $43,319,359.20  $ 1,540,276.29  $  1,540,276.29  $209,718.80
A-SB-Aaa/NR/AAA              93       8/15/2014            5.61%  $41,932,993.40  $ 1,386,365.81  $  1,386,365.81  $202,518.00
A-SB-Aaa/NR/AAA              94       9/15/2014            5.61%  $40,539,300.89  $ 1,393,692.51  $  1,393,692.51  $196,036.74
A-SB-Aaa/NR/AAA              95      10/15/2014            5.61%  $38,976,928.53  $ 1,562,372.36  $  1,562,372.36  $189,521.23
A-SB-Aaa/NR/AAA              96      11/15/2014            5.61%  $37,567,613.14  $ 1,409,315.38  $  1,409,315.38  $182,217.14
A-SB-Aaa/NR/AAA              97      12/15/2014            5.61%  $35,990,041.83  $ 1,577,571.31  $  1,577,571.31  $175,628.59
A-SB-Aaa/NR/AAA              98       1/15/2015            5.61%  $34,564,940.40  $ 1,425,101.43  $  1,425,101.43  $168,253.45
A-SB-Aaa/NR/AAA              99       2/15/2015            5.61%  $33,132,307.21  $ 1,432,633.19  $  1,432,633.19  $161,591.10
A-SB-Aaa/NR/AAA             100       3/15/2015            5.61%  $31,211,947.68  $ 1,920,359.53  $  1,920,359.53  $154,893.54
A-SB-Aaa/NR/AAA             101       4/15/2015            5.61%  $29,761,592.46  $ 1,450,355.22  $  1,450,355.22  $145,915.86
A-SB-Aaa/NR/AAA             102       5/15/2015            5.61%  $24,008,155.70  $ 5,753,436.76  $  5,753,436.76  $139,135.44
A-SB-Aaa/NR/AAA             103       6/15/2015            5.61%  $22,550,315.16  $ 1,457,840.54  $  1,457,840.54  $112,238.13
A-SB-Aaa/NR/AAA             104       7/15/2015            5.61%  $20,926,425.23  $ 1,623,889.93  $  1,623,889.93  $105,422.72
A-SB-Aaa/NR/AAA             105       8/15/2015            5.61%  $19,452,284.01  $ 1,474,141.22  $  1,474,141.22  $ 97,831.04
A-SB-Aaa/NR/AAA             106       9/15/2015            5.61%  $ 7,730,750.98  $11,721,533.03  $ 11,721,533.03  $ 90,939.43
A-SB-Aaa/NR/AAA             107      10/15/2015            5.61%  $ 6,107,187.98  $ 1,623,563.01  $  1,623,563.01  $ 36,141.26
A-SB-Aaa/NR/AAA             108      11/15/2015            5.61%  $ 4,631,111.22  $ 1,476,076.76  $  1,476,076.76  $ 28,551.10
A-SB-Aaa/NR/AAA             109      12/15/2015            5.61%  $ 2,991,642.57  $ 1,639,468.65  $  1,639,468.65  $ 21,650.44
A-SB-Aaa/NR/AAA             110       1/15/2016            5.61%  $ 1,499,045.55  $ 1,492,597.02  $  1,492,597.02  $ 13,985.93
A-SB-Aaa/NR/AAA             111       2/15/2016            5.61%  $         0.00  $ 1,499,045.55  $  1,499,045.55  $  7,008.04
===============  ==============  ==============  ==============   ==============  ==============  ===============  ===========
$92,773,000.00   $92,773,000.00  $38,594,102.76  $38,594,102.76   $         0.00  $         0.00  $131,367,102.76  $      0.00


Tranche/Ratings    IntPaid      IntShortfall   IntSFPaid     TotalCash    CumLoss  LossReimb  YM/PP/EF    GrossTotal
---------------  -----------  ---------------  ---------  --------------  -------  ---------  --------  --------------

A-SB-Aaa/NR/AAA  $      0.00  $          0.00    $0.00    $         0.00   $0.00      $0.00     $0.00   $         0.00
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,713.78   $0.00      $0.00     $0.00   $   433,713.78
A-SB-Aaa/NR/AAA  $433,713.78  $          0.00    $0.00    $   433,914.68   $0.00      $0.00     $0.00   $   433,914.68
A-SB-Aaa/NR/AAA  $433,712.84  $          0.00    $0.00    $ 1,619,547.77   $0.00      $0.00     $0.00   $ 1,619,547.77
A-SB-Aaa/NR/AAA  $428,169.06  $          0.00    $0.00    $ 1,834,593.73   $0.00      $0.00     $0.00   $ 1,834,593.73
A-SB-Aaa/NR/AAA  $421,594.02  $          0.00    $0.00    $ 1,654,803.38   $0.00      $0.00     $0.00   $ 1,654,803.38
A-SB-Aaa/NR/AAA  $415,828.77  $          0.00    $0.00    $ 1,655,533.45   $0.00      $0.00     $0.00   $ 1,655,533.45
A-SB-Aaa/NR/AAA  $410,033.15  $          0.00    $0.00    $ 2,016,195.83   $0.00      $0.00     $0.00   $ 2,016,195.83
A-SB-Aaa/NR/AAA  $402,524.34  $          0.00    $0.00    $ 1,657,219.27   $0.00      $0.00     $0.00   $ 1,657,219.27
A-SB-Aaa/NR/AAA  $396,658.64  $          0.00    $0.00    $ 1,837,440.36   $0.00      $0.00     $0.00   $ 1,837,440.36
A-SB-Aaa/NR/AAA  $389,922.99  $          0.00    $0.00    $ 1,658,815.91   $0.00      $0.00     $0.00   $ 1,658,815.91
A-SB-Aaa/NR/AAA  $383,990.91  $          0.00    $0.00    $ 1,838,585.13   $0.00      $0.00     $0.00   $ 1,838,585.13
A-SB-Aaa/NR/AAA  $377,190.68  $          0.00    $0.00    $ 1,660,429.41   $0.00      $0.00     $0.00   $ 1,660,429.41
A-SB-Aaa/NR/AAA  $371,191.54  $          0.00    $0.00    $ 1,661,189.58   $0.00      $0.00     $0.00   $ 1,661,189.58
A-SB-Aaa/NR/AAA  $365,160.80  $          0.00    $0.00    $ 1,840,287.09   $0.00      $0.00     $0.00   $ 1,840,287.09
A-SB-Aaa/NR/AAA  $358,264.59  $          0.00    $0.00    $ 1,662,828.13   $0.00      $0.00     $0.00   $ 1,662,828.13
A-SB-Aaa/NR/AAA  $352,165.75  $          0.00    $0.00    $ 1,841,462.08   $0.00      $0.00     $0.00   $ 1,841,462.08
A-SB-Aaa/NR/AAA  $345,203.29  $          0.00    $0.00    $ 1,664,483.98   $0.00      $0.00     $0.00   $ 1,664,483.98
A-SB-Aaa/NR/AAA  $339,035.65  $          0.00    $0.00    $ 1,665,265.85   $0.00      $0.00     $0.00   $ 1,665,265.85
A-SB-Aaa/NR/AAA  $332,835.53  $          0.00    $0.00    $ 2,197,526.87   $0.00      $0.00     $0.00   $ 2,197,526.87
A-SB-Aaa/NR/AAA  $324,118.10  $          0.00    $0.00    $ 1,667,157.99   $0.00      $0.00     $0.00   $ 1,667,157.99
A-SB-Aaa/NR/AAA  $317,839.38  $          0.00    $0.00    $ 1,844,567.37   $0.00      $0.00     $0.00   $ 1,844,567.37
A-SB-Aaa/NR/AAA  $310,701.93  $          0.00    $0.00    $ 1,810,701.94   $0.00      $0.00     $0.00   $ 1,810,701.94
A-SB-Aaa/NR/AAA  $303,689.43  $          0.00    $0.00    $ 1,845,124.67   $0.00      $0.00     $0.00   $ 1,845,124.67
A-SB-Aaa/NR/AAA  $296,483.22  $          0.00    $0.00    $ 3,671,672.73   $0.00      $0.00     $0.00   $ 3,671,672.73
A-SB-Aaa/NR/AAA  $280,704.21  $          0.00    $0.00    $ 1,659,243.93   $0.00      $0.00     $0.00   $ 1,659,243.93
A-SB-Aaa/NR/AAA  $274,259.54  $          0.00    $0.00    $ 1,835,102.51   $0.00      $0.00     $0.00   $ 1,835,102.51
A-SB-Aaa/NR/AAA  $266,962.60  $          0.00    $0.00    $ 1,766,962.60   $0.00      $0.00     $0.00   $ 1,766,962.60
A-SB-Aaa/NR/AAA  $259,950.10  $          0.00    $0.00    $ 1,835,856.95   $0.00      $0.00     $0.00   $ 1,835,856.95
A-SB-Aaa/NR/AAA  $252,582.73  $          0.00    $0.00    $ 1,662,252.25   $0.00      $0.00     $0.00   $ 1,662,252.25
A-SB-Aaa/NR/AAA  $245,992.53  $          0.00    $0.00    $ 1,663,088.18   $0.00      $0.00     $0.00   $ 1,663,088.18
A-SB-Aaa/NR/AAA  $239,367.60  $          0.00    $0.00    $ 2,185,301.87   $0.00      $0.00     $0.00   $ 2,185,301.87
A-SB-Aaa/NR/AAA  $230,270.36  $          0.00    $0.00    $ 1,729,884.08   $0.00      $0.00     $0.00   $ 1,729,884.08
A-SB-Aaa/NR/AAA  $223,259.67  $          0.00    $0.00    $ 1,748,722.49   $0.00      $0.00     $0.00   $ 1,748,722.49
A-SB-Aaa/NR/AAA  $216,128.13  $          0.00    $0.00    $ 1,587,108.26   $0.00      $0.00     $0.00   $ 1,587,108.26
A-SB-Aaa/NR/AAA  $209,718.80  $          0.00    $0.00    $ 1,749,995.09   $0.00      $0.00     $0.00   $ 1,749,995.09
A-SB-Aaa/NR/AAA  $202,518.00  $          0.00    $0.00    $ 1,588,883.81   $0.00      $0.00     $0.00   $ 1,588,883.81
A-SB-Aaa/NR/AAA  $196,036.74  $          0.00    $0.00    $ 1,589,729.25   $0.00      $0.00     $0.00   $ 1,589,729.25
A-SB-Aaa/NR/AAA  $189,521.23  $          0.00    $0.00    $ 1,751,893.60   $0.00      $0.00     $0.00   $ 1,751,893.60
A-SB-Aaa/NR/AAA  $182,217.14  $          0.00    $0.00    $ 1,591,532.52   $0.00      $0.00     $0.00   $ 1,591,532.52
A-SB-Aaa/NR/AAA  $175,628.59  $          0.00    $0.00    $ 1,753,199.90   $0.00      $0.00     $0.00   $ 1,753,199.90
A-SB-Aaa/NR/AAA  $168,253.45  $          0.00    $0.00    $ 1,593,354.87   $0.00      $0.00     $0.00   $ 1,593,354.87
A-SB-Aaa/NR/AAA  $161,591.10  $          0.00    $0.00    $ 1,594,224.29   $0.00      $0.00     $0.00   $ 1,594,224.29
A-SB-Aaa/NR/AAA  $154,893.54  $          0.00    $0.00    $ 2,075,253.07   $0.00      $0.00     $0.00   $ 2,075,253.07
A-SB-Aaa/NR/AAA  $145,915.86  $          0.00    $0.00    $ 1,596,271.08   $0.00      $0.00     $0.00   $ 1,596,271.08
A-SB-Aaa/NR/AAA  $139,135.44  $          0.00    $0.00    $ 5,892,572.21   $0.00      $0.00     $0.00   $ 5,892,572.21
A-SB-Aaa/NR/AAA  $112,238.13  $          0.00    $0.00    $ 1,570,078.67   $0.00      $0.00     $0.00   $ 1,570,078.67
A-SB-Aaa/NR/AAA  $105,422.72  $          0.00    $0.00    $ 1,729,312.65   $0.00      $0.00     $0.00   $ 1,729,312.65
A-SB-Aaa/NR/AAA  $ 97,831.04  $          0.00    $0.00    $ 1,571,972.26   $0.00      $0.00     $0.00   $ 1,571,972.26
A-SB-Aaa/NR/AAA  $ 90,939.43  $          0.00    $0.00    $11,812,472.46   $0.00      $0.00     $0.00   $11,812,472.46
A-SB-Aaa/NR/AAA  $ 36,141.26  $          0.00    $0.00    $ 1,659,704.27   $0.00      $0.00     $0.00   $ 1,659,704.27
A-SB-Aaa/NR/AAA  $ 28,551.10  $          0.00    $0.00    $ 1,504,627.86   $0.00      $0.00     $0.00   $ 1,504,627.86
A-SB-Aaa/NR/AAA  $ 21,650.44  $          0.00    $0.00    $ 1,661,119.09   $0.00      $0.00     $0.00   $ 1,661,119.09
A-SB-Aaa/NR/AAA  $ 13,985.93  $          0.00    $0.00    $ 1,506,582.95   $0.00      $0.00     $0.00   $ 1,506,582.95
A-SB-Aaa/NR/AAA  $  7,008.04  $          0.00    $0.00    $ 1,506,053.59   $0.00      $0.00     $0.00   $ 1,506,053.59
===============  ===========  ===============
$92,773,000.00   $      0.00  $131,367,102.76




Tranche/Ratings       Period           Date          EffCoupon         Balance        PrinAccrued       PrinPaid       IntAccrued
---------------  ---------------  --------------  ---------------  ---------------  ---------------  ---------------  -----------

A-J-Aaa/NR/AAA                 0      11/21/2006            5.69%  $172,556,000.00  $          0.00  $          0.00  $      0.00
A-J-Aaa/NR/AAA                 1      12/15/2006            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 2       1/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 3       2/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 4       3/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 5       4/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 6       5/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 7       6/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 8       7/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                 9       8/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                10       9/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                11      10/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                12      11/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                13      12/15/2007            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                14       1/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                15       2/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                16       3/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                17       4/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                18       5/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                19       6/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                20       7/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                21       8/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                22       9/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                23      10/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                24      11/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                25      12/15/2008            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                26       1/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                27       2/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                28       3/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                29       4/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                30       5/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                31       6/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                32       7/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                33       8/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                34       9/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                35      10/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                36      11/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                37      12/15/2009            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                38       1/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                39       2/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                40       3/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                41       4/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                42       5/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                43       6/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                44       7/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                45       8/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                46       9/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                47      10/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                48      11/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                49      12/15/2010            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                50       1/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                51       2/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                52       3/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                53       4/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                54       5/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                55       6/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                56       7/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                57       8/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                58       9/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                59      10/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                60      11/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                61      12/15/2011            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                62       1/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                63       2/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                64       3/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                65       4/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                66       5/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                67       6/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                68       7/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                69       8/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                70       9/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                71      10/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                72      11/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                73      12/15/2012            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                74       1/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                75       2/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                76       3/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                77       4/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                78       5/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                79       6/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                80       7/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                81       8/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                82       9/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                83      10/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                84      11/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                85      12/15/2013            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                86       1/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                87       2/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                88       3/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                89       4/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                90       5/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                91       6/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                92       7/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                93       8/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                94       9/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                95      10/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                96      11/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                97      12/15/2014            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                98       1/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA                99       2/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               100       3/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               101       4/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               102       5/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               103       6/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               104       7/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               105       8/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               106       9/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               107      10/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               108      11/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               109      12/15/2015            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               110       1/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               111       2/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               112       3/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               113       4/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               114       5/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               115       6/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               116       7/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               117       8/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               118       9/15/2016            5.69%  $172,556,000.00  $          0.00  $          0.00  $817,771.64
A-J-Aaa/NR/AAA               119      10/15/2016            5.69%  $          0.00  $172,556,000.00  $172,556,000.00  $817,771.64
===============  ===============  ==============  ==============   ===============  ===============  ===============  ===========
$172,556,000.00  $172,556,000.00  $97,314,825.56  $97,314,825.56   $          0.00  $          0.00  $269,870,825.56  $      0.00


Tranche/Ratings    IntPaid      IntShortfall   IntSFPaid     TotalCash     CumLoss  LossReimb  YM/PP/EF     GrossTotal
---------------  -----------  ---------------  ---------  ---------------  -------  ---------  --------  ---------------

A-J-Aaa/NR/AAA   $      0.00  $          0.00    $0.00    $          0.00   $0.00     $0.00      $0.00   $          0.00
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $    817,771.64   $0.00     $0.00      $0.00   $    817,771.64
A-J-Aaa/NR/AAA   $817,771.64  $          0.00    $0.00    $173,373,771.64   $0.00     $0.00      $0.00   $173,373,771.64
===============  ===========  ===============
$172,556,000.00  $      0.00  $269,870,825.56






Tranche/Ratings      Period         Date        EffCoupon        Balance       PrinAccrued      AmortPaid      PrepayPaid
---------------  --------------  ----------  --------------  --------------  --------------  --------------  --------------

A-SB-Aaa/NR/AAA               0  11/21/2006           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               1  12/15/2006           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               2   1/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               3   2/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               4   3/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               5   4/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               6   5/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               7   6/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               8   7/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA               9   8/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              10   9/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              11  10/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              12  11/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              13  12/15/2007           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              14   1/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              15   2/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              16   3/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              17   4/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              18   5/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              19   6/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              20   7/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              21   8/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              22   9/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              23  10/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              24  11/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              25  12/15/2008           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              26   1/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              27   2/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              28   3/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              29   4/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              30   5/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              31   6/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              32   7/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              33   8/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              34   9/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              35  10/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              36  11/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              37  12/15/2009           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              38   1/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              39   2/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              40   3/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              41   4/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              42   5/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              43   6/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              44   7/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              45   8/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              46   9/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              47  10/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              48  11/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              49  12/15/2010           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              50   1/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              51   2/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              52   3/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              53   4/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              54   5/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              55   6/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              56   7/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              57   8/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              58   9/15/2011           5.61%  $92,773,000.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              59  10/15/2011           5.61%  $92,772,799.09  $       200.91  $       200.91  $         0.00
A-SB-Aaa/NR/AAA              60  11/15/2011           5.61%  $91,586,964.16  $ 1,185,834.93  $ 1,138,875.87  $         0.00
A-SB-Aaa/NR/AAA              61  12/15/2011           5.61%  $90,180,539.48  $ 1,406,424.68  $ 1,348,458.13  $         0.00
A-SB-Aaa/NR/AAA              62   1/15/2012           5.61%  $88,947,330.12  $ 1,233,209.36  $ 1,180,393.05  $         0.00
A-SB-Aaa/NR/AAA              63   2/15/2012           5.61%  $87,707,625.44  $ 1,239,704.68  $ 1,184,614.14  $         0.00
A-SB-Aaa/NR/AAA              64   3/15/2012           5.61%  $86,101,462.76  $ 1,606,162.68  $ 1,532,205.58  $         0.00
A-SB-Aaa/NR/AAA              65   4/15/2012           5.61%  $84,846,767.82  $ 1,254,694.94  $ 1,194,908.07  $         0.00
A-SB-Aaa/NR/AAA              66   5/15/2012           5.61%  $83,405,986.11  $ 1,440,781.71  $ 1,369,819.61  $         0.00
A-SB-Aaa/NR/AAA              67   6/15/2012           5.61%  $82,137,093.18  $ 1,268,892.93  $ 1,204,367.44  $         0.00
A-SB-Aaa/NR/AAA              68   7/15/2012           5.61%  $80,682,498.96  $ 1,454,594.22  $ 1,378,303.07  $         0.00
A-SB-Aaa/NR/AAA              69   8/15/2012           5.61%  $79,399,260.24  $ 1,283,238.72  $ 1,213,889.53  $         0.00
A-SB-Aaa/NR/AAA              70   9/15/2012           5.61%  $78,109,262.20  $ 1,289,998.04  $ 1,218,230.86  $         0.00
A-SB-Aaa/NR/AAA              71  10/15/2012           5.61%  $76,634,135.91  $ 1,475,126.29  $ 1,390,716.45  $         0.00
A-SB-Aaa/NR/AAA              72  11/15/2012           5.61%  $75,329,572.36  $ 1,304,563.55  $ 1,227,844.78  $         0.00
A-SB-Aaa/NR/AAA              73  12/15/2012           5.61%  $73,840,276.03  $ 1,489,296.33  $ 1,399,355.91  $         0.00
A-SB-Aaa/NR/AAA              74   1/15/2013           5.61%  $72,520,995.34  $ 1,319,280.69  $ 1,237,522.53  $         0.00
A-SB-Aaa/NR/AAA              75   2/15/2013           5.61%  $71,194,765.14  $ 1,326,230.20  $ 1,241,948.70  $         0.00
A-SB-Aaa/NR/AAA              76   3/15/2013           5.61%  $69,330,073.80  $ 1,864,691.34  $ 1,743,253.48  $         0.00
A-SB-Aaa/NR/AAA              77   4/15/2013           5.61%  $67,987,033.91  $ 1,343,039.89  $ 1,253,462.48  $         0.00
A-SB-Aaa/NR/AAA              78   5/15/2013           5.61%  $66,460,305.91  $ 1,526,728.00  $ 1,422,502.15  $         0.00
A-SB-Aaa/NR/AAA              79   6/15/2013           5.61%  $64,960,305.91  $ 1,500,000.00  $ 1,500,000.00  $         0.00
A-SB-Aaa/NR/AAA              80   7/15/2013           5.61%  $63,418,870.67  $ 1,541,435.24  $ 1,431,377.64  $         0.00
A-SB-Aaa/NR/AAA              81   8/15/2013           5.61%  $60,043,681.16  $ 3,375,189.51  $ 3,128,930.72  $         0.00
A-SB-Aaa/NR/AAA              82   9/15/2013           5.61%  $58,665,141.44  $ 1,378,539.72  $ 1,275,809.72  $         0.00
A-SB-Aaa/NR/AAA              83  10/15/2013           5.61%  $57,104,298.46  $ 1,560,842.98  $ 1,442,097.67  $         0.00
A-SB-Aaa/NR/AAA              84  11/15/2013           5.61%  $54,974,613.98  $ 2,129,684.48  $ 1,500,000.00  $         0.00
A-SB-Aaa/NR/AAA              85  12/15/2013           5.61%  $52,106,961.26  $ 2,867,652.72  $ 1,451,121.20  $         0.00
A-SB-Aaa/NR/AAA              86   1/15/2014           5.61%  $49,398,468.67  $ 2,708,492.59  $ 1,295,863.60  $         0.00
A-SB-Aaa/NR/AAA              87   2/15/2014           5.61%  $46,689,082.08  $ 2,709,386.59  $ 1,300,498.90  $         0.00
A-SB-Aaa/NR/AAA              88   3/15/2014           5.61%  $43,501,112.94  $ 3,187,969.14  $ 1,782,821.35  $         0.00
A-SB-Aaa/NR/AAA              89   4/15/2014           5.61%  $         0.00  $43,501,112.94  $43,501,112.94  $         0.00
A-SB-Aaa/NR/AAA              90   5/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              91   6/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              92   7/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              93   8/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              94   9/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              95  10/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              96  11/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              97  12/15/2014           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              98   1/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA              99   2/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             100   3/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             101   4/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             102   5/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             103   6/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             104   7/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             105   8/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             106   9/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             107  10/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             108  11/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             109  12/15/2015           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             110   1/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             111   2/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             112   3/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             113   4/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             114   5/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             115   6/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             116   7/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             117   8/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             118   9/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             119  10/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             120  11/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             121  12/15/2016           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             122   1/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             123   2/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             124   3/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             125   4/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             126   5/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             127   6/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             128   7/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             129   8/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             130   9/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             131  10/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             132  11/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             133  12/15/2017           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             134   1/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             135   2/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             136   3/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             137   4/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             138   5/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             139   6/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
A-SB-Aaa/NR/AAA             140   7/15/2018           0.00%  $         0.00  $         0.00  $         0.00  $         0.00
===============  ==============       =====  =============   ==============  ==============  ==============  ==============
 $92,773,000.00  $84,490,506.48       $0.00  $8,282,493.52   $         0.00  $92,773,000.00  $35,640,537.03  $35,640,537.03


Tranche/Ratings     RecoPaid    ExPrinPaid   TotalPrinPaid    IntAccrued    IntPaid    IntShortfall  IntSFPaid     TotalCash
---------------  -------------  ----------  ---------------  -----------  -----------  ------------  ---------  --------------

A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $        200.91  $433,713.78  $433,713.78      $0.00       $0.00    $   433,914.68
A-SB-Aaa/NR/AAA  $   46,959.06     $0.00    $  1,185,834.93  $433,712.84  $433,712.84      $0.00       $0.00    $ 1,619,547.77
A-SB-Aaa/NR/AAA  $   57,966.55     $0.00    $  1,406,424.68  $428,169.06  $428,169.06      $0.00       $0.00    $ 1,834,593.74
A-SB-Aaa/NR/AAA  $   52,816.31     $0.00    $  1,233,209.36  $421,594.02  $421,594.02      $0.00       $0.00    $ 1,654,803.38
A-SB-Aaa/NR/AAA  $   55,090.54     $0.00    $  1,239,704.68  $415,828.77  $415,828.77      $0.00       $0.00    $ 1,655,533.45
A-SB-Aaa/NR/AAA  $   73,957.10     $0.00    $  1,606,162.68  $410,033.15  $410,033.15      $0.00       $0.00    $ 2,016,195.83
A-SB-Aaa/NR/AAA  $   59,786.87     $0.00    $  1,254,694.94  $402,524.34  $402,524.34      $0.00       $0.00    $ 1,657,219.28
A-SB-Aaa/NR/AAA  $   70,962.10     $0.00    $  1,440,781.71  $396,658.64  $396,658.64      $0.00       $0.00    $ 1,837,440.35
A-SB-Aaa/NR/AAA  $   64,525.49     $0.00    $  1,268,892.93  $389,922.99  $389,922.99      $0.00       $0.00    $ 1,658,815.92
A-SB-Aaa/NR/AAA  $   76,291.15     $0.00    $  1,454,594.22  $383,990.91  $383,990.91      $0.00       $0.00    $ 1,838,585.13
A-SB-Aaa/NR/AAA  $   69,349.19     $0.00    $  1,283,238.72  $377,190.68  $377,190.68      $0.00       $0.00    $ 1,660,429.40
A-SB-Aaa/NR/AAA  $   71,767.18     $0.00    $  1,289,998.04  $371,191.54  $371,191.54      $0.00       $0.00    $ 1,661,189.58
A-SB-Aaa/NR/AAA  $   84,409.84     $0.00    $  1,475,126.29  $365,160.80  $365,160.80      $0.00       $0.00    $ 1,840,287.09
A-SB-Aaa/NR/AAA  $   76,718.77     $0.00    $  1,304,563.55  $358,264.59  $358,264.59      $0.00       $0.00    $ 1,662,828.14
A-SB-Aaa/NR/AAA  $   89,940.42     $0.00    $  1,489,296.33  $352,165.75  $352,165.75      $0.00       $0.00    $ 1,841,462.08
A-SB-Aaa/NR/AAA  $   81,758.16     $0.00    $  1,319,280.69  $345,203.29  $345,203.29      $0.00       $0.00    $ 1,664,483.98
A-SB-Aaa/NR/AAA  $   84,281.50     $0.00    $  1,326,230.20  $339,035.65  $339,035.65      $0.00       $0.00    $ 1,665,265.85
A-SB-Aaa/NR/AAA  $  121,437.86     $0.00    $  1,864,691.34  $332,835.53  $332,835.53      $0.00       $0.00    $ 2,197,526.87
A-SB-Aaa/NR/AAA  $   89,577.41     $0.00    $  1,343,039.89  $324,118.10  $324,118.10      $0.00       $0.00    $ 1,667,157.99
A-SB-Aaa/NR/AAA  $  104,225.85     $0.00    $  1,526,728.00  $317,839.38  $317,839.38      $0.00       $0.00    $ 1,844,567.38
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $  1,500,000.00  $310,701.93  $310,701.93      $0.00       $0.00    $ 1,810,701.93
A-SB-Aaa/NR/AAA  $  110,057.60     $0.00    $  1,541,435.24  $303,689.43  $303,689.43      $0.00       $0.00    $ 1,845,124.67
A-SB-Aaa/NR/AAA  $  246,258.79     $0.00    $  3,375,189.51  $296,483.22  $296,483.22      $0.00       $0.00    $ 3,671,672.73
A-SB-Aaa/NR/AAA  $  102,730.00     $0.00    $  1,378,539.72  $280,704.21  $280,704.21      $0.00       $0.00    $ 1,659,243.93
A-SB-Aaa/NR/AAA  $  118,745.31     $0.00    $  1,560,842.98  $274,259.54  $274,259.54      $0.00       $0.00    $ 1,835,102.52
A-SB-Aaa/NR/AAA  $  629,684.48     $0.00    $  2,129,684.48  $266,962.60  $266,962.60      $0.00       $0.00    $ 2,396,647.07
A-SB-Aaa/NR/AAA  $1,416,531.52     $0.00    $  2,867,652.72  $257,006.32  $257,006.32      $0.00       $0.00    $ 3,124,659.04
A-SB-Aaa/NR/AAA  $1,412,628.99     $0.00    $  2,708,492.59  $243,600.04  $243,600.04      $0.00       $0.00    $ 2,952,092.64
A-SB-Aaa/NR/AAA  $1,408,887.69     $0.00    $  2,709,386.59  $230,937.84  $230,937.84      $0.00       $0.00    $ 2,940,324.43
A-SB-Aaa/NR/AAA  $1,405,147.79     $0.00    $  3,187,969.14  $218,271.46  $218,271.46      $0.00       $0.00    $ 3,406,240.60
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $ 43,501,112.94  $203,367.70  $203,367.70      $0.00       $0.00    $43,704,480.64
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
A-SB-Aaa/NR/AAA  $        0.00     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00
===============  =============     =====    ===============  ===========  ===========      =====       =====    ==============
 $92,773,000.00  $        0.00     $0.00    $128,413,537.03  $      0.00  $      0.00      $0.00       $0.00    $         0.00


Tranche/Ratings        Loss       CumLoss  LossReimb   YM    Penalty  ExtFee    GrossTotal    AccrualPeriods
---------------  ---------------  -------  ---------  -----  -------  ------  --------------  --------------

A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00            0
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,713.78      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $   433,914.68      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,619,547.77      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,834,593.74      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,654,803.38      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,655,533.45      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 2,016,195.83      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,657,219.28      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,837,440.35      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,658,815.92      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,838,585.13      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,660,429.40      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,661,189.58      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,840,287.09      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,662,828.14      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,841,462.08      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,664,483.98      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,665,265.85      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 2,197,526.87      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,667,157.99      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,844,567.38      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,810,701.93      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,845,124.67      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 3,671,672.73      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,659,243.93      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 1,835,102.52      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 2,396,647.07      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 3,124,659.04      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 2,952,092.64      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 2,940,324.43      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $ 3,406,240.60      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $43,704,480.64      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
A-SB-Aaa/NR/AAA  $          0.00   $0.00     $0.00    $0.00   $0.00   $0.00   $         0.00      0.08333
===============  ===============
 $92,773,000.00  $128,413,537.03




Tranche/Ratings      Period          Date     EffCoupon      Balance        PrinAccrued       AmortPaid       PrepayPaid    RecoPaid
---------------  ---------------  ----------  ---------  ---------------  ---------------  ---------------  --------------  --------

A-J-Aaa/NR/AAA                 0  11/21/2006     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 1  12/15/2006     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 2   1/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 3   2/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 4   3/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 5   4/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 6   5/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 7   6/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 8   7/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 9   8/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                10   9/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                11  10/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                12  11/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                13  12/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                14   1/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                15   2/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                16   3/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                17   4/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                18   5/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                19   6/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                20   7/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                21   8/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                22   9/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                23  10/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                24  11/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                25  12/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                26   1/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                27   2/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                28   3/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                29   4/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                30   5/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                31   6/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                32   7/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                33   8/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                34   9/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                35  10/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                36  11/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                37  12/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                38   1/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                39   2/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                40   3/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                41   4/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                42   5/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                43   6/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                44   7/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                45   8/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                46   9/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                47  10/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                48  11/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                49  12/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                50   1/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                51   2/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                52   3/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                53   4/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                54   5/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                55   6/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                56   7/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                57   8/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                58   9/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                59  10/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                60  11/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                61  12/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                62   1/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                63   2/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                64   3/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                65   4/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                66   5/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                67   6/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                68   7/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                69   8/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                70   9/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                71  10/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                72  11/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                73  12/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                74   1/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                75   2/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                76   3/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                77   4/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                78   5/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                79   6/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                80   7/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                81   8/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                82   9/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                83  10/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                84  11/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                85  12/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                86   1/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                87   2/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                88   3/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                89   4/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                90   5/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                91   6/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                92   7/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                93   8/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                94   9/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                95  10/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                96  11/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                97  12/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                98   1/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                99   2/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               100   3/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               101   4/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               102   5/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               103   6/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               104   7/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               105   8/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               106   9/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               107  10/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               108  11/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               109  12/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               110   1/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               111   2/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               112   3/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               113   4/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               114   5/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               115   6/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               116   7/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               117   8/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               118   9/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               119  10/15/2016     5.69%   $          0.00  $172,556,000.00  $172,556,000.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               120  11/15/2016     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               121  12/15/2016     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               122   1/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               123   2/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               124   3/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               125   4/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               126   5/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               127   6/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               128   7/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               129   8/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               130   9/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               131  10/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               132  11/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               133  12/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               134   1/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               135   2/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               136   3/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               137   4/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               138   5/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               139   6/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               140   7/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
===============  ===============  ==========    =====    ===============  ===============  ===============  ==============    =====
$172,556,000.00  $172,556,000.00       $0.00    $0.00    $          0.00  $172,556,000.00  $ 97,314,825.56  $97,314,825.56    $0.00


Tranche/Ratings  ExPrinPaid   TotalPrinPaid   IntAccrued     IntPaid    IntShortfall  IntSFPaid     TotalCash          Loss
---------------  ----------  ---------------  -----------  -----------  ------------  ---------  ---------------  ---------------

A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00        $0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $172,556,000.00  $817,771.64  $817,771.64      $0.00       $0.00    $173,373,771.64  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
A-J-Aaa/NR/AAA     $0.00     $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
===============    =====     ===============  ===========  ===========      =====       =====    ===============  ===============
$172,556,000.00    $0.00     $269,870,825.56  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $269,870,825.56


Tranche/Ratings  CumLoss  LossReimb   YM    Penalty  ExtFee     GrossTotal    AccrualPeriods
---------------  -------  ---------  -----  -------  ------  ---------------  --------------

A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00            0
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $173,373,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00    $0.00   $0.00  $          0.00      0.08333
===============
$172,556,000.00






Tranche/Ratings      Period         Date     EffCoupon      Balance       PrinAccrued      AmortPaid      PrepayPaid    RecoPaid
---------------  --------------  ----------  ---------  --------------  --------------  --------------  --------------  --------

A-SB-Aaa/NR/AAA               0  11/21/2006    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               1  12/15/2006    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               2   1/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               3   2/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               4   3/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               5   4/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               6   5/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               7   6/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               8   7/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               9   8/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              10   9/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              11  10/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              12  11/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              13  12/15/2007    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              14   1/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              15   2/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              16   3/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              17   4/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              18   5/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              19   6/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              20   7/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              21   8/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              22   9/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              23  10/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              24  11/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              25  12/15/2008    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              26   1/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              27   2/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              28   3/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              29   4/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              30   5/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              31   6/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              32   7/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              33   8/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              34   9/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              35  10/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              36  11/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              37  12/15/2009    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              38   1/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              39   2/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              40   3/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              41   4/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              42   5/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              43   6/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              44   7/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              45   8/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              46   9/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              47  10/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              48  11/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              49  12/15/2010    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              50   1/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              51   2/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              52   3/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              53   4/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              54   5/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              55   6/15/2011    5.61%    $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              56   7/15/2011    5.61%    $48,399,381.57  $44,373,618.43  $44,373,618.43  $         0.00    $0.00
A-SB-Aaa/NR/AAA              57   8/15/2011    5.61%    $44,147,057.83  $ 4,252,323.74  $ 4,252,323.74  $         0.00    $0.00
A-SB-Aaa/NR/AAA              58   9/15/2011    5.61%    $         0.00  $44,147,057.83  $44,147,057.83  $         0.00    $0.00
A-SB-Aaa/NR/AAA              59  10/15/2011    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              60  11/15/2011    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              61  12/15/2011    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              62   1/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              63   2/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              64   3/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              65   4/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              66   5/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              67   6/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              68   7/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              69   8/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              70   9/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              71  10/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              72  11/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              73  12/15/2012    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              74   1/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              75   2/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              76   3/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              77   4/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              78   5/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              79   6/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              80   7/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              81   8/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              82   9/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              83  10/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              84  11/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              85  12/15/2013    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              86   1/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              87   2/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              88   3/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              89   4/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              90   5/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              91   6/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              92   7/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              93   8/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              94   9/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              95  10/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              96  11/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              97  12/15/2014    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              98   1/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              99   2/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             100   3/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             101   4/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             102   5/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             103   6/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             104   7/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             105   8/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             106   9/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             107  10/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             108  11/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             109  12/15/2015    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             110   1/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             111   2/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             112   3/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             113   4/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             114   5/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             115   6/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             116   7/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             117   8/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             118   9/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             119  10/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             120  11/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             121  12/15/2016    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             122   1/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             123   2/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             124   3/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             125   4/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             126   5/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             127   6/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             128   7/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             129   8/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             130   9/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             131  10/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             132  11/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             133  12/15/2017    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             134   1/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             135   2/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             136   3/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             137   4/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             138   5/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             139   6/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             140   7/15/2018    0.00%    $         0.00  $         0.00  $         0.00  $         0.00    $0.00
 ==============  ==============  ==========   =====     ==============  ==============  ==============  ==============    =====
 $92,773,000.00  $92,773,000.00  $     0.00   $0.00     $         0.00  $92,773,000.00  $24,720,626.00  $24,720,626.00    $0.00


Tranche/Ratings  ExPrinPaid   TotalPrinPaid    IntAccrued    IntPaid    IntShortfall  IntSFPaid     TotalCash           Loss
---------------  ----------  ---------------  -----------  -----------  ------------  ---------  --------------  ---------------

A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $ 44,373,618.43  $433,713.78  $433,713.78      $0.00       $0.00    $44,807,332.21  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  4,252,323.74  $226,267.11  $226,267.11      $0.00       $0.00    $ 4,478,590.84  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $ 44,147,057.83  $206,387.50  $206,387.50      $0.00       $0.00    $44,353,445.33  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
 ==============     =====    ===============  ===========  ===========      =====       =====    ==============  ===============
 $92,773,000.00     $0.00    $117,493,626.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $117,493,626.00


Tranche/Ratings  CumLoss  LossReimb    YM   Penalty  ExtFee    GrossTotal    AccrualPeriods
---------------  -------  ---------  -----  -------  ------  --------------  --------------

A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00           0
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $44,807,332.21     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 4,478,590.84     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $44,353,445.33     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00     0.08333
 ==============
 $92,773,000.00




Tranche/Ratings       Period        Date      EffCoupon      Balance        PrinAccrued       AmortPaid       PrepayPaid    RecoPaid
---------------  ---------------  ----------  ---------  ---------------  ---------------  ---------------  --------------  --------

 A-J-Aaa/NR/AAA                0  11/21/2006    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                1  12/15/2006    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                2   1/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                3   2/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                4   3/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                5   4/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                6   5/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                7   6/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                8   7/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA                9   8/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               10   9/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               11  10/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               12  11/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               13  12/15/2007    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               14   1/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               15   2/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               16   3/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               17   4/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               18   5/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               19   6/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               20   7/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               21   8/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               22   9/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               23  10/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               24  11/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               25  12/15/2008    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               26   1/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               27   2/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               28   3/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               29   4/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               30   5/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               31   6/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               32   7/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               33   8/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               34   9/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               35  10/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               36  11/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               37  12/15/2009    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               38   1/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               39   2/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               40   3/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               41   4/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               42   5/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               43   6/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               44   7/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               45   8/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               46   9/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               47  10/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               48  11/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               49  12/15/2010    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               50   1/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               51   2/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               52   3/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               53   4/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               54   5/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               55   6/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               56   7/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               57   8/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               58   9/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               59  10/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               60  11/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               61  12/15/2011    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               62   1/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               63   2/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               64   3/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               65   4/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               66   5/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               67   6/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               68   7/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               69   8/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               70   9/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               71  10/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               72  11/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               73  12/15/2012    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               74   1/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               75   2/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               76   3/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               77   4/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               78   5/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               79   6/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               80   7/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               81   8/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               82   9/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               83  10/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               84  11/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               85  12/15/2013    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               86   1/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               87   2/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               88   3/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               89   4/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               90   5/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               91   6/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               92   7/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               93   8/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               94   9/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               95  10/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               96  11/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               97  12/15/2014    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               98   1/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA               99   2/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              100   3/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              101   4/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              102   5/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              103   6/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              104   7/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              105   8/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              106   9/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              107  10/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              108  11/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              109  12/15/2015    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              110   1/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              111   2/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              112   3/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              113   4/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              114   5/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              115   6/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              116   7/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              117   8/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              118   9/15/2016    5.69%    $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              119  10/15/2016    5.69%    $          0.00  $172,556,000.00  $172,556,000.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              120  11/15/2016    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              121  12/15/2016    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              122   1/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              123   2/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              124   3/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              125   4/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              126   5/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              127   6/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              128   7/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              129   8/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              130   9/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              131  10/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              132  11/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              133  12/15/2017    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              134   1/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              135   2/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              136   3/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              137   4/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              138   5/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              139   6/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
 A-J-Aaa/NR/AAA              140   7/15/2018    0.00%    $          0.00  $          0.00  $          0.00  $         0.00    $0.00
===============  ===============  ==========    =====    ===============  ===============   ==============  ==============    =====
$172,556,000.00  $172,556,000.00  $     0.00    $0.00    $          0.00  $172,556,000.00   $97,314,825.56  $97,314,825.56    $0.00


Tranche/Ratings  ExPrinPaid   TotalPrinPaid    IntAccrued    IntPaid    IntShortfall  IntSFPaid     TotalCash           Loss
---------------  ----------  ---------------  -----------  -----------  ------------  ---------  ---------------  ---------------

 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $817,771.64  $817,771.64      $0.00       $0.00    $    817,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $172,556,000.00  $817,771.64  $817,771.64      $0.00       $0.00    $173,373,771.64  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
 A-J-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $          0.00
===============     =====    ===============  ===========  ===========      =====       =====    ===============  ===============
$172,556,000.00     $0.00    $269,870,825.56  $      0.00  $      0.00      $0.00       $0.00    $          0.00  $269,870,825.56


Tranche/Ratings  CumLoss  LossReimb   YM    Penalty  ExtFee     GrossTotal    AccrualPeriods
---------------  -------  ---------  -----  -------  ------  ---------------  --------------

 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00          0
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $    817,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $173,373,771.64    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
 A-J-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $          0.00    0.08333
===============
$172,556,000.00






Tranche/Ratings      Period         Date     EffCoupon      Balance       PrinAccrued      AmortPaid      PrepayPaid    RecoPaid
---------------  --------------  ----------  ---------  --------------  --------------  --------------  --------------  --------

A-SB-Aaa/NR/AAA               0  11/21/2006     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               1  12/15/2006     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               2   1/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               3   2/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               4   3/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               5   4/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               6   5/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               7   6/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               8   7/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA               9   8/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              10   9/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              11  10/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              12  11/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              13  12/15/2007     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              14   1/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              15   2/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              16   3/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              17   4/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              18   5/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              19   6/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              20   7/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              21   8/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              22   9/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              23  10/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              24  11/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              25  12/15/2008     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              26   1/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              27   2/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              28   3/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              29   4/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              30   5/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              31   6/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              32   7/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              33   8/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              34   9/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              35  10/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              36  11/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              37  12/15/2009     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              38   1/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              39   2/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              40   3/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              41   4/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              42   5/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              43   6/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              44   7/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              45   8/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              46   9/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              47  10/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              48  11/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              49  12/15/2010     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              50   1/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              51   2/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              52   3/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              53   4/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              54   5/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              55   6/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              56   7/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              57   8/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              58   9/15/2011     5.61%   $92,773,000.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA              59  10/15/2011     5.61%   $92,772,799.09  $       200.91  $       200.91  $         0.00    $0.00
A-SB-Aaa/NR/AAA              60  11/15/2011     5.61%   $91,586,964.16  $ 1,185,834.93  $ 1,185,834.93  $         0.00    $0.00
A-SB-Aaa/NR/AAA              61  12/15/2011     5.61%   $90,180,539.49  $ 1,406,424.67  $ 1,406,424.67  $         0.00    $0.00
A-SB-Aaa/NR/AAA              62   1/15/2012     5.61%   $88,947,330.13  $ 1,233,209.36  $ 1,233,209.36  $         0.00    $0.00
A-SB-Aaa/NR/AAA              63   2/15/2012     5.61%   $87,707,625.44  $ 1,239,704.69  $ 1,239,704.69  $         0.00    $0.00
A-SB-Aaa/NR/AAA              64   3/15/2012     5.61%   $86,101,462.76  $ 1,606,162.68  $ 1,606,162.68  $         0.00    $0.00
A-SB-Aaa/NR/AAA              65   4/15/2012     5.61%   $84,846,767.83  $ 1,254,694.93  $ 1,254,694.93  $         0.00    $0.00
A-SB-Aaa/NR/AAA              66   5/15/2012     5.61%   $83,405,986.11  $ 1,440,781.72  $ 1,440,781.72  $         0.00    $0.00
A-SB-Aaa/NR/AAA              67   6/15/2012     5.61%   $82,137,093.18  $ 1,268,892.93  $ 1,268,892.93  $         0.00    $0.00
A-SB-Aaa/NR/AAA              68   7/15/2012     5.61%   $80,682,498.97  $ 1,454,594.21  $ 1,454,594.21  $         0.00    $0.00
A-SB-Aaa/NR/AAA              69   8/15/2012     5.61%   $79,399,260.24  $ 1,283,238.73  $ 1,283,238.73  $         0.00    $0.00
A-SB-Aaa/NR/AAA              70   9/15/2012     5.61%   $78,109,262.20  $ 1,289,998.04  $ 1,289,998.04  $         0.00    $0.00
A-SB-Aaa/NR/AAA              71  10/15/2012     5.61%   $76,634,135.91  $ 1,475,126.29  $ 1,475,126.29  $         0.00    $0.00
A-SB-Aaa/NR/AAA              72  11/15/2012     5.61%   $75,329,572.36  $ 1,304,563.55  $ 1,304,563.55  $         0.00    $0.00
A-SB-Aaa/NR/AAA              73  12/15/2012     5.61%   $73,840,276.03  $ 1,489,296.33  $ 1,489,296.33  $         0.00    $0.00
A-SB-Aaa/NR/AAA              74   1/15/2013     5.61%   $72,520,995.34  $ 1,319,280.69  $ 1,319,280.69  $         0.00    $0.00
A-SB-Aaa/NR/AAA              75   2/15/2013     5.61%   $71,194,765.14  $ 1,326,230.20  $ 1,326,230.20  $         0.00    $0.00
A-SB-Aaa/NR/AAA              76   3/15/2013     5.61%   $69,330,073.80  $ 1,864,691.34  $ 1,864,691.34  $         0.00    $0.00
A-SB-Aaa/NR/AAA              77   4/15/2013     5.61%   $67,987,033.91  $ 1,343,039.89  $ 1,343,039.89  $         0.00    $0.00
A-SB-Aaa/NR/AAA              78   5/15/2013     5.61%   $66,460,305.92  $ 1,526,727.99  $ 1,526,727.99  $         0.00    $0.00
A-SB-Aaa/NR/AAA              79   6/15/2013     5.61%   $64,960,305.91  $ 1,500,000.01  $ 1,500,000.01  $         0.00    $0.00
A-SB-Aaa/NR/AAA              80   7/15/2013     5.61%   $63,418,870.67  $ 1,541,435.24  $ 1,541,435.24  $         0.00    $0.00
A-SB-Aaa/NR/AAA              81   8/15/2013     5.61%   $60,043,681.16  $ 3,375,189.51  $ 3,375,189.51  $         0.00    $0.00
A-SB-Aaa/NR/AAA              82   9/15/2013     5.61%   $58,665,141.44  $ 1,378,539.72  $ 1,378,539.72  $         0.00    $0.00
A-SB-Aaa/NR/AAA              83  10/15/2013     5.61%   $57,104,298.47  $ 1,560,842.97  $ 1,560,842.97  $         0.00    $0.00
A-SB-Aaa/NR/AAA              84  11/15/2013     5.61%   $55,710,274.45  $ 1,394,024.02  $ 1,394,024.02  $         0.00    $0.00
A-SB-Aaa/NR/AAA              85  12/15/2013     5.61%   $54,134,367.60  $ 1,575,906.85  $ 1,575,906.85  $         0.00    $0.00
A-SB-Aaa/NR/AAA              86   1/15/2014     5.61%   $52,724,698.08  $ 1,409,669.52  $ 1,409,669.52  $         0.00    $0.00
A-SB-Aaa/NR/AAA              87   2/15/2014     5.61%   $51,307,602.42  $ 1,417,095.66  $ 1,417,095.66  $         0.00    $0.00
A-SB-Aaa/NR/AAA              88   3/15/2014     5.61%   $49,361,668.16  $ 1,945,934.26  $ 1,945,934.26  $         0.00    $0.00
A-SB-Aaa/NR/AAA              89   4/15/2014     5.61%   $47,756,078.46  $ 1,605,589.70  $ 1,605,589.70  $         0.00    $0.00
A-SB-Aaa/NR/AAA              90   5/15/2014     5.61%   $46,230,615.64  $ 1,525,462.82  $ 1,525,462.82  $         0.00    $0.00
A-SB-Aaa/NR/AAA              91   6/15/2014     5.61%   $44,859,635.50  $ 1,370,980.14  $ 1,370,980.14  $         0.00    $0.00
A-SB-Aaa/NR/AAA              92   7/15/2014     5.61%   $43,319,359.21  $ 1,540,276.29  $ 1,540,276.29  $         0.00    $0.00
A-SB-Aaa/NR/AAA              93   8/15/2014     5.61%   $41,932,993.40  $ 1,386,365.81  $ 1,386,365.81  $         0.00    $0.00
A-SB-Aaa/NR/AAA              94   9/15/2014     5.61%   $40,539,300.89  $ 1,393,692.51  $ 1,393,692.51  $         0.00    $0.00
A-SB-Aaa/NR/AAA              95  10/15/2014     5.61%   $38,976,928.53  $ 1,562,372.36  $ 1,562,372.36  $         0.00    $0.00
A-SB-Aaa/NR/AAA              96  11/15/2014     5.61%   $37,567,613.15  $ 1,409,315.38  $ 1,409,315.38  $         0.00    $0.00
A-SB-Aaa/NR/AAA              97  12/15/2014     5.61%   $35,990,041.83  $ 1,577,571.31  $ 1,577,571.31  $         0.00    $0.00
A-SB-Aaa/NR/AAA              98   1/15/2015     5.61%   $34,564,940.41  $ 1,425,101.43  $ 1,425,101.43  $         0.00    $0.00
A-SB-Aaa/NR/AAA              99   2/15/2015     5.61%   $33,132,307.22  $ 1,432,633.19  $ 1,432,633.19  $         0.00    $0.00
A-SB-Aaa/NR/AAA             100   3/15/2015     5.61%   $31,211,947.69  $ 1,920,359.53  $ 1,920,359.53  $         0.00    $0.00
A-SB-Aaa/NR/AAA             101   4/15/2015     5.61%   $29,761,592.47  $ 1,450,355.22  $ 1,450,355.22  $         0.00    $0.00
A-SB-Aaa/NR/AAA             102   5/15/2015     5.61%   $24,008,155.71  $ 5,753,436.76  $ 5,753,436.76  $         0.00    $0.00
A-SB-Aaa/NR/AAA             103   6/15/2015     5.61%   $22,550,315.17  $ 1,457,840.54  $ 1,457,840.54  $         0.00    $0.00
A-SB-Aaa/NR/AAA             104   7/15/2015     5.61%   $20,926,425.24  $ 1,623,889.93  $ 1,623,889.93  $         0.00    $0.00
A-SB-Aaa/NR/AAA             105   8/15/2015     5.61%   $19,452,284.02  $ 1,474,141.22  $ 1,474,141.22  $         0.00    $0.00
A-SB-Aaa/NR/AAA             106   9/15/2015     5.61%   $ 7,730,750.99  $11,721,533.03  $11,721,533.03  $         0.00    $0.00
A-SB-Aaa/NR/AAA             107  10/15/2015     5.61%   $ 6,107,187.98  $ 1,623,563.01  $ 1,623,563.01  $         0.00    $0.00
A-SB-Aaa/NR/AAA             108  11/15/2015     5.61%   $ 4,631,111.22  $ 1,476,076.76  $ 1,476,076.76  $         0.00    $0.00
A-SB-Aaa/NR/AAA             109  12/15/2015     5.61%   $ 2,991,642.58  $ 1,639,468.65  $ 1,639,468.65  $         0.00    $0.00
A-SB-Aaa/NR/AAA             110   1/15/2016     5.61%   $ 1,499,045.55  $ 1,492,597.02  $ 1,492,597.02  $         0.00    $0.00
A-SB-Aaa/NR/AAA             111   2/15/2016     5.61%   $         0.00  $ 1,499,045.55  $ 1,499,045.55  $         0.00    $0.00
A-SB-Aaa/NR/AAA             112   3/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             113   4/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             114   5/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             115   6/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             116   7/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             117   8/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             118   9/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             119  10/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             120  11/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             121  12/15/2016     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             122   1/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             123   2/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             124   3/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             125   4/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             126   5/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             127   6/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             128   7/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             129   8/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             130   9/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             131  10/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             132  11/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             133  12/15/2017     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             134   1/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             135   2/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             136   3/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             137   4/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             138   5/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             139   6/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
A-SB-Aaa/NR/AAA             140   7/15/2018     0.00%   $         0.00  $         0.00  $         0.00  $         0.00    $0.00
==============   ==============  ==========    =====    ==============  ==============  ==============  ==============    =====
$92,773,000.00   $92,773,000.00      $0.00     $0.00    $         0.00  $92,773,000.00  $38,596,579.94  $38,596,579.94    $0.00


Tranche/Ratings  ExPrinPaid   TotalPrinPaid    IntAccrued    IntPaid    IntShortfall  IntSFPaid     TotalCash         Loss
---------------  ----------  ---------------  -----------  -----------  ------------  ---------  --------------  ---------------

A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $433,713.78  $433,713.78      $0.00       $0.00    $   433,713.78  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $        200.91  $433,713.78  $433,713.78      $0.00       $0.00    $   433,914.68  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,185,834.93  $433,712.84  $433,712.84      $0.00       $0.00    $ 1,619,547.77  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,406,424.67  $428,169.06  $428,169.06      $0.00       $0.00    $ 1,834,593.73  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,233,209.36  $421,594.02  $421,594.02      $0.00       $0.00    $ 1,654,803.38  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,239,704.69  $415,828.77  $415,828.77      $0.00       $0.00    $ 1,655,533.45  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,606,162.68  $410,033.15  $410,033.15      $0.00       $0.00    $ 2,016,195.83  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,254,694.93  $402,524.34  $402,524.34      $0.00       $0.00    $ 1,657,219.27  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,440,781.72  $396,658.64  $396,658.64      $0.00       $0.00    $ 1,837,440.36  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,268,892.93  $389,922.99  $389,922.99      $0.00       $0.00    $ 1,658,815.91  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,454,594.21  $383,990.91  $383,990.91      $0.00       $0.00    $ 1,838,585.13  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,283,238.73  $377,190.68  $377,190.68      $0.00       $0.00    $ 1,660,429.41  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,289,998.04  $371,191.54  $371,191.54      $0.00       $0.00    $ 1,661,189.58  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,475,126.29  $365,160.80  $365,160.80      $0.00       $0.00    $ 1,840,287.09  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,304,563.55  $358,264.59  $358,264.59      $0.00       $0.00    $ 1,662,828.14  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,489,296.33  $352,165.75  $352,165.75      $0.00       $0.00    $ 1,841,462.08  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,319,280.69  $345,203.29  $345,203.29      $0.00       $0.00    $ 1,664,483.98  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,326,230.20  $339,035.65  $339,035.65      $0.00       $0.00    $ 1,665,265.85  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,864,691.34  $332,835.53  $332,835.53      $0.00       $0.00    $ 2,197,526.87  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,343,039.89  $324,118.10  $324,118.10      $0.00       $0.00    $ 1,667,157.99  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,526,727.99  $317,839.38  $317,839.38      $0.00       $0.00    $ 1,844,567.37  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,500,000.01  $310,701.93  $310,701.93      $0.00       $0.00    $ 1,810,701.94  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,541,435.24  $303,689.43  $303,689.43      $0.00       $0.00    $ 1,845,124.67  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  3,375,189.51  $296,483.22  $296,483.22      $0.00       $0.00    $ 3,671,672.73  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,378,539.72  $280,704.21  $280,704.21      $0.00       $0.00    $ 1,659,243.93  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,560,842.97  $274,259.54  $274,259.54      $0.00       $0.00    $ 1,835,102.51  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,394,024.02  $266,962.60  $266,962.60      $0.00       $0.00    $ 1,660,986.61  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,575,906.85  $260,445.53  $260,445.53      $0.00       $0.00    $ 1,836,352.39  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,409,669.52  $253,078.17  $253,078.17      $0.00       $0.00    $ 1,662,747.69  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,417,095.66  $246,487.96  $246,487.96      $0.00       $0.00    $ 1,663,583.62  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,945,934.26  $239,863.04  $239,863.04      $0.00       $0.00    $ 2,185,797.31  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,605,589.70  $230,765.80  $230,765.80      $0.00       $0.00    $ 1,836,355.50  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,525,462.82  $223,259.67  $223,259.67      $0.00       $0.00    $ 1,748,722.49  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,370,980.14  $216,128.13  $216,128.13      $0.00       $0.00    $ 1,587,108.26  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,540,276.29  $209,718.80  $209,718.80      $0.00       $0.00    $ 1,749,995.09  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,386,365.81  $202,518.00  $202,518.00      $0.00       $0.00    $ 1,588,883.81  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,393,692.51  $196,036.74  $196,036.74      $0.00       $0.00    $ 1,589,729.25  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,562,372.36  $189,521.23  $189,521.23      $0.00       $0.00    $ 1,751,893.60  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,409,315.38  $182,217.14  $182,217.14      $0.00       $0.00    $ 1,591,532.52  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,577,571.31  $175,628.59  $175,628.59      $0.00       $0.00    $ 1,753,199.90  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,425,101.43  $168,253.45  $168,253.45      $0.00       $0.00    $ 1,593,354.87  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,432,633.19  $161,591.10  $161,591.10      $0.00       $0.00    $ 1,594,224.29  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,920,359.53  $154,893.54  $154,893.54      $0.00       $0.00    $ 2,075,253.07  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,450,355.22  $145,915.86  $145,915.86      $0.00       $0.00    $ 1,596,271.08  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  5,753,436.76  $139,135.44  $139,135.44      $0.00       $0.00    $ 5,892,572.21  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,457,840.54  $112,238.13  $112,238.13      $0.00       $0.00    $ 1,570,078.67  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,623,889.93  $105,422.72  $105,422.72      $0.00       $0.00    $ 1,729,312.65  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,474,141.22  $ 97,831.04  $ 97,831.04      $0.00       $0.00    $ 1,571,972.26  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $ 11,721,533.03  $ 90,939.43  $ 90,939.43      $0.00       $0.00    $11,812,472.46  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,623,563.01  $ 36,141.26  $ 36,141.26      $0.00       $0.00    $ 1,659,704.27  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,476,076.76  $ 28,551.10  $ 28,551.10      $0.00       $0.00    $ 1,504,627.86  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,639,468.65  $ 21,650.44  $ 21,650.44      $0.00       $0.00    $ 1,661,119.09  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,492,597.02  $ 13,985.93  $ 13,985.93      $0.00       $0.00    $ 1,506,582.95  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $  1,499,045.55  $  7,008.04  $  7,008.04      $0.00       $0.00    $ 1,506,053.59  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
A-SB-Aaa/NR/AAA     $0.00    $          0.00  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $          0.00
==============      =====    ===============  ===========  ===========      =====       =====    ==============  ===============
$92,773,000.00      $0.00    $131,369,579.94  $      0.00  $      0.00      $0.00       $0.00    $         0.00  $131,369,579.94


Tranche/Ratings  CumLoss  LossReimb    YM   Penalty  ExtFee    GrossTotal    AccrualPeriods
---------------  -------  ---------  -----  -------  ------  --------------  --------------

A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00            0
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,713.78      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $   433,914.68      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,619,547.77      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,834,593.73      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,654,803.38      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,655,533.45      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 2,016,195.83      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,657,219.27      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,837,440.36      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,658,815.91      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,838,585.13      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,660,429.41      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,661,189.58      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,840,287.09      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,662,828.14      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,841,462.08      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,664,483.98      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,665,265.85      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 2,197,526.87      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,667,157.99      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,844,567.37      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,810,701.94      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,845,124.67      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 3,671,672.73      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,659,243.93      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,835,102.51      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,660,986.61      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,836,352.39      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,662,747.69      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,663,583.62      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 2,185,797.31      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,836,355.50      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,748,722.49      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,587,108.26      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,749,995.09      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,588,883.81      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,589,729.25      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,751,893.60      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,591,532.52      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,753,199.90      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,593,354.87      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,594,224.29      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 2,075,253.07      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,596,271.08      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 5,892,572.21      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,570,078.67      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,729,312.65      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,571,972.26      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $11,812,472.46      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,659,704.27      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,504,627.86      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,661,119.09      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,506,582.95      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $ 1,506,053.59      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
A-SB-Aaa/NR/AAA   $0.00     $0.00    $0.00   $0.00    $0.00  $         0.00      0.08333
==============
$92,773,000.00




Tranche/Ratings       Period         Date     EffCoupon      Balance        PrinAccrued       AmortPaid       PrepayPaid    RecoPaid
---------------  ---------------  ----------  ---------  ---------------  ---------------  ---------------  --------------  --------

A-J-Aaa/NR/AAA                 0  11/21/2006     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 1  12/15/2006     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 2   1/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 3   2/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 4   3/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 5   4/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 6   5/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 7   6/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 8   7/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                 9   8/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                10   9/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                11  10/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                12  11/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                13  12/15/2007     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                14   1/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                15   2/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                16   3/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                17   4/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                18   5/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                19   6/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                20   7/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                21   8/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                22   9/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                23  10/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                24  11/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                25  12/15/2008     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                26   1/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                27   2/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                28   3/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                29   4/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                30   5/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                31   6/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                32   7/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                33   8/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                34   9/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                35  10/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                36  11/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                37  12/15/2009     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                38   1/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                39   2/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                40   3/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                41   4/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                42   5/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                43   6/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                44   7/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                45   8/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                46   9/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                47  10/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                48  11/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                49  12/15/2010     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                50   1/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                51   2/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                52   3/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                53   4/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                54   5/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                55   6/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                56   7/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                57   8/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                58   9/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                59  10/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                60  11/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                61  12/15/2011     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                62   1/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                63   2/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                64   3/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                65   4/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                66   5/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                67   6/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                68   7/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                69   8/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                70   9/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                71  10/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                72  11/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                73  12/15/2012     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                74   1/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                75   2/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                76   3/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                77   4/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                78   5/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                79   6/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                80   7/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                81   8/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                82   9/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                83  10/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                84  11/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                85  12/15/2013     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                86   1/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                87   2/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                88   3/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                89   4/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                90   5/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                91   6/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                92   7/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                93   8/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                94   9/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                95  10/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                96  11/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                97  12/15/2014     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                98   1/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA                99   2/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               100   3/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               101   4/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               102   5/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               103   6/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               104   7/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               105   8/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               106   9/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               107  10/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               108  11/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               109  12/15/2015     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               110   1/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               111   2/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               112   3/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               113   4/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               114   5/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               115   6/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               116   7/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               117   8/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               118   9/15/2016     5.69%   $172,556,000.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               119  10/15/2016     5.69%   $          0.00  $172,556,000.00  $172,556,000.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               120  11/15/2016     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               121  12/15/2016     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               122   1/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               123   2/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               124   3/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               125   4/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               126   5/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               127   6/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               128   7/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               129   8/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               130   9/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               131  10/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               132  11/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               133  12/15/2017     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               134   1/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               135   2/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               136   3/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               137   4/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               138   5/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               139   6/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
A-J-Aaa/NR/AAA               140   7/15/2018     0.00%   $          0.00  $          0.00  $          0.00  $         0.00    $0.00
===============  ===============  ==========    =====    ===============  ===============  ===============  ==============    =====
$172,556,000.00  $172,556,000.00       $0.00    $0.00    $          0.00  $172,556,000.00  $ 97,314,825.56  $97,314,825.56    $0.00


Tranche/Ratings    ExPrinPaid   TotalPrinPaid    IntAccrued    IntPaid    IntShortfall  IntSFPaid     TotalCash           Loss
---------------    ----------  ---------------  -----------  -----------  ------------  ---------  ---------------  ---------------

A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $817,771.64  $817,771.64      $0.00        $0.00   $    817,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $172,556,000.00  $817,771.64  $817,771.64      $0.00        $0.00   $173,373,771.64  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
A-J-Aaa/NR/AAA        $0.00    $          0.00  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $          0.00
===============       =====    ===============  ===========  ===========      =====        =====   ===============  ===============
$172,556,000.00       $0.00    $269,870,825.56  $      0.00  $      0.00      $0.00        $0.00   $          0.00  $269,870,825.56


Tranche/Ratings  CumLoss  LossReimb   YM    Penalty  ExtFee     GrossTotal    AccrualPeriods
---------------  -------  ---------  -----  -------  ------  ---------------  --------------

A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00            0
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $    817,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $173,373,771.64      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
A-J-Aaa/NR/AAA    $0.00     $0.00    $0.00   $0.00   $0.00   $          0.00      0.08333
===============
$172,556,000.00