DERIVED INFORMATION [12/1/2005]

EX-99.1 5 compmats2a2.htm COMPUTATIONAL MATERIALS DERIVED INFORMATION [12/1/2005]

DERIVED INFORMATION [12/1/2005]

$62,000,000

Classes 2-A-2

Senior Certificates Offered

(Approximate)

$781,600,100

Total Certificates Offered & Non-Offered

Home Equity Pass-Through Certificates, Series 2006-1

Credit Suisse First Boston Mortgage Securities Corp.

Depositor

[TBD]

Trustee

The information contained in the attached materials is referred to as the “Information”.

The Information has been provided by Credit Suisse First Boston. Neither the Issuer of the certificates nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission.

The Information contained herein will be superseded by the description of the mortgage pool contained in the prospectus supplement relating to the certificates.

The Information addresses only certain aspects of the applicable certificate’s characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the certificate. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances.

Although a registration statement (including the prospectus) relating to the certificates discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the certificates discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the certificates discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the certificates discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement (“Offering Documents”) and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Credit Suisse First Boston Trading Desk at (212) 538-8373.

ESEC Prepay Vector #1

% CPR

Period	Fixed Rate	2/28 ARM	2/28 ARM IO	2/28 30/40 Balloon	3/27 ARM	5/25 ARM IO	5/25 ARM
1	5.00	5.00	5.00	5.00	5.00	5.00	5.00
2	6.18	7.00	6.55	6.55	7.00	6.18	6.55
3	7.36	9.00	8.09	8.09	9.00	7.36	8.09
4	8.55	11.00	9.64	9.64	11.00	8.55	9.64
5	9.73	13.00	11.18	11.18	13.00	9.73	11.18
6	10.91	15.00	12.73	12.73	15.00	10.91	12.73
7	12.09	17.00	14.27	14.27	17.00	12.09	14.27
8	13.27	19.00	15.82	15.82	19.00	13.27	15.82
9	14.45	21.00	17.36	17.36	21.00	14.45	17.36
10	15.64	23.00	18.91	18.91	23.00	15.64	18.91
11	16.82	25.00	20.45	20.45	25.00	16.82	20.45
12	18.00	27.00	22.00	22.00	27.00	18.00	22.00
13	13.00	27.00	22.00	22.00	27.00	18.00	22.00
14	13.00	27.00	22.00	22.00	27.00	18.00	22.00
15	13.00	27.00	22.00	22.00	27.00	18.00	22.00
16	13.00	27.00	22.00	22.00	27.00	18.00	22.00
17	13.00	27.00	22.00	22.00	27.00	18.00	22.00
18	13.00	27.00	22.00	22.00	27.00	18.00	22.00
19	13.00	27.00	22.00	22.00	27.00	18.00	22.00
20	13.00	27.00	22.00	22.00	27.00	18.00	22.00
21	13.00	27.00	22.00	22.00	27.00	18.00	22.00
22	13.00	27.00	22.00	22.00	27.00	18.00	22.00
23	13.00	27.00	22.00	22.00	27.00	18.00	22.00
24	13.00	40.00	40.00	40.00	27.00	18.00	22.00
25	13.00	40.00	40.00	40.00	27.00	18.00	22.00
26	13.00	40.00	40.00	40.00	27.00	18.00	22.00
27	13.00	40.00	40.00	40.00	27.00	18.00	22.00
28	13.00	40.00	40.00	40.00	27.00	18.00	22.00
29	13.00	25.00	25.00	25.00	27.00	18.00	22.00
30	13.00	25.00	25.00	25.00	27.00	18.00	22.00
31	13.00	25.00	25.00	25.00	27.00	18.00	22.00
32	13.00	25.00	25.00	25.00	27.00	18.00	22.00
33	13.00	25.00	25.00	25.00	27.00	18.00	22.00
34	13.00	25.00	25.00	25.00	27.00	18.00	22.00
35	13.00	25.00	25.00	25.00	27.00	18.00	22.00
36	13.00	25.00	25.00	25.00	40.00	18.00	22.00
37	13.00	25.00	25.00	25.00	40.00	18.00	22.00
38	13.00	25.00	25.00	25.00	40.00	18.00	22.00
39	13.00	25.00	25.00	25.00	40.00	18.00	22.00
40	13.00	25.00	25.00	25.00	40.00	18.00	22.00
41	13.00	25.00	25.00	25.00	25.00	18.00	22.00
42	13.00	25.00	25.00	25.00	25.00	18.00	22.00
43	13.00	25.00	25.00	25.00	25.00	18.00	22.00
44	13.00	25.00	25.00	25.00	25.00	18.00	22.00
45	13.00	25.00	25.00	25.00	25.00	18.00	22.00
46	13.00	25.00	25.00	25.00	25.00	18.00	22.00
47	13.00	25.00	25.00	25.00	25.00	18.00	22.00
48	13.00	25.00	25.00	25.00	25.00	18.00	22.00
49	13.00	25.00	25.00	25.00	25.00	18.00	22.00
50	13.00	25.00	25.00	25.00	25.00	18.00	22.00
51	13.00	25.00	25.00	25.00	25.00	18.00	22.00
52	13.00	25.00	25.00	25.00	25.00	18.00	22.00
53	13.00	25.00	25.00	25.00	25.00	18.00	22.00
54	13.00	25.00	25.00	25.00	25.00	18.00	22.00
55	13.00	25.00	25.00	25.00	25.00	18.00	22.00
56	13.00	25.00	25.00	25.00	25.00	18.00	22.00
57	13.00	25.00	25.00	25.00	25.00	18.00	22.00
58	13.00	25.00	25.00	25.00	25.00	18.00	22.00
59	13.00	25.00	25.00	25.00	25.00	18.00	22.00
60	13.00	25.00	25.00	25.00	25.00	18.00	22.00
61	13.00	25.00	25.00	25.00	25.00	18.00	22.00
62	13.00	25.00	25.00	25.00	25.00	18.00	22.00
63	13.00	25.00	25.00	25.00	25.00	18.00	22.00
64	13.00	25.00	25.00	25.00	25.00	18.00	22.00
65	13.00	25.00	25.00	25.00	25.00	18.00	22.00
66	13.00	25.00	25.00	25.00	25.00	18.00	22.00
67	13.00	25.00	25.00	25.00	25.00	18.00	22.00
68	13.00	25.00	25.00	25.00	25.00	18.00	22.00
69	13.00	25.00	25.00	25.00	25.00	18.00	22.00
70	13.00	25.00	25.00	25.00	25.00	18.00	22.00
71	13.00	25.00	25.00	25.00	25.00	18.00	22.00
72	13.00	25.00	25.00	25.00	25.00	18.00	22.00
73	13.00	25.00	25.00	25.00	25.00	18.00	22.00
74	13.00	25.00	25.00	25.00	25.00	18.00	22.00
75	13.00	25.00	25.00	25.00	25.00	18.00	22.00
76	13.00	25.00	25.00	25.00	25.00	18.00	22.00
77	13.00	25.00	25.00	25.00	25.00	18.00	22.00
78	13.00	25.00	25.00	25.00	25.00	18.00	22.00
79	13.00	25.00	25.00	25.00	25.00	18.00	22.00
80	13.00	25.00	25.00	25.00	25.00	18.00	22.00
81	13.00	25.00	25.00	25.00	25.00	18.00	22.00
82	13.00	25.00	25.00	25.00	25.00	18.00	22.00
83	13.00	25.00	25.00	25.00	25.00	18.00	22.00
84	13.00	25.00	25.00	25.00	25.00	18.00	22.00
85	13.00	25.00	25.00	25.00	25.00	18.00	22.00
86	13.00	25.00	25.00	25.00	25.00	18.00	22.00
87	13.00	25.00	25.00	25.00	25.00	18.00	22.00
88	13.00	25.00	25.00	25.00	25.00	18.00	22.00
89	13.00	25.00	25.00	25.00	25.00	18.00	22.00
90	13.00	25.00	25.00	25.00	25.00	18.00	22.00
91	13.00	25.00	25.00	25.00	25.00	18.00	22.00
92	13.00	25.00	25.00	25.00	25.00	18.00	22.00
93	13.00	25.00	25.00	25.00	25.00	18.00	22.00
94	13.00	25.00	25.00	25.00	25.00	18.00	22.00
95	13.00	25.00	25.00	25.00	25.00	18.00	22.00
96	13.00	25.00	25.00	25.00	25.00	18.00	22.00
97	13.00	25.00	25.00	25.00	25.00	18.00	22.00
98	13.00	25.00	25.00	25.00	25.00	18.00	22.00
99	13.00	25.00	25.00	25.00	25.00	18.00	22.00
100	13.00	25.00	25.00	25.00	25.00	18.00	22.00
101	13.00	25.00	25.00	25.00	25.00	18.00	22.00
102	13.00	25.00	25.00	25.00	25.00	18.00	22.00
103	13.00	25.00	25.00	25.00	25.00	18.00	22.00
104	13.00	25.00	25.00	25.00	25.00	18.00	22.00
105	13.00	25.00	25.00	25.00	25.00	18.00	22.00
106	13.00	25.00	25.00	25.00	25.00	18.00	22.00
107	13.00	25.00	25.00	25.00	25.00	18.00	22.00
108	13.00	25.00	25.00	25.00	25.00	18.00	22.00
109	13.00	25.00	25.00	25.00	25.00	18.00	22.00
110	13.00	25.00	25.00	25.00	25.00	18.00	22.00
111	13.00	25.00	25.00	25.00	25.00	18.00	22.00
112	13.00	25.00	25.00	25.00	25.00	18.00	22.00
113	13.00	25.00	25.00	25.00	25.00	18.00	22.00
114	13.00	25.00	25.00	25.00	25.00	18.00	22.00
115	13.00	25.00	25.00	25.00	25.00	18.00	22.00
116	13.00	25.00	25.00	25.00	25.00	18.00	22.00
117	13.00	25.00	25.00	25.00	25.00	18.00	22.00
118	13.00	25.00	25.00	25.00	25.00	18.00	22.00
119	13.00	25.00	25.00	25.00	25.00	18.00	22.00
120	13.00	25.00	25.00	25.00	25.00	18.00	22.00
121	13.00	25.00	25.00	25.00	25.00	18.00	22.00
122	13.00	25.00	25.00	25.00	25.00	18.00	22.00
123	13.00	25.00	25.00	25.00	25.00	18.00	22.00
124	13.00	25.00	25.00	25.00	25.00	18.00	22.00
125	13.00	25.00	25.00	25.00	25.00	18.00	22.00
126	13.00	25.00	25.00	25.00	25.00	18.00	22.00
127	13.00	25.00	25.00	25.00	25.00	18.00	22.00
128	13.00	25.00	25.00	25.00	25.00	18.00	22.00
129	13.00	25.00	25.00	25.00	25.00	18.00	22.00
130	13.00	25.00	25.00	25.00	25.00	18.00	22.00
131	13.00	25.00	25.00	25.00	25.00	18.00	22.00
132	13.00	25.00	25.00	25.00	25.00	18.00	22.00
133	13.00	25.00	25.00	25.00	25.00	18.00	22.00
134	13.00	25.00	25.00	25.00	25.00	18.00	22.00
135	13.00	25.00	25.00	25.00	25.00	18.00	22.00
136	13.00	25.00	25.00	25.00	25.00	18.00	22.00
137	13.00	25.00	25.00	25.00	25.00	18.00	22.00
138	13.00	25.00	25.00	25.00	25.00	18.00	22.00
139	13.00	25.00	25.00	25.00	25.00	18.00	22.00
140	13.00	25.00	25.00	25.00	25.00	18.00	22.00
141	13.00	25.00	25.00	25.00	25.00	18.00	22.00
142	13.00	25.00	25.00	25.00	25.00	18.00	22.00
143	13.00	25.00	25.00	25.00	25.00	18.00	22.00
144	13.00	25.00	25.00	25.00	25.00	18.00	22.00
145	13.00	25.00	25.00	25.00	25.00	18.00	22.00
146	13.00	25.00	25.00	25.00	25.00	18.00	22.00
147	13.00	25.00	25.00	25.00	25.00	18.00	22.00
148	13.00	25.00	25.00	25.00	25.00	18.00	22.00
149	13.00	25.00	25.00	25.00	25.00	18.00	22.00
150	13.00	25.00	25.00	25.00	25.00	18.00	22.00
151	13.00	25.00	25.00	25.00	25.00	18.00	22.00
152	13.00	25.00	25.00	25.00	25.00	18.00	22.00
153	13.00	25.00	25.00	25.00	25.00	18.00	22.00
154	13.00	25.00	25.00	25.00	25.00	18.00	22.00
155	13.00	25.00	25.00	25.00	25.00	18.00	22.00
156	13.00	25.00	25.00	25.00	25.00	18.00	22.00
157	13.00	25.00	25.00	25.00	25.00	18.00	22.00
158	13.00	25.00	25.00	25.00	25.00	18.00	22.00
159	13.00	25.00	25.00	25.00	25.00	18.00	22.00
160	13.00	25.00	25.00	25.00	25.00	18.00	22.00
161	13.00	25.00	25.00	25.00	25.00	18.00	22.00
162	13.00	25.00	25.00	25.00	25.00	18.00	22.00
163	13.00	25.00	25.00	25.00	25.00	18.00	22.00
164	13.00	25.00	25.00	25.00	25.00	18.00	22.00
165	13.00	25.00	25.00	25.00	25.00	18.00	22.00
166	13.00	25.00	25.00	25.00	25.00	18.00	22.00
167	13.00	25.00	25.00	25.00	25.00	18.00	22.00
168	13.00	25.00	25.00	25.00	25.00	18.00	22.00
169	13.00	25.00	25.00	25.00	25.00	18.00	22.00
170	13.00	25.00	25.00	25.00	25.00	18.00	22.00
171	13.00	25.00	25.00	25.00	25.00	18.00	22.00
172	13.00	25.00	25.00	25.00	25.00	18.00	22.00
173	13.00	25.00	25.00	25.00	25.00	18.00	22.00
174	13.00	25.00	25.00	25.00	25.00	18.00	22.00
175	13.00	25.00	25.00	25.00	25.00	18.00	22.00
176	13.00	25.00	25.00	25.00	25.00	18.00	22.00
177	13.00	25.00	25.00	25.00	25.00	18.00	22.00
178	13.00	25.00	25.00	25.00	25.00	18.00	22.00
179	13.00	25.00	25.00	25.00	25.00	18.00	22.00
180	13.00	25.00	25.00	25.00	25.00	18.00	22.00
181	13.00	25.00	25.00	25.00	25.00	18.00	22.00
182	13.00	25.00	25.00	25.00	25.00	18.00	22.00
183	13.00	25.00	25.00	25.00	25.00	18.00	22.00
184	13.00	25.00	25.00	25.00	25.00	18.00	22.00
185	13.00	25.00	25.00	25.00	25.00	18.00	22.00
186	13.00	25.00	25.00	25.00	25.00	18.00	22.00
187	13.00	25.00	25.00	25.00	25.00	18.00	22.00
188	13.00	25.00	25.00	25.00	25.00	18.00	22.00
189	13.00	25.00	25.00	25.00	25.00	18.00	22.00
190	13.00	25.00	25.00	25.00	25.00	18.00	22.00
191	13.00	25.00	25.00	25.00	25.00	18.00	22.00
192	13.00	25.00	25.00	25.00	25.00	18.00	22.00
193	13.00	25.00	25.00	25.00	25.00	18.00	22.00
194	13.00	25.00	25.00	25.00	25.00	18.00	22.00
195	13.00	25.00	25.00	25.00	25.00	18.00	22.00
196	13.00	25.00	25.00	25.00	25.00	18.00	22.00
197	13.00	25.00	25.00	25.00	25.00	18.00	22.00
198	13.00	25.00	25.00	25.00	25.00	18.00	22.00
199	13.00	25.00	25.00	25.00	25.00	18.00	22.00
200	13.00	25.00	25.00	25.00	25.00	18.00	22.00
201	13.00	25.00	25.00	25.00	25.00	18.00	22.00
202	13.00	25.00	25.00	25.00	25.00	18.00	22.00
203	13.00	25.00	25.00	25.00	25.00	18.00	22.00
204	13.00	25.00	25.00	25.00	25.00	18.00	22.00
205	13.00	25.00	25.00	25.00	25.00	18.00	22.00
206	13.00	25.00	25.00	25.00	25.00	18.00	22.00
207	13.00	25.00	25.00	25.00	25.00	18.00	22.00
208	13.00	25.00	25.00	25.00	25.00	18.00	22.00
209	13.00	25.00	25.00	25.00	25.00	18.00	22.00
210	13.00	25.00	25.00	25.00	25.00	18.00	22.00
211	13.00	25.00	25.00	25.00	25.00	18.00	22.00
212	13.00	25.00	25.00	25.00	25.00	18.00	22.00
213	13.00	25.00	25.00	25.00	25.00	18.00	22.00
214	13.00	25.00	25.00	25.00	25.00	18.00	22.00
215	13.00	25.00	25.00	25.00	25.00	18.00	22.00
216	13.00	25.00	25.00	25.00	25.00	18.00	22.00
217	13.00	25.00	25.00	25.00	25.00	18.00	22.00
218	13.00	25.00	25.00	25.00	25.00	18.00	22.00
219	13.00	25.00	25.00	25.00	25.00	18.00	22.00
220	13.00	25.00	25.00	25.00	25.00	18.00	22.00
221	13.00	25.00	25.00	25.00	25.00	18.00	22.00
222	13.00	25.00	25.00	25.00	25.00	18.00	22.00
223	13.00	25.00	25.00	25.00	25.00	18.00	22.00
224	13.00	25.00	25.00	25.00	25.00	18.00	22.00
225	13.00	25.00	25.00	25.00	25.00	18.00	22.00
226	13.00	25.00	25.00	25.00	25.00	18.00	22.00
227	13.00	25.00	25.00	25.00	25.00	18.00	22.00
228	13.00	25.00	25.00	25.00	25.00	18.00	22.00
229	13.00	25.00	25.00	25.00	25.00	18.00	22.00
230	13.00	25.00	25.00	25.00	25.00	18.00	22.00
231	13.00	25.00	25.00	25.00	25.00	18.00	22.00
232	13.00	25.00	25.00	25.00	25.00	18.00	22.00
233	13.00	25.00	25.00	25.00	25.00	18.00	22.00
234	13.00	25.00	25.00	25.00	25.00	18.00	22.00
235	13.00	25.00	25.00	25.00	25.00	18.00	22.00
236	13.00	25.00	25.00	25.00	25.00	18.00	22.00
237	13.00	25.00	25.00	25.00	25.00	18.00	22.00
238	13.00	25.00	25.00	25.00	25.00	18.00	22.00
239	13.00	25.00	25.00	25.00	25.00	18.00	22.00
240	13.00	25.00	25.00	25.00	25.00	18.00	22.00
241	13.00	25.00	25.00	25.00	25.00	18.00	22.00
242	13.00	25.00	25.00	25.00	25.00	18.00	22.00
243	13.00	25.00	25.00	25.00	25.00	18.00	22.00
244	13.00	25.00	25.00	25.00	25.00	18.00	22.00
245	13.00	25.00	25.00	25.00	25.00	18.00	22.00
246	13.00	25.00	25.00	25.00	25.00	18.00	22.00
247	13.00	25.00	25.00	25.00	25.00	18.00	22.00
248	13.00	25.00	25.00	25.00	25.00	18.00	22.00
249	13.00	25.00	25.00	25.00	25.00	18.00	22.00
250	13.00	25.00	25.00	25.00	25.00	18.00	22.00
251	13.00	25.00	25.00	25.00	25.00	18.00	22.00
252	13.00	25.00	25.00	25.00	25.00	18.00	22.00
253	13.00	25.00	25.00	25.00	25.00	18.00	22.00
254	13.00	25.00	25.00	25.00	25.00	18.00	22.00
255	13.00	25.00	25.00	25.00	25.00	18.00	22.00
256	13.00	25.00	25.00	25.00	25.00	18.00	22.00
257	13.00	25.00	25.00	25.00	25.00	18.00	22.00
258	13.00	25.00	25.00	25.00	25.00	18.00	22.00
259	13.00	25.00	25.00	25.00	25.00	18.00	22.00
260	13.00	25.00	25.00	25.00	25.00	18.00	22.00
261	13.00	25.00	25.00	25.00	25.00	18.00	22.00
262	13.00	25.00	25.00	25.00	25.00	18.00	22.00
263	13.00	25.00	25.00	25.00	25.00	18.00	22.00
264	13.00	25.00	25.00	25.00	25.00	18.00	22.00
265	13.00	25.00	25.00	25.00	25.00	18.00	22.00
266	13.00	25.00	25.00	25.00	25.00	18.00	22.00
267	13.00	25.00	25.00	25.00	25.00	18.00	22.00
268	13.00	25.00	25.00	25.00	25.00	18.00	22.00
269	13.00	25.00	25.00	25.00	25.00	18.00	22.00
270	13.00	25.00	25.00	25.00	25.00	18.00	22.00
271	13.00	25.00	25.00	25.00	25.00	18.00	22.00
272	13.00	25.00	25.00	25.00	25.00	18.00	22.00
273	13.00	25.00	25.00	25.00	25.00	18.00	22.00
274	13.00	25.00	25.00	25.00	25.00	18.00	22.00
275	13.00	25.00	25.00	25.00	25.00	18.00	22.00
276	13.00	25.00	25.00	25.00	25.00	18.00	22.00
277	13.00	25.00	25.00	25.00	25.00	18.00	22.00
278	13.00	25.00	25.00	25.00	25.00	18.00	22.00
279	13.00	25.00	25.00	25.00	25.00	18.00	22.00
280	13.00	25.00	25.00	25.00	25.00	18.00	22.00
281	13.00	25.00	25.00	25.00	25.00	18.00	22.00
282	13.00	25.00	25.00	25.00	25.00	18.00	22.00
283	13.00	25.00	25.00	25.00	25.00	18.00	22.00
284	13.00	25.00	25.00	25.00	25.00	18.00	22.00
285	13.00	25.00	25.00	25.00	25.00	18.00	22.00
286	13.00	25.00	25.00	25.00	25.00	18.00	22.00
287	13.00	25.00	25.00	25.00	25.00	18.00	22.00
288	13.00	25.00	25.00	25.00	25.00	18.00	22.00
289	13.00	25.00	25.00	25.00	25.00	18.00	22.00
290	13.00	25.00	25.00	25.00	25.00	18.00	22.00
291	13.00	25.00	25.00	25.00	25.00	18.00	22.00
292	13.00	25.00	25.00	25.00	25.00	18.00	22.00
293	13.00	25.00	25.00	25.00	25.00	18.00	22.00
294	13.00	25.00	25.00	25.00	25.00	18.00	22.00
295	13.00	25.00	25.00	25.00	25.00	18.00	22.00
296	13.00	25.00	25.00	25.00	25.00	18.00	22.00
297	13.00	25.00	25.00	25.00	25.00	18.00	22.00
298	13.00	25.00	25.00	25.00	25.00	18.00	22.00
299	13.00	25.00	25.00	25.00	25.00	18.00	22.00
300	13.00	25.00	25.00	25.00	25.00	18.00	22.00
301	13.00	25.00	25.00	25.00	25.00	18.00	22.00
302	13.00	25.00	25.00	25.00	25.00	18.00	22.00
303	13.00	25.00	25.00	25.00	25.00	18.00	22.00
304	13.00	25.00	25.00	25.00	25.00	18.00	22.00
305	13.00	25.00	25.00	25.00	25.00	18.00	22.00
306	13.00	25.00	25.00	25.00	25.00	18.00	22.00
307	13.00	25.00	25.00	25.00	25.00	18.00	22.00
308	13.00	25.00	25.00	25.00	25.00	18.00	22.00
309	13.00	25.00	25.00	25.00	25.00	18.00	22.00
310	13.00	25.00	25.00	25.00	25.00	18.00	22.00
311	13.00	25.00	25.00	25.00	25.00	18.00	22.00
312	13.00	25.00	25.00	25.00	25.00	18.00	22.00
313	13.00	25.00	25.00	25.00	25.00	18.00	22.00
314	13.00	25.00	25.00	25.00	25.00	18.00	22.00
315	13.00	25.00	25.00	25.00	25.00	18.00	22.00
316	13.00	25.00	25.00	25.00	25.00	18.00	22.00
317	13.00	25.00	25.00	25.00	25.00	18.00	22.00
318	13.00	25.00	25.00	25.00	25.00	18.00	22.00
319	13.00	25.00	25.00	25.00	25.00	18.00	22.00
320	13.00	25.00	25.00	25.00	25.00	18.00	22.00
321	13.00	25.00	25.00	25.00	25.00	18.00	22.00
322	13.00	25.00	25.00	25.00	25.00	18.00	22.00
323	13.00	25.00	25.00	25.00	25.00	18.00	22.00
324	13.00	25.00	25.00	25.00	25.00	18.00	22.00
325	13.00	25.00	25.00	25.00	25.00	18.00	22.00
326	13.00	25.00	25.00	25.00	25.00	18.00	22.00
327	13.00	25.00	25.00	25.00	25.00	18.00	22.00
328	13.00	25.00	25.00	25.00	25.00	18.00	22.00
329	13.00	25.00	25.00	25.00	25.00	18.00	22.00
330	13.00	25.00	25.00	25.00	25.00	18.00	22.00
331	13.00	25.00	25.00	25.00	25.00	18.00	22.00
332	13.00	25.00	25.00	25.00	25.00	18.00	22.00
333	13.00	25.00	25.00	25.00	25.00	18.00	22.00
334	13.00	25.00	25.00	25.00	25.00	18.00	22.00
335	13.00	25.00	25.00	25.00	25.00	18.00	22.00
336	13.00	25.00	25.00	25.00	25.00	18.00	22.00
337	13.00	25.00	25.00	25.00	25.00	18.00	22.00
338	13.00	25.00	25.00	25.00	25.00	18.00	22.00
339	13.00	25.00	25.00	25.00	25.00	18.00	22.00
340	13.00	25.00	25.00	25.00	25.00	18.00	22.00
341	13.00	25.00	25.00	25.00	25.00	18.00	22.00
342	13.00	25.00	25.00	25.00	25.00	18.00	22.00
343	13.00	25.00	25.00	25.00	25.00	18.00	22.00
344	13.00	25.00	25.00	25.00	25.00	18.00	22.00
345	13.00	25.00	25.00	25.00	25.00	18.00	22.00
346	13.00	25.00	25.00	25.00	25.00	18.00	22.00
347	13.00	25.00	25.00	25.00	25.00	18.00	22.00
348	13.00	25.00	25.00	25.00	25.00	18.00	22.00
349	13.00	25.00	25.00	25.00	25.00	18.00	22.00
350	13.00	25.00	25.00	25.00	25.00	18.00	22.00
351	13.00	25.00	25.00	25.00	25.00	18.00	22.00
352	13.00	25.00	25.00	25.00	25.00	18.00	22.00
353	13.00	25.00	25.00	25.00	25.00	18.00	22.00
354	13.00	25.00	25.00	25.00	25.00	18.00	22.00
355	13.00	25.00	25.00	25.00	25.00	18.00	22.00
356	13.00	25.00	25.00	25.00	25.00	18.00	22.00
357	13.00	25.00	25.00	25.00	25.00	18.00	22.00
358	13.00	25.00	25.00	25.00	25.00	18.00	22.00
359	13.00	25.00	25.00	25.00	25.00	18.00	22.00
360	13.00	25.00	25.00	25.00	25.00	18.00	22.00

ESEC Prepay Vector #2

% CPR

Period	Fixed Rate	2/28 ARM	2/28 ARM IO	2/28 30/40 Balloon	3/27 ARM	5/25 ARM IO	5/25 ARM
1	5.00	5.00	5.00	5.00	5.00	5.00	5.00
2	5.91	6.55	6.18	6.55	6.55	6.18	6.55
3	6.82	8.09	7.36	8.09	8.09	7.36	8.09
4	7.73	9.64	8.55	9.64	9.64	8.55	9.64
5	8.64	11.18	9.73	11.18	11.18	9.73	11.18
6	9.55	12.73	10.91	12.73	12.73	10.91	12.73
7	10.45	14.27	12.09	14.27	14.27	12.09	14.27
8	11.36	15.82	13.27	15.82	15.82	13.27	15.82
9	12.27	17.36	14.45	17.36	17.36	14.45	17.36
10	13.18	18.91	15.64	18.91	18.91	15.64	18.91
11	14.09	20.45	16.82	20.45	20.45	16.82	20.45
12	15.00	22.00	18.00	22.00	22.00	18.00	22.00
13	13.00	22.00	18.00	22.00	22.00	18.00	22.00
14	13.00	22.00	18.00	22.00	22.00	18.00	22.00
15	13.00	22.00	18.00	22.00	22.00	18.00	22.00
16	13.00	22.00	18.00	22.00	22.00	18.00	22.00
17	13.00	22.00	18.00	22.00	22.00	18.00	22.00
18	13.00	22.00	18.00	22.00	22.00	18.00	22.00
19	13.00	22.00	18.00	22.00	22.00	18.00	22.00
20	13.00	22.00	18.00	22.00	22.00	18.00	22.00
21	13.00	22.00	18.00	22.00	22.00	18.00	22.00
22	13.00	22.00	18.00	22.00	22.00	18.00	22.00
23	13.00	22.00	18.00	22.00	22.00	18.00	22.00
24	13.00	40.00	40.00	40.00	22.00	18.00	22.00
25	13.00	40.00	40.00	40.00	22.00	18.00	22.00
26	13.00	40.00	40.00	40.00	22.00	18.00	22.00
27	13.00	40.00	40.00	40.00	22.00	18.00	22.00
28	13.00	40.00	40.00	40.00	22.00	18.00	22.00
29	13.00	22.00	23.00	25.00	22.00	18.00	22.00
30	13.00	22.00	23.00	25.00	22.00	18.00	22.00
31	13.00	22.00	23.00	25.00	22.00	18.00	22.00
32	13.00	22.00	23.00	25.00	22.00	18.00	22.00
33	13.00	22.00	23.00	25.00	22.00	18.00	22.00
34	13.00	22.00	23.00	25.00	22.00	18.00	22.00
35	13.00	22.00	23.00	25.00	22.00	18.00	22.00
36	13.00	22.00	23.00	25.00	40.00	18.00	22.00
37	13.00	22.00	23.00	25.00	40.00	18.00	22.00
38	13.00	22.00	23.00	25.00	40.00	18.00	22.00
39	13.00	22.00	23.00	25.00	40.00	18.00	22.00
40	13.00	22.00	23.00	25.00	40.00	18.00	22.00
41	13.00	22.00	23.00	25.00	22.00	18.00	22.00
42	13.00	22.00	23.00	25.00	22.00	18.00	22.00
43	13.00	22.00	23.00	25.00	22.00	18.00	22.00
44	13.00	22.00	23.00	25.00	22.00	18.00	22.00
45	13.00	22.00	23.00	25.00	22.00	18.00	22.00
46	13.00	22.00	23.00	25.00	22.00	18.00	22.00
47	13.00	22.00	23.00	25.00	22.00	18.00	22.00
48	13.00	22.00	23.00	25.00	22.00	18.00	22.00
49	13.00	22.00	23.00	25.00	22.00	18.00	22.00
50	13.00	22.00	23.00	25.00	22.00	18.00	22.00
51	13.00	22.00	23.00	25.00	22.00	18.00	22.00
52	13.00	22.00	23.00	25.00	22.00	18.00	22.00
53	13.00	22.00	23.00	25.00	22.00	18.00	22.00
54	13.00	22.00	23.00	25.00	22.00	18.00	22.00
55	13.00	22.00	23.00	25.00	22.00	18.00	22.00
56	13.00	22.00	23.00	25.00	22.00	18.00	22.00
57	13.00	22.00	23.00	25.00	22.00	18.00	22.00
58	13.00	22.00	23.00	25.00	22.00	18.00	22.00
59	13.00	22.00	23.00	25.00	22.00	18.00	22.00
60	13.00	22.00	23.00	25.00	22.00	18.00	22.00
61	13.00	22.00	23.00	25.00	22.00	18.00	22.00
62	13.00	22.00	23.00	25.00	22.00	18.00	22.00
63	13.00	22.00	23.00	25.00	22.00	18.00	22.00
64	13.00	22.00	23.00	25.00	22.00	18.00	22.00
65	13.00	22.00	23.00	25.00	22.00	18.00	22.00
66	13.00	22.00	23.00	25.00	22.00	18.00	22.00
67	13.00	22.00	23.00	25.00	22.00	18.00	22.00
68	13.00	22.00	23.00	25.00	22.00	18.00	22.00
69	13.00	22.00	23.00	25.00	22.00	18.00	22.00
70	13.00	22.00	23.00	25.00	22.00	18.00	22.00
71	13.00	22.00	23.00	25.00	22.00	18.00	22.00
72	13.00	22.00	23.00	25.00	22.00	18.00	22.00
73	13.00	22.00	23.00	25.00	22.00	18.00	22.00
74	13.00	22.00	23.00	25.00	22.00	18.00	22.00
75	13.00	22.00	23.00	25.00	22.00	18.00	22.00
76	13.00	22.00	23.00	25.00	22.00	18.00	22.00
77	13.00	22.00	23.00	25.00	22.00	18.00	22.00
78	13.00	22.00	23.00	25.00	22.00	18.00	22.00
79	13.00	22.00	23.00	25.00	22.00	18.00	22.00
80	13.00	22.00	23.00	25.00	22.00	18.00	22.00
81	13.00	22.00	23.00	25.00	22.00	18.00	22.00
82	13.00	22.00	23.00	25.00	22.00	18.00	22.00
83	13.00	22.00	23.00	25.00	22.00	18.00	22.00
84	13.00	22.00	23.00	25.00	22.00	18.00	22.00
85	13.00	22.00	23.00	25.00	22.00	18.00	22.00
86	13.00	22.00	23.00	25.00	22.00	18.00	22.00
87	13.00	22.00	23.00	25.00	22.00	18.00	22.00
88	13.00	22.00	23.00	25.00	22.00	18.00	22.00
89	13.00	22.00	23.00	25.00	22.00	18.00	22.00
90	13.00	22.00	23.00	25.00	22.00	18.00	22.00
91	13.00	22.00	23.00	25.00	22.00	18.00	22.00
92	13.00	22.00	23.00	25.00	22.00	18.00	22.00
93	13.00	22.00	23.00	25.00	22.00	18.00	22.00
94	13.00	22.00	23.00	25.00	22.00	18.00	22.00
95	13.00	22.00	23.00	25.00	22.00	18.00	22.00
96	13.00	22.00	23.00	25.00	22.00	18.00	22.00
97	13.00	22.00	23.00	25.00	22.00	18.00	22.00
98	13.00	22.00	23.00	25.00	22.00	18.00	22.00
99	13.00	22.00	23.00	25.00	22.00	18.00	22.00
100	13.00	22.00	23.00	25.00	22.00	18.00	22.00
101	13.00	22.00	23.00	25.00	22.00	18.00	22.00
102	13.00	22.00	23.00	25.00	22.00	18.00	22.00
103	13.00	22.00	23.00	25.00	22.00	18.00	22.00
104	13.00	22.00	23.00	25.00	22.00	18.00	22.00
105	13.00	22.00	23.00	25.00	22.00	18.00	22.00
106	13.00	22.00	23.00	25.00	22.00	18.00	22.00
107	13.00	22.00	23.00	25.00	22.00	18.00	22.00
108	13.00	22.00	23.00	25.00	22.00	18.00	22.00
109	13.00	22.00	23.00	25.00	22.00	18.00	22.00
110	13.00	22.00	23.00	25.00	22.00	18.00	22.00
111	13.00	22.00	23.00	25.00	22.00	18.00	22.00
112	13.00	22.00	23.00	25.00	22.00	18.00	22.00
113	13.00	22.00	23.00	25.00	22.00	18.00	22.00
114	13.00	22.00	23.00	25.00	22.00	18.00	22.00
115	13.00	22.00	23.00	25.00	22.00	18.00	22.00
116	13.00	22.00	23.00	25.00	22.00	18.00	22.00
117	13.00	22.00	23.00	25.00	22.00	18.00	22.00
118	13.00	22.00	23.00	25.00	22.00	18.00	22.00
119	13.00	22.00	23.00	25.00	22.00	18.00	22.00
120	13.00	22.00	23.00	25.00	22.00	18.00	22.00
121	13.00	22.00	23.00	25.00	22.00	18.00	22.00
122	13.00	22.00	23.00	25.00	22.00	18.00	22.00
123	13.00	22.00	23.00	25.00	22.00	18.00	22.00
124	13.00	22.00	23.00	25.00	22.00	18.00	22.00
125	13.00	22.00	23.00	25.00	22.00	18.00	22.00
126	13.00	22.00	23.00	25.00	22.00	18.00	22.00
127	13.00	22.00	23.00	25.00	22.00	18.00	22.00
128	13.00	22.00	23.00	25.00	22.00	18.00	22.00
129	13.00	22.00	23.00	25.00	22.00	18.00	22.00
130	13.00	22.00	23.00	25.00	22.00	18.00	22.00
131	13.00	22.00	23.00	25.00	22.00	18.00	22.00
132	13.00	22.00	23.00	25.00	22.00	18.00	22.00
133	13.00	22.00	23.00	25.00	22.00	18.00	22.00
134	13.00	22.00	23.00	25.00	22.00	18.00	22.00
135	13.00	22.00	23.00	25.00	22.00	18.00	22.00
136	13.00	22.00	23.00	25.00	22.00	18.00	22.00
137	13.00	22.00	23.00	25.00	22.00	18.00	22.00
138	13.00	22.00	23.00	25.00	22.00	18.00	22.00
139	13.00	22.00	23.00	25.00	22.00	18.00	22.00
140	13.00	22.00	23.00	25.00	22.00	18.00	22.00
141	13.00	22.00	23.00	25.00	22.00	18.00	22.00
142	13.00	22.00	23.00	25.00	22.00	18.00	22.00
143	13.00	22.00	23.00	25.00	22.00	18.00	22.00
144	13.00	22.00	23.00	25.00	22.00	18.00	22.00
145	13.00	22.00	23.00	25.00	22.00	18.00	22.00
146	13.00	22.00	23.00	25.00	22.00	18.00	22.00
147	13.00	22.00	23.00	25.00	22.00	18.00	22.00
148	13.00	22.00	23.00	25.00	22.00	18.00	22.00
149	13.00	22.00	23.00	25.00	22.00	18.00	22.00
150	13.00	22.00	23.00	25.00	22.00	18.00	22.00
151	13.00	22.00	23.00	25.00	22.00	18.00	22.00
152	13.00	22.00	23.00	25.00	22.00	18.00	22.00
153	13.00	22.00	23.00	25.00	22.00	18.00	22.00
154	13.00	22.00	23.00	25.00	22.00	18.00	22.00
155	13.00	22.00	23.00	25.00	22.00	18.00	22.00
156	13.00	22.00	23.00	25.00	22.00	18.00	22.00
157	13.00	22.00	23.00	25.00	22.00	18.00	22.00
158	13.00	22.00	23.00	25.00	22.00	18.00	22.00
159	13.00	22.00	23.00	25.00	22.00	18.00	22.00
160	13.00	22.00	23.00	25.00	22.00	18.00	22.00
161	13.00	22.00	23.00	25.00	22.00	18.00	22.00
162	13.00	22.00	23.00	25.00	22.00	18.00	22.00
163	13.00	22.00	23.00	25.00	22.00	18.00	22.00
164	13.00	22.00	23.00	25.00	22.00	18.00	22.00
165	13.00	22.00	23.00	25.00	22.00	18.00	22.00
166	13.00	22.00	23.00	25.00	22.00	18.00	22.00
167	13.00	22.00	23.00	25.00	22.00	18.00	22.00
168	13.00	22.00	23.00	25.00	22.00	18.00	22.00
169	13.00	22.00	23.00	25.00	22.00	18.00	22.00
170	13.00	22.00	23.00	25.00	22.00	18.00	22.00
171	13.00	22.00	23.00	25.00	22.00	18.00	22.00
172	13.00	22.00	23.00	25.00	22.00	18.00	22.00
173	13.00	22.00	23.00	25.00	22.00	18.00	22.00
174	13.00	22.00	23.00	25.00	22.00	18.00	22.00
175	13.00	22.00	23.00	25.00	22.00	18.00	22.00
176	13.00	22.00	23.00	25.00	22.00	18.00	22.00
177	13.00	22.00	23.00	25.00	22.00	18.00	22.00
178	13.00	22.00	23.00	25.00	22.00	18.00	22.00
179	13.00	22.00	23.00	25.00	22.00	18.00	22.00
180	13.00	22.00	23.00	25.00	22.00	18.00	22.00
181	13.00	22.00	23.00	25.00	22.00	18.00	22.00
182	13.00	22.00	23.00	25.00	22.00	18.00	22.00
183	13.00	22.00	23.00	25.00	22.00	18.00	22.00
184	13.00	22.00	23.00	25.00	22.00	18.00	22.00
185	13.00	22.00	23.00	25.00	22.00	18.00	22.00
186	13.00	22.00	23.00	25.00	22.00	18.00	22.00
187	13.00	22.00	23.00	25.00	22.00	18.00	22.00
188	13.00	22.00	23.00	25.00	22.00	18.00	22.00
189	13.00	22.00	23.00	25.00	22.00	18.00	22.00
190	13.00	22.00	23.00	25.00	22.00	18.00	22.00
191	13.00	22.00	23.00	25.00	22.00	18.00	22.00
192	13.00	22.00	23.00	25.00	22.00	18.00	22.00
193	13.00	22.00	23.00	25.00	22.00	18.00	22.00
194	13.00	22.00	23.00	25.00	22.00	18.00	22.00
195	13.00	22.00	23.00	25.00	22.00	18.00	22.00
196	13.00	22.00	23.00	25.00	22.00	18.00	22.00
197	13.00	22.00	23.00	25.00	22.00	18.00	22.00
198	13.00	22.00	23.00	25.00	22.00	18.00	22.00
199	13.00	22.00	23.00	25.00	22.00	18.00	22.00
200	13.00	22.00	23.00	25.00	22.00	18.00	22.00
201	13.00	22.00	23.00	25.00	22.00	18.00	22.00
202	13.00	22.00	23.00	25.00	22.00	18.00	22.00
203	13.00	22.00	23.00	25.00	22.00	18.00	22.00
204	13.00	22.00	23.00	25.00	22.00	18.00	22.00
205	13.00	22.00	23.00	25.00	22.00	18.00	22.00
206	13.00	22.00	23.00	25.00	22.00	18.00	22.00
207	13.00	22.00	23.00	25.00	22.00	18.00	22.00
208	13.00	22.00	23.00	25.00	22.00	18.00	22.00
209	13.00	22.00	23.00	25.00	22.00	18.00	22.00
210	13.00	22.00	23.00	25.00	22.00	18.00	22.00
211	13.00	22.00	23.00	25.00	22.00	18.00	22.00
212	13.00	22.00	23.00	25.00	22.00	18.00	22.00
213	13.00	22.00	23.00	25.00	22.00	18.00	22.00
214	13.00	22.00	23.00	25.00	22.00	18.00	22.00
215	13.00	22.00	23.00	25.00	22.00	18.00	22.00
216	13.00	22.00	23.00	25.00	22.00	18.00	22.00
217	13.00	22.00	23.00	25.00	22.00	18.00	22.00
218	13.00	22.00	23.00	25.00	22.00	18.00	22.00
219	13.00	22.00	23.00	25.00	22.00	18.00	22.00
220	13.00	22.00	23.00	25.00	22.00	18.00	22.00
221	13.00	22.00	23.00	25.00	22.00	18.00	22.00
222	13.00	22.00	23.00	25.00	22.00	18.00	22.00
223	13.00	22.00	23.00	25.00	22.00	18.00	22.00
224	13.00	22.00	23.00	25.00	22.00	18.00	22.00
225	13.00	22.00	23.00	25.00	22.00	18.00	22.00
226	13.00	22.00	23.00	25.00	22.00	18.00	22.00
227	13.00	22.00	23.00	25.00	22.00	18.00	22.00
228	13.00	22.00	23.00	25.00	22.00	18.00	22.00
229	13.00	22.00	23.00	25.00	22.00	18.00	22.00
230	13.00	22.00	23.00	25.00	22.00	18.00	22.00
231	13.00	22.00	23.00	25.00	22.00	18.00	22.00
232	13.00	22.00	23.00	25.00	22.00	18.00	22.00
233	13.00	22.00	23.00	25.00	22.00	18.00	22.00
234	13.00	22.00	23.00	25.00	22.00	18.00	22.00
235	13.00	22.00	23.00	25.00	22.00	18.00	22.00
236	13.00	22.00	23.00	25.00	22.00	18.00	22.00
237	13.00	22.00	23.00	25.00	22.00	18.00	22.00
238	13.00	22.00	23.00	25.00	22.00	18.00	22.00
239	13.00	22.00	23.00	25.00	22.00	18.00	22.00
240	13.00	22.00	23.00	25.00	22.00	18.00	22.00
241	13.00	22.00	23.00	25.00	22.00	18.00	22.00
242	13.00	22.00	23.00	25.00	22.00	18.00	22.00
243	13.00	22.00	23.00	25.00	22.00	18.00	22.00
244	13.00	22.00	23.00	25.00	22.00	18.00	22.00
245	13.00	22.00	23.00	25.00	22.00	18.00	22.00
246	13.00	22.00	23.00	25.00	22.00	18.00	22.00
247	13.00	22.00	23.00	25.00	22.00	18.00	22.00
248	13.00	22.00	23.00	25.00	22.00	18.00	22.00
249	13.00	22.00	23.00	25.00	22.00	18.00	22.00
250	13.00	22.00	23.00	25.00	22.00	18.00	22.00
251	13.00	22.00	23.00	25.00	22.00	18.00	22.00
252	13.00	22.00	23.00	25.00	22.00	18.00	22.00
253	13.00	22.00	23.00	25.00	22.00	18.00	22.00
254	13.00	22.00	23.00	25.00	22.00	18.00	22.00
255	13.00	22.00	23.00	25.00	22.00	18.00	22.00
256	13.00	22.00	23.00	25.00	22.00	18.00	22.00
257	13.00	22.00	23.00	25.00	22.00	18.00	22.00
258	13.00	22.00	23.00	25.00	22.00	18.00	22.00
259	13.00	22.00	23.00	25.00	22.00	18.00	22.00
260	13.00	22.00	23.00	25.00	22.00	18.00	22.00
261	13.00	22.00	23.00	25.00	22.00	18.00	22.00
262	13.00	22.00	23.00	25.00	22.00	18.00	22.00
263	13.00	22.00	23.00	25.00	22.00	18.00	22.00
264	13.00	22.00	23.00	25.00	22.00	18.00	22.00
265	13.00	22.00	23.00	25.00	22.00	18.00	22.00
266	13.00	22.00	23.00	25.00	22.00	18.00	22.00
267	13.00	22.00	23.00	25.00	22.00	18.00	22.00
268	13.00	22.00	23.00	25.00	22.00	18.00	22.00
269	13.00	22.00	23.00	25.00	22.00	18.00	22.00
270	13.00	22.00	23.00	25.00	22.00	18.00	22.00
271	13.00	22.00	23.00	25.00	22.00	18.00	22.00
272	13.00	22.00	23.00	25.00	22.00	18.00	22.00
273	13.00	22.00	23.00	25.00	22.00	18.00	22.00
274	13.00	22.00	23.00	25.00	22.00	18.00	22.00
275	13.00	22.00	23.00	25.00	22.00	18.00	22.00
276	13.00	22.00	23.00	25.00	22.00	18.00	22.00
277	13.00	22.00	23.00	25.00	22.00	18.00	22.00
278	13.00	22.00	23.00	25.00	22.00	18.00	22.00
279	13.00	22.00	23.00	25.00	22.00	18.00	22.00
280	13.00	22.00	23.00	25.00	22.00	18.00	22.00
281	13.00	22.00	23.00	25.00	22.00	18.00	22.00
282	13.00	22.00	23.00	25.00	22.00	18.00	22.00
283	13.00	22.00	23.00	25.00	22.00	18.00	22.00
284	13.00	22.00	23.00	25.00	22.00	18.00	22.00
285	13.00	22.00	23.00	25.00	22.00	18.00	22.00
286	13.00	22.00	23.00	25.00	22.00	18.00	22.00
287	13.00	22.00	23.00	25.00	22.00	18.00	22.00
288	13.00	22.00	23.00	25.00	22.00	18.00	22.00
289	13.00	22.00	23.00	25.00	22.00	18.00	22.00
290	13.00	22.00	23.00	25.00	22.00	18.00	22.00
291	13.00	22.00	23.00	25.00	22.00	18.00	22.00
292	13.00	22.00	23.00	25.00	22.00	18.00	22.00
293	13.00	22.00	23.00	25.00	22.00	18.00	22.00
294	13.00	22.00	23.00	25.00	22.00	18.00	22.00
295	13.00	22.00	23.00	25.00	22.00	18.00	22.00
296	13.00	22.00	23.00	25.00	22.00	18.00	22.00
297	13.00	22.00	23.00	25.00	22.00	18.00	22.00
298	13.00	22.00	23.00	25.00	22.00	18.00	22.00
299	13.00	22.00	23.00	25.00	22.00	18.00	22.00
300	13.00	22.00	23.00	25.00	22.00	18.00	22.00
301	13.00	22.00	23.00	25.00	22.00	18.00	22.00
302	13.00	22.00	23.00	25.00	22.00	18.00	22.00
303	13.00	22.00	23.00	25.00	22.00	18.00	22.00
304	13.00	22.00	23.00	25.00	22.00	18.00	22.00
305	13.00	22.00	23.00	25.00	22.00	18.00	22.00
306	13.00	22.00	23.00	25.00	22.00	18.00	22.00
307	13.00	22.00	23.00	25.00	22.00	18.00	22.00
308	13.00	22.00	23.00	25.00	22.00	18.00	22.00
309	13.00	22.00	23.00	25.00	22.00	18.00	22.00
310	13.00	22.00	23.00	25.00	22.00	18.00	22.00
311	13.00	22.00	23.00	25.00	22.00	18.00	22.00
312	13.00	22.00	23.00	25.00	22.00	18.00	22.00
313	13.00	22.00	23.00	25.00	22.00	18.00	22.00
314	13.00	22.00	23.00	25.00	22.00	18.00	22.00
315	13.00	22.00	23.00	25.00	22.00	18.00	22.00
316	13.00	22.00	23.00	25.00	22.00	18.00	22.00
317	13.00	22.00	23.00	25.00	22.00	18.00	22.00
318	13.00	22.00	23.00	25.00	22.00	18.00	22.00
319	13.00	22.00	23.00	25.00	22.00	18.00	22.00
320	13.00	22.00	23.00	25.00	22.00	18.00	22.00
321	13.00	22.00	23.00	25.00	22.00	18.00	22.00
322	13.00	22.00	23.00	25.00	22.00	18.00	22.00
323	13.00	22.00	23.00	25.00	22.00	18.00	22.00
324	13.00	22.00	23.00	25.00	22.00	18.00	22.00
325	13.00	22.00	23.00	25.00	22.00	18.00	22.00
326	13.00	22.00	23.00	25.00	22.00	18.00	22.00
327	13.00	22.00	23.00	25.00	22.00	18.00	22.00
328	13.00	22.00	23.00	25.00	22.00	18.00	22.00
329	13.00	22.00	23.00	25.00	22.00	18.00	22.00
330	13.00	22.00	23.00	25.00	22.00	18.00	22.00
331	13.00	22.00	23.00	25.00	22.00	18.00	22.00
332	13.00	22.00	23.00	25.00	22.00	18.00	22.00
333	13.00	22.00	23.00	25.00	22.00	18.00	22.00
334	13.00	22.00	23.00	25.00	22.00	18.00	22.00
335	13.00	22.00	23.00	25.00	22.00	18.00	22.00
336	13.00	22.00	23.00	25.00	22.00	18.00	22.00
337	13.00	22.00	23.00	25.00	22.00	18.00	22.00
338	13.00	22.00	23.00	25.00	22.00	18.00	22.00
339	13.00	22.00	23.00	25.00	22.00	18.00	22.00
340	13.00	22.00	23.00	25.00	22.00	18.00	22.00
341	13.00	22.00	23.00	25.00	22.00	18.00	22.00
342	13.00	22.00	23.00	25.00	22.00	18.00	22.00
343	13.00	22.00	23.00	25.00	22.00	18.00	22.00
344	13.00	22.00	23.00	25.00	22.00	18.00	22.00
345	13.00	22.00	23.00	25.00	22.00	18.00	22.00
346	13.00	22.00	23.00	25.00	22.00	18.00	22.00
347	13.00	22.00	23.00	25.00	22.00	18.00	22.00
348	13.00	22.00	23.00	25.00	22.00	18.00	22.00
349	13.00	22.00	23.00	25.00	22.00	18.00	22.00
350	13.00	22.00	23.00	25.00	22.00	18.00	22.00
351	13.00	22.00	23.00	25.00	22.00	18.00	22.00
352	13.00	22.00	23.00	25.00	22.00	18.00	22.00
353	13.00	22.00	23.00	25.00	22.00	18.00	22.00
354	13.00	22.00	23.00	25.00	22.00	18.00	22.00
355	13.00	22.00	23.00	25.00	22.00	18.00	22.00
356	13.00	22.00	23.00	25.00	22.00	18.00	22.00
357	13.00	22.00	23.00	25.00	22.00	18.00	22.00
358	13.00	22.00	23.00	25.00	22.00	18.00	22.00
359	13.00	22.00	23.00	25.00	22.00	18.00	22.00
360	13.00	22.00	23.00	25.00	22.00	18.00	22.00

Cashflows to Class 2-A-2 assuming ESEC #1 Prepay Vectors, Forward Libor + 100bps & to Call

100bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

100 *ESSEC_A228IO_cprV1 / 100 *ESSEC_A327_cprV1 / 100 *ESSEC_A525IO_cprV1 / 100 *ESSEC_A228_cprV1 / 100 *ESSEC_A228IO_cprV1 / 100 *ESSEC_A327_cprV1 / 100 *ESSEC_A525_cprV1 / 100 *ESSEC_FXD_cprV1 / 100 *ESSEC_FXD_cprV1 / 100 *ESSEC_A228IO_cprV1 / 100 *ESSEC_A327_cprV1 / 100 *ESSEC_A525IO_cprV1 / 100 *ESSEC_A228_cprV1 / 100 *ESSEC_A228IO_cprV1 / 100 *ESSEC_A327_cprV1 / 100 *ESSEC_A525_cprV1 / 100 *ESSEC_FXD_cprV1 / 100 *ESSEC_FXD_cprV1

Call (Y)

WAL

2.9324

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	10,820,235.25	72,820,235.25		0	0		0		10,820,235.25

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	302,181.11	302,181.11	62,000,000.00	0	0	0	0	0	302,181.11
3	25-Mar-06	0	278,724.44	278,724.44	62,000,000.00	0	0	0	0	0	278,724.44
4	25-Apr-06	0	311,791.11	311,791.11	62,000,000.00	0	0	0	0	0	311,791.11
5	25-May-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
6	25-Jun-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
7	25-Jul-06	0	307,416.67	307,416.67	62,000,000.00	0	0	0	0	0	307,416.67
8	25-Aug-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
9	25-Sep-06	0	321,401.11	321,401.11	62,000,000.00	0	0	0	0	0	321,401.11
10	25-Oct-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
11	25-Nov-06	0	318,197.78	318,197.78	62,000,000.00	0	0	0	0	0	318,197.78
12	25-Dec-06	0	307,933.33	307,933.33	62,000,000.00	0	0	0	0	0	307,933.33
13	25-Jan-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
14	25-Feb-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
15	25-Mar-07	0	284,511.11	284,511.11	62,000,000.00	0	0	0	0	0	284,511.11
16	25-Apr-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
17	25-May-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
18	25-Jun-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
19	25-Jul-07	0	302,250.00	302,250.00	62,000,000.00	0	0	0	0	0	302,250.00
20	25-Aug-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
21	25-Sep-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
22	25-Oct-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
23	25-Nov-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
24	25-Dec-07	0	303,283.33	303,283.33	62,000,000.00	0	0	0	0	0	303,283.33
25	25-Jan-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
26	25-Feb-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
27	25-Mar-08	0	294,172.78	294,172.78	62,000,000.00	0	0	0	0	0	294,172.78
28	25-Apr-08	1,328,944.17	314,460.56	1,643,404.73	60,671,055.83	0	0	0	0	0	314,460.56
29	25-May-08	5,738,704.89	298,299.36	6,037,004.25	54,932,350.94	0	0	0	0	0	298,299.36
30	25-Jun-08	5,608,831.88	279,086.86	5,887,918.74	49,323,519.06	0	0	0	0	0	279,086.86
31	25-Jul-08	5,481,967.46	243,329.36	5,725,296.82	43,841,551.60	0	0	0	0	0	243,329.36
32	25-Aug-08	5,358,040.96	223,494.49	5,581,535.44	38,483,510.64	0	0	0	0	0	223,494.49
33	25-Sep-08	5,236,983.39	196,180.39	5,433,163.78	33,246,527.25	0	0	0	0	0	196,180.39
34	25-Oct-08	5,118,133.92	164,293.26	5,282,427.18	28,128,393.33	0	0	0	0	0	164,293.26
35	25-Nov-08	4,994,086.23	143,634.52	5,137,720.75	23,134,307.10	0	0	0	0	0	143,634.52
36	25-Dec-08	5,036,369.08	114,514.82	5,150,883.90	18,097,938.01	0	0	0	0	0	114,514.82
37	25-Jan-09	0	92,882.64	92,882.64	18,097,938.01	0	0	0	0	0	92,882.64
38	25-Feb-09	0	92,882.64	92,882.64	18,097,938.01	0	0	0	0	0	92,882.64
39	25-Mar-09	0	83,894.00	83,894.00	18,097,938.01	0	0	0	0	0	83,894.00
40	25-Apr-09	2,602,809.33	92,882.64	2,695,691.97	15,495,128.68	0	0	0	0	0	92,882.64
41	25-May-09	2,488,581.81	77,088.27	2,565,670.08	13,006,546.87	0	0	0	0	0	77,088.27
42	25-Jun-09	2,433,085.84	66,864.49	2,499,950.33	10,573,461.02	0	0	0	0	0	66,864.49
43	25-Jul-09	2,378,869.95	52,691.08	2,431,561.03	8,194,591.07	0	0	0	0	0	52,691.08
44	25-Aug-09	2,325,893.64	42,268.16	2,368,161.80	5,868,697.43	0	0	0	0	0	42,268.16
45	25-Sep-09	2,274,128.13	30,271.07	2,304,399.20	3,594,569.30	0	0	0	0	0	30,271.07
46	25-Oct-09	2,223,522.90	18,002.80	2,241,525.70	1,371,046.40	0	0	0	0	0	18,002.80
47	25-Nov-09	1,371,046.40	7,095.55	1,378,141.95	0	0	0	0	0	0	7,095.55

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		0		0	10,820,235.25

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	0	0	0	302,181.11	5.66	5.66	6.5583	21.44838	5.49
3	0	0	0	0	0	278,724.44	5.78	5.78	7.2611	21.62401	5.61
4	0	0	0	0	0	311,791.11	5.84	5.84	6.5602	21.83586	5.67
5	0	0	0	0	0	306,383.33	5.93	5.93	6.779	22.08565	5.76
6	0	0	0	0	0	320,333.33	6	6	6.5604	22.37537	5.83
7	0	0	0	0	0	307,416.67	5.95	5.95	6.7792	22.70725	5.78
8	0	0	0	0	0	320,333.33	6	6	6.5606	23.08386	5.83
9	0	0	0	0	0	321,401.11	6.02	6.02	6.5608	23.50808	5.85
10	0	0	0	0	0	306,383.33	5.93	5.93	6.7841	23.98317	5.76
11	0	0	0	0	0	318,197.78	5.96	5.96	6.5654	24.51284	5.79
12	0	0	0	0	0	307,933.33	5.96	5.96	6.7844	25.10125	5.79
13	0	0	0	0	0	314,994.44	5.9	5.9	6.5658	25.68555	5.73
14	0	0	0	0	0	314,994.44	5.9	5.9	6.5666	26.28293	5.73
15	0	0	0	0	0	284,511.11	5.9	5.9	7.271	26.89367	5.73
16	0	0	0	0	0	312,858.89	5.86	5.86	6.5716	27.51804	5.69
17	0	0	0	0	0	302,766.67	5.86	5.86	6.7915	28.15633	5.69
18	0	0	0	0	0	312,858.89	5.86	5.86	6.5733	28.80886	5.69
19	0	0	0	0	0	302,250.00	5.85	5.85	6.7933	29.47591	5.68
20	0	0	0	0	0	312,325.00	5.85	5.85	6.575	30.15779	5.68
21	0	0	0	0	0	312,325.00	5.85	5.85	6.5759	30.85479	5.68
22	0	0	0	0	0	302,766.67	5.86	5.86	6.9229	31.56669	5.69
23	0	0	0	0	0	312,858.89	5.86	5.86	8.5385	32.28606	5.69
24	0	0	0	0	0	303,283.33	5.87	5.87	8.8199	33.48385	5.7
25	0	0	0	0	0	314,460.56	5.89	5.89	8.5257	34.72127	5.72
26	0	0	0	0	0	314,460.56	5.89	5.89	8.516	35.99938	5.72
27	0	0	0	0	0	294,172.78	5.89	5.89	9.0927	37.31921	5.72
28	0	0	0	0	0	314,460.56	5.89	5.89	8.5613	38.68161	5.72
29	0	0	0	0	0	298,299.36	5.9	5.9	9.5973	39.54903	5.73
30	0	0	0	0	0	279,086.86	5.9	5.9	9.2833	40.43521	5.73
31	0	0	0	0	0	243,329.36	5.92	5.92	9.5881	41.34056	5.75
32	0	0	0	0	0	223,494.49	5.92	5.92	9.2743	42.26547	5.75
33	0	0	0	0	0	196,180.39	5.92	5.92	9.2698	43.21031	5.75
34	0	0	0	0	0	164,293.26	5.93	5.93	9.6	44.17527	5.76
35	0	0	0	0	0	143,634.52	5.93	5.93	9.6329	45.15951	5.76
36	0	0	0	0	0	114,514.82	5.94	5.94	9.951	46.19692	5.77
37	0	0	0	0	0	92,882.64	5.96	5.96	9.6246	46.72963	5.79
38	0	0	0	0	0	92,882.64	5.96	5.96	9.6192	45.88722	5.79
39	0	0	0	0	0	83,894.00	5.96	5.96	10.6437	44.59656	5.79
40	0	0	0	0	0	92,882.64	5.96	5.96	9.6152	43.27844	5.79
41	0	0	0	0	0	77,088.27	5.97	5.97	9.9984	43.23388	5.8
42	0	0	0	0	0	66,864.49	5.97	5.97	9.6709	43.23323	5.8
43	0	0	0	0	0	52,691.08	5.98	5.98	9.9867	43.23257	5.81
44	0	0	0	0	0	42,268.16	5.99	5.99	9.6582	43.23191	5.82
45	0	0	0	0	0	30,271.07	5.99	5.99	9.6518	43.23125	5.82
46	0	0	0	0	0	18,002.80	6.01	6.01	9.9698	43.23057	5.84
47	0	0	0	0	0	7,095.55	6.01	6.01	9.6899	100	5.84

Cashflows to Class 2-A-2 assuming ESEC #1 Prepay Vectors, Forward Libor + 200bps & to Call

200bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

Call (Y)

WAL

2.933

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown
Total		62,000,000.00	12,627,857.23	74,627,857.23		0	0		0

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0
2	25-Feb-06	0	355,570.00	355,570.00	62,000,000.00	0	0	0	0	0
3	25-Mar-06	0	326,946.67	326,946.67	62,000,000.00	0	0	0	0	0
4	25-Apr-06	0	365,180.00	365,180.00	62,000,000.00	0	0	0	0	0
5	25-May-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0
6	25-Jun-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0
7	25-Jul-06	0	359,083.33	359,083.33	62,000,000.00	0	0	0	0	0
8	25-Aug-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0
9	25-Sep-06	0	374,790.00	374,790.00	62,000,000.00	0	0	0	0	0
10	25-Oct-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0
11	25-Nov-06	0	371,586.67	371,586.67	62,000,000.00	0	0	0	0	0
12	25-Dec-06	0	359,600.00	359,600.00	62,000,000.00	0	0	0	0	0
13	25-Jan-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0
14	25-Feb-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0
15	25-Mar-07	0	332,733.33	332,733.33	62,000,000.00	0	0	0	0	0
16	25-Apr-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0
17	25-May-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0
18	25-Jun-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0
19	25-Jul-07	0	353,916.67	353,916.67	62,000,000.00	0	0	0	0	0
20	25-Aug-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0
21	25-Sep-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0
22	25-Oct-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0
23	25-Nov-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0
24	25-Dec-07	0	354,950.00	354,950.00	62,000,000.00	0	0	0	0	0
25	25-Jan-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0
26	25-Feb-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0
27	25-Mar-08	0	344,117.22	344,117.22	62,000,000.00	0	0	0	0	0
28	25-Apr-08	1,328,730.72	367,849.44	1,696,580.16	60,671,269.28	0	0	0	0	0
29	25-May-08	5,738,436.89	348,859.80	6,087,296.69	54,932,832.39	0	0	0	0	0
30	25-Jun-08	5,608,575.30	326,392.58	5,934,967.88	49,324,257.10	0	0	0	0	0
31	25-Jul-08	5,481,721.93	284,436.55	5,766,158.47	43,842,535.17	0	0	0	0	0
32	25-Aug-08	5,357,806.13	261,252.80	5,619,058.92	38,484,729.04	0	0	0	0	0
33	25-Sep-08	5,236,758.93	229,326.22	5,466,085.15	33,247,970.11	0	0	0	0	0
34	25-Oct-08	5,117,526.12	192,007.03	5,309,533.15	28,130,443.99	0	0	0	0	0
35	25-Nov-08	4,984,312.20	167,868.42	5,152,180.63	23,146,131.79	0	0	0	0	0
36	25-Dec-08	5,027,006.13	133,861.80	5,160,867.92	18,119,125.66	0	0	0	0	0
37	25-Jan-09	0	108,593.96	108,593.96	18,119,125.66	0	0	0	0	0
38	25-Feb-09	0	108,593.96	108,593.96	18,119,125.66	0	0	0	0	0
39	25-Mar-09	0	98,084.87	98,084.87	18,119,125.66	0	0	0	0	0
40	25-Apr-09	2,592,563.56	108,593.96	2,701,157.52	15,526,562.10	0	0	0	0	0
41	25-May-09	2,482,864.39	90,183.45	2,573,047.84	13,043,697.71	0	0	0	0	0
42	25-Jun-09	2,427,621.91	78,287.55	2,505,909.45	10,616,075.80	0	0	0	0	0
43	25-Jul-09	2,373,651.46	61,750.17	2,435,401.64	8,242,424.34	0	0	0	0	0
44	25-Aug-09	2,320,912.78	49,612.53	2,370,525.30	5,921,511.56	0	0	0	0	0
45	25-Sep-09	2,269,377.29	35,642.57	2,305,019.85	3,652,134.27	0	0	0	0	0
46	25-Oct-09	2,218,969.27	21,334.55	2,240,303.82	1,433,165.00	0	0	0	0	0
47	25-Nov-09	1,433,165.00	8,651.14	1,441,816.14	0	0	0	0	0	0

Period	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	12,627,857.23	0		248,234.93		248,234.93	12,379,622.30

0	0	0	0	0	0	0	0	0	0	0	0	0
1	173,152.22	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	355,570.00	0	0	5,427.35	0	5,427.35	350,142.65	6.66	6.66	6.5583	21.44838	6.49
3	326,946.67	0	0	0	0	0	326,946.67	6.78	6.78	7.2611	21.62401	6.61
4	365,180.00	0	0	14,937.58	0	14,937.58	350,242.42	6.84	6.84	6.5602	21.83586	6.67
5	358,050.00	0	0	7,802.85	0	7,802.85	350,247.15	6.93	6.93	6.779	22.08565	6.76
6	373,722.22	0	0	23,469.68	0	23,469.68	350,252.54	7	7	6.5604	22.37537	6.83
7	359,083.33	0	0	8,824.72	0	8,824.72	350,258.61	6.95	6.95	6.7792	22.70725	6.78
8	373,722.22	0	0	23,456.84	0	23,456.84	350,265.39	7	7	6.5606	23.08386	6.83
9	374,790.00	0	0	24,517.09	0	24,517.09	350,272.91	7.02	7.02	6.5608	23.50808	6.85
10	358,050.00	0	0	7,538.76	0	7,538.76	350,511.24	6.93	6.93	6.7841	23.98317	6.76
11	371,586.67	0	0	21,066.86	0	21,066.86	350,519.80	6.96	6.96	6.5654	24.51284	6.79
12	359,600.00	0	0	9,070.82	0	9,070.82	350,529.18	6.96	6.96	6.7844	25.10125	6.79
13	368,383.33	0	0	17,843.88	0	17,843.88	350,539.45	6.9	6.9	6.5658	25.68555	6.73
14	368,383.33	0	0	17,801.45	0	17,801.45	350,581.89	6.9	6.9	6.5666	26.28293	6.73
15	332,733.33	0	0	0	0	0	332,733.33	6.9	6.9	7.271	26.89367	6.73
16	366,247.78	0	0	15,394.40	0	15,394.40	350,853.38	6.86	6.86	6.5717	27.51804	6.69
17	354,433.33	0	0	3,535.92	0	3,535.92	350,897.42	6.86	6.86	6.7916	28.15633	6.69
18	366,247.78	0	0	15,305.56	0	15,305.56	350,942.22	6.86	6.86	6.5733	28.80886	6.69
19	353,916.67	0	0	2,928.87	0	2,928.87	350,987.80	6.85	6.85	6.7933	29.47591	6.68
20	365,713.89	0	0	14,679.73	0	14,679.73	351,034.16	6.85	6.85	6.575	30.15779	6.68
21	365,713.89	0	0	14,632.59	0	14,632.59	351,081.30	6.85	6.85	6.5759	30.85479	6.68
22	354,433.33	0	0	0	0	0	354,433.33	6.86	6.86	6.9242	31.56669	6.69
23	366,247.78	0	0	0	0	0	366,247.78	6.86	6.86	8.5398	32.28606	6.69
24	354,950.00	0	0	0	0	0	354,950.00	6.87	6.87	8.8212	33.48384	6.7
25	367,849.44	0	0	0	0	0	367,849.44	6.89	6.89	8.527	34.72126	6.72
26	367,849.44	0	0	0	0	0	367,849.44	6.89	6.89	8.5173	35.99937	6.72
27	344,117.22	0	0	0	0	0	344,117.22	6.89	6.89	9.0941	37.3192	6.72
28	367,849.44	0	0	0	0	0	367,849.44	6.89	6.89	8.5635	38.68158	6.72
29	348,859.80	0	0	0	0	0	348,859.80	6.9	6.9	9.6096	39.54893	6.73
30	326,392.58	0	0	0	0	0	326,392.58	6.9	6.9	9.2951	40.43504	6.73
31	284,436.55	0	0	0	0	0	284,436.55	6.92	6.92	9.6004	41.34031	6.75
32	261,252.80	0	0	0	0	0	261,252.80	6.92	6.92	9.2861	42.26513	6.75
33	229,326.22	0	0	0	0	0	229,326.22	6.92	6.92	9.2816	43.2099	6.75
34	192,007.03	0	0	0	0	0	192,007.03	6.93	6.93	9.6446	44.17468	6.76
35	167,868.42	0	0	0	0	0	167,868.42	6.93	6.93	10.1561	45.15686	6.76
36	133,861.80	0	0	0	0	0	133,861.80	6.94	6.94	10.4904	46.19211	6.77
37	108,593.96	0	0	0	0	0	108,593.96	6.96	6.96	10.1457	46.72333	6.79
38	108,593.96	0	0	0	0	0	108,593.96	6.96	6.96	10.1394	45.88287	6.79
39	98,084.87	0	0	0	0	0	98,084.87	6.96	6.96	11.2186	44.59483	6.79
40	108,593.96	0	0	0	0	0	108,593.96	6.96	6.96	10.1427	43.27943	6.79
41	90,183.45	0	0	0	0	0	90,183.45	6.97	6.97	10.7006	43.23166	6.8
42	78,287.55	0	0	0	0	0	78,287.55	6.97	6.97	10.3487	43.231	6.8
43	61,750.17	0	0	0	0	0	61,750.17	6.98	6.98	10.6853	43.23034	6.81
44	49,612.53	0	0	0	0	0	49,612.53	6.99	6.99	10.3325	43.22968	6.82
45	35,642.57	0	0	0	0	0	35,642.57	6.99	6.99	10.3243	43.22902	6.82
46	21,334.55	0	0	0	0	0	21,334.55	7.01	7.01	10.6662	43.22831	6.84
47	8,651.14	0	0	0	0	0	8,651.14	7.01	7.01	10.3854	100	6.84

Cashflows to Class 2-A-2 assuming ESEC #1 Prepay Vectors, Forward Libor + 100bps & to Maturity

100bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

WAL

2.9324

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown
Total		62,000,000.00	10,820,235.25	72,820,235.25		0	0		0

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0
2	25-Feb-06	0	302,181.11	302,181.11	62,000,000.00	0	0	0	0	0
3	25-Mar-06	0	278,724.44	278,724.44	62,000,000.00	0	0	0	0	0
4	25-Apr-06	0	311,791.11	311,791.11	62,000,000.00	0	0	0	0	0
5	25-May-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0
6	25-Jun-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0
7	25-Jul-06	0	307,416.67	307,416.67	62,000,000.00	0	0	0	0	0
8	25-Aug-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0
9	25-Sep-06	0	321,401.11	321,401.11	62,000,000.00	0	0	0	0	0
10	25-Oct-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0
11	25-Nov-06	0	318,197.78	318,197.78	62,000,000.00	0	0	0	0	0
12	25-Dec-06	0	307,933.33	307,933.33	62,000,000.00	0	0	0	0	0
13	25-Jan-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0
14	25-Feb-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0
15	25-Mar-07	0	284,511.11	284,511.11	62,000,000.00	0	0	0	0	0
16	25-Apr-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0
17	25-May-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0
18	25-Jun-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0
19	25-Jul-07	0	302,250.00	302,250.00	62,000,000.00	0	0	0	0	0
20	25-Aug-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0
21	25-Sep-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0
22	25-Oct-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0
23	25-Nov-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0
24	25-Dec-07	0	303,283.33	303,283.33	62,000,000.00	0	0	0	0	0
25	25-Jan-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0
26	25-Feb-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0
27	25-Mar-08	0	294,172.78	294,172.78	62,000,000.00	0	0	0	0	0
28	25-Apr-08	1,328,944.17	314,460.56	1,643,404.73	60,671,055.83	0	0	0	0	0
29	25-May-08	5,738,704.89	298,299.36	6,037,004.25	54,932,350.94	0	0	0	0	0
30	25-Jun-08	5,608,831.88	279,086.86	5,887,918.74	49,323,519.06	0	0	0	0	0
31	25-Jul-08	5,481,967.46	243,329.36	5,725,296.82	43,841,551.60	0	0	0	0	0
32	25-Aug-08	5,358,040.96	223,494.49	5,581,535.44	38,483,510.64	0	0	0	0	0
33	25-Sep-08	5,236,983.39	196,180.39	5,433,163.78	33,246,527.25	0	0	0	0	0
34	25-Oct-08	5,118,133.92	164,293.26	5,282,427.18	28,128,393.33	0	0	0	0	0
35	25-Nov-08	4,994,086.23	143,634.52	5,137,720.75	23,134,307.10	0	0	0	0	0
36	25-Dec-08	5,036,369.08	114,514.82	5,150,883.90	18,097,938.01	0	0	0	0	0
37	25-Jan-09	0	92,882.64	92,882.64	18,097,938.01	0	0	0	0	0
38	25-Feb-09	0	92,882.64	92,882.64	18,097,938.01	0	0	0	0	0
39	25-Mar-09	0	83,894.00	83,894.00	18,097,938.01	0	0	0	0	0
40	25-Apr-09	2,602,809.33	92,882.64	2,695,691.97	15,495,128.68	0	0	0	0	0
41	25-May-09	2,488,581.81	77,088.27	2,565,670.08	13,006,546.87	0	0	0	0	0
42	25-Jun-09	2,433,085.84	66,864.49	2,499,950.33	10,573,461.02	0	0	0	0	0
43	25-Jul-09	2,378,869.95	52,691.08	2,431,561.03	8,194,591.07	0	0	0	0	0
44	25-Aug-09	2,325,893.64	42,268.16	2,368,161.80	5,868,697.43	0	0	0	0	0
45	25-Sep-09	2,274,128.13	30,271.07	2,304,399.20	3,594,569.30	0	0	0	0	0
46	25-Oct-09	2,223,522.90	18,002.80	2,241,525.70	1,371,046.40	0	0	0	0	0
47	25-Nov-09	1,371,046.40	7,095.55	1,378,141.95	0	0	0	0	0	0

Period	Accrued Interest	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	10,820,235.25	0		0		0	10,820,235.25

0	0	0	0	0	0	0	0	0	0	0	0	0
1	173,152.22	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	302,181.11	0	0	0	0	0	302,181.11	5.66	5.66	6.5583	21.44838	5.49
3	278,724.44	0	0	0	0	0	278,724.44	5.78	5.78	7.2611	21.62401	5.61
4	311,791.11	0	0	0	0	0	311,791.11	5.84	5.84	6.5602	21.83586	5.67
5	306,383.33	0	0	0	0	0	306,383.33	5.93	5.93	6.779	22.08565	5.76
6	320,333.33	0	0	0	0	0	320,333.33	6	6	6.5604	22.37537	5.83
7	307,416.67	0	0	0	0	0	307,416.67	5.95	5.95	6.7792	22.70725	5.78
8	320,333.33	0	0	0	0	0	320,333.33	6	6	6.5606	23.08386	5.83
9	321,401.11	0	0	0	0	0	321,401.11	6.02	6.02	6.5608	23.50808	5.85
10	306,383.33	0	0	0	0	0	306,383.33	5.93	5.93	6.7841	23.98317	5.76
11	318,197.78	0	0	0	0	0	318,197.78	5.96	5.96	6.5654	24.51284	5.79
12	307,933.33	0	0	0	0	0	307,933.33	5.96	5.96	6.7844	25.10125	5.79
13	314,994.44	0	0	0	0	0	314,994.44	5.9	5.9	6.5658	25.68555	5.73
14	314,994.44	0	0	0	0	0	314,994.44	5.9	5.9	6.5666	26.28293	5.73
15	284,511.11	0	0	0	0	0	284,511.11	5.9	5.9	7.271	26.89367	5.73
16	312,858.89	0	0	0	0	0	312,858.89	5.86	5.86	6.5716	27.51804	5.69
17	302,766.67	0	0	0	0	0	302,766.67	5.86	5.86	6.7915	28.15633	5.69
18	312,858.89	0	0	0	0	0	312,858.89	5.86	5.86	6.5733	28.80886	5.69
19	302,250.00	0	0	0	0	0	302,250.00	5.85	5.85	6.7933	29.47591	5.68
20	312,325.00	0	0	0	0	0	312,325.00	5.85	5.85	6.575	30.15779	5.68
21	312,325.00	0	0	0	0	0	312,325.00	5.85	5.85	6.5759	30.85479	5.68
22	302,766.67	0	0	0	0	0	302,766.67	5.86	5.86	6.9229	31.56669	5.69
23	312,858.89	0	0	0	0	0	312,858.89	5.86	5.86	8.5385	32.28606	5.69
24	303,283.33	0	0	0	0	0	303,283.33	5.87	5.87	8.8199	33.48385	5.7
25	314,460.56	0	0	0	0	0	314,460.56	5.89	5.89	8.5257	34.72127	5.72
26	314,460.56	0	0	0	0	0	314,460.56	5.89	5.89	8.516	35.99938	5.72
27	294,172.78	0	0	0	0	0	294,172.78	5.89	5.89	9.0927	37.31921	5.72
28	314,460.56	0	0	0	0	0	314,460.56	5.89	5.89	8.5613	38.68161	5.72
29	298,299.36	0	0	0	0	0	298,299.36	5.9	5.9	9.5973	39.54903	5.73
30	279,086.86	0	0	0	0	0	279,086.86	5.9	5.9	9.2833	40.43521	5.73
31	243,329.36	0	0	0	0	0	243,329.36	5.92	5.92	9.5881	41.34056	5.75
32	223,494.49	0	0	0	0	0	223,494.49	5.92	5.92	9.2743	42.26547	5.75
33	196,180.39	0	0	0	0	0	196,180.39	5.92	5.92	9.2698	43.21031	5.75
34	164,293.26	0	0	0	0	0	164,293.26	5.93	5.93	9.6	44.17527	5.76
35	143,634.52	0	0	0	0	0	143,634.52	5.93	5.93	9.6329	45.15951	5.76
36	114,514.82	0	0	0	0	0	114,514.82	5.94	5.94	9.951	46.19692	5.77
37	92,882.64	0	0	0	0	0	92,882.64	5.96	5.96	9.6246	46.72963	5.79
38	92,882.64	0	0	0	0	0	92,882.64	5.96	5.96	9.6192	45.88722	5.79
39	83,894.00	0	0	0	0	0	83,894.00	5.96	5.96	10.6437	44.59656	5.79
40	92,882.64	0	0	0	0	0	92,882.64	5.96	5.96	9.6152	43.27844	5.79
41	77,088.27	0	0	0	0	0	77,088.27	5.97	5.97	9.9984	43.23388	5.8
42	66,864.49	0	0	0	0	0	66,864.49	5.97	5.97	9.6709	43.23323	5.8
43	52,691.08	0	0	0	0	0	52,691.08	5.98	5.98	9.9867	43.23257	5.81
44	42,268.16	0	0	0	0	0	42,268.16	5.99	5.99	9.6582	43.23191	5.82
45	30,271.07	0	0	0	0	0	30,271.07	5.99	5.99	9.6518	43.23125	5.82
46	18,002.80	0	0	0	0	0	18,002.80	6.01	6.01	9.9698	43.23057	5.84
47	7,095.55	0	0	0	0	0	7,095.55	6.01	6.01	9.6899	100	5.84

Cashflows to Class 2-A-2 assuming ESEC #1 Prepay Vectors, Forward Libor + 200bps & to Maturity

200bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

WAL

2.933

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	12,627,857.23	74,627,857.23		0	0		0		12,627,857.23

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	355,570.00	355,570.00	62,000,000.00	0	0	0	0	0	355,570.00
3	25-Mar-06	0	326,946.67	326,946.67	62,000,000.00	0	0	0	0	0	326,946.67
4	25-Apr-06	0	365,180.00	365,180.00	62,000,000.00	0	0	0	0	0	365,180.00
5	25-May-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
6	25-Jun-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
7	25-Jul-06	0	359,083.33	359,083.33	62,000,000.00	0	0	0	0	0	359,083.33
8	25-Aug-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
9	25-Sep-06	0	374,790.00	374,790.00	62,000,000.00	0	0	0	0	0	374,790.00
10	25-Oct-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
11	25-Nov-06	0	371,586.67	371,586.67	62,000,000.00	0	0	0	0	0	371,586.67
12	25-Dec-06	0	359,600.00	359,600.00	62,000,000.00	0	0	0	0	0	359,600.00
13	25-Jan-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
14	25-Feb-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
15	25-Mar-07	0	332,733.33	332,733.33	62,000,000.00	0	0	0	0	0	332,733.33
16	25-Apr-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
17	25-May-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
18	25-Jun-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
19	25-Jul-07	0	353,916.67	353,916.67	62,000,000.00	0	0	0	0	0	353,916.67
20	25-Aug-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
21	25-Sep-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
22	25-Oct-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
23	25-Nov-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
24	25-Dec-07	0	354,950.00	354,950.00	62,000,000.00	0	0	0	0	0	354,950.00
25	25-Jan-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
26	25-Feb-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
27	25-Mar-08	0	344,117.22	344,117.22	62,000,000.00	0	0	0	0	0	344,117.22
28	25-Apr-08	1,328,730.72	367,849.44	1,696,580.16	60,671,269.28	0	0	0	0	0	367,849.44
29	25-May-08	5,738,436.89	348,859.80	6,087,296.69	54,932,832.39	0	0	0	0	0	348,859.80
30	25-Jun-08	5,608,575.30	326,392.58	5,934,967.88	49,324,257.10	0	0	0	0	0	326,392.58
31	25-Jul-08	5,481,721.93	284,436.55	5,766,158.47	43,842,535.17	0	0	0	0	0	284,436.55
32	25-Aug-08	5,357,806.13	261,252.80	5,619,058.92	38,484,729.04	0	0	0	0	0	261,252.80
33	25-Sep-08	5,236,758.93	229,326.22	5,466,085.15	33,247,970.11	0	0	0	0	0	229,326.22
34	25-Oct-08	5,117,526.12	192,007.03	5,309,533.15	28,130,443.99	0	0	0	0	0	192,007.03
35	25-Nov-08	4,984,312.20	167,868.42	5,152,180.63	23,146,131.79	0	0	0	0	0	167,868.42
36	25-Dec-08	5,027,006.13	133,861.80	5,160,867.92	18,119,125.66	0	0	0	0	0	133,861.80
37	25-Jan-09	0	108,593.96	108,593.96	18,119,125.66	0	0	0	0	0	108,593.96
38	25-Feb-09	0	108,593.96	108,593.96	18,119,125.66	0	0	0	0	0	108,593.96
39	25-Mar-09	0	98,084.87	98,084.87	18,119,125.66	0	0	0	0	0	98,084.87
40	25-Apr-09	2,592,563.56	108,593.96	2,701,157.52	15,526,562.10	0	0	0	0	0	108,593.96
41	25-May-09	2,482,864.39	90,183.45	2,573,047.84	13,043,697.71	0	0	0	0	0	90,183.45
42	25-Jun-09	2,427,621.91	78,287.55	2,505,909.45	10,616,075.80	0	0	0	0	0	78,287.55
43	25-Jul-09	2,373,651.46	61,750.17	2,435,401.64	8,242,424.34	0	0	0	0	0	61,750.17
44	25-Aug-09	2,320,912.78	49,612.53	2,370,525.30	5,921,511.56	0	0	0	0	0	49,612.53
45	25-Sep-09	2,269,377.29	35,642.57	2,305,019.85	3,652,134.27	0	0	0	0	0	35,642.57
46	25-Oct-09	2,218,969.27	21,334.55	2,240,303.82	1,433,165.00	0	0	0	0	0	21,334.55
47	25-Nov-09	1,433,165.00	8,651.14	1,441,816.14	0	0	0	0	0	0	8,651.14

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		248,234.93		248,234.93	12,379,622.30

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	5,427.35	0	5,427.35	350,142.65	6.66	6.66	6.5583	21.44838	6.49
3	0	0	0	0	0	326,946.67	6.78	6.78	7.2611	21.62401	6.61
4	0	0	14,937.58	0	14,937.58	350,242.42	6.84	6.84	6.5602	21.83586	6.67
5	0	0	7,802.85	0	7,802.85	350,247.15	6.93	6.93	6.779	22.08565	6.76
6	0	0	23,469.68	0	23,469.68	350,252.54	7	7	6.5604	22.37537	6.83
7	0	0	8,824.72	0	8,824.72	350,258.61	6.95	6.95	6.7792	22.70725	6.78
8	0	0	23,456.84	0	23,456.84	350,265.39	7	7	6.5606	23.08386	6.83
9	0	0	24,517.09	0	24,517.09	350,272.91	7.02	7.02	6.5608	23.50808	6.85
10	0	0	7,538.76	0	7,538.76	350,511.24	6.93	6.93	6.7841	23.98317	6.76
11	0	0	21,066.86	0	21,066.86	350,519.80	6.96	6.96	6.5654	24.51284	6.79
12	0	0	9,070.82	0	9,070.82	350,529.18	6.96	6.96	6.7844	25.10125	6.79
13	0	0	17,843.88	0	17,843.88	350,539.45	6.9	6.9	6.5658	25.68555	6.73
14	0	0	17,801.45	0	17,801.45	350,581.89	6.9	6.9	6.5666	26.28293	6.73
15	0	0	0	0	0	332,733.33	6.9	6.9	7.271	26.89367	6.73
16	0	0	15,394.40	0	15,394.40	350,853.38	6.86	6.86	6.5717	27.51804	6.69
17	0	0	3,535.92	0	3,535.92	350,897.42	6.86	6.86	6.7916	28.15633	6.69
18	0	0	15,305.56	0	15,305.56	350,942.22	6.86	6.86	6.5733	28.80886	6.69
19	0	0	2,928.87	0	2,928.87	350,987.80	6.85	6.85	6.7933	29.47591	6.68
20	0	0	14,679.73	0	14,679.73	351,034.16	6.85	6.85	6.575	30.15779	6.68
21	0	0	14,632.59	0	14,632.59	351,081.30	6.85	6.85	6.5759	30.85479	6.68
22	0	0	0	0	0	354,433.33	6.86	6.86	6.9242	31.56669	6.69
23	0	0	0	0	0	366,247.78	6.86	6.86	8.5398	32.28606	6.69
24	0	0	0	0	0	354,950.00	6.87	6.87	8.8212	33.48384	6.7
25	0	0	0	0	0	367,849.44	6.89	6.89	8.527	34.72126	6.72
26	0	0	0	0	0	367,849.44	6.89	6.89	8.5173	35.99937	6.72
27	0	0	0	0	0	344,117.22	6.89	6.89	9.0941	37.3192	6.72
28	0	0	0	0	0	367,849.44	6.89	6.89	8.5635	38.68158	6.72
29	0	0	0	0	0	348,859.80	6.9	6.9	9.6096	39.54893	6.73
30	0	0	0	0	0	326,392.58	6.9	6.9	9.2951	40.43504	6.73
31	0	0	0	0	0	284,436.55	6.92	6.92	9.6004	41.34031	6.75
32	0	0	0	0	0	261,252.80	6.92	6.92	9.2861	42.26513	6.75
33	0	0	0	0	0	229,326.22	6.92	6.92	9.2816	43.2099	6.75
34	0	0	0	0	0	192,007.03	6.93	6.93	9.6446	44.17468	6.76
35	0	0	0	0	0	167,868.42	6.93	6.93	10.1561	45.15686	6.76
36	0	0	0	0	0	133,861.80	6.94	6.94	10.4904	46.19211	6.77
37	0	0	0	0	0	108,593.96	6.96	6.96	10.1457	46.72333	6.79
38	0	0	0	0	0	108,593.96	6.96	6.96	10.1394	45.88287	6.79
39	0	0	0	0	0	98,084.87	6.96	6.96	11.2186	44.59483	6.79
40	0	0	0	0	0	108,593.96	6.96	6.96	10.1427	43.27943	6.79
41	0	0	0	0	0	90,183.45	6.97	6.97	10.7006	43.23166	6.8
42	0	0	0	0	0	78,287.55	6.97	6.97	10.3487	43.231	6.8
43	0	0	0	0	0	61,750.17	6.98	6.98	10.6853	43.23034	6.81
44	0	0	0	0	0	49,612.53	6.99	6.99	10.3325	43.22968	6.82
45	0	0	0	0	0	35,642.57	6.99	6.99	10.3243	43.22902	6.82
46	0	0	0	0	0	21,334.55	7.01	7.01	10.6662	43.22831	6.84
47	0	0	0	0	0	8,651.14	7.01	7.01	10.3854	100	6.84

Cashflows to Class 2-A-2 assuming ESEC #2 Prepay Vectors, Forward Libor + 100bps & to Call

100bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

100 *ESSEC_A228IO_cprV2 / 100 *ESSEC_A327_cprV2 / 100 *ESSEC_A525IO_cprV1 / 100 *ESSEC_A228_cprV2 / 100 *ESSEC_A228IO_cprV2 / 100 *ESSEC_A327_cprV2 / 100 *ESSEC_A525_cprV1 / 100 *ESSEC_FXD_cprV2 / 100 *ESSEC_FXD_cprV2 / 100 *ESSEC_A228IO_cprV2 / 100 *ESSE

Call (Y)

WAL

3.3139

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	12,252,440.92	74,252,440.92		0	0		0		12,252,440.92

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	302,181.11	302,181.11	62,000,000.00	0	0	0	0	0	302,181.11
3	25-Mar-06	0	278,724.44	278,724.44	62,000,000.00	0	0	0	0	0	278,724.44
4	25-Apr-06	0	311,791.11	311,791.11	62,000,000.00	0	0	0	0	0	311,791.11
5	25-May-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
6	25-Jun-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
7	25-Jul-06	0	307,416.67	307,416.67	62,000,000.00	0	0	0	0	0	307,416.67
8	25-Aug-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
9	25-Sep-06	0	321,401.11	321,401.11	62,000,000.00	0	0	0	0	0	321,401.11
10	25-Oct-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
11	25-Nov-06	0	318,197.78	318,197.78	62,000,000.00	0	0	0	0	0	318,197.78
12	25-Dec-06	0	307,933.33	307,933.33	62,000,000.00	0	0	0	0	0	307,933.33
13	25-Jan-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
14	25-Feb-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
15	25-Mar-07	0	284,511.11	284,511.11	62,000,000.00	0	0	0	0	0	284,511.11
16	25-Apr-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
17	25-May-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
18	25-Jun-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
19	25-Jul-07	0	302,250.00	302,250.00	62,000,000.00	0	0	0	0	0	302,250.00
20	25-Aug-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
21	25-Sep-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
22	25-Oct-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
23	25-Nov-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
24	25-Dec-07	0	303,283.33	303,283.33	62,000,000.00	0	0	0	0	0	303,283.33
25	25-Jan-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
26	25-Feb-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
27	25-Mar-08	0	294,172.78	294,172.78	62,000,000.00	0	0	0	0	0	294,172.78
28	25-Apr-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
29	25-May-08	0	304,833.33	304,833.33	62,000,000.00	0	0	0	0	0	304,833.33
30	25-Jun-08	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
31	25-Jul-08	0	305,866.67	305,866.67	62,000,000.00	0	0	0	0	0	305,866.67
32	25-Aug-08	4,380,222.57	316,062.22	4,696,284.79	57,619,777.43	0	0	0	0	0	316,062.22
33	25-Sep-08	5,112,196.85	293,732.82	5,405,929.67	52,507,580.58	0	0	0	0	0	293,732.82
34	25-Oct-08	5,008,970.53	259,474.96	5,268,445.50	47,498,610.05	0	0	0	0	0	259,474.96
35	25-Nov-08	4,898,912.02	242,546.37	5,141,458.40	42,599,698.03	0	0	0	0	0	242,546.37
36	25-Dec-08	5,043,941.21	210,868.51	5,254,809.72	37,555,756.81	0	0	0	0	0	210,868.51
37	25-Jan-09	2,889,380.85	192,744.49	3,082,125.34	34,666,375.96	0	0	0	0	0	192,744.49
38	25-Feb-09	2,778,486.65	177,915.55	2,956,402.19	31,887,889.32	0	0	0	0	0	177,915.55
39	25-Mar-09	2,717,372.10	147,818.08	2,865,190.19	29,170,517.22	0	0	0	0	0	147,818.08
40	25-Apr-09	2,657,639.82	149,709.58	2,807,349.40	26,512,877.39	0	0	0	0	0	149,709.58
41	25-May-09	2,485,685.13	131,901.57	2,617,586.69	24,027,192.27	0	0	0	0	0	131,901.57
42	25-Jun-09	2,436,062.22	123,519.79	2,559,582.01	21,591,130.05	0	0	0	0	0	123,519.79
43	25-Jul-09	2,387,459.11	107,595.80	2,495,054.91	19,203,670.94	0	0	0	0	0	107,595.80
44	25-Aug-09	2,339,842.19	99,053.60	2,438,895.79	16,863,828.75	0	0	0	0	0	99,053.60
45	25-Sep-09	2,293,191.22	86,984.57	2,380,175.78	14,570,637.53	0	0	0	0	0	86,984.57
46	25-Oct-09	2,247,460.35	72,974.61	2,320,434.96	12,323,177.18	0	0	0	0	0	72,974.61
47	25-Nov-09	2,202,133.57	63,775.87	2,265,909.44	10,121,043.61	0	0	0	0	0	63,775.87
48	25-Dec-09	2,158,275.22	50,773.90	2,209,049.12	7,962,768.39	0	0	0	0	0	50,773.90
49	25-Jan-10	2,115,314.53	41,415.24	2,156,729.78	5,847,453.86	0	0	0	0	0	41,415.24
50	25-Feb-10	2,073,224.07	30,463.61	2,103,687.68	3,774,229.79	0	0	0	0	0	30,463.61
51	25-Mar-10	2,031,985.98	17,759.85	2,049,745.83	1,742,243.81	0	0	0	0	0	17,759.85
52	25-Apr-10	1,742,243.81	9,076.61	1,751,320.41	0	0	0	0	0	0	9,076.61

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		0		0	12,252,440.92

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	0	0	0	302,181.11	5.66	5.66	6.5583	21.44105	5.49
3	0	0	0	0	0	278,724.44	5.78	5.78	7.2611	21.60158	5.61
4	0	0	0	0	0	311,791.11	5.84	5.84	6.5602	21.79006	5.67
5	0	0	0	0	0	306,383.33	5.93	5.93	6.779	22.0076	5.76
6	0	0	0	0	0	320,333.33	6	6	6.5604	22.25545	5.83
7	0	0	0	0	0	307,416.67	5.95	5.95	6.7792	22.53503	5.78
8	0	0	0	0	0	320,333.33	6	6	6.5606	22.8479	5.83
9	0	0	0	0	0	321,401.11	6.02	6.02	6.5607	23.19584	5.85
10	0	0	0	0	0	306,383.33	5.93	5.93	6.784	23.58075	5.76
11	0	0	0	0	0	318,197.78	5.96	5.96	6.5653	24.00484	5.79
12	0	0	0	0	0	307,933.33	5.96	5.96	6.7843	24.47051	5.79
13	0	0	0	0	0	314,994.44	5.9	5.9	6.5656	24.93838	5.73
14	0	0	0	0	0	314,994.44	5.9	5.9	6.566	25.41508	5.73
15	0	0	0	0	0	284,511.11	5.9	5.9	7.27	25.90078	5.73
16	0	0	0	0	0	312,858.89	5.86	5.86	6.5703	26.39564	5.69
17	0	0	0	0	0	302,766.67	5.86	5.86	6.7897	26.89983	5.69
18	0	0	0	0	0	312,858.89	5.86	5.86	6.5711	27.41354	5.69
19	0	0	0	0	0	302,250.00	5.85	5.85	6.7906	27.93694	5.68
20	0	0	0	0	0	312,325.00	5.85	5.85	6.572	28.4702	5.68
21	0	0	0	0	0	312,325.00	5.85	5.85	6.5724	29.0135	5.68
22	0	0	0	0	0	302,766.67	5.86	5.86	6.92	29.56651	5.69
23	0	0	0	0	0	312,858.89	5.86	5.86	8.5593	30.12209	5.69
24	0	0	0	0	0	303,283.33	5.87	5.87	8.843	31.24156	5.7
25	0	0	0	0	0	314,460.56	5.89	5.89	8.5479	32.39814	5.72
26	0	0	0	0	0	314,460.56	5.89	5.89	8.5378	33.59279	5.72
27	0	0	0	0	0	294,172.78	5.89	5.89	9.1158	34.8265	5.72
28	0	0	0	0	0	314,460.56	5.89	5.89	8.5832	36.10005	5.72
29	0	0	0	0	0	304,833.33	5.9	5.9	9.6295	36.82771	5.73
30	0	0	0	0	0	314,994.44	5.9	5.9	9.3157	37.5698	5.73
31	0	0	0	0	0	305,866.67	5.92	5.92	9.623	38.32658	5.75
32	0	0	0	0	0	316,062.22	5.92	5.92	9.3094	39.09836	5.75
33	0	0	0	0	0	293,732.82	5.92	5.92	9.3061	39.88539	5.75
34	0	0	0	0	0	259,474.96	5.93	5.93	9.6397	40.68775	5.76
35	0	0	0	0	0	242,546.37	5.93	5.93	9.6813	41.50456	5.76
36	0	0	0	0	0	210,868.51	5.94	5.94	10.0031	42.37982	5.77
37	0	0	0	0	0	192,744.49	5.96	5.96	9.677	43.1776	5.79
38	0	0	0	0	0	177,915.55	5.96	5.96	9.6736	43.19482	5.79
39	0	0	0	0	0	147,818.08	5.96	5.96	10.7063	43.19369	5.79
40	0	0	0	0	0	149,709.58	5.96	5.96	9.6742	43.19252	5.79
41	0	0	0	0	0	131,901.57	5.97	5.97	10.0649	43.1567	5.8
42	0	0	0	0	0	123,519.79	5.97	5.97	9.7374	43.15644	5.8
43	0	0	0	0	0	107,595.80	5.98	5.98	10.0575	43.15618	5.81
44	0	0	0	0	0	99,053.60	5.99	5.99	9.7287	43.15593	5.82
45	0	0	0	0	0	86,984.57	5.99	5.99	9.7244	43.15567	5.82
46	0	0	0	0	0	72,974.61	6.01	6.01	10.047	43.15539	5.84
47	0	0	0	0	0	63,775.87	6.01	6.01	9.7689	43.15496	5.84
48	0	0	0	0	0	50,773.90	6.02	6.02	10.0914	43.1547	5.85
49	0	0	0	0	0	41,415.24	6.04	6.04	9.7613	43.15444	5.87
50	0	0	0	0	0	30,463.61	6.05	6.05	9.7568	43.15418	5.88
51	0	0	0	0	0	17,759.85	6.05	6.05	10.7972	43.15393	5.88
52	0	0	0	0	0	9,076.61	6.05	6.05	9.75	100	5.88

Cashflows to Class 2-A-2 assuming ESEC #2 Prepay Vectors, Forward Libor + 200bps & to Call

200bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

Call (Y)

WAL

3.3151

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	14,303,164.53	76,303,164.53		0	0		0		14,303,164.53

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	355,570.00	355,570.00	62,000,000.00	0	0	0	0	0	355,570.00
3	25-Mar-06	0	326,946.67	326,946.67	62,000,000.00	0	0	0	0	0	326,946.67
4	25-Apr-06	0	365,180.00	365,180.00	62,000,000.00	0	0	0	0	0	365,180.00
5	25-May-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
6	25-Jun-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
7	25-Jul-06	0	359,083.33	359,083.33	62,000,000.00	0	0	0	0	0	359,083.33
8	25-Aug-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
9	25-Sep-06	0	374,790.00	374,790.00	62,000,000.00	0	0	0	0	0	374,790.00
10	25-Oct-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
11	25-Nov-06	0	371,586.67	371,586.67	62,000,000.00	0	0	0	0	0	371,586.67
12	25-Dec-06	0	359,600.00	359,600.00	62,000,000.00	0	0	0	0	0	359,600.00
13	25-Jan-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
14	25-Feb-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
15	25-Mar-07	0	332,733.33	332,733.33	62,000,000.00	0	0	0	0	0	332,733.33
16	25-Apr-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
17	25-May-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
18	25-Jun-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
19	25-Jul-07	0	353,916.67	353,916.67	62,000,000.00	0	0	0	0	0	353,916.67
20	25-Aug-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
21	25-Sep-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
22	25-Oct-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
23	25-Nov-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
24	25-Dec-07	0	354,950.00	354,950.00	62,000,000.00	0	0	0	0	0	354,950.00
25	25-Jan-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
26	25-Feb-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
27	25-Mar-08	0	344,117.22	344,117.22	62,000,000.00	0	0	0	0	0	344,117.22
28	25-Apr-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
29	25-May-08	0	356,500.00	356,500.00	62,000,000.00	0	0	0	0	0	356,500.00
30	25-Jun-08	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
31	25-Jul-08	0	357,533.33	357,533.33	62,000,000.00	0	0	0	0	0	357,533.33
32	25-Aug-08	4,378,869.79	369,451.11	4,748,320.90	57,621,130.21	0	0	0	0	0	369,451.11
33	25-Sep-08	5,111,942.38	343,357.91	5,455,300.30	52,509,187.82	0	0	0	0	0	343,357.91
34	25-Oct-08	5,008,289.57	303,240.56	5,311,530.13	47,500,898.25	0	0	0	0	0	303,240.56
35	25-Nov-08	4,888,022.11	283,461.61	5,171,483.72	42,612,876.14	0	0	0	0	0	283,461.61
36	25-Dec-08	5,033,444.61	246,444.47	5,279,889.08	37,579,431.53	0	0	0	0	0	246,444.47
37	25-Jan-09	2,894,390.44	225,226.06	3,119,616.50	34,685,041.09	0	0	0	0	0	225,226.06
38	25-Feb-09	2,772,875.63	207,879.01	2,980,754.64	31,912,165.46	0	0	0	0	0	207,879.01
39	25-Mar-09	2,711,969.85	172,751.19	2,884,721.04	29,200,195.61	0	0	0	0	0	172,751.19
40	25-Apr-09	2,652,345.76	175,006.51	2,827,352.27	26,547,849.85	0	0	0	0	0	175,006.51
41	25-May-09	2,479,137.54	154,198.76	2,633,336.30	24,068,712.31	0	0	0	0	0	154,198.76
42	25-Jun-09	2,429,764.34	144,459.07	2,574,223.42	21,638,947.97	0	0	0	0	0	144,459.07
43	25-Jul-09	2,381,404.11	125,866.55	2,507,270.66	19,257,543.86	0	0	0	0	0	125,866.55
44	25-Aug-09	2,334,023.39	115,914.37	2,449,937.76	16,923,520.47	0	0	0	0	0	115,914.37
45	25-Sep-09	2,287,602.10	101,865.49	2,389,467.59	14,635,918.36	0	0	0	0	0	101,865.49
46	25-Oct-09	2,242,064.33	85,498.16	2,327,562.48	12,393,854.03	0	0	0	0	0	85,498.16
47	25-Nov-09	2,196,754.22	74,814.12	2,271,568.34	10,197,099.82	0	0	0	0	0	74,814.12
48	25-Dec-09	2,153,114.84	59,653.03	2,212,767.88	8,043,984.97	0	0	0	0	0	59,653.03
49	25-Jan-10	2,110,367.03	48,764.42	2,159,131.45	5,933,617.94	0	0	0	0	0	48,764.42
50	25-Feb-10	2,068,483.49	36,022.01	2,104,505.50	3,865,134.45	0	0	0	0	0	36,022.01
51	25-Mar-10	2,027,446.51	21,193.82	2,048,640.33	1,837,687.94	0	0	0	0	0	21,193.82
52	25-Apr-10	1,837,687.94	11,156.30	1,848,844.24	0	0	0	0	0	0	11,156.30

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		249,059.26		249,059.26	14,054,105.27

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	5,427.35	0	5,427.35	350,142.65	6.66	6.66	6.5583	21.44105	6.49
3	0	0	0	0	0	326,946.67	6.78	6.78	7.2611	21.60158	6.61
4	0	0	14,937.90	0	14,937.90	350,242.10	6.84	6.84	6.5602	21.79006	6.67
5	0	0	7,803.50	0	7,803.50	350,246.50	6.93	6.93	6.779	22.0076	6.76
6	0	0	23,470.79	0	23,470.79	350,251.44	7	7	6.5604	22.25545	6.83
7	0	0	8,826.42	0	8,826.42	350,256.91	6.95	6.95	6.7792	22.53503	6.78
8	0	0	23,459.27	0	23,459.27	350,262.95	7	7	6.5606	22.8479	6.83
9	0	0	24,520.42	0	24,520.42	350,269.58	7.02	7.02	6.5607	23.19584	6.85
10	0	0	7,542.50	0	7,542.50	350,507.50	6.93	6.93	6.784	23.58075	6.76
11	0	0	21,071.69	0	21,071.69	350,514.98	6.96	6.96	6.5653	24.00484	6.79
12	0	0	9,076.91	0	9,076.91	350,523.09	6.96	6.96	6.7843	24.47051	6.79
13	0	0	17,851.47	0	17,851.47	350,531.87	6.9	6.9	6.5656	24.93838	6.73
14	0	0	17,830.11	0	17,830.11	350,553.22	6.9	6.9	6.566	25.41508	6.73
15	0	0	0	0	0	332,733.33	6.9	6.9	7.27	25.90078	6.73
16	0	0	15,464.69	0	15,464.69	350,783.09	6.86	6.86	6.5703	26.39564	6.69
17	0	0	3,628.40	0	3,628.40	350,804.94	6.86	6.86	6.7898	26.89983	6.69
18	0	0	15,420.68	0	15,420.68	350,827.09	6.86	6.86	6.5712	27.41354	6.69
19	0	0	3,067.11	0	3,067.11	350,849.56	6.85	6.85	6.7906	27.93694	6.68
20	0	0	14,841.57	0	14,841.57	350,872.32	6.85	6.85	6.572	28.4702	6.68
21	0	0	14,818.49	0	14,818.49	350,895.40	6.85	6.85	6.5724	29.0135	6.68
22	0	0	0	0	0	354,433.33	6.86	6.86	6.9214	29.56651	6.69
23	0	0	0	0	0	366,247.78	6.86	6.86	8.5607	30.12209	6.69
24	0	0	0	0	0	354,950.00	6.87	6.87	8.8444	31.24155	6.7
25	0	0	0	0	0	367,849.44	6.89	6.89	8.5492	32.39813	6.72
26	0	0	0	0	0	367,849.44	6.89	6.89	8.5392	33.59278	6.72
27	0	0	0	0	0	344,117.22	6.89	6.89	9.1172	34.82648	6.72
28	0	0	0	0	0	367,849.44	6.89	6.89	8.5855	36.10002	6.72
29	0	0	0	0	0	356,500.00	6.9	6.9	9.6421	36.82762	6.73
30	0	0	0	0	0	368,383.33	6.9	6.9	9.3279	37.56963	6.73
31	0	0	0	0	0	357,533.33	6.92	6.92	9.6356	38.32634	6.75
32	0	0	0	0	0	369,451.11	6.92	6.92	9.3215	39.09804	6.75
33	0	0	0	0	0	343,357.91	6.92	6.92	9.3183	39.885	6.75
34	0	0	0	0	0	303,240.56	6.93	6.93	9.6851	40.68719	6.76
35	0	0	0	0	0	283,461.61	6.93	6.93	10.2165	41.50206	6.76
36	0	0	0	0	0	246,444.47	6.94	6.94	10.5553	42.3753	6.77
37	0	0	0	0	0	225,226.06	6.96	6.96	10.2112	43.17167	6.79
38	0	0	0	0	0	207,879.01	6.96	6.96	10.2075	43.193	6.79
39	0	0	0	0	0	172,751.19	6.96	6.96	11.297	43.19186	6.79
40	0	0	0	0	0	175,006.51	6.96	6.96	10.2167	43.19064	6.79
41	0	0	0	0	0	154,198.76	6.97	6.97	10.7839	43.15441	6.8
42	0	0	0	0	0	144,459.07	6.97	6.97	10.432	43.15415	6.8
43	0	0	0	0	0	125,866.55	6.98	6.98	10.774	43.15388	6.81
44	0	0	0	0	0	115,914.37	6.99	6.99	10.4209	43.15362	6.82
45	0	0	0	0	0	101,865.49	6.99	6.99	10.4154	43.15335	6.82
46	0	0	0	0	0	85,498.16	7.01	7.01	10.7633	43.15305	6.84
47	0	0	0	0	0	74,814.12	7.01	7.01	10.486	43.15255	6.84
48	0	0	0	0	0	59,653.03	7.02	7.02	10.831	43.15228	6.85
49	0	0	0	0	0	48,764.42	7.04	7.04	10.4759	43.15202	6.87
50	0	0	0	0	0	36,022.01	7.05	7.05	10.4701	43.15176	6.88
51	0	0	0	0	0	21,193.82	7.05	7.05	11.5854	43.1515	6.88
52	0	0	0	0	0	11,156.30	7.05	7.05	10.4607	100	6.88

Cashflows to Class 2-A-2 assuming ESEC #2 Prepay Vectors, Forward Libor + 100bps & to Maturity

100bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

WAL

3.3139

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	12,252,440.92	74,252,440.92		0	0		0		12,252,440.92

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	302,181.11	302,181.11	62,000,000.00	0	0	0	0	0	302,181.11
3	25-Mar-06	0	278,724.44	278,724.44	62,000,000.00	0	0	0	0	0	278,724.44
4	25-Apr-06	0	311,791.11	311,791.11	62,000,000.00	0	0	0	0	0	311,791.11
5	25-May-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
6	25-Jun-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
7	25-Jul-06	0	307,416.67	307,416.67	62,000,000.00	0	0	0	0	0	307,416.67
8	25-Aug-06	0	320,333.33	320,333.33	62,000,000.00	0	0	0	0	0	320,333.33
9	25-Sep-06	0	321,401.11	321,401.11	62,000,000.00	0	0	0	0	0	321,401.11
10	25-Oct-06	0	306,383.33	306,383.33	62,000,000.00	0	0	0	0	0	306,383.33
11	25-Nov-06	0	318,197.78	318,197.78	62,000,000.00	0	0	0	0	0	318,197.78
12	25-Dec-06	0	307,933.33	307,933.33	62,000,000.00	0	0	0	0	0	307,933.33
13	25-Jan-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
14	25-Feb-07	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
15	25-Mar-07	0	284,511.11	284,511.11	62,000,000.00	0	0	0	0	0	284,511.11
16	25-Apr-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
17	25-May-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
18	25-Jun-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
19	25-Jul-07	0	302,250.00	302,250.00	62,000,000.00	0	0	0	0	0	302,250.00
20	25-Aug-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
21	25-Sep-07	0	312,325.00	312,325.00	62,000,000.00	0	0	0	0	0	312,325.00
22	25-Oct-07	0	302,766.67	302,766.67	62,000,000.00	0	0	0	0	0	302,766.67
23	25-Nov-07	0	312,858.89	312,858.89	62,000,000.00	0	0	0	0	0	312,858.89
24	25-Dec-07	0	303,283.33	303,283.33	62,000,000.00	0	0	0	0	0	303,283.33
25	25-Jan-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
26	25-Feb-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
27	25-Mar-08	0	294,172.78	294,172.78	62,000,000.00	0	0	0	0	0	294,172.78
28	25-Apr-08	0	314,460.56	314,460.56	62,000,000.00	0	0	0	0	0	314,460.56
29	25-May-08	0	304,833.33	304,833.33	62,000,000.00	0	0	0	0	0	304,833.33
30	25-Jun-08	0	314,994.44	314,994.44	62,000,000.00	0	0	0	0	0	314,994.44
31	25-Jul-08	0	305,866.67	305,866.67	62,000,000.00	0	0	0	0	0	305,866.67
32	25-Aug-08	4,380,222.57	316,062.22	4,696,284.79	57,619,777.43	0	0	0	0	0	316,062.22
33	25-Sep-08	5,112,196.85	293,732.82	5,405,929.67	52,507,580.58	0	0	0	0	0	293,732.82
34	25-Oct-08	5,008,970.53	259,474.96	5,268,445.50	47,498,610.05	0	0	0	0	0	259,474.96
35	25-Nov-08	4,898,912.02	242,546.37	5,141,458.40	42,599,698.03	0	0	0	0	0	242,546.37
36	25-Dec-08	5,043,941.21	210,868.51	5,254,809.72	37,555,756.81	0	0	0	0	0	210,868.51
37	25-Jan-09	2,889,380.85	192,744.49	3,082,125.34	34,666,375.96	0	0	0	0	0	192,744.49
38	25-Feb-09	2,778,486.65	177,915.55	2,956,402.19	31,887,889.32	0	0	0	0	0	177,915.55
39	25-Mar-09	2,717,372.10	147,818.08	2,865,190.19	29,170,517.22	0	0	0	0	0	147,818.08
40	25-Apr-09	2,657,639.82	149,709.58	2,807,349.40	26,512,877.39	0	0	0	0	0	149,709.58
41	25-May-09	2,485,685.13	131,901.57	2,617,586.69	24,027,192.27	0	0	0	0	0	131,901.57
42	25-Jun-09	2,436,062.22	123,519.79	2,559,582.01	21,591,130.05	0	0	0	0	0	123,519.79
43	25-Jul-09	2,387,459.11	107,595.80	2,495,054.91	19,203,670.94	0	0	0	0	0	107,595.80
44	25-Aug-09	2,339,842.19	99,053.60	2,438,895.79	16,863,828.75	0	0	0	0	0	99,053.60
45	25-Sep-09	2,293,191.22	86,984.57	2,380,175.78	14,570,637.53	0	0	0	0	0	86,984.57
46	25-Oct-09	2,247,460.35	72,974.61	2,320,434.96	12,323,177.18	0	0	0	0	0	72,974.61
47	25-Nov-09	2,202,133.57	63,775.87	2,265,909.44	10,121,043.61	0	0	0	0	0	63,775.87
48	25-Dec-09	2,158,275.22	50,773.90	2,209,049.12	7,962,768.39	0	0	0	0	0	50,773.90
49	25-Jan-10	2,115,314.53	41,415.24	2,156,729.78	5,847,453.86	0	0	0	0	0	41,415.24
50	25-Feb-10	2,073,224.07	30,463.61	2,103,687.68	3,774,229.79	0	0	0	0	0	30,463.61
51	25-Mar-10	2,031,985.98	17,759.85	2,049,745.83	1,742,243.81	0	0	0	0	0	17,759.85
52	25-Apr-10	1,742,243.81	9,076.61	1,751,320.41	0	0	0	0	0	0	9,076.61

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		0		0	12,252,440.92

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	0	0	0	302,181.11	5.66	5.66	6.5583	21.44105	5.49
3	0	0	0	0	0	278,724.44	5.78	5.78	7.2611	21.60158	5.61
4	0	0	0	0	0	311,791.11	5.84	5.84	6.5602	21.79006	5.67
5	0	0	0	0	0	306,383.33	5.93	5.93	6.779	22.0076	5.76
6	0	0	0	0	0	320,333.33	6	6	6.5604	22.25545	5.83
7	0	0	0	0	0	307,416.67	5.95	5.95	6.7792	22.53503	5.78
8	0	0	0	0	0	320,333.33	6	6	6.5606	22.8479	5.83
9	0	0	0	0	0	321,401.11	6.02	6.02	6.5607	23.19584	5.85
10	0	0	0	0	0	306,383.33	5.93	5.93	6.784	23.58075	5.76
11	0	0	0	0	0	318,197.78	5.96	5.96	6.5653	24.00484	5.79
12	0	0	0	0	0	307,933.33	5.96	5.96	6.7843	24.47051	5.79
13	0	0	0	0	0	314,994.44	5.9	5.9	6.5656	24.93838	5.73
14	0	0	0	0	0	314,994.44	5.9	5.9	6.566	25.41508	5.73
15	0	0	0	0	0	284,511.11	5.9	5.9	7.27	25.90078	5.73
16	0	0	0	0	0	312,858.89	5.86	5.86	6.5703	26.39564	5.69
17	0	0	0	0	0	302,766.67	5.86	5.86	6.7897	26.89983	5.69
18	0	0	0	0	0	312,858.89	5.86	5.86	6.5711	27.41354	5.69
19	0	0	0	0	0	302,250.00	5.85	5.85	6.7906	27.93694	5.68
20	0	0	0	0	0	312,325.00	5.85	5.85	6.572	28.4702	5.68
21	0	0	0	0	0	312,325.00	5.85	5.85	6.5724	29.0135	5.68
22	0	0	0	0	0	302,766.67	5.86	5.86	6.92	29.56651	5.69
23	0	0	0	0	0	312,858.89	5.86	5.86	8.5593	30.12209	5.69
24	0	0	0	0	0	303,283.33	5.87	5.87	8.843	31.24156	5.7
25	0	0	0	0	0	314,460.56	5.89	5.89	8.5479	32.39814	5.72
26	0	0	0	0	0	314,460.56	5.89	5.89	8.5378	33.59279	5.72
27	0	0	0	0	0	294,172.78	5.89	5.89	9.1158	34.8265	5.72
28	0	0	0	0	0	314,460.56	5.89	5.89	8.5832	36.10005	5.72
29	0	0	0	0	0	304,833.33	5.9	5.9	9.6295	36.82771	5.73
30	0	0	0	0	0	314,994.44	5.9	5.9	9.3157	37.5698	5.73
31	0	0	0	0	0	305,866.67	5.92	5.92	9.623	38.32658	5.75
32	0	0	0	0	0	316,062.22	5.92	5.92	9.3094	39.09836	5.75
33	0	0	0	0	0	293,732.82	5.92	5.92	9.3061	39.88539	5.75
34	0	0	0	0	0	259,474.96	5.93	5.93	9.6397	40.68775	5.76
35	0	0	0	0	0	242,546.37	5.93	5.93	9.6813	41.50456	5.76
36	0	0	0	0	0	210,868.51	5.94	5.94	10.0031	42.37982	5.77
37	0	0	0	0	0	192,744.49	5.96	5.96	9.677	43.1776	5.79
38	0	0	0	0	0	177,915.55	5.96	5.96	9.6736	43.19482	5.79
39	0	0	0	0	0	147,818.08	5.96	5.96	10.7063	43.19369	5.79
40	0	0	0	0	0	149,709.58	5.96	5.96	9.6742	43.19252	5.79
41	0	0	0	0	0	131,901.57	5.97	5.97	10.0649	43.1567	5.8
42	0	0	0	0	0	123,519.79	5.97	5.97	9.7374	43.15644	5.8
43	0	0	0	0	0	107,595.80	5.98	5.98	10.0575	43.15618	5.81
44	0	0	0	0	0	99,053.60	5.99	5.99	9.7287	43.15593	5.82
45	0	0	0	0	0	86,984.57	5.99	5.99	9.7244	43.15567	5.82
46	0	0	0	0	0	72,974.61	6.01	6.01	10.047	43.15539	5.84
47	0	0	0	0	0	63,775.87	6.01	6.01	9.7689	43.15496	5.84
48	0	0	0	0	0	50,773.90	6.02	6.02	10.0914	43.1547	5.85
49	0	0	0	0	0	41,415.24	6.04	6.04	9.7613	43.15444	5.87
50	0	0	0	0	0	30,463.61	6.05	6.05	9.7568	43.15418	5.88
51	0	0	0	0	0	17,759.85	6.05	6.05	10.7972	43.15393	5.88
52	0	0	0	0	0	9,076.61	6.05	6.05	9.75	100	5.88

Cashflows to Class 2-A-2 assuming ESEC #2 Prepay Vectors, Forward Libor + 200bps & to Maturity

200bp, LIBOR_1MO=4.49 . . ., LIBOR_6MO=4.73 . . .

WAL

3.3151

Period	Date	Principal	Interest	Cash Flow	Balance	Prepay Penalty	Princ Writedown	Accum Princ Writedown	Gross Writedown	Accum Gross Writedown	Accrued Interest
Total		62,000,000.00	14,303,164.53	76,303,164.53		0	0		0		14,303,164.53

0	3-Jan-06	0	0	0	62,000,000.00	0	0	0	0	0	0
1	25-Jan-06	0	173,152.22	173,152.22	62,000,000.00	0	0	0	0	0	173,152.22
2	25-Feb-06	0	355,570.00	355,570.00	62,000,000.00	0	0	0	0	0	355,570.00
3	25-Mar-06	0	326,946.67	326,946.67	62,000,000.00	0	0	0	0	0	326,946.67
4	25-Apr-06	0	365,180.00	365,180.00	62,000,000.00	0	0	0	0	0	365,180.00
5	25-May-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
6	25-Jun-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
7	25-Jul-06	0	359,083.33	359,083.33	62,000,000.00	0	0	0	0	0	359,083.33
8	25-Aug-06	0	373,722.22	373,722.22	62,000,000.00	0	0	0	0	0	373,722.22
9	25-Sep-06	0	374,790.00	374,790.00	62,000,000.00	0	0	0	0	0	374,790.00
10	25-Oct-06	0	358,050.00	358,050.00	62,000,000.00	0	0	0	0	0	358,050.00
11	25-Nov-06	0	371,586.67	371,586.67	62,000,000.00	0	0	0	0	0	371,586.67
12	25-Dec-06	0	359,600.00	359,600.00	62,000,000.00	0	0	0	0	0	359,600.00
13	25-Jan-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
14	25-Feb-07	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
15	25-Mar-07	0	332,733.33	332,733.33	62,000,000.00	0	0	0	0	0	332,733.33
16	25-Apr-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
17	25-May-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
18	25-Jun-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
19	25-Jul-07	0	353,916.67	353,916.67	62,000,000.00	0	0	0	0	0	353,916.67
20	25-Aug-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
21	25-Sep-07	0	365,713.89	365,713.89	62,000,000.00	0	0	0	0	0	365,713.89
22	25-Oct-07	0	354,433.33	354,433.33	62,000,000.00	0	0	0	0	0	354,433.33
23	25-Nov-07	0	366,247.78	366,247.78	62,000,000.00	0	0	0	0	0	366,247.78
24	25-Dec-07	0	354,950.00	354,950.00	62,000,000.00	0	0	0	0	0	354,950.00
25	25-Jan-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
26	25-Feb-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
27	25-Mar-08	0	344,117.22	344,117.22	62,000,000.00	0	0	0	0	0	344,117.22
28	25-Apr-08	0	367,849.44	367,849.44	62,000,000.00	0	0	0	0	0	367,849.44
29	25-May-08	0	356,500.00	356,500.00	62,000,000.00	0	0	0	0	0	356,500.00
30	25-Jun-08	0	368,383.33	368,383.33	62,000,000.00	0	0	0	0	0	368,383.33
31	25-Jul-08	0	357,533.33	357,533.33	62,000,000.00	0	0	0	0	0	357,533.33
32	25-Aug-08	4,378,869.79	369,451.11	4,748,320.90	57,621,130.21	0	0	0	0	0	369,451.11
33	25-Sep-08	5,111,942.38	343,357.91	5,455,300.30	52,509,187.82	0	0	0	0	0	343,357.91
34	25-Oct-08	5,008,289.57	303,240.56	5,311,530.13	47,500,898.25	0	0	0	0	0	303,240.56
35	25-Nov-08	4,888,022.11	283,461.61	5,171,483.72	42,612,876.14	0	0	0	0	0	283,461.61
36	25-Dec-08	5,033,444.61	246,444.47	5,279,889.08	37,579,431.53	0	0	0	0	0	246,444.47
37	25-Jan-09	2,894,390.44	225,226.06	3,119,616.50	34,685,041.09	0	0	0	0	0	225,226.06
38	25-Feb-09	2,772,875.63	207,879.01	2,980,754.64	31,912,165.46	0	0	0	0	0	207,879.01
39	25-Mar-09	2,711,969.85	172,751.19	2,884,721.04	29,200,195.61	0	0	0	0	0	172,751.19
40	25-Apr-09	2,652,345.76	175,006.51	2,827,352.27	26,547,849.85	0	0	0	0	0	175,006.51
41	25-May-09	2,479,137.54	154,198.76	2,633,336.30	24,068,712.31	0	0	0	0	0	154,198.76
42	25-Jun-09	2,429,764.34	144,459.07	2,574,223.42	21,638,947.97	0	0	0	0	0	144,459.07
43	25-Jul-09	2,381,404.11	125,866.55	2,507,270.66	19,257,543.86	0	0	0	0	0	125,866.55
44	25-Aug-09	2,334,023.39	115,914.37	2,449,937.76	16,923,520.47	0	0	0	0	0	115,914.37
45	25-Sep-09	2,287,602.10	101,865.49	2,389,467.59	14,635,918.36	0	0	0	0	0	101,865.49
46	25-Oct-09	2,242,064.33	85,498.16	2,327,562.48	12,393,854.03	0	0	0	0	0	85,498.16
47	25-Nov-09	2,196,754.22	74,814.12	2,271,568.34	10,197,099.82	0	0	0	0	0	74,814.12
48	25-Dec-09	2,153,114.84	59,653.03	2,212,767.88	8,043,984.97	0	0	0	0	0	59,653.03
49	25-Jan-10	2,110,367.03	48,764.42	2,159,131.45	5,933,617.94	0	0	0	0	0	48,764.42
50	25-Feb-10	2,068,483.49	36,022.01	2,104,505.50	3,865,134.45	0	0	0	0	0	36,022.01
51	25-Mar-10	2,027,446.51	21,193.82	2,048,640.33	1,837,687.94	0	0	0	0	0	21,193.82
52	25-Apr-10	1,837,687.94	11,156.30	1,848,844.24	0	0	0	0	0	0	11,156.30

Period	Interest Shortfall	Accum Interest Shortfall	Couponcap Shortfall	Couponcap Accum Shortfall	Couponcap Shortfall Payback	Capped Optimal Interest	Coupon	Effective Coupon	Couponcap Rate	Credit Support	LIBOR_1MO
Total	0		249,059.26		249,059.26	14,054,105.27

0	0	0	0	0	0	0	0	0	0	0	0
1	0	0	0	0	0	173,152.22	4.57	4.57	9.2412	21.30748	4.4
2	0	0	5,427.35	0	5,427.35	350,142.65	6.66	6.66	6.5583	21.44105	6.49
3	0	0	0	0	0	326,946.67	6.78	6.78	7.2611	21.60158	6.61
4	0	0	14,937.90	0	14,937.90	350,242.10	6.84	6.84	6.5602	21.79006	6.67
5	0	0	7,803.50	0	7,803.50	350,246.50	6.93	6.93	6.779	22.0076	6.76
6	0	0	23,470.79	0	23,470.79	350,251.44	7	7	6.5604	22.25545	6.83
7	0	0	8,826.42	0	8,826.42	350,256.91	6.95	6.95	6.7792	22.53503	6.78
8	0	0	23,459.27	0	23,459.27	350,262.95	7	7	6.5606	22.8479	6.83
9	0	0	24,520.42	0	24,520.42	350,269.58	7.02	7.02	6.5607	23.19584	6.85
10	0	0	7,542.50	0	7,542.50	350,507.50	6.93	6.93	6.784	23.58075	6.76
11	0	0	21,071.69	0	21,071.69	350,514.98	6.96	6.96	6.5653	24.00484	6.79
12	0	0	9,076.91	0	9,076.91	350,523.09	6.96	6.96	6.7843	24.47051	6.79
13	0	0	17,851.47	0	17,851.47	350,531.87	6.9	6.9	6.5656	24.93838	6.73
14	0	0	17,830.11	0	17,830.11	350,553.22	6.9	6.9	6.566	25.41508	6.73
15	0	0	0	0	0	332,733.33	6.9	6.9	7.27	25.90078	6.73
16	0	0	15,464.69	0	15,464.69	350,783.09	6.86	6.86	6.5703	26.39564	6.69
17	0	0	3,628.40	0	3,628.40	350,804.94	6.86	6.86	6.7898	26.89983	6.69
18	0	0	15,420.68	0	15,420.68	350,827.09	6.86	6.86	6.5712	27.41354	6.69
19	0	0	3,067.11	0	3,067.11	350,849.56	6.85	6.85	6.7906	27.93694	6.68
20	0	0	14,841.57	0	14,841.57	350,872.32	6.85	6.85	6.572	28.4702	6.68
21	0	0	14,818.49	0	14,818.49	350,895.40	6.85	6.85	6.5724	29.0135	6.68
22	0	0	0	0	0	354,433.33	6.86	6.86	6.9214	29.56651	6.69
23	0	0	0	0	0	366,247.78	6.86	6.86	8.5607	30.12209	6.69
24	0	0	0	0	0	354,950.00	6.87	6.87	8.8444	31.24155	6.7
25	0	0	0	0	0	367,849.44	6.89	6.89	8.5492	32.39813	6.72
26	0	0	0	0	0	367,849.44	6.89	6.89	8.5392	33.59278	6.72
27	0	0	0	0	0	344,117.22	6.89	6.89	9.1172	34.82648	6.72
28	0	0	0	0	0	367,849.44	6.89	6.89	8.5855	36.10002	6.72
29	0	0	0	0	0	356,500.00	6.9	6.9	9.6421	36.82762	6.73
30	0	0	0	0	0	368,383.33	6.9	6.9	9.3279	37.56963	6.73
31	0	0	0	0	0	357,533.33	6.92	6.92	9.6356	38.32634	6.75
32	0	0	0	0	0	369,451.11	6.92	6.92	9.3215	39.09804	6.75
33	0	0	0	0	0	343,357.91	6.92	6.92	9.3183	39.885	6.75
34	0	0	0	0	0	303,240.56	6.93	6.93	9.6851	40.68719	6.76
35	0	0	0	0	0	283,461.61	6.93	6.93	10.2165	41.50206	6.76
36	0	0	0	0	0	246,444.47	6.94	6.94	10.5553	42.3753	6.77
37	0	0	0	0	0	225,226.06	6.96	6.96	10.2112	43.17167	6.79
38	0	0	0	0	0	207,879.01	6.96	6.96	10.2075	43.193	6.79
39	0	0	0	0	0	172,751.19	6.96	6.96	11.297	43.19186	6.79
40	0	0	0	0	0	175,006.51	6.96	6.96	10.2167	43.19064	6.79
41	0	0	0	0	0	154,198.76	6.97	6.97	10.7839	43.15441	6.8
42	0	0	0	0	0	144,459.07	6.97	6.97	10.432	43.15415	6.8
43	0	0	0	0	0	125,866.55	6.98	6.98	10.774	43.15388	6.81
44	0	0	0	0	0	115,914.37	6.99	6.99	10.4209	43.15362	6.82
45	0	0	0	0	0	101,865.49	6.99	6.99	10.4154	43.15335	6.82
46	0	0	0	0	0	85,498.16	7.01	7.01	10.7633	43.15305	6.84
47	0	0	0	0	0	74,814.12	7.01	7.01	10.486	43.15255	6.84
48	0	0	0	0	0	59,653.03	7.02	7.02	10.831	43.15228	6.85
49	0	0	0	0	0	48,764.42	7.04	7.04	10.4759	43.15202	6.87
50	0	0	0	0	0	36,022.01	7.05	7.05	10.4701	43.15176	6.88
51	0	0	0	0	0	21,193.82	7.05	7.05	11.5854	43.1515	6.88
52	0	0	0	0	0	11,156.30	7.05	7.05	10.4607	100	6.88