fwp


		Free Writing Prospectus Filed on February 15, 2006 Pursuant to Rule 433 Registration Statement No. 333-131003 Ford Credit Auto Owner Trust 2006-A (the “Issuer”)

STATEMENT REGARDING FREE WRITING PROSPECTUS

The issuer has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus you request it by calling toll free 1-866-803-9204.

This free writing prospectus does not contain all information that is required to be included in the base prospectus and the prospectus supplement.

The Information in this free writing prospectus is preliminary and is subject to completion or change.

The Information in this free writing prospectus supersedes information contained in any prior similar free writing prospectus relating to these securities prior to the time of your commitment to purchase.

This free writing prospectus is not an offer to sell or solicitation of an offer to buy these securities in any state where such offer, solicitation or sale is not permitted.

The securities referred to in this free writing prospectus are being sold when, as and if issued. The issuer is not obligated to issue such securities or any similar security and our obligation to deliver such security is subject to the terms and conditions of our underwriting agreement with the issuer and the availability of such security when, as and if issued by the issuer. You are advised that the terms of the securities, and the characteristics of the retail installment sale contracts pool backing them, may change (due, among other things, to the possibility that retail installment sale contracts that comprise the pool may become delinquent or defaulted or may be removed or replaced and that similar or different retail installment sale contracts may be added to the pool, and that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. You are advised that securities may not be issued that have the characteristics described in this free writing prospectus. Our obligation to sell such securities to you is conditioned on the retail installment sale contracts and certificates having the characteristics described in the preliminary prospectus. If for any reason we do not deliver such securities, we will notify you, and neither the issuer nor any underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and none of the issuer nor any underwriter will be liable for any costs or damages whatsoever arising from or related to such non-delivery.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear with this communication to which this free writing prospectus is attached relating to:

(1) these materials not constituting an offer (or a solicitation of an offer),
(2) no representation that these materials are accurate or complete and may not be updated, or
(3) these materials possibly being confidential,

are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The information contained in the attached materials (the “Information”) may include various forms of performance analysis, security characteristics and securities pricing estimates for the securities described therein. Should you receive Information that refers to the “Statement Regarding Assumptions and Other Information”, please refer to this statement instead. The Information is illustrative and is not intended to predict actual results which may differ substantially from those reflected in the Information. Performance analysis is based on certain assumptions with respect to significant factors that may prove not to be as assumed. Performance results are based on mathematical models that use inputs to calculate results. As with all models, results may vary significantly depending upon the value given to the inputs. Inputs to these models include but are not limited to: prepayment expectations (econometric prepayment models, single expected lifetime prepayments or a vector of periodic prepayments), interest rate assumptions (parallel and nonparallel changes for different maturity instruments), collateral assumptions (actual pool level data, aggregated pool level data, reported factors or imputed factors), volatility assumptions (historically observed or implied current) and reported information (paydown factors, rate resets, remittance reports and trustee statements). Models used in any analysis may be proprietary, the results therefore, may be difficult for any third party to reproduce. Contact your registered representative for detailed explanations of any modeling techniques employed in the Information.

The Information may not reflect the impact of all structural characteristics of the security, including call events and cash flow priorities at all prepayment speeds and/or interest rates. You should consider whether the behavior of these securities should be tested using assumptions different from those included in the Information. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed facts and circumstances. Offering Documents contain data that is current as of their publication dates and after publication may no longer be accurate, complete or current. Contact your registered representative for Offering Documents, current Information or additional materials, including other models for performance analysis, which are likely to produce different results, and any further explanation regarding the Information.

Any pricing estimates Bear Stearns has supplied at your request (a) represent our view, at the time determined, of the investment value of the securities between the estimated bid and offer levels, the spread between which may be significant due to market volatility or illiquidity, (b) do not constitute a bid by Bear Stearns or any other person for any security, (c) may not constitute prices at which the securities could have been purchased or sold in any market at any time, (d) have not been confirmed by actual trades, may vary from the value Bear Stearns assigns or may be assigned to any such security while in its inventory, and may not take into account the size of a position you have in the security, and (e) may have been derived from matrix pricing that uses data relating to other securities whose prices are more readily ascertainable to produce a hypothetical price based on the estimated yield spread relationship between the securities.

General Information: Bear Stearns and/or individuals associated therewith may have positions in these securities while the Information is circulating or during such period may engage in transactions with the issuer or its affiliates. We act as principal in transactions with you, and accordingly, you must determine the appropriateness for you of such transactions and address any legal, tax or accounting considerations applicable to you. Bear Stearns shall not be a fiduciary or advisor unless we have agreed in writing to receive compensation specifically to act in such capacities. If you are subject to ERISA, the Information is being furnished on the condition that it will not form a primary basis for any investment decision.

To Call


	A-1		A-1		A-1		A-1		A-1
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		88.42		85.41		82.07		78.30		75.75
April 15, 2006		77.37		71.46		64.92		57.52		52.53
May 15, 2006		66.25		57.56		47.95		37.08		29.74
June 15, 2006		55.09		43.74		31.18		16.98		7.40
July 15, 2006		43.87		29.97		14.59		0.00		0.00
August 15, 2006		32.60		16.27		0.00		0.00		0.00
September 15, 2006		21.28		2.63		0.00		0.00		0.00
October 15, 2006		9.90		0.00		0.00		0.00		0.00
November 15, 2006		0.00		0.00		0.00		0.00		0.00
December 15, 2006		0.00		0.00		0.00		0.00		0.00
January 15, 2007		0.00		0.00		0.00		0.00		0.00
February 15, 2007		0.00		0.00		0.00		0.00		0.00
March 15, 2007		0.00		0.00		0.00		0.00		0.00
April 15, 2007		0.00		0.00		0.00		0.00		0.00
May 15, 2007		0.00		0.00		0.00		0.00		0.00
June 15, 2007		0.00		0.00		0.00		0.00		0.00
July 15, 2007		0.00		0.00		0.00		0.00		0.00
August 15, 2007		0.00		0.00		0.00		0.00		0.00
September 15, 2007		0.00		0.00		0.00		0.00		0.00
October 15, 2007		0.00		0.00		0.00		0.00		0.00
November 15, 2007		0.00		0.00		0.00		0.00		0.00
December 15, 2007		0.00		0.00		0.00		0.00		0.00
January 15, 2008		0.00		0.00		0.00		0.00		0.00
February 15, 2008		0.00		0.00		0.00		0.00		0.00
March 15, 2008		0.00		0.00		0.00		0.00		0.00
April 15, 2008		0.00		0.00		0.00		0.00		0.00
May 15, 2008		0.00		0.00		0.00		0.00		0.00
June 15, 2008		0.00		0.00		0.00		0.00		0.00
July 15, 2008		0.00		0.00		0.00		0.00		0.00
August 15, 2008		0.00		0.00		0.00		0.00		0.00
September 15, 2008		0.00		0.00		0.00		0.00		0.00
October 15, 2008		0.00		0.00		0.00		0.00		0.00
November 15, 2008		0.00		0.00		0.00		0.00		0.00
December 15, 2008		0.00		0.00		0.00		0.00		0.00
January 15, 2009		0.00		0.00		0.00		0.00		0.00
February 15, 2009		0.00		0.00		0.00		0.00		0.00
March 15, 2009		0.00		0.00		0.00		0.00		0.00
April 15, 2009		0.00		0.00		0.00		0.00		0.00
May 15, 2009		0.00		0.00		0.00		0.00		0.00
June 15, 2009		0.00		0.00		0.00		0.00		0.00
July 15, 2009		0.00		0.00		0.00		0.00		0.00
August 15, 2009		0.00		0.00		0.00		0.00		0.00
September 15, 2009		0.00		0.00		0.00		0.00		0.00
October 15, 2009		0.00		0.00		0.00		0.00		0.00
November 15, 2009		0.00		0.00		0.00		0.00		0.00
December 15, 2009		0.00		0.00		0.00		0.00		0.00
January 15, 2010		0.00		0.00		0.00		0.00		0.00
February 15, 2010		0.00		0.00		0.00		0.00		0.00
March 15, 2010		0.00		0.00		0.00		0.00		0.00
April 15, 2010		0.00		0.00		0.00		0.00		0.00
May 15, 2010		0.00		0.00		0.00		0.00		0.00
June 15, 2010		0.00		0.00		0.00		0.00		0.00
July 15, 2010		0.00		0.00		0.00		0.00		0.00
August 15, 2010		0.00		0.00		0.00		0.00		0.00
September 15, 2010		0.00		0.00		0.00		0.00		0.00
October 15, 2010		0.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	A-2A		A-2A		A-2A		A-2A		A-2A
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		98.57		92.55
August 15, 2006		100.00		100.00		99.08		88.60		81.52
September 15, 2006		100.00		100.00		90.76		78.88		70.89
October 15, 2006		100.00		95.17		83.42		70.17		61.24
November 15, 2006		100.00		89.09		76.18		61.62		51.81
December 15, 2006		95.74		83.03		69.02		53.23		42.60
January 15, 2007		90.64		76.99		61.95		45.01		33.61
February 15, 2007		85.49		70.97		54.96		36.96		24.85
March 15, 2007		80.30		64.96		48.07		29.07		16.31
April 15, 2007		75.07		58.98		41.26		21.36		7.99
May 15, 2007		69.80		53.01		34.55		13.82		0.00
June 15, 2007		64.48		47.06		27.92		6.45		0.00
July 15, 2007		59.11		41.14		21.39		0.00		0.00
August 15, 2007		53.70		35.23		14.95		0.00		0.00
September 15, 2007		48.24		29.34		8.60		0.00		0.00
October 15, 2007		42.74		23.47		2.30		0.00		0.00
November 15, 2007		37.19		17.62		0.00		0.00		0.00
December 15, 2007		31.62		11.81		0.00		0.00		0.00
January 15, 2008		26.23		6.21		0.00		0.00		0.00
February 15, 2008		20.80		0.58		0.00		0.00		0.00
March 15, 2008		15.33		0.00		0.00		0.00		0.00
April 15, 2008		9.81		0.00		0.00		0.00		0.00
May 15, 2008		4.18		0.00		0.00		0.00		0.00
June 15, 2008		0.00		0.00		0.00		0.00		0.00
July 15, 2008		0.00		0.00		0.00		0.00		0.00
August 15, 2008		0.00		0.00		0.00		0.00		0.00
September 15, 2008		0.00		0.00		0.00		0.00		0.00
October 15, 2008		0.00		0.00		0.00		0.00		0.00
November 15, 2008		0.00		0.00		0.00		0.00		0.00
December 15, 2008		0.00		0.00		0.00		0.00		0.00
January 15, 2009		0.00		0.00		0.00		0.00		0.00
February 15, 2009		0.00		0.00		0.00		0.00		0.00
March 15, 2009		0.00		0.00		0.00		0.00		0.00
April 15, 2009		0.00		0.00		0.00		0.00		0.00
May 15, 2009		0.00		0.00		0.00		0.00		0.00
June 15, 2009		0.00		0.00		0.00		0.00		0.00
July 15, 2009		0.00		0.00		0.00		0.00		0.00
August 15, 2009		0.00		0.00		0.00		0.00		0.00
September 15, 2009		0.00		0.00		0.00		0.00		0.00
October 15, 2009		0.00		0.00		0.00		0.00		0.00
November 15, 2009		0.00		0.00		0.00		0.00		0.00
December 15, 2009		0.00		0.00		0.00		0.00		0.00
January 15, 2010		0.00		0.00		0.00		0.00		0.00
February 15, 2010		0.00		0.00		0.00		0.00		0.00
March 15, 2010		0.00		0.00		0.00		0.00		0.00
April 15, 2010		0.00		0.00		0.00		0.00		0.00
May 15, 2010		0.00		0.00		0.00		0.00		0.00
June 15, 2010		0.00		0.00		0.00		0.00		0.00
July 15, 2010		0.00		0.00		0.00		0.00		0.00
August 15, 2010		0.00		0.00		0.00		0.00		0.00
September 15, 2010		0.00		0.00		0.00		0.00		0.00
October 15, 2010		0.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	A-2B		A-2B		A-2B		A-2B		A-2B
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		98.57		92.55
August 15, 2006		100.00		100.00		99.08		88.60		81.52
September 15, 2006		100.00		100.00		90.76		78.88		70.89
October 15, 2006		100.00		95.17		83.42		70.17		61.24
November 15, 2006		100.00		89.09		76.18		61.62		51.81
December 15, 2006		95.74		83.03		69.02		53.23		42.60
January 15, 2007		90.64		76.99		61.95		45.01		33.61
February 15, 2007		85.49		70.97		54.96		36.96		24.85
March 15, 2007		80.30		64.96		48.07		29.07		16.31
April 15, 2007		75.07		58.98		41.26		21.36		7.99
May 15, 2007		69.80		53.01		34.55		13.82		0.00
June 15, 2007		64.48		47.06		27.92		6.45		0.00
July 15, 2007		59.11		41.14		21.39		0.00		0.00
August 15, 2007		53.70		35.23		14.95		0.00		0.00
September 15, 2007		48.24		29.34		8.60		0.00		0.00
October 15, 2007		42.74		23.47		2.30		0.00		0.00
November 15, 2007		37.19		17.62		0.00		0.00		0.00
December 15, 2007		31.62		11.81		0.00		0.00		0.00
January 15, 2008		26.23		6.21		0.00		0.00		0.00
February 15, 2008		20.80		0.58		0.00		0.00		0.00
March 15, 2008		15.33		0.00		0.00		0.00		0.00
April 15, 2008		9.81		0.00		0.00		0.00		0.00
May 15, 2008		4.18		0.00		0.00		0.00		0.00
June 15, 2008		0.00		0.00		0.00		0.00		0.00
July 15, 2008		0.00		0.00		0.00		0.00		0.00
August 15, 2008		0.00		0.00		0.00		0.00		0.00
September 15, 2008		0.00		0.00		0.00		0.00		0.00
October 15, 2008		0.00		0.00		0.00		0.00		0.00
November 15, 2008		0.00		0.00		0.00		0.00		0.00
December 15, 2008		0.00		0.00		0.00		0.00		0.00
January 15, 2009		0.00		0.00		0.00		0.00		0.00
February 15, 2009		0.00		0.00		0.00		0.00		0.00
March 15, 2009		0.00		0.00		0.00		0.00		0.00
April 15, 2009		0.00		0.00		0.00		0.00		0.00
May 15, 2009		0.00		0.00		0.00		0.00		0.00
June 15, 2009		0.00		0.00		0.00		0.00		0.00
July 15, 2009		0.00		0.00		0.00		0.00		0.00
August 15, 2009		0.00		0.00		0.00		0.00		0.00
September 15, 2009		0.00		0.00		0.00		0.00		0.00
October 15, 2009		0.00		0.00		0.00		0.00		0.00
November 15, 2009		0.00		0.00		0.00		0.00		0.00
December 15, 2009		0.00		0.00		0.00		0.00		0.00
January 15, 2010		0.00		0.00		0.00		0.00		0.00
February 15, 2010		0.00		0.00		0.00		0.00		0.00
March 15, 2010		0.00		0.00		0.00		0.00		0.00
April 15, 2010		0.00		0.00		0.00		0.00		0.00
May 15, 2010		0.00		0.00		0.00		0.00		0.00
June 15, 2010		0.00		0.00		0.00		0.00		0.00
July 15, 2010		0.00		0.00		0.00		0.00		0.00
August 15, 2010		0.00		0.00		0.00		0.00		0.00
September 15, 2010		0.00		0.00		0.00		0.00		0.00
October 15, 2010		0.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	A-3		A-3		A-3		A-3		A-3
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		100.00		100.00
August 15, 2006		100.00		100.00		100.00		100.00		100.00
September 15, 2006		100.00		100.00		100.00		100.00		100.00
October 15, 2006		100.00		100.00		100.00		100.00		100.00
November 15, 2006		100.00		100.00		100.00		100.00		100.00
December 15, 2006		100.00		100.00		100.00		100.00		100.00
January 15, 2007		100.00		100.00		100.00		100.00		100.00
February 15, 2007		100.00		100.00		100.00		100.00		100.00
March 15, 2007		100.00		100.00		100.00		100.00		100.00
April 15, 2007		100.00		100.00		100.00		100.00		100.00
May 15, 2007		100.00		100.00		100.00		100.00		99.84
June 15, 2007		100.00		100.00		100.00		100.00		90.59
July 15, 2007		100.00		100.00		100.00		99.06		81.61
August 15, 2007		100.00		100.00		100.00		90.80		72.91
September 15, 2007		100.00		100.00		100.00		82.75		64.49
October 15, 2007		100.00		100.00		100.00		74.91		56.34
November 15, 2007		100.00		100.00		95.43		67.28		48.49
December 15, 2007		100.00		100.00		88.31		59.88		40.92
January 15, 2008		100.00		100.00		81.51		52.85		33.77
February 15, 2008		100.00		100.00		74.81		46.04		26.90
March 15, 2008		100.00		94.15		68.23		39.43		20.31
April 15, 2008		100.00		87.65		61.76		33.04		13.99
May 15, 2008		100.00		81.18		55.40		26.86		7.97
June 15, 2008		98.29		74.74		49.17		20.91		2.23
July 15, 2008		91.64		68.33		43.05		15.17		0.00
August 15, 2008		85.17		62.13		37.20		9.77		0.00
September 15, 2008		78.64		55.96		31.47		4.58		0.00
October 15, 2008		72.11		49.86		25.88		0.00		0.00
November 15, 2008		65.94		44.13		20.68		0.00		0.00
December 15, 2008		59.94		38.60		15.72		0.00		0.00
January 15, 2009		53.90		33.10		10.87		0.00		0.00
February 15, 2009		47.80		27.62		6.12		0.00		0.00
March 15, 2009		41.65		22.16		1.49		0.00		0.00
April 15, 2009		35.73		16.95		0.00		0.00		0.00
May 15, 2009		29.76		11.76		0.00		0.00		0.00
June 15, 2009		25.48		7.94		0.00		0.00		0.00
July 15, 2009		21.15		4.13		0.00		0.00		0.00
August 15, 2009		16.82		0.36		0.00		0.00		0.00
September 15, 2009		12.59		0.00		0.00		0.00		0.00
October 15, 2009		8.32		0.00		0.00		0.00		0.00
November 15, 2009		4.01		0.00		0.00		0.00		0.00
December 15, 2009		0.00		0.00		0.00		0.00		0.00
January 15, 2010		0.00		0.00		0.00		0.00		0.00
February 15, 2010		0.00		0.00		0.00		0.00		0.00
March 15, 2010		0.00		0.00		0.00		0.00		0.00
April 15, 2010		0.00		0.00		0.00		0.00		0.00
May 15, 2010		0.00		0.00		0.00		0.00		0.00
June 15, 2010		0.00		0.00		0.00		0.00		0.00
July 15, 2010		0.00		0.00		0.00		0.00		0.00
August 15, 2010		0.00		0.00		0.00		0.00		0.00
September 15, 2010		0.00		0.00		0.00		0.00		0.00
October 15, 2010		0.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	A-4		A-4		A-4		A-4		A-4
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS
Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		100.00		100.00
August 15, 2006		100.00		100.00		100.00		100.00		100.00
September 15, 2006		100.00		100.00		100.00		100.00		100.00
October 15, 2006		100.00		100.00		100.00		100.00		100.00
November 15, 2006		100.00		100.00		100.00		100.00		100.00
December 15, 2006		100.00		100.00		100.00		100.00		100.00
January 15, 2007		100.00		100.00		100.00		100.00		100.00
February 15, 2007		100.00		100.00		100.00		100.00		100.00
March 15, 2007		100.00		100.00		100.00		100.00		100.00
April 15, 2007		100.00		100.00		100.00		100.00		100.00
May 15, 2007		100.00		100.00		100.00		100.00		100.00
June 15, 2007		100.00		100.00		100.00		100.00		100.00
July 15, 2007		100.00		100.00		100.00		100.00		100.00
August 15, 2007		100.00		100.00		100.00		100.00		100.00
September 15, 2007		100.00		100.00		100.00		100.00		100.00
October 15, 2007		100.00		100.00		100.00		100.00		100.00
November 15, 2007		100.00		100.00		100.00		100.00		100.00
December 15, 2007		100.00		100.00		100.00		100.00		100.00
January 15, 2008		100.00		100.00		100.00		100.00		100.00
February 15, 2008		100.00		100.00		100.00		100.00		100.00
March 15, 2008		100.00		100.00		100.00		100.00		100.00
April 15, 2008		100.00		100.00		100.00		100.00		100.00
May 15, 2008		100.00		100.00		100.00		100.00		100.00
June 15, 2008		100.00		100.00		100.00		100.00		100.00
July 15, 2008		100.00		100.00		100.00		100.00		90.86
August 15, 2008		100.00		100.00		100.00		100.00		76.44
September 15, 2008		100.00		100.00		100.00		100.00		62.83
October 15, 2008		100.00		100.00		100.00		98.96		50.09
November 15, 2008		100.00		100.00		100.00		86.08		38.71
December 15, 2008		100.00		100.00		100.00		73.99		28.29
January 15, 2009		100.00		100.00		100.00		62.49		18.82
February 15, 2009		100.00		100.00		100.00		51.56		10.17
March 15, 2009		100.00		100.00		100.00		41.21		1.95
April 15, 2009		100.00		100.00		91.75		31.56		0.00
May 15, 2009		100.00		100.00		79.56		22.46		0.00
June 15, 2009		100.00		100.00		70.12		14.55		0.00
July 15, 2009		100.00		100.00		60.86		6.99		0.00
August 15, 2009		100.00		100.00		51.83		0.00		0.00
September 15, 2009		100.00		90.64		43.23		0.00		0.00
October 15, 2009		100.00		80.30		34.81		0.00		0.00
November 15, 2009		100.00		69.99		26.59		0.00		0.00
December 15, 2009		99.04		59.72		18.56		0.00		0.00
January 15, 2010		87.51		50.22		11.22		0.00		0.00
February 15, 2010		75.87		40.74		4.07		0.00		0.00
March 15, 2010		64.13		31.31		0.00		0.00		0.00
April 15, 2010		52.55		22.10		0.00		0.00		0.00
May 15, 2010		40.87		12.93		0.00		0.00		0.00
June 15, 2010		29.08		3.80		0.00		0.00		0.00
July 15, 2010		17.20		0.00		0.00		0.00		0.00
August 15, 2010		5.22		0.00		0.00		0.00		0.00
September 15, 2010		0.00		0.00		0.00		0.00		0.00
October 15, 2010		0.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	B		B		B		B		B
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		100.00		100.00
August 15, 2006		100.00		100.00		100.00		100.00		100.00
September 15, 2006		100.00		100.00		100.00		100.00		100.00
October 15, 2006		100.00		100.00		100.00		100.00		100.00
November 15, 2006		100.00		100.00		100.00		100.00		100.00
December 15, 2006		100.00		100.00		100.00		100.00		100.00
January 15, 2007		100.00		100.00		100.00		100.00		100.00
February 15, 2007		100.00		100.00		100.00		100.00		100.00
March 15, 2007		100.00		100.00		100.00		100.00		100.00
April 15, 2007		100.00		100.00		100.00		100.00		100.00
May 15, 2007		100.00		100.00		100.00		100.00		100.00
June 15, 2007		100.00		100.00		100.00		100.00		100.00
July 15, 2007		100.00		100.00		100.00		100.00		100.00
August 15, 2007		100.00		100.00		100.00		100.00		100.00
September 15, 2007		100.00		100.00		100.00		100.00		100.00
October 15, 2007		100.00		100.00		100.00		100.00		100.00
November 15, 2007		100.00		100.00		100.00		100.00		100.00
December 15, 2007		100.00		100.00		100.00		100.00		100.00
January 15, 2008		100.00		100.00		100.00		100.00		100.00
February 15, 2008		100.00		100.00		100.00		100.00		100.00
March 15, 2008		100.00		100.00		100.00		100.00		100.00
April 15, 2008		100.00		100.00		100.00		100.00		100.00
May 15, 2008		100.00		100.00		100.00		100.00		100.00
June 15, 2008		100.00		100.00		100.00		100.00		100.00
July 15, 2008		100.00		100.00		100.00		100.00		100.00
August 15, 2008		100.00		100.00		100.00		100.00		100.00
September 15, 2008		100.00		100.00		100.00		100.00		100.00
October 15, 2008		100.00		100.00		100.00		100.00		100.00
November 15, 2008		100.00		100.00		100.00		100.00		100.00
December 15, 2008		100.00		100.00		100.00		100.00		100.00
January 15, 2009		100.00		100.00		100.00		100.00		100.00
February 15, 2009		100.00		100.00		100.00		100.00		100.00
March 15, 2009		100.00		100.00		100.00		100.00		100.00
April 15, 2009		100.00		100.00		100.00		100.00		80.07
May 15, 2009		100.00		100.00		100.00		100.00		55.72
June 15, 2009		100.00		100.00		100.00		100.00		32.71
July 15, 2009		100.00		100.00		100.00		100.00		0.00
August 15, 2009		100.00		100.00		100.00		99.34		0.00
September 15, 2009		100.00		100.00		100.00		75.44		0.00
October 15, 2009		100.00		100.00		100.00		52.85		0.00
November 15, 2009		100.00		100.00		100.00		0.00		0.00
December 15, 2009		100.00		100.00		100.00		0.00		0.00
January 15, 2010		100.00		100.00		100.00		0.00		0.00
February 15, 2010		100.00		100.00		100.00		0.00		0.00
March 15, 2010		100.00		100.00		89.65		0.00		0.00
April 15, 2010		100.00		100.00		65.78		0.00		0.00
May 15, 2010		100.00		100.00		42.57		0.00		0.00
June 15, 2010		100.00		100.00		0.00		0.00		0.00
July 15, 2010		100.00		81.13		0.00		0.00		0.00
August 15, 2010		100.00		48.85		0.00		0.00		0.00
September 15, 2010		90.60		0.00		0.00		0.00		0.00
October 15, 2010		62.29		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00

To Call


	C		C		C		C		C
	0		1		2		3		4
	.00% ABS		.50% ABS		1.00% ABS		1.50% ABS		1.80% ABS

Closing Date		100.00		100.00		100.00		100.00		100.00
March 15, 2006		100.00		100.00		100.00		100.00		100.00
April 15, 2006		100.00		100.00		100.00		100.00		100.00
May 15, 2006		100.00		100.00		100.00		100.00		100.00
June 15, 2006		100.00		100.00		100.00		100.00		100.00
July 15, 2006		100.00		100.00		100.00		100.00		100.00
August 15, 2006		100.00		100.00		100.00		100.00		100.00
September 15, 2006		100.00		100.00		100.00		100.00		100.00
October 15, 2006		100.00		100.00		100.00		100.00		100.00
November 15, 2006		100.00		100.00		100.00		100.00		100.00
December 15, 2006		100.00		100.00		100.00		100.00		100.00
January 15, 2007		100.00		100.00		100.00		100.00		100.00
February 15, 2007		100.00		100.00		100.00		100.00		100.00
March 15, 2007		100.00		100.00		100.00		100.00		100.00
April 15, 2007		100.00		100.00		100.00		100.00		100.00
May 15, 2007		100.00		100.00		100.00		100.00		100.00
June 15, 2007		100.00		100.00		100.00		100.00		100.00
July 15, 2007		100.00		100.00		100.00		100.00		100.00
August 15, 2007		100.00		100.00		100.00		100.00		100.00
September 15, 2007		100.00		100.00		100.00		100.00		100.00
October 15, 2007		100.00		100.00		100.00		100.00		100.00
November 15, 2007		100.00		100.00		100.00		100.00		100.00
December 15, 2007		100.00		100.00		100.00		100.00		100.00
January 15, 2008		100.00		100.00		100.00		100.00		100.00
February 15, 2008		100.00		100.00		100.00		100.00		100.00
March 15, 2008		100.00		100.00		100.00		100.00		100.00
April 15, 2008		100.00		100.00		100.00		100.00		100.00
May 15, 2008		100.00		100.00		100.00		100.00		100.00
June 15, 2008		100.00		100.00		100.00		100.00		100.00
July 15, 2008		100.00		100.00		100.00		100.00		100.00
August 15, 2008		100.00		100.00		100.00		100.00		100.00
September 15, 2008		100.00		100.00		100.00		100.00		100.00
October 15, 2008		100.00		100.00		100.00		100.00		100.00
November 15, 2008		100.00		100.00		100.00		100.00		100.00
December 15, 2008		100.00		100.00		100.00		100.00		100.00
January 15, 2009		100.00		100.00		100.00		100.00		100.00
February 15, 2009		100.00		100.00		100.00		100.00		100.00
March 15, 2009		100.00		100.00		100.00		100.00		100.00
April 15, 2009		100.00		100.00		100.00		100.00		100.00
May 15, 2009		100.00		100.00		100.00		100.00		100.00
June 15, 2009		100.00		100.00		100.00		100.00		100.00
July 15, 2009		100.00		100.00		100.00		100.00		0.00
August 15, 2009		100.00		100.00		100.00		100.00		0.00
September 15, 2009		100.00		100.00		100.00		100.00		0.00
October 15, 2009		100.00		100.00		100.00		100.00		0.00
November 15, 2009		100.00		100.00		100.00		0.00		0.00
December 15, 2009		100.00		100.00		100.00		0.00		0.00
January 15, 2010		100.00		100.00		100.00		0.00		0.00
February 15, 2010		100.00		100.00		100.00		0.00		0.00
March 15, 2010		100.00		100.00		100.00		0.00		0.00
April 15, 2010		100.00		100.00		100.00		0.00		0.00
May 15, 2010		100.00		100.00		100.00		0.00		0.00
June 15, 2010		100.00		100.00		0.00		0.00		0.00
July 15, 2010		100.00		100.00		0.00		0.00		0.00
August 15, 2010		100.00		100.00		0.00		0.00		0.00
September 15, 2010		100.00		0.00		0.00		0.00		0.00
October 15, 2010		100.00		0.00		0.00		0.00		0.00
November 15, 2010		0.00		0.00		0.00		0.00		0.00