--------------------------------------------------
$          VERSION: 3.01 (BLOOMBERG CMO BOND FILE)
--------------------------------------------------
$          DEAL: CSFB05-8G13BBG
$       PRICING: 100 PPC
$    SETTLEMENT: 20050831
------------------------------------------
------------------------------------------
$                 BLOCK: 1
!{         TRANCHE NAME: 13N1 }
$       ORIGINAL_AMOUNT: 28723000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 2
!{         TRANCHE NAME: 13P1 }
$       ORIGINAL_AMOUNT: 34140000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 3
!{         TRANCHE NAME: 13P2 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 4
!{         TRANCHE NAME: 13P3 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.375
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 5
!{         TRANCHE NAME: 13P4 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.25
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 6
!{         TRANCHE NAME: 13P5 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.125
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 7
!{         TRANCHE NAME: 13P6 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 8
!{         TRANCHE NAME: 13P7 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 4.875
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 9
!{         TRANCHE NAME: 13P8 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 4.75
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 10
!{         TRANCHE NAME: 13P9 }
$       ORIGINAL_AMOUNT: 7167444.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 4.625
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 11
!{         TRANCHE NAME: 13R1 }
$       ORIGINAL_AMOUNT: 7167448.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 4.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 12
!{         TRANCHE NAME: 13R2 }
$       ORIGINAL_AMOUNT: 1000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 13
!{         TRANCHE NAME: 13C1 }
$       ORIGINAL_AMOUNT: 31948000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 14
!{         TRANCHE NAME: 13Z1 }
$       ORIGINAL_AMOUNT: 16140000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 15
!{         TRANCHE NAME: 13L1 }
$       ORIGINAL_AMOUNT: 4541000.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
$                 BLOCK: 16
!{         TRANCHE NAME: 13B1 }
$       ORIGINAL_AMOUNT: 11489362.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
--------------------------------------------------
$               PHANTOM: 17
!{         TRANCHE NAME: 13I1 }
$       ORIGINAL_AMOUNT: 5864272.00
$        CURRENT_FACTOR: 1.000000000
$        CURRENT_COUPON: 5.5
$        PRINCIPAL_FREQ: 12
$         PAYMENT_DELAY: 24
$            DATED_DATE: 20050801
$    FIRST_PAYMENT_DATE: 20050925
$     NEXT_PAYMENT_DATE: 20050925
$        ACCRUAL_METHOD: THIRTY_360
--------------------------------------------------
--------------------------------------------------
$               TRANCHE: 1
$                  NAME: 13N1
$                 CSORT: 1
$                  TYPE: NAS
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 1 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 2
$                  NAME: 13P1
$                 CSORT: 2
$                  TYPE: AD,TAC,PAC
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 2 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 3
$                  NAME: 13P2
$                 CSORT: 3
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 3 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 4
$                  NAME: 13P3
$                 CSORT: 4
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 4 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 5
$                  NAME: 13P4
$                 CSORT: 5
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 5 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 6
$                  NAME: 13P5
$                 CSORT: 6
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 6 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 7
$                  NAME: 13P6
$                 CSORT: 7
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 7 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 8
$                  NAME: 13P7
$                 CSORT: 8
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 8 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 9
$                  NAME: 13P8
$                 CSORT: 9
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 9 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 10
$                  NAME: 13P9
$                 CSORT: 10
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 10 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 11
$                  NAME: 13R1
$                 CSORT: 11
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 11 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 12
$                  NAME: 13I1
$                 CSORT: 12
$                  TYPE: AD,TAC,IO,NTL,PAC2_
$          RECORD_DELAY: 24
$              NOTIONAL:
$    COMPOSITION: BLOCK: 17 PRIN: 100.000000000 INT: 100.000000000
!  ( notional tranche name is 13I1 )
--------------------------------------------------
$               TRANCHE: 13
$                  NAME: 13R2
$                 CSORT: 13
$                  TYPE: AD,TAC,PAC2_
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 12 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 14
$                  NAME: 13C1
$                 CSORT: 14
$                  TYPE: AD,TAC,SUP
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 13 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 15
$                  NAME: 13Z1
$                 CSORT: 15
$                  TYPE: Z
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 14 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 16
$                  NAME: 13L1
$                 CSORT: 16
$                  TYPE:
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 15 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
$               TRANCHE: 17
$                  NAME: 13B1
$                 CSORT: 17
$                  TYPE: SUB
$          RECORD_DELAY: 24
$    COMPOSITION: BLOCK: 16 PRIN: 100.000000000 INT: 100.000000000
--------------------------------------------------
--------------------------------------------------
$     END_TRANCHES:
--------------------------------------------------
--------------------------------------------------
$      SCHEDULE: 1
$          PAYS: { TRANCHE(13P1,13P2,13P3,13P4,13P5,13P6,13P7,13P8,13P9,13R1,13I1,13R2,13C1) }

       20050825 130596000.00
       20050925 130138533.43
       20051025 129635521.06
       20051125 129087142.28
       20051225 128493608.94
       20060125 127855165.24
       20060225 127172087.61
       20060325 126444684.55
       20060425 125673296.40
       20060525 124858295.06
       20060625 124000083.77
       20060725 123099096.72
       20060825 122155798.69
       20060925 121170684.69
       20061025 120144279.47
       20061125 119077137.04
       20061225 117969840.22
       20070125 116823000.00
       20070225 115637255.02
       20070325 114413270.92
       20070425 113151739.72
       20070525 111853379.07
       20070625 110518931.61
       20070725 109149164.17
       20070825 107744867.00
       20070925 106306853.00
       20071025 104867682.61
       20071125 103427479.38
       20071225 101997229.56
       20080125 100576856.01
       20080225 99166282.10
       20080325 97765431.77
       20080425 96374229.48
       20080525 94992600.23
       20080625 93620469.55
       20080725 92257763.51
       20080825 90904408.67
       20080925 89560332.14
       20081025 88225461.52
       20081125 86899724.95
       20081225 85583051.05
       20090125 84275368.95
       20090225 82976608.28
       20090325 81686699.17
       20090425 80405572.25
       20090525 79133158.60
       20090625 77869389.84
       20090725 76614198.03
       20090825 75367515.72
       20090925 74129275.93
       20091025 72899412.16
       20091125 71677858.38
       20091225 70464548.99
       20100125 69259418.89
       20100225 68062403.41
       20100325 66873438.36
       20100425 65692459.96
       20100525 64519404.92
       20100625 63354210.36
       20100725 62196813.85
       20100825 61047153.39
       20100925 60000925.84
       20101025 58962084.44
       20101125 57930568.81
       20101225 56906318.98
       20110125 55889275.44
       20110225 54879379.04
       20110325 53876571.09
       20110425 52880793.28
       20110525 51891987.73
       20110625 50910096.93
       20110725 49935063.80
       20110825 48966831.65
       20110925 48036469.58
       20111025 47112620.77
       20111125 46195230.27
       20111225 45284243.50
       20120125 44379606.28
       20120225 43481264.77
       20120325 42589165.54
       20120425 41703255.52
       20120525 40823482.01
       20120625 39949792.65
       20120725 39082135.49
       20120825 38220458.90
       20120925 37424829.71
       20121025 36634589.66
       20121125 35849690.66
       20121225 35070084.97
       20130125 34295725.19
       20130225 33526564.22
       20130325 32762555.33
       20130425 32003652.08
       20130525 31249808.37
       20130625 30500978.42
       20130725 29757116.77
       20130825 29018178.26
       20130925 28341038.30
       20131025 27668076.39
       20131125 26999253.20
       20131225 26334529.68
       20140125 25673867.05
       20140225 25017226.80
       20140325 24364570.69
       20140425 23715860.73
       20140525 23071059.19
       20140625 22430128.62
       20140725 21793031.80
       20140825 21159731.78
       20140925 20583005.64
       20141025 20009212.13
       20141125 19438322.91
       20141225 18870309.83
       20150125 18305144.89
       20150225 17742800.29
       20150325 17183248.37
       20150425 16626461.69
       20150525 16072412.93
       20150625 15491707.66
       20150725 14913966.15
       20150825 14339159.41
       20150925 13767258.64
       20151025 13198235.22
       20151125 12632060.70
       20151225 12068706.82
       20160125 11508145.47
       20160225 10950348.73
       20160325 10395288.87
       20160425 9842938.30
       20160525 9293269.60
       20160625 8746255.55
       20160725 8201869.07
       20160825 7660083.25
       20160925 7120871.35
       20161025 6584206.77
       20161125 6050063.11
       20161225 5518414.10
       20170125 4989233.64
       20170225 4462495.78
       20170325 3938174.74
       20170425 3416244.88
       20170525 2896680.72
       20170625 2379456.93
       20170725 1864548.33
       20170825 1351929.89
       20170925 841576.73
       20171025 333464.13
       20171125 0.00
      END SCHEDULE: 1
--------------------------------------------------
$      SCHEDULE: 2
$          PAYS: { TRANCHE(13P1,13P2,13P3,13P4,13P5,13P6,13P7,13P8,13P9,13R1,13I1,13R2) }

       20050825 98648000.00
       20050925 98226088.88
       20051025 97765029.79
       20051125 97264966.09
       20051225 96726065.04
       20060125 96148517.75
       20060225 95532539.06
       20060325 94878367.47
       20060425 94186264.94
       20060525 93456516.73
       20060625 92689431.24
       20060725 91885339.75
       20060825 91044596.20
       20060925 90167576.91
       20061025 89254680.29
       20061125 88306326.56
       20061225 87322957.36
       20070125 86305035.43
       20070225 85253044.20
       20070325 84167487.41
       20070425 83048888.67
       20070525 81897791.04
       20070625 80714756.51
       20070725 79500365.57
       20070825 78255216.69
       20070925 76979925.76
       20071025 75702420.46
       20071125 74422798.64
       20071225 73150505.93
       20080125 71885493.07
       20080225 70627711.10
       20080325 69377111.35
       20080425 68133645.43
       20080525 66897265.23
       20080625 65667922.94
       20080725 64445571.00
       20080825 63230162.17
       20080925 62021649.46
       20081025 60819986.15
       20081125 59625125.81
       20081225 58437022.28
       20090125 57255629.67
       20090225 56080902.34
       20090325 54912794.94
       20090425 53751262.38
       20090525 52596259.82
       20090625 51447742.69
       20090725 50305666.68
       20090825 49169987.75
       20090925 48040662.08
       20091025 46917646.15
       20091125 45800896.66
       20091225 44690370.58
       20100125 43586025.11
       20100225 42487817.72
       20100325 41395706.11
       20100425 40309648.23
       20100525 39229602.29
       20100625 38155526.71
       20100725 37087380.17
       20100825 36025121.59
       20100925 35051686.21
       20101025 34083895.50
       20101125 33121709.27
       20101225 32165087.58
       20110125 31213990.71
       20110225 30268379.16
       20110325 29328213.67
       20110425 28393455.20
       20110525 27464064.93
       20110625 26540004.26
       20110725 25621234.83
       20110825 24707718.48
       20110925 23826524.99
       20111025 22962768.91
       20111125 22116251.35
       20111225 21286669.06
       20120125 20473723.94
       20120225 19677122.87
       20120325 18896577.64
       20120425 18131804.93
       20120525 17382526.13
       20120625 16648467.37
       20120725 15929359.36
       20120825 15224937.34
       20120925 14650760.95
       20121025 14088747.68
       20121125 13538670.96
       20121225 13000308.21
       20130125 12473440.73
       20130225 11957853.65
       20130325 11453335.87
       20130425 10959679.99
       20130525 10476682.26
       20130625 10004142.50
       20130725 9541864.04
       20130825 9089653.68
       20130925 8749716.12
       20131025 8416987.20
       20131125 8091327.46
       20131225 7772600.03
       20140125 7460670.51
       20140225 7155406.99
       20140325 6856679.94
       20140425 6564362.25
       20140525 6278329.12
       20140625 5998458.04
       20140725 5724628.76
       20140825 5456723.22
       20140925 5281421.85
       20141025 5109102.13
       20141125 4939714.28
       20141225 4773209.36
       20150125 4609539.20
       20150225 4448656.47
       20150325 4290514.58
       20150425 4135067.73
       20150525 3982270.88
       20150625 3826872.40
       20150725 3674177.74
       20150825 3524141.12
       20150925 3376717.53
       20151025 3231862.70
       20151125 3089533.11
       20151225 2949685.94
       20160125 2812279.12
       20160225 2677271.25
       20160325 2544621.63
       20160425 2414290.25
       20160525 2286237.74
       20160625 2160425.42
       20160725 2036815.22
       20160825 1915369.74
       20160925 1796052.18
       20161025 1678826.35
       20161125 1563656.69
       20161225 1450508.21
       20170125 1339346.52
       20170225 1230137.79
       20170325 1122848.77
       20170425 1017446.75
       20170525 913899.57
       20170625 812175.63
       20170725 712243.82
       20170825 614073.58
       20170925 517634.85
       20171025 422898.08
       20171125 329834.20
       20171225 238414.63
       20180125 148611.29
       20180225 60396.54
       20180325 0.00
      END SCHEDULE: 2
--------------------------------------------------
$      SCHEDULE: 3
$          PAYS: { TRANCHE(13P1) }

       20050825 34140000.00
       20050925 33929869.78
       20051025 33718709.51
       20051125 33506514.15
       20051225 33293278.60
       20060125 33078997.75
       20060225 32863666.47
       20060325 32647279.60
       20060425 32429831.94
       20060525 32211318.29
       20060625 31991733.42
       20060725 31771072.04
       20060825 31549328.89
       20060925 31326498.63
       20061025 31102575.94
       20061125 30877555.43
       20061225 30651431.72
       20070125 30424199.39
       20070225 30195852.99
       20070325 29966387.03
       20070425 29735796.03
       20070525 29504074.46
       20070625 29271216.75
       20070725 29037217.32
       20070825 28802070.57
       20070925 28565770.85
       20071025 28328312.51
       20071125 28089689.83
       20071225 27849897.11
       20080125 27608928.59
       20080225 27366778.50
       20080325 27123441.02
       20080425 26878910.33
       20080525 26633180.55
       20080625 26386245.80
       20080725 26138100.14
       20080825 25888737.64
       20080925 25638152.31
       20081025 25386338.13
       20081125 25133289.08
       20081225 24878999.07
       20090125 24623462.02
       20090225 24366671.78
       20090325 24108622.21
       20090425 23849307.10
       20090525 23588720.25
       20090625 23326855.40
       20090725 23063706.26
       20090825 22799266.53
       20090925 22533529.85
       20091025 22266489.86
       20091125 21998140.15
       20091225 21728474.28
       20100125 21457485.78
       20100225 21185168.15
       20100325 20911514.85
       20100425 20636519.32
       20100525 20360174.96
       20100625 20082475.13
       20100725 19803413.19
       20100825 19522982.42
       20100925 19250500.56
       20101025 18976690.83
       20101125 18701546.77
       20101225 18425061.93
       20110125 18147229.81
       20110225 17868043.89
       20110325 17587497.60
       20110425 17305584.36
       20110525 17022297.56
       20110625 16737630.53
       20110725 16451576.60
       20110825 16164129.05
       20110925 15878615.19
       20111025 15591712.29
       20111125 15303413.64
       20111225 15013712.49
       20120125 14722602.10
       20120225 14430075.65
       20120325 14136126.32
       20120425 13840747.24
       20120525 13543931.51
       20120625 13245672.22
       20120725 12945962.39
       20120825 12644795.05
       20120925 12349310.74
       20121025 12052391.10
       20121125 11754029.22
       20121225 11454218.15
       20130125 11152950.93
       20130225 10850220.54
       20130325 10546019.94
       20130425 10240342.07
       20130525 9933179.81
       20130625 9624526.03
       20130725 9314373.55
       20130825 9002715.18
       20130925 8697186.55
       20131025 8390172.13
       20131125 8081664.72
       20131225 7771657.13
       20140125 7460142.09
       20140225 7154878.56
       20140325 6856151.52
       20140425 6563833.83
       20140525 6277800.70
       20140625 5997929.61
       20140725 5724100.33
       20140825 5456194.80
       20140925 5280893.42
       20141025 5108573.70
       20141125 4939185.86
       20141225 4772680.93
       20150125 4609010.77
       20150225 4448128.04
       20150325 4289986.15
       20150425 4134539.30
       20150525 3981742.45
       20150625 3826343.97
       20150725 3673649.31
       20150825 3523612.69
       20150925 3376189.10
       20151025 3231334.27
       20151125 3089004.68
       20151225 2949157.52
       20160125 2811750.69
       20160225 2676742.82
       20160325 2544093.21
       20160425 2413761.82
       20160525 2285709.32
       20160625 2159896.99
       20160725 2036286.80
       20160825 1914841.31
       20160925 1795523.75
       20161025 1678297.92
       20161125 1563128.26
       20161225 1449979.79
       20170125 1338818.10
       20170225 1229609.37
       20170325 1122320.34
       20170425 1016918.32
       20170525 913371.15
       20170625 811647.20
       20170725 711715.39
       20170825 613545.15
       20170925 517106.43
       20171025 422369.65
       20171125 329305.77
       20171225 237886.21
       20180125 148082.86
       20180225 59868.12
       20180325 0.00
      END SCHEDULE: 3
--------------------------------------------------
     END OF BOND FILE
***************************************************
$         VERSION: 3.03 (BLOOMBERG CMO COLLATERAL FILE)
---------------------------------------------------
$    AGENCY_LIST:     Type   Factor Date    P/Y Delay     BV Delay
                    WHOLE 20050801 55 54
---------------------------------------------------
$     ASSUMED_POOLS:
--------------------------------------------------------------------------------
!G Loan Number  Loan Type    NET--CPN CURR--BALANCE ORIG--BALANCE  PY--WAC FIXED----PAYMENT BLN AGE
--------------------------------------------------------------------------------
 L          1 WHOLE     LPM  5.500000000  143617021.50  143617021.50  6.090000000            WAM=355 355 5
 L          2 WHOLE     LPM  5.500000000   47872340.50   47872340.50  6.090000000            WAM=357 357 3 (IO=117)