VERSION: 3.01 (BLOOMBERG CMO BOND FILE) $ DEAL: CSFB05-4G5BBG $ PRICING: 300 PSA $ SETTLEMENT: 20050429 $ BLOCK: 1 !{ TRANCHE NAME: 5P1 } $ ORIGINAL_AMOUNT: 14258600.00 $ CURRENT_FACTOR: 1.000000000 $ CURRENT_COUPON: 6 $ PRINCIPAL_FREQ: 12 $...

$ VERSION: 3.01 (BLOOMBERG CMO BOND FILE)

--------------------------------------------------

$ DEAL: CSFB05-4G5BBG

$ PRICING: 300 PSA

$ SETTLEMENT: 20050429

------------------------------------------

$ BLOCK: 1

!{ TRANCHE NAME: 5P1 }

$ ORIGINAL_AMOUNT: 14258600.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 2

!{ TRANCHE NAME: 5P2 }

$ ORIGINAL_AMOUNT: 14258600.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 3

!{ TRANCHE NAME: 5P3 }

$ ORIGINAL_AMOUNT: 14258600.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 4

!{ TRANCHE NAME: 5P4 }

$ ORIGINAL_AMOUNT: 14258600.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 5

!{ TRANCHE NAME: 5P5 }

$ ORIGINAL_AMOUNT: 14258600.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 6

!{ TRANCHE NAME: 5Z1 }

$ ORIGINAL_AMOUNT: 1352000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 7

!{ TRANCHE NAME: 5P6 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 7

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 8

!{ TRANCHE NAME: 5P7 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 9

!{ TRANCHE NAME: 5P8 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 10

!{ TRANCHE NAME: 5P9 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 11

!{ TRANCHE NAME: 5P10 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 12

!{ TRANCHE NAME: 5P11 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 13

!{ TRANCHE NAME: 5P12 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 14

!{ TRANCHE NAME: 5P13 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 15

!{ TRANCHE NAME: 5P14 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 16

!{ TRANCHE NAME: 5P15 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 17

!{ TRANCHE NAME: 5P16 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 18

!{ TRANCHE NAME: 5P17 }

$ ORIGINAL_AMOUNT: 1619538.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 19

!{ TRANCHE NAME: 5P18 }

$ ORIGINAL_AMOUNT: 1619544.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 20

!{ TRANCHE NAME: 5P19 }

$ ORIGINAL_AMOUNT: 290000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 21

!{ TRANCHE NAME: 5C1 }

$ ORIGINAL_AMOUNT: 51511000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 22

!{ TRANCHE NAME: 5P20 }

$ ORIGINAL_AMOUNT: 12628200.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 23

!{ TRANCHE NAME: 5P21 }

$ ORIGINAL_AMOUNT: 12628200.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 24

!{ TRANCHE NAME: 5P22 }

$ ORIGINAL_AMOUNT: 12628200.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 25

!{ TRANCHE NAME: 5P23 }

$ ORIGINAL_AMOUNT: 12628200.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 26

!{ TRANCHE NAME: 5P24 }

$ ORIGINAL_AMOUNT: 12628200.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 27

!{ TRANCHE NAME: 5Z2 }

$ ORIGINAL_AMOUNT: 2729000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 28

!{ TRANCHE NAME: 5P25 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 7

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 29

!{ TRANCHE NAME: 5P26 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 30

!{ TRANCHE NAME: 5P27 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 31

!{ TRANCHE NAME: 5P28 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 32

!{ TRANCHE NAME: 5P29 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 6

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 33

!{ TRANCHE NAME: 5P30 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 34

!{ TRANCHE NAME: 5P31 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 35

!{ TRANCHE NAME: 5P32 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 36

!{ TRANCHE NAME: 5P33 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 37

!{ TRANCHE NAME: 5P34 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.75

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 38

!{ TRANCHE NAME: 5P35 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 39

!{ TRANCHE NAME: 5P36 }

$ ORIGINAL_AMOUNT: 2087923.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4.25

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 40

!{ TRANCHE NAME: 5P37 }

$ ORIGINAL_AMOUNT: 2087924.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 4

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 41

!{ TRANCHE NAME: 5P38 }

$ ORIGINAL_AMOUNT: 1836000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 42

!{ TRANCHE NAME: 5C2 }

$ ORIGINAL_AMOUNT: 50651000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ BLOCK: 43

!{ TRANCHE NAME: 5B1 }

$ ORIGINAL_AMOUNT: 9000000.00

$ CURRENT_FACTOR: 1.000000000

$ CURRENT_COUPON: 5.5

$ PRINCIPAL_FREQ: 12

$ PAYMENT_DELAY: 24

$ DATED_DATE: 20050401

$ FIRST_PAYMENT_DATE: 20050525

$ NEXT_PAYMENT_DATE: 20050525

$ ACCRUAL_METHOD: THIRTY_360

--------------------------------------------------

$ TRANCHE: 1

$ NAME: "5P1"

$ CSORT: 1

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 1 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 2

$ NAME: "5P2"

$ CSORT: 2

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 2 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 3

$ NAME: "5P3"

$ CSORT: 3

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 3 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 4

$ NAME: "5P4"

$ CSORT: 4

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 4 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 5

$ NAME: "5P5"

$ CSORT: 5

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 5 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 6

$ NAME: "5Z1"

$ CSORT: 6

$ TYPE: Z,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 6 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 7

$ NAME: "5P6"

$ CSORT: 7

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 7 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 8

$ NAME: "5P7"

$ CSORT: 8

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 8 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 9

$ NAME: "5P8"

$ CSORT: 9

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 9 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 10

$ NAME: "5P9"

$ CSORT: 10

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 10 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 11

$ NAME: "5P10"

$ CSORT: 11

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 11 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 12

$ NAME: "5P11"

$ CSORT: 12

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 12 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 13

$ NAME: "5P12"

$ CSORT: 13

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 13 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 14

$ NAME: "5P13"

$ CSORT: 14

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 14 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 15

$ NAME: "5P14"

$ CSORT: 15

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 15 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 16

$ NAME: "5P15"

$ CSORT: 16

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 16 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 17

$ NAME: "5P16"

$ CSORT: 17

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 17 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 18

$ NAME: "5P17"

$ CSORT: 18

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 18 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 19

$ NAME: "5P18"

$ CSORT: 19

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 19 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 20

$ NAME: "5P19"

$ CSORT: 20

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 20 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 21

$ NAME: "5C1"

$ CSORT: 21

$ TYPE: SUP

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 21 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 22

$ NAME: "5P20"

$ CSORT: 22

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 22 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 23

$ NAME: "5P21"

$ CSORT: 23

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 23 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 24

$ NAME: "5P22"

$ CSORT: 24

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 24 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 25

$ NAME: "5P23"

$ CSORT: 25

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 25 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 26

$ NAME: "5P24"

$ CSORT: 26

$ TYPE: AD,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 26 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 27

$ NAME: "5Z2"

$ CSORT: 27

$ TYPE: Z,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 27 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 28

$ NAME: "5P25"

$ CSORT: 28

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 28 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 29

$ NAME: "5P26"

$ CSORT: 29

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 29 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 30

$ NAME: "5P27"

$ CSORT: 30

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 30 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 31

$ NAME: "5P28"

$ CSORT: 31

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 31 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 32

$ NAME: "5P29"

$ CSORT: 32

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 32 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 33

$ NAME: "5P30"

$ CSORT: 33

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 33 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 34

$ NAME: "5P31"

$ CSORT: 34

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 34 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 35

$ NAME: "5P32"

$ CSORT: 35

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 35 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 36

$ NAME: "5P33"

$ CSORT: 36

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 36 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 37

$ NAME: "5P34"

$ CSORT: 37

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 37 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 38

$ NAME: "5P35"

$ CSORT: 38

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 38 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 39

$ NAME: "5P36"

$ CSORT: 39

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 39 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 40

$ NAME: "5P37"

$ CSORT: 40

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 40 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 41

$ NAME: "5P38"

$ CSORT: 41

$ TYPE: SUP,PAC_

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 41 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 42

$ NAME: "5C2"

$ CSORT: 42

$ TYPE: SUP

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 42 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ TRANCHE: 43

$ NAME: "5B1"

$ CSORT: 43

$ TYPE: SUB

$ RECORD_DELAY: 24

$ COMPOSITION: BLOCK: 43 PRIN: 100.000000000 INT: 100.000000000

--------------------------------------------------

$ END_TRANCHES:

--------------------------------------------------

$ SCHEDULE: 1

$ PAYS: { TRANCHE(5P1,5P2,5P3,5P4,5P5,5Z1,5P6,5P7,5P8,5P9,5P10,5P11,5P12,5P13,5P14,5P15,5P16,5P17,5P18,5P19) }

20050425 93989000.00

20050525 93764472.28

20050625 93514305.73

20050725 93238575.76

20050825 92937371.05

20050925 92610793.54

20051025 92258958.38

20051125 91881993.87

20051225 91480041.45

20060125 91053255.53

20060225 90601803.51

20060325 90125865.62

20060425 89625634.80

20060525 89101316.66

20060625 88553129.26

20060725 87981303.02

20060825 87386080.55

20060925 86767716.51

20061025 86126477.40

20061125 85462641.40

20061225 84776498.19

20070125 84068348.70

20070225 83338504.94

20070325 82587289.76

20070425 81815036.61

20070525 81022089.29

20070625 80208801.74

20070725 79375537.73

20070825 78522670.61

20070925 77674283.75

20071025 76830354.38

20071125 75990859.80

20071225 75155777.48

20080125 74325084.96

20080225 73498759.93

20080325 72676780.19

20080425 71859123.64

20080525 71045768.32

20080625 70236692.35

20080725 69431873.99

20080825 68631291.62

20080925 67834923.71

20081025 67042748.85

20081125 66254745.74

20081225 65470893.20

20090125 64691170.15

20090225 63915555.63

20090325 63144028.77

20090425 62376568.84

20090525 61613155.19

20090625 60853767.29

20090725 60098384.71

20090825 59346987.13

20090925 58599554.34

20091025 57856066.24

20091125 57116502.82

20091225 56380844.17

20100125 55649070.52

20100225 54921162.16

20100325 54197099.51

20100425 53476863.07

20100525 52766870.86

20100625 52060637.04

20100725 51358142.37

20100825 50659367.66

20100925 49964293.87

20101025 49272902.02

20101125 48585173.23

20101225 47901088.75

20110125 47220629.89

20110225 46543778.07

20110325 45870514.81

20110425 45200821.74

20110525 44536748.15

20110625 43876194.14

20110725 43219141.62

20110825 42565572.58

20110925 41915469.12

20111025 41268813.41

20111125 40625587.73

20111225 39985774.45

20120125 39349356.03

20120225 38716315.01

20120325 38086634.03

20120425 37460295.82

20120525 36841237.20

20120625 36225452.95

20120725 35612926.17

20120825 35003640.02

20120925 34397577.74

20121025 33794722.68

20121125 33195058.27

20121225 32598568.02

20130125 32005235.52

20130225 31415044.45

20130325 30827978.58

20130425 30245541.83

20130525 29683551.28

20130625 29131593.20

20130725 28589493.06

20130825 28057079.33

20130925 27534183.43

20131025 27020639.63

20131125 26516285.06

20131225 26020959.63

20140125 25534505.98

20140225 25056769.46

20140325 24587598.05

20140425 24126842.34

20140525 23682661.38

20140625 23246326.09

20140725 22817701.29

20140825 22396654.12

20140925 21983053.97

20141025 21576772.42

20141125 21177683.26

20141225 20785662.40

20150125 20400587.88

20150225 20022339.78

20150325 19650800.23

20150425 19285853.37

20150525 18927385.29

20150625 18575284.04

20150725 18229439.55

20150825 17889743.62

20150925 17556089.91

20151025 17228373.86

20151125 16906492.71

20151225 16590345.45

20160125 16279832.76

20160225 15974857.04

20160325 15675322.34

20160425 15381134.33

20160525 15092200.31

20160625 14808429.14

20160725 14529731.25

20160825 14256018.57

20160925 13987204.55

20161025 13723204.11

20161125 13463933.62

20161225 13209310.88

20170125 12959255.08

20170225 12713686.81

20170325 12472527.98

20170425 12235701.87

20170525 12003133.05

20170625 11774747.37

20170725 11550471.97

20170825 11330235.21

20170925 11113966.69

20171025 10901597.20

20171125 10693058.73

20171225 10488284.42

20180125 10287208.55

20180225 10089766.54

20180325 9895894.89

20180425 9705531.21

20180525 9518614.16

20180625 9335083.47

20180725 9154879.89

20180825 8977945.17

20180925 8804222.08

20181025 8633654.38

20181125 8466186.75

20181225 8301764.86

20190125 8140335.29

20190225 7981845.56

20190325 7826244.05

20190425 7673480.07

20190525 7523503.76

20190625 7376266.15

20190725 7231719.08

20190825 7089815.26

20190925 6950508.16

20191025 6813752.08

20191125 6679502.11

20191225 6547714.10

20200125 6418344.66

20200225 6291351.15

20200325 6166691.66

20200425 6044325.01

20200525 5924210.71

20200625 5806309.00

20200725 5690580.77

20200825 5576987.60

20200925 5465491.74

20201025 5356056.07

20201125 5248644.14

20201225 5143220.09

20210125 5039748.72

20210225 4938195.40

20210325 4838526.13

20210425 4740707.47

20210525 4644706.58

20210625 4550491.17

20210725 4458029.52

20210825 4367290.46

20210925 4278243.35

20211025 4190858.07

20211125 4105105.05

20211225 4020955.22

20220125 3938380.00

20220225 3857351.31

20220325 3777841.58

20220425 3699823.69

20220525 3623271.00

20220625 3548157.33

20220725 3474456.96

20220825 3402144.61

20220925 3331195.44

20221025 3261585.05

20221125 3193289.45

20221225 3126285.08

20230125 3060548.77

20230225 2996057.78

20230325 2932789.75

20230425 2870722.71

20230525 2809835.06

20230625 2750105.61

20230725 2691513.51

20230825 2634038.28

20230925 2577659.80

20231025 2522358.30

20231125 2468114.35

20231225 2414908.87

20240125 2362723.11

20240225 2311538.63

20240325 2261337.34

20240425 2212101.45

20240525 2163813.48

20240625 2116456.25

20240725 2070012.91

20240825 2024466.87

20240925 1979801.86

20241025 1936001.86

20241125 1893051.16

20241225 1850934.31

20250125 1809636.15

20250225 1769141.77

20250325 1729436.51

20250425 1690506.00

20250525 1652336.10

20250625 1614912.91

20250725 1578222.81

20250825 1542252.37

20250925 1506988.45

20251025 1472418.09

20251125 1438528.59

20251225 1405307.48

20260125 1372742.48

20260225 1340821.55

20260325 1309532.84

20260425 1278864.75

20260525 1248805.84

20260625 1219344.89

20260725 1190470.88

20260825 1162172.99

20260925 1134440.58

20261025 1107263.21

20261125 1080630.61

20261225 1054532.70

20270125 1028959.58

20270225 1003901.52

20270325 979348.98

20270425 955292.56

20270525 931723.04

20270625 908631.39

20270725 886008.69

20270825 863846.22

20270925 842135.39

20271025 820867.78

20271125 800035.11

20271225 779629.26

20280125 759642.23

20280225 740066.18

20280325 720893.42

20280425 702116.37

20280525 683727.61

20280625 665719.84

20280725 648085.89

20280825 630818.72

20280925 613911.43

20281025 597357.21

20281125 581149.41

20281225 565281.48

20290125 549746.98

20290225 534539.59

20290325 519653.13

20290425 505081.50

20290525 490818.71

20290625 476858.90

20290725 463196.29

20290825 449825.22

20290925 436740.14

20291025 423935.57

20291125 411406.15

20291225 399146.63

20300125 387151.82

20300225 375416.65

20300325 363936.14

20300425 352705.38

20300525 341719.58

20300625 330974.00

20300725 320464.02

20300825 310185.09

20300925 300132.73

20301025 290302.57

20301125 280690.28

20301225 271291.65

20310125 262102.52

20310225 253118.82

20310325 244336.55

20310425 235751.76

20310525 227360.62

20310625 219159.33

20310725 211144.16

20310825 203311.48

20310925 195657.70

20311025 188179.31

20311125 180872.84

20311225 173734.91

20320125 166762.19

20320225 159951.42

20320325 153299.39

20320425 146802.95

20320525 140459.01

20320625 134264.54

20320725 128216.56

20320825 122312.15

20320925 116548.44

20321025 110922.62

20321125 105431.93

20321225 100073.65

20330125 94845.12

20330225 89743.72

20330325 84766.90

20330425 79912.14

20330525 75176.97

20330625 70558.97

20330725 66055.75

20330825 61664.98

20330925 57384.37

20331025 53211.68

20331125 49144.69

20331225 45181.25

20340125 41319.23

20340225 37556.54

20340325 33891.14

20340425 30321.02

20340525 26844.21

20340625 23458.78

20340725 20162.83

20340825 16954.51

20340925 13831.98

20341025 10793.47

20341125 7837.20

20341225 4961.45

20350125 2164.54

20350225 0.00

END SCHEDULE: 1

--------------------------------------------------

$ SCHEDULE: 2

$ PAYS: { TRANCHE(5P1,5P2,5P3,5P4,5P5,5Z1) }

20050425 72645000.00

20050525 72458089.00

20050625 72258019.04

20050725 72044826.03

20050825 71818549.35

20050925 71579231.88

20051025 71326919.96

20051125 71061663.39

20051225 70783515.42

20060125 70492532.71

20060225 70188775.35

20060325 69872306.81

20060425 69543193.95

20060525 69201506.96

20060625 68847319.37

20060725 68480708.01

20060825 68101752.98

20060925 67710537.65

20061025 67307148.60

20061125 66891675.58

20061225 66464211.53

20070125 66024852.51

20070225 65573697.65

20070325 65110849.15

20070425 64636412.23

20070525 64150495.09

20070625 63653208.86

20070725 63144667.57

20070825 62624988.10

20070925 62106264.69

20071025 61588494.15

20071125 61071673.31

20071225 60555799.00

20080125 60040868.07

20080225 59526877.36

20080325 59013823.72

20080425 58501704.02

20080525 57990515.13

20080625 57480253.91

20080725 56970917.25

20080825 56462502.03

20080925 55955005.15

20081025 55448423.52

20081125 54942754.03

20081225 54437993.60

20090125 53934139.14

20090225 53431187.60

20090325 52929135.89

20090425 52427980.96

20090525 51927719.76

20090625 51428349.23

20090725 50929866.34

20090825 50432268.05

20090925 49935551.33

20091025 49439713.16

20091125 48944750.53

20091225 48450660.42

20100125 47957439.83

20100225 47465085.76

20100325 46973595.23

20100425 46482965.25

20100525 45996365.90

20100625 45510609.26

20100725 45025692.31

20100825 44541612.02

20100925 44058365.40

20101025 43575949.44

20101125 43094361.13

20101225 42613597.48

20110125 42133655.51

20110225 41654532.22

20110325 41176224.65

20110425 40698729.83

20110525 40223073.55

20110625 39748218.96

20110725 39274163.07

20110825 38800902.92

20110925 38328435.57

20111025 37856758.06

20111125 37385867.44

20111225 36915760.79

20120125 36446435.15

20120225 35977887.60

20120325 35510115.23

20120425 35043115.11

20120525 34578876.52

20120625 34115392.36

20120725 33652659.72

20120825 33190675.68

20120925 32729437.34

20121025 32268941.80

20121125 31809186.15

20121225 31350167.51

20130125 30891882.99

20130225 30434329.71

20130325 29977504.80

20130425 29521405.38

20130525 29067942.59

20130625 28615185.55

20130725 28163131.39

20130825 27711777.27

20130925 27261120.34

20131025 26811157.77

20131125 26361886.73

20131225 25913304.37

20140125 25465407.89

20140225 25018194.46

20140325 24571661.26

20140425 24125805.48

20140525 23682448.67

20140625 23246113.38

20140725 22817488.58

20140825 22396441.41

20140925 21982841.26

20141025 21576559.71

20141125 21177470.55

20141225 20785449.69

20150125 20400375.17

20150225 20022127.07

20150325 19650587.52

20150425 19285640.66

20150525 18927172.58

20150625 18575071.33

20150725 18229226.84

20150825 17889530.91

20150925 17555877.20

20151025 17228161.15

20151125 16906280.00

20151225 16590132.74

20160125 16279620.05

20160225 15974644.33

20160325 15675109.63

20160425 15380921.62

20160525 15091987.60

20160625 14808216.43

20160725 14529518.54

20160825 14255805.86

20160925 13986991.84

20161025 13722991.40

20161125 13463720.91

20161225 13209098.17

20170125 12959042.37

20170225 12713474.10

20170325 12472315.27

20170425 12235489.16

20170525 12002920.34

20170625 11774534.66

20170725 11550259.26

20170825 11330022.50

20170925 11113753.98

20171025 10901384.49

20171125 10692846.02

20171225 10488071.71

20180125 10286995.84

20180225 10089553.83

20180325 9895682.18

20180425 9705318.50

20180525 9518401.45

20180625 9334870.76

20180725 9154667.18

20180825 8977732.46

20180925 8804009.37

20181025 8633441.67

20181125 8465974.04

20181225 8301552.15

20190125 8140122.58

20190225 7981632.85

20190325 7826031.34

20190425 7673267.36

20190525 7523291.05

20190625 7376053.44

20190725 7231506.38

20190825 7089602.55

20190925 6950295.45

20191025 6813539.37

20191125 6679289.40

20191225 6547501.39

20200125 6418131.95

20200225 6291138.44

20200325 6166478.95

20200425 6044112.30

20200525 5923998.00

20200625 5806096.29

20200725 5690368.06

20200825 5576774.89

20200925 5465279.03

20201025 5355843.36

20201125 5248431.43

20201225 5143007.38

20210125 5039536.01

20210225 4937982.69

20210325 4838313.42

20210425 4740494.76

20210525 4644493.87

20210625 4550278.46

20210725 4457816.81

20210825 4367077.75

20210925 4278030.64

20211025 4190645.36

20211125 4104892.34

20211225 4020742.51

20220125 3938167.29

20220225 3857138.60

20220325 3777628.87

20220425 3699610.98

20220525 3623058.29

20220625 3547944.62

20220725 3474244.25

20220825 3401931.90

20220925 3330982.73

20221025 3261372.34

20221125 3193076.74

20221225 3126072.37

20230125 3060336.06

20230225 2995845.08

20230325 2932577.05

20230425 2870510.01

20230525 2809622.36

20230625 2749892.91

20230725 2691300.81

20230825 2633825.58

20230925 2577447.10

20231025 2522145.60

20231125 2467901.66

20231225 2414696.18

20240125 2362510.42

20240225 2311325.94

20240325 2261124.65

20240425 2211888.76

20240525 2163600.79

20240625 2116243.57

20240725 2069800.23

20240825 2024254.19

20240925 1979589.18

20241025 1935789.18

20241125 1892838.48

20241225 1850721.64

20250125 1809423.48

20250225 1768929.10

20250325 1729223.85

20250425 1690293.34

20250525 1652123.44

20250625 1614700.25

20250725 1578010.15

20250825 1542039.72

20250925 1506775.80

20251025 1472205.44

20251125 1438315.95

20251225 1405094.84

20260125 1372529.84

20260225 1340608.91

20260325 1309320.21

20260425 1278652.12

20260525 1248593.21

20260625 1219132.26

20260725 1190258.25

20260825 1161960.36

20260925 1134227.95

20261025 1107050.58

20261125 1080417.98

20261225 1054320.07

20270125 1028746.95

20270225 1003688.90

20270325 979136.36

20270425 955079.94

20270525 931510.43

20270625 908418.78

20270725 885796.08

20270825 863633.61

20270925 841922.78

20271025 820655.17

20271125 799822.51

20271225 779416.66

20280125 759429.63

20280225 739853.58

20280325 720680.82

20280425 701903.78

20280525 683515.02

20280625 665507.25

20280725 647873.30

20280825 630606.13

20280925 613698.84

20281025 597144.62

20281125 580936.82

20281225 565068.89

20290125 549534.39

20290225 534327.01

20290325 519440.55

20290425 504868.92

20290525 490606.14

20290625 476646.33

20290725 462983.72

20290825 449612.65

20290925 436527.57

20291025 423723.00

20291125 411193.59

20291225 398934.07

20300125 386939.26

20300225 375204.09

20300325 363723.58

20300425 352492.83

20300525 341507.03

20300625 330761.45

20300725 320251.47

20300825 309972.54

20300925 299920.19

20301025 290090.03

20301125 280477.74

20301225 271079.11

20310125 261889.99

20310225 252906.29

20310325 244124.02

20310425 235539.23

20310525 227148.09

20310625 218946.80

20310725 210931.64

20310825 203098.96

20310925 195445.18

20311025 187966.79

20311125 180660.33

20311225 173522.40

20320125 166549.68

20320225 159738.91

20320325 153086.88

20320425 146590.44

20320525 140246.50

20320625 134052.03

20320725 128004.05

20320825 122099.64

20320925 116335.94

20321025 110710.12

20321125 105219.43

20321225 99861.15

20330125 94632.62

20330225 89531.22

20330325 84554.40

20330425 79699.64

20330525 74964.47

20330625 70346.47

20330725 65843.26

20330825 61452.49

20330925 57171.88

20331025 52999.19

20331125 48932.21

20331225 44968.77

20340125 41106.75

20340225 37344.06

20340325 33678.66

20340425 30108.54

20340525 26631.73

20340625 23246.30

20340725 19950.35

20340825 16742.03

20340925 13619.51

20341025 10581.00

20341125 7624.73

20341225 4748.98

20350125 1952.08

20350225 0.00

END SCHEDULE: 2

--------------------------------------------------

$ SCHEDULE: 3

$ PAYS: { TRANCHE(5P20,5P21,5P22,5P23,5P24,5Z2,5P25,5P26,5P27,5P28,5P29,5P30,5P31,5P32,5P33,5P34,5P35,5P36,5P37,5P38) }

20050425 94849000.00

20050525 94605624.88

20050625 94330350.01

20050725 94023270.50

20050825 93684501.99

20050925 93314180.63

20051025 92912463.05

20051125 92479526.24

20051225 92015567.48

20060125 91520804.24

20060225 90995473.97

20060325 90439834.00

20060425 89854161.33

20060525 89238752.41

20060625 88593922.91

20060725 87920007.51

20060825 87217359.58

20060925 86486350.90

20061025 85727371.36

20061125 84940828.61

20061225 84127147.74

20070125 83286770.85

20070225 82420156.72

20070325 81527780.35

20070425 80610132.58

20070525 79667719.60

20070625 78701062.52

20070725 77710696.89

20070825 76697172.18

20070925 75690524.28

20071025 74690708.57

20071125 73697680.68

20071225 72711396.56

20080125 71731812.44

20080225 70758884.83

20080325 69792570.52

20080425 68832826.60

20080525 67879610.43

20080625 66932879.63

20080725 65992592.14

20080825 65058706.12

20080925 64131180.06

20081025 63209972.67

20081125 62295042.96

20081225 61386350.20

20090125 60483853.93

20090225 59587513.94

20090325 58697290.30

20090425 57813143.33

20090525 56935033.61

20090625 56062921.99

20090725 55196769.55

20090825 54336537.65

20090925 53482187.90

20091025 52633682.13

20091125 51790982.46

20091225 50954051.23

20100125 50122851.05

20100225 49297344.75

20100325 48477495.42

20100425 47663266.37

20100525 46862726.70

20100625 46067694.75

20100725 45278134.49

20100825 44494010.10

20100925 43715286.03

20101025 42941926.93

20101125 42173897.69

20101225 41411163.43

20110125 40653689.51

20110225 39901441.48

20110325 39154385.16

20110425 38412486.55

20110525 37678302.81

20110625 36949189.40

20110725 36225113.03

20110825 35506040.63

20110925 34791939.34

20111025 34082776.54

20111125 33378519.78

20111225 32679136.86

20120125 31984595.76

20120225 31294864.68

20120325 30609912.04

20120425 29929706.44

20120525 29270073.02

20120625 28624416.21

20120725 27992447.81

20120825 27373885.47

20120925 26768452.52

20121025 26175877.94

20121125 25595896.17

20121225 25028247.05

20130125 24472675.68

20130225 23928932.36

20130325 23396772.41

20130425 22875956.15

20130525 22377513.28

20130625 21889600.38

20130725 21411999.79

20130825 20944498.26

20130925 20486886.91

20131025 20038961.09

20131125 19600520.33

20131225 19171368.22

20140125 18751312.39

20140225 18340164.37

20140325 17937739.52

20140425 17543856.99

20140525 17167453.79

20140625 16798886.23

20140725 16437994.37

20140825 16084621.51

20140925 15738614.08

20141025 15399821.62

20141125 15068096.69

20141225 14743294.83

20150125 14425274.50

20150225 14113896.99

20150325 13809026.42

20150425 13510529.62

20150525 13218276.13

20150625 12932138.10

20150725 12651990.28

20150825 12377709.95

20150925 12109176.84

20151025 11846273.14

20151125 11588883.42

20151225 11336894.55

20160125 11090195.71

20160225 10848678.33

20160325 10612236.01

20160425 10380764.52

20160525 10154161.72

20160625 9932327.56

20160725 9715164.00

20160825 9502574.99

20160925 9294466.41

20161025 9090746.07

20161125 8891323.62

20161225 8696110.56

20170125 8505020.19

20170225 8317967.54

20170325 8134869.38

20170425 7955644.17

20170525 7780212.01

20170625 7608494.64

20170725 7440415.37

20170825 7275899.08

20170925 7114872.16

20171025 6957262.51

20171125 6802999.49

20171225 6652013.89

20180125 6504237.91

20180225 6359605.12

20180325 6218050.47

20180425 6079510.18

20180525 5943921.82

20180625 5811224.21

20180725 5681357.40

20180825 5554262.68

20180925 5429882.54

20181025 5308160.61

20181125 5189041.70

20181225 5072471.74

20190125 4958397.74

20190225 4846767.83

20190325 4737531.15

20190425 4630637.91

20190525 4526039.33

20190625 4423687.63

20190725 4323535.98

20190825 4225538.55

20190925 4129650.40

20191025 4035827.54

20191125 3944026.86

20191225 3854206.16

20200125 3766324.06

20200225 3680340.06

20200325 3596214.48

20200425 3513908.46

20200525 3433383.90

20200625 3354603.53

20200725 3277530.82

20200825 3202129.97

20200925 3128365.96

20201025 3056204.43

20201125 2985611.78

20201225 2916555.07

20210125 2849002.04

20210225 2782921.09

20210325 2718281.28

20210425 2655052.29

20210525 2593204.44

20210625 2532708.65

20210725 2473536.44

20210825 2415659.91

20210925 2359051.74

20211025 2303685.18

20211125 2249534.02

20211225 2196572.60

20220125 2144775.76

20220225 2094118.90

20220325 2044577.91

20220425 1996129.16

20220525 1948749.53

20220625 1902416.37

20220725 1857107.50

20220825 1812801.19

20220925 1769476.17

20221025 1727111.61

20221125 1685687.09

20221225 1645182.63

20230125 1605578.68

20230225 1566856.05

20230325 1528995.99

20230425 1491980.12

20230525 1455790.44

20230625 1420409.32

20230725 1385819.51

20230825 1352004.11

20230925 1318946.57

20231025 1286630.67

20231125 1255040.56

20231225 1224160.69

20240125 1193975.84

20240225 1164471.12

20240325 1135631.94

20240425 1107444.00

20240525 1079893.33

20240625 1052966.21

20240725 1026649.25

20240825 1000929.31

20240925 975793.53

20241025 951229.32

20241125 927224.35

20241225 903766.55

20250125 880844.12

20250225 858445.47

20250325 836559.27

20250425 815174.45

20250525 794280.13

20250625 773865.68

20250725 753920.71

20250825 734435.01

20250925 715398.60

20251025 696801.73

20251125 678634.83

20251225 660888.53

20260125 643553.67

20260225 626621.29

20260325 610082.58

20260425 593928.97

20260525 578152.02

20260625 562743.50

20260725 547695.34

20260825 532999.64

20260925 518648.68

20261025 504634.88

20261125 490950.84

20261225 477589.31

20270125 464543.20

20270225 451805.54

20270325 439369.55

20270425 427228.56

20270525 415376.07

20270625 403805.69

20270725 392511.18

20270825 381486.44

20270925 370725.47

20271025 360222.44

20271125 349971.61

20271225 339967.37

20280125 330204.24

20280225 320676.85

20280325 311379.94

20280425 302308.36

20280525 293457.09

20280625 284821.20

20280725 276395.86

20280825 268176.35

20280925 260158.07

20281025 252336.48

20281125 244707.17

20281225 237265.81

20290125 230008.17

20290225 222930.10

20290325 216027.55

20290425 209296.54

20290525 202733.20

20290625 196333.74

20290725 190094.42

20290825 184011.61

20290925 178081.76

20291025 172301.39

20291125 166667.08

20291225 161175.50

20300125 155823.40

20300225 150607.57

20300325 145524.91

20300425 140572.35

20300525 135746.91

20300625 131045.66

20300725 126465.75

20300825 122004.38

20300925 117658.80

20301025 113426.36

20301125 109304.41

20301225 105290.41

20310125 101381.85

20310225 97576.27

20310325 93871.28

20310425 90264.53

20310525 86753.74

20310625 83336.65

20310725 80011.07

20310825 76774.85

20310925 73625.90

20311025 70562.16

20311125 67581.63

20311225 64682.33

20320125 61862.36

20320225 59119.82

20320325 56452.89

20320425 53859.77

20320525 51338.70

20320625 48887.96

20320725 46505.88

20320825 44190.80

20320925 41941.14

20321025 39755.31

20321125 37631.77

20321225 35569.04

20330125 33565.64

20330225 31620.13

20330325 29731.12

20330425 27897.23

20330525 26117.11

20330625 24389.47

20330725 22713.01

20330825 21086.48

20330925 19508.67

20331025 17978.37

20331125 16494.41

20331225 15055.64

20340125 13660.96

20340225 12309.26

20340325 10999.49

20340425 9730.58

20340525 8501.54

20340625 7311.34

20340725 6159.04

20340825 5043.66

20340925 3964.28

20341025 2919.99

20341125 1909.90

20341225 933.14

20350125 0.00

END SCHEDULE: 3

--------------------------------------------------

$ SCHEDULE: 4

$ PAYS: { TRANCHE(5P20,5P21,5P22,5P23,5P24,5Z2) }

20050425 65870000.00

20050525 65683089.00

20050625 65483019.04

20050725 65269826.03

20050825 65043549.35

20050925 64804231.88

20051025 64551919.96

20051125 64286663.39

20051225 64008515.42

20060125 63717532.71

20060225 63413775.35

20060325 63097306.81

20060425 62768193.95

20060525 62426506.96

20060625 62072319.37

20060725 61705708.01

20060825 61326752.98

20060925 60935537.65

20061025 60532148.60

20061125 60116675.58

20061225 59689211.53

20070125 59249852.51

20070225 58798697.65

20070325 58335849.15

20070425 57861412.23

20070525 57375495.09

20070625 56878208.86

20070725 56369667.57

20070825 55849988.10

20070925 55331264.69

20071025 54813494.15

20071125 54296673.31

20071225 53780799.00

20080125 53265868.07

20080225 52751877.36

20080325 52238823.72

20080425 51726704.02

20080525 51215515.13

20080625 50705253.91

20080725 50195917.25

20080825 49687502.03

20080925 49180005.15

20081025 48673423.52

20081125 48167754.03

20081225 47662993.60

20090125 47159139.14

20090225 46656187.60

20090325 46154135.89

20090425 45652980.96

20090525 45152719.76

20090625 44653349.23

20090725 44154866.34

20090825 43657268.05

20090925 43160551.33

20091025 42664713.16

20091125 42169750.53

20091225 41675660.42

20100125 41182439.83

20100225 40690085.76

20100325 40198595.23

20100425 39707965.25

20100525 39221365.90

20100625 38735609.26

20100725 38250692.31

20100825 37766612.02

20100925 37283365.40

20101025 36800949.44

20101125 36319361.13

20101225 35838597.48

20110125 35358655.51

20110225 34879532.22

20110325 34401224.65

20110425 33923729.83

20110525 33448073.55

20110625 32973218.96

20110725 32499163.07

20110825 32025902.92

20110925 31553435.57

20111025 31081758.06

20111125 30610867.44

20111225 30140760.79

20120125 29671435.15

20120225 29202887.60

20120325 28735115.23

20120425 28268115.11

20120525 27803876.52

20120625 27340392.36

20120725 26877659.72

20120825 26415675.68

20120925 25954437.34

20121025 25493941.80

20121125 25034186.15

20121225 24575167.51

20130125 24116882.99

20130225 23659329.71

20130325 23202504.80

20130425 22746405.38

20130525 22292942.59

20130625 21840185.55

20130725 21388131.39

20130825 20936777.27

20130925 20486120.34

20131025 20038194.52

20131125 19599753.76

20131225 19170601.65

20140125 18750545.83

20140225 18339397.80

20140325 17936972.96

20140425 17543090.42

20140525 17166687.22

20140625 16798119.66

20140725 16437227.81

20140825 16083854.94

20140925 15737847.51

20141025 15399055.05

20141125 15067330.12

20141225 14742528.26

20150125 14424507.93

20150225 14113130.42

20150325 13808259.85

20150425 13509763.05

20150525 13217509.56

20150625 12931371.53

20150725 12651223.71

20150825 12376943.38

20150925 12108410.27

20151025 11845506.58

20151125 11588116.85

20151225 11336127.98

20160125 11089429.14

20160225 10847911.76

20160325 10611469.44

20160425 10379997.95

20160525 10153395.15

20160625 9931560.99

20160725 9714397.43

20160825 9501808.42

20160925 9293699.84

20161025 9089979.50

20161125 8890557.05

20161225 8695344.00

20170125 8504253.62

20170225 8317200.97

20170325 8134102.81

20170425 7954877.60

20170525 7779445.44

20170625 7607728.07

20170725 7439648.80

20170825 7275132.51

20170925 7114105.59

20171025 6956495.94

20171125 6802232.92

20171225 6651247.32

20180125 6503471.34

20180225 6358838.56

20180325 6217283.90

20180425 6078743.61

20180525 5943155.26

20180625 5810457.64

20180725 5680590.83

20180825 5553496.11

20180925 5429115.97

20181025 5307394.04

20181125 5188275.13

20181225 5071705.17

20190125 4957631.17

20190225 4846001.26

20190325 4736764.58

20190425 4629871.34

20190525 4525272.76

20190625 4422921.06

20190725 4322769.42

20190825 4224771.98

20190925 4128883.83

20191025 4035060.97

20191125 3943260.30

20191225 3853439.59

20200125 3765557.49

20200225 3679573.49

20200325 3595447.92

20200425 3513141.89

20200525 3432617.33

20200625 3353836.96

20200725 3276764.25

20200825 3201363.40

20200925 3127599.39

20201025 3055437.86

20201125 2984845.22

20201225 2915788.50

20210125 2848235.47

20210225 2782154.52

20210325 2717514.71

20210425 2654285.73

20210525 2592437.88

20210625 2531942.08

20210725 2472769.87

20210825 2414893.34

20210925 2358285.17

20211025 2302918.61

20211125 2248767.45

20211225 2195806.03

20220125 2144009.19

20220225 2093352.33

20220325 2043811.34

20220425 1995362.59

20220525 1947982.96

20220625 1901649.80

20220725 1856340.93

20220825 1812034.62

20220925 1768709.60

20221025 1726345.04

20221125 1684920.52

20221225 1644416.07

20230125 1604812.11

20230225 1566089.48

20230325 1528229.42

20230425 1491213.55

20230525 1455023.87

20230625 1419642.75

20230725 1385052.95

20230825 1351237.55

20230925 1318180.01

20231025 1285864.11

20231125 1254274.00

20231225 1223394.13

20240125 1193209.28

20240225 1163704.56

20240325 1134865.38

20240425 1106677.45

20240525 1079126.78

20240625 1052199.67

20240725 1025882.71

20240825 1000162.77

20240925 975026.99

20241025 950462.78

20241125 926457.81

20241225 903000.02

20250125 880077.59

20250225 857678.94

20250325 835792.74

20250425 814407.92

20250525 793513.60

20250625 773099.16

20250725 753154.19

20250825 733668.49

20250925 714632.09

20251025 696035.22

20251125 677868.32

20251225 660122.02

20260125 642787.16

20260225 625854.78

20260325 609316.08

20260425 593162.47

20260525 577385.52

20260625 561977.00

20260725 546928.84

20260825 532233.15

20260925 517882.19

20261025 503868.39

20261125 490184.35

20261225 476822.82

20270125 463776.71

20270225 451039.06

20270325 438603.07

20270425 426462.08

20270525 414609.59

20270625 403039.21

20270725 391744.70

20270825 380719.96

20270925 369959.00

20271025 359455.97

20271125 349205.14

20271225 339200.90

20280125 329437.77

20280225 319910.38

20280325 310613.47

20280425 301541.90

20280525 292690.63

20280625 284054.74

20280725 275629.40

20280825 267409.90

20280925 259391.62

20281025 251570.03

20281125 243940.72

20281225 236499.36

20290125 229241.72

20290225 222163.65

20290325 215261.10

20290425 208530.10

20290525 201966.76

20290625 195567.30

20290725 189327.98

20290825 183245.18

20290925 177315.33

20291025 171534.96

20291125 165900.65

20291225 160409.07

20300125 155056.97

20300225 149841.15

20300325 144758.49

20300425 139805.93

20300525 134980.49

20300625 130279.24

20300725 125699.33

20300825 121237.96

20300925 116892.39

20301025 112659.95

20301125 108538.01

20301225 104524.01

20310125 100615.45

20310225 96809.87

20310325 93104.88

20310425 89498.14

20310525 85987.35

20310625 82570.26

20310725 79244.68

20310825 76008.46

20310925 72859.51

20311025 69795.77

20311125 66815.24

20311225 63915.95

20320125 61095.98

20320225 58353.44

20320325 55686.51

20320425 53093.39

20320525 50572.32

20320625 48121.58

20320725 45739.50

20320825 43424.43

20320925 41174.77

20321025 38988.94

20321125 36865.41

20321225 34802.68

20330125 32799.28

20330225 30853.77

20330325 28964.76

20330425 27130.87

20330525 25350.76

20330625 23623.12

20330725 21946.66

20330825 20320.14

20330925 18742.33

20331025 17212.03

20331125 15728.07

20331225 14289.30

20340125 12894.62

20340225 11542.93

20340325 10233.16

20340425 8964.26

20340525 7735.22

20340625 6545.02

20340725 5392.72

20340825 4277.35

20340925 3197.97

20341025 2153.68

20341125 1143.59

20341225 166.83

20350125 0.00

END SCHEDULE: 4

--------------------------------------------------

END OF BOND FILE

***************************************************

$ VERSION: 3.03 (BLOOMBERG CMO COLLATERAL FILE)

---------------------------------------------------

$ AGENCY_LIST: Type Factor Date P/Y Delay BV Delay

WHOLE 20050401 55 54

---------------------------------------------------

$ ASSUMED_POOLS:

--------------------------------------------------------------------------------

!G Pool Number Pool Type NET-CPN CURR--FACT ORIG--BALANCE PY-FEE BV-FEE PY/BV/BLN-W AGE

--------------------------------------------------------------------------------

M 1 WHOLE XX/XX 5.500000000 1.00000000 300000000.00 0.400000000 0.400000000 358 358 358 2

Document Metadata

VERSION: 3.01 (BLOOMBERG CMO BOND FILE) $ DEAL: CSFB05-4G5BBG $ PRICING: 300 PSA $ SETTLEMENT: 20050429 $ BLOCK: 1 !{ TRANCHE NAME: 5P1 } $ ORIGINAL_AMOUNT: 14258600.00 $ CURRENT_FACTOR: 1.000000000 $ CURRENT_COUPON: 6 $ PRINCIPAL_FREQ: 12 $...

Document Metadata