RDER PARAGRAPHS 7, 8, 9, 10, 15, and 17 EFTA 00260366 EFTA01339178 Gossamer Ateouni Hurdler Bia Period BiII Dau, Page JOSFPN AIVARU May 13. Jun12 Jun B,20[6 44 of 70 Detail for Continued) Call Detail Date Time Phone Call Rate/ Minutes A romp ID! Total Number Oesonnon Type Used

- Yield 4. Current Coupon: 2.586% Spread • 4 Yield a Base Case 10.001% Duration 6 WAL @ Base Case 9.58 WAL 9 Principal Window @ Base Case Jun12 to Apr34 Principal Window Jun12 Writedown % 11.39% Principal Writedown 52 Current Credit Enhancement: 2 30% Total Collet Loss 1. 60+ Delin

.0ptfont-family:"Arial","sans-se=if";color:black">6.71 6.26 WAL @ Base Case 9.58 =OA =OAWAL=/o:p> 9.28 9.58<=p> Pr=ncipal Window @ Base Case Jun12 to Apr34 Principal Window Jun12 to Apr34 Jun12 to Apr34 atd> Jun12 to May34 Writedown % =/td> 11.39% Principal Writedown 52.29%</=:p> 11.39%