PUMA GLOBAL TRUST NO. 3 QUARTERLY SERVICING REPORT
IN RESPECT TO THE QUARTERLY PERIOD FROM 09 MAY 2005 TO 07 AUGUST 2005

NOTE INFORMATION


	Class A Notes			A$ Class B Notes
Original Principal Balance of each class of Note at the time of their issue	*US$*	*1,000,000,000*		A$	*54,000,000*

Principal Balance of each class of Note at the end of the immediately preceding Quarterly Payment Date	*US$*	*465,377,100*		A$	*54,000,000*

Amount to be applied towards payment of principal on each class of Note on this Quarterly Payment Date	*US$*	*47,601,000*		A$	0

Principal Balance of each class of Note after payments referred to above have been applied	*US$*	*417,776,100*		A$	*54,000,000*

Note Factor at the end of the Quarterly Payment Date		*0.417776100*			*1.000000000*

Amount to be applied towards payment of interest on each class of Note on this Quarterly Payment Date	*US$*	*4,068,475*		A$	*864,325*

LIBOR / BBSW in respect of this quarterly period		*3.22850*	%		*5.67000*	%

Rate of interest payable on each class of Note in respect of this quarterly period		*3.45850*	%		*6.42000*	%

SUBORDINATION LEVELS

Moody’s indicative required subordination level at time of issue		2.55	%
Standard & Poor’s indicative required subordination level at time of issue		1.67	%
Fitch indicative required subordination level at time of issue		2.03	%
Initial Subordination Level provided on the Closing Date		3.01	%
Actual Subordination Level on this Quarterly Payment Date		6.92	%

A$ REDRAW NOTES AND A$ SUBORDINATED NOTES

As at 29 July 2005 no A$ Redraw Notes or A$ Subordinated Notes have been issued

REDRAW FACILITY

Redraw Facility Limit as at 29 July 2005	A$	*5,000,000*
Redraw Facility Principal at the commencement of this Quarterly Payment Date	A$	*250,000*
Redraw Facility Principal at the end of this Quarterly Payment Date	A$	*250,000*
Redraw Facility Principal repaid during the quarterly period	A$	0
Aggregate Subordinate Funded Further Advance Amounts in relation to the Quarterly Payment Date	A$	*3,083*
Interest paid on Redraw Facility Principal during the quarterly period	A$	*4,066*

PRINCIPAL CASH BALANCE IN AUD

Principal Cash Balance at the commencement of this Quarterly Payment Date	A$	*4,316,760*
Principal Cash Balance at the end of this Quarterly Payment Date	A$	*3,902,840*

INCOME RESERVE IN AUD

Income Reserve at the commencement of this Quarterly Payment Date	A$	0
Income Reserve at the end of this Quarterly Payment Date	A$	0

COLLECTION INFORMATION IN AUD

Collections ⁽¹⁾ held by the Trustee in relation to this Quarterly Payment Date	A$	*101,632,227*
Less : Principal Cash Balance at the end of the Quarterly Payment Date	A$	*3,902,840*
Less : Income Reserve at the end of the Quarterly Payment Date	A$	0

Collections (other than Principal Cash Balance and Income Reserve) at the end of the Quarterly Payment Date	A$	*97,729,387*
Less : Collections to be applied towards repayment of Redraw Facility Principal on the Quarterly Payment Date	A$	0
Less : Collections to be applied towards payment of Expenses of the Trust in respect of this quarterly period	A$	*14,944,948*

Collections to be applied towards repayment of US$ Notes on the Quarterly Payment Date	A$	*82,784,439*


Principal Collections (net of redraws) in relation to this Quarterly Payment Date	A$	*82,784,439*
Less : Principal Collections applied or retained by the Trust to be applied towards the acquisition of substitute housing loans	A$	0
Less : Principal Collections to be applied towards repayment of Redraw Facility Principal on the Quarterly Payment Date	A$	0

Principal Collections to be applied towards repayment of US$ Notes on the Quarterly Payment Date	A$	*82,784,439*

US$ Equivalent of Principal Collections to be applied towards repayment of US$ notes on the Quarterly Payment Date	*US$*	*47,601,000*


(1)		The Collections figure shown is net of amounts applied or to be applied towards the acquisition of substitute housing loans and the funding of Redraws

Page 1 of 2

PUMA GLOBAL TRUST NO. 3 QUARTERLY SERVICING REPORT IN RESPECT OF
THE QUARTERLY PERIOD FROM 09 MAY 2005 TO 07 AUGUST 2005 (continued)

HOUSING LOAN POOL INFORMATION IN AUD

Number of Housing Loans

Number of Housing Loan

Maximum Current Housing

Minimum Current Housing

Accounts

Loan Balance

Amount as at the close of business on the seventh business day prior to this Quarterly Payment Date

4,350

5,230

840,057

Weighted Average Original

Weighted Average Current

Maximum Original

Total Valuation of the

Loan-to-Value Ratio

Security Properties

Amount as at the close of business on the seventh business day prior to this Quarterly Payment Date

74.76

68.65

95.00

1,317,995,661

Outstanding Balance of

Outstanding Balance of Fixed

Outstanding Balance of

Average Current Housing

Housing Loans

Rate Housing Loans

Variable Rate Housing Loans

Loan Balance

Amount as at the close of business on the seventh business day prior to this Quarterly Payment Date

775,167,787

76,375,855

698,791,932

178,199

Maximum Remaining Term

Weighted Average Remaining

Weighted Average

Stated Income

To Maturity

Term to Maturity

Seasoning

Proportion

Amount as at the close of business on the seventh business day prior to this Quarterly Payment Date

336 months

326 months

39 months

16.46

FURTHER ADVANCE INFORMATION IN AUD


Aggregate amount of Further Advances (not being subordinated further advances) made during the period		A$	0

DELINQUENCY INFORMATION

As at the opening of business on July 1, 2005.


	Number of Housing Loans		Percentage of Pool by number			Outstanding Balance of the		Percentage of Pool by
						Applicable Delinquent		Outstanding Balance of
						Housing Loans		Housing Loans

30 - 59 days		9		0.17	%	A$	2,304,072		0.30	%
60 - 89 days		4		0.08	%	A$	660,859		0.09	%
90 - 119 days		5		0.10	%	A$	1,296,626		0.17	%
Greater than 120 days		6		0.11	%	A$	1,246,792		0.16	%

Total Arrears		24		0.46	%	A$	5,508,348		0.72	%

MORTGAGE INSURANCE CLAIMS INFORMATION

Details provided are in respect of the period since the Closing Date to the opening of business on July 1, 2005.


Amount of mortgage insurance claims made:	A$	29,450
Amount of mortgage insurance claims paid:	A$	0
Amount of mortgage insurance claims pending:	A$	29,450
Amount of mortgage insurance claims denied:	A$	0

Page 2 of 2

PUMA Global Trust No. 3 8-K