8-K 1 arm04001_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Certificates, Series 2004-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-107055-36 54-2161165 Pooling and Servicing Agreement) (Commission 54-2161166 (State or other File Number) 54-2161167 jurisdiction 54-2161168 of Incorporation) 54-2161169 IRS EIN C/O Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Mortgage-Backed P/T Certificates, Series 2004-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Certificates, Series 2004-1 Trust, relating to the December 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Certificates, Series 2004-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/30/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Certificates, Series 2004-1 Trust, relating to the December 27, 2004 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage ~~Pass~~-~~Through~~Backed P/T Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~ARMT~~Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series: 2004-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 007036AA4 SEN 3.~~63614~~63387% 6160,~~009~~485,~~399~~650.1327 ~~184~~183,~~865~~164.4937 ~~523~~1,~~748~~086,207.8676 1-A-X 007036BD7 RES 1.13460% 0.00 57,~~684~~189.3918 0.00 AR SMT0409AR RES 3.~~63472~~63490% 0.00 0.00 0.00 AR-L 007036AY2 SEN 3.~~63472~~63490% 0.00 0.00 0.00 2-A-1 007036AB2 SEN 5.~~09595~~09406% ~~150~~147,~~978~~155,~~464~~199.1521 ~~641~~624,~~149~~681.2625 35,~~823~~208,~~264~~626.9425 3-A-1 007036AC0 SEN 5.~~00916~~01219% 3736,~~300~~650,~~527~~899.7459 ~~155~~153,~~703~~084.7133 ~~649~~4,~~628~~174,658.1580 4-A-1 007036AD8 SEN 5.~~56304~~56000% ~~119~~117,~~820~~415,~~454~~119.7633 ~~555~~544,~~472~~023.0443 23,~~405~~435,~~335~~088.4357 5-A-1 007036AE6 SEN 4.~~74831~~74787% 7675,~~570~~613,~~940~~869.1999 ~~302~~299,~~985~~170.5542 ~~957~~1,~~070~~395,306.2004 6-A-1 007036AF3 SEN 5.~~26368~~26574% ~~124~~122,~~058~~110,~~520~~858.7867 ~~544~~535,~~170~~837.0503 1,~~947~~077,~~662~~163.1076 7-A-1 007036AG1 SEN 3.~~44795~~56675% 4442,~~113~~871,~~360~~331.8198 ~~126~~127,~~750~~426.5616 150,~~242,028~~411.8316 8-A-1 007036AH9 SEN 3.~~47221~~46938% 5150,~~264~~602,~~236~~063.7983 ~~148~~146,~~333~~298.2930 ~~662~~1,~~172~~370,880.9656 C-B-1 007036AT3 SUB 2.~~58250~~83000% 41,~~682~~669,~~393~~782.1165 95101,~~684~~546.2594 12,~~610~~692.4618 C-B-1X 007036AW6 SUB 21.~~14692~~98403% 0.00 7468,~~574~~895.09 0.00 C-B-2 007036AU0 SUB 4.~~90159~~90836% 11,~~162~~159,~~623~~246.8575 45,~~595~~644.5170 3,~~377~~398.1199 C-B-3 007036AV8 SUB 4.~~90159~~90836% 4,~~465~~464,~~649~~298.3634 18,~~240~~260.6533 1,~~351~~359.0278 C-B-4 007036AZ9 SUB 4.~~90159~~90836% 3,~~345~~344,~~988~~975.0072 13,~~667~~681.2296 1,~~012~~018.2884 C-B-5 007036BA3 SUB 4.~~90159~~90836% 3,~~719~~718,~~874~~749.9252 15,~~194~~210.4281 1,~~125~~132.4069 C-B-6 007036BB1 SUB 4.~~90159~~90836% 2,~~606~~605,~~155~~366.2680 10,~~645~~656.2574 ~~788~~793.4657 9-A-1-1 007036BE5 SEN 2.~~31750~~56500% ~~152~~147,~~634~~915,~~210~~839.4148 ~~314~~326,~~426~~709.5011 43,~~718~~444,~~370~~038.9334 9-A-1-2 007036BF2 SEN 2.~~40250~~65000% 16,~~959~~435,~~356~~093.7128 3637,~~217~~503.6597 ~~524~~382,~~263~~670.4493 9-A-2 007036AK2 SEN 2.~~33250~~58000% ~~109~~105,~~678~~625,~~092~~687.3814 ~~227~~234,~~399~~665.2707 42,~~052~~569,~~405~~319.2433 9-A-3 007036AL0 SEN 2.~~18250~~43000% 2827,~~824~~389,~~103~~623.5077 5557,~~918~~312.7779 1909,~~434,479~~493.7357 9-A-4 007036AM8 SEN 2.~~46250~~71000% 20,000,000.00 4346,~~777~~672.7823 0.00 9-A-5 007036AN6 SEN 2.~~32250~~57000% 1918,~~412~~694,~~051~~811.7588 4041,~~075~~372.1166 ~~717~~454,~~239~~746.8678 9-A-6 007036BG0 SEN 2.~~30250~~55000% 5553,~~518~~467,~~468~~161.0099 ~~113~~117,~~627~~404.8198 21,~~051~~300,~~306~~575.0180 9-A-7 007036BH8 SEN 2.~~16250~~41000% 2827,~~824~~389,~~103~~623.5077 5556,~~406~~841.3408 1909,~~434,479~~493.7357 9-M-1 007036AP1 MEZ 2.~~58250~~83000% 26,685,000.00 6165,~~256~~029.9087 0.00 9-M-2 007036AQ9 MEZ 3.~~23250~~48000% 9,700,000.00 2729,~~871~~067.3467 0.00 9-M-3 007036AR7 MEZ 34.~~88250~~13000% 3,635,000.00 12,~~544~~927.7947 0.00 9-M-4 007036AS5 MEZ 4.~~13250~~38000% 2,426,000.00 89,~~911~~150.5106 0.00 9-X 007036BC9 OC 0.00000% 12,~~495~~425,~~830~~332.5645 ~~315~~1,~~598~~352,933.8024 0.00 Totals 1,~~207~~181,~~890~~656,~~805~~586.6641 45,~~303~~332,~~748~~361.3024 27,~~163~~789,~~721~~077.1427

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 6059,~~485~~399,~~650~~442.2750 ~~708~~1,~~614~~269,372.3513 0.00 1-A-X 0.00 0.00 57,~~684~~189.3918 0.00 AR 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 2-A-1 0.00 ~~147~~141,~~155~~946,~~199~~572.2197 45,~~464~~833,~~414~~307.2050 0.00 3-A-1 0.00 3632,~~650~~476,~~899~~240.5979 ~~805~~4,~~331~~327,743.8613 0.00 4-A-1 0.00 ~~117~~113,~~415~~980,~~119~~030.3376 23,~~960~~979,~~807~~112.4700 0.00 5-A-1 0.00 7574,~~613~~218,~~869~~563.9995 1,~~260~~694,~~055~~476.7546 0.00 6-A-1 0.00 ~~122~~121,~~110~~033,~~858~~694.6791 21,~~491~~613,~~832~~000.1579 0.00 7-A-1 0.00 42,~~871~~820,~~331~~920.9882 1177,~~368,779~~837.3932 0.00 8-A-1 0.00 5049,~~602~~231,~~063~~183.8327 ~~810~~1,~~506~~517,178.2586 0.00 C-B-1 0.00 41,~~669~~657,~~782~~090.6547 ~~108~~114,~~294~~239.7112 0.00 C-B-1X 0.00 0.00 7468,~~574~~895.09 0.00 C-B-2 0.00 11,~~159~~155,~~246~~847.7576 4849,~~972~~043.6269 0.00 C-B-3 0.00 4,~~464~~462,~~298~~938.3456 19,~~591~~620.6711 0.00 C-B-4 0.00 3,~~344~~343,~~975~~956.7287 14,~~679~~700.5080 0.00 C-B-5 0.00 3,~~718~~717,~~749~~616.5283 16,~~319~~343.8250 0.00 C-B-6 0.00 2,~~605~~604,~~366~~573.8023 11,~~433~~450.7131 0.6200 9-A-1-1 0.00 ~~147~~144,~~915~~471,~~839~~801.4814 53,~~032~~770,~~797~~747.4345 0.00 9-A-1-2 0.00 16,~~435~~052,~~093~~422.2835 ~~560~~420,~~481~~174.0990 0.00 9-A-2 0.00 ~~105~~103,~~625~~056,~~687~~367.1481 42,~~279~~803,~~804~~984.5140 0.00 9-A-3 0.00 2726,~~389~~480,~~623~~130.7720 1966,~~490,398~~806.5036 0.00 9-A-4 0.00 20,000,000.00 4346,~~777~~672.7823 0.00 9-A-5 0.00 18,~~694~~240,~~811~~065.8810 ~~757~~496,~~314~~119.9744 0.00 9-A-6 0.00 5352,~~467~~166,~~161~~586.9919 21,~~164~~417,~~933~~980.8278 0.00 9-A-7 0.00 2726,~~389~~480,~~623~~130.7720 1966,~~489,886~~334.0765 0.00 9-M-1 0.00 26,685,000.00 6165,~~256~~029.9087 0.00 9-M-2 0.00 9,700,000.00 2729,~~871~~067.3467 0.00 9-M-3 0.00 3,635,000.00 12,~~544~~927.7947 0.00 9-M-4 0.00 2,426,000.00 89,~~911~~150.5106 0.00 9-X 0.00 2,425,332.45 ~~315~~1,~~598~~352,933.8024 0.00 Totals 0.00 1,~~181~~153,~~656~~867,~~586~~509.4113 3133,~~467~~121,~~469~~438.4451 0.6200 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 62,620,000.00 6160,~~009~~485,~~399~~650.1327 18,~~386~~451.3240 ~~505~~1,~~362~~067,756.5436 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 155,970,000.00 ~~150~~147,~~978~~155,~~464~~199.1521 48,~~819~~132.4053 35,~~774~~160,~~445~~493.5472 0.00 0.00 3-A-1 37,480,000.00 3736,~~300~~650,~~527~~899.7459 25,~~479~~278.5467 ~~624~~4,~~148~~149,380.6113 0.00 0.00 4-A-1 121,120,000.00 ~~119~~117,~~820~~415,~~454~~119.7633 42,~~917~~235.8913 23,~~362~~392,~~417~~853.5444 0.00 0.00 5-A-1 78,260,000.00 7675,~~570~~613,~~940~~869.1999 21,~~583~~375.0454 ~~935~~1,~~487~~373,930.1650 0.00 0.00 6-A-1 125,160,000.00 ~~124~~122,~~058~~110,~~520~~858.7867 3938,~~462~~866.4575 1,~~908~~038,~~199~~297.6501 0.00 0.00 7-A-1 44,165,000.00 4442,~~113~~871,~~360~~331.8198 ~~508~~501.3258 149,~~241,520~~909.5158 0.00 0.00 8-A-1 52,705,000.00 5150,~~264~~602,~~236~~063.7983 4,~~183~~187.4239 ~~657~~1,~~989~~366,693.5417 0.00 0.00 C-B-1 41,695,000.00 41,~~682~~669,~~393~~782.1165 12,~~610~~692.4618 0.00 0.00 0.00 C-B-1X 0.00 0.00 0.00 0.00 0.00 0.00 C-B-2 11,166,000.00 11,~~162~~159,~~623~~246.8575 3,~~377~~398.1199 0.00 0.00 0.00 C-B-3 4,467,000.00 4,~~465~~464,~~649~~298.3634 1,~~351~~359.0278 0.00 0.00 0.00 C-B-4 3,347,000.00 3,~~345~~344,~~988~~975.0072 1,~~012~~018.2884 0.00 0.00 0.00 C-B-5 3,721,000.00 3,~~719~~718,~~874~~749.9252 1,~~125~~132.4069 0.00 0.00 0.00 C-B-6 2,606,944.73 2,~~606~~605,~~155~~366.2680 ~~788~~793.4657 0.00 0.00 0.00 9-A-1-1 155,178,000.00 ~~152~~147,~~634~~915,~~210~~839.4148 0.00 43,~~718~~444,~~370~~038.9334 0.00 0.00 9-A-1-2 17,242,000.00 16,~~959~~435,~~356~~093.7128 0.00 ~~524~~382,~~263~~670.4493 0.00 0.00 9-A-2 113,000,000.00 ~~109~~105,~~678~~625,~~092~~687.3814 0.00 42,~~052~~569,~~405~~319.2433 0.00 0.00 9-A-3 30,000,000.00 2827,~~824~~389,~~103~~623.5077 0.00 1909,~~434,479~~493.7357 0.00 0.00 9-A-4 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 9-A-5 20,000,000.00 1918,~~412~~694,~~051~~811.7588 0.00 ~~717~~454,~~239~~746.8678 0.00 0.00 9-A-6 57,200,000.00 5553,~~518~~467,~~468~~161.0099 0.00 21,~~051~~300,~~306~~575.0180 0.00 0.00 9-A-7 30,000,000.00 2827,~~824~~389,~~103~~623.5077 0.00 1909,~~434,479~~493.7357 0.00 0.00 9-X 0.00 12,~~495~~425,~~830~~332.5645 0.00 0.00 0.00 0.00 0.00 12,~~495~~425,~~830~~332.5645 0.00 0.00 0.00 0.00 Totals 1,187,103,044.73 1,~~166~~141,~~940~~635,~~636~~918.2286 ~~221~~219,~~605~~425.1104 2627,~~942~~569,~~116~~652.0323 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 ~~523~~1,~~748~~086,207.8676 6059,~~485~~399,~~650~~442.2750 0.~~96591585~~94856983 ~~523~~1,~~748~~086,207.8676 1-A-X 0.00 0.00 0.00000000 0.00 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 2-A-1 35,~~823~~208,~~264~~626.9425 ~~147~~141,~~155~~946,~~199~~572.2197 0.~~94348400~~91008895 35,~~823~~208,~~264~~626.9425 3-A-1 ~~649~~4,~~628~~174,658.1580 3632,~~650~~476,~~899~~240.5979 0.~~97787886~~86649522 ~~649~~4,~~628~~174,658.1580 4-A-1 23,~~405~~435,~~335~~088.4357 ~~117~~113,~~415~~980,~~119~~030.3376 0.~~96941149~~94105045 23,~~405~~435,~~335~~088.4357 5-A-1 ~~957~~1,~~070~~395,306.2004 7574,~~613~~218,~~869~~563.9995 0.~~96618796~~94835885 ~~957~~1,~~070~~395,306.2004 6-A-1 1,~~947~~077,~~662~~163.1076 ~~122~~121,~~110~~033,~~858~~694.6791 0.~~97563805~~96703176 1,~~947~~077,~~662~~163.1076 7-A-1 150,~~242,028~~411.8316 42,~~871~~820,~~331~~920.9882 0.~~97070830~~96956687 150,~~242,028~~411.8316 8-A-1 ~~662~~1,~~172~~370,880.9656 5049,~~602~~231,~~063~~183.8327 0.~~96009987~~93408943 ~~662~~1,~~172~~370,880.9656 C-B-1 12,~~610~~692.4618 41,~~669~~657,~~782~~090.6547 0.~~99939519~~99909079 12,~~610~~692.4618 C-B-1X 0.00 0.00 0.00000000 0.00 C-B-2 3,~~377~~398.1199 11,~~159~~155,~~246~~847.7576 0.~~99939520~~99909079 3,~~377~~398.1199 C-B-3 1,~~351~~359.0278 4,~~464~~462,~~298~~938.3456 0.~~99939520~~99909079 1,~~351~~359.0278 C-B-4 1,~~012~~018.2884 3,~~344~~343,~~975~~956.7287 0.~~99939520~~99909079 1,~~012~~018.2884 C-B-5 1,~~125~~132.4069 3,~~718~~717,~~749~~616.5283 0.~~99939519~~99909079 1,~~125~~132.4069 C-B-6 ~~788~~793.4657 2,~~605~~604,~~366~~573.8023 0.~~99939472~~99909031 ~~788~~793.4657 9-A-1-1 43,~~718~~444,~~370~~038.9334 ~~147~~144,~~915~~471,~~839~~801.4814 0.~~95320109~~93100698 43,~~718~~444,~~370~~038.9334 9-A-1-2 ~~524~~382,~~263~~670.4493 16,~~435~~052,~~093~~422.2835 0.~~95320110~~93100698 ~~524~~382,~~263~~670.4493 9-A-2 42,~~052~~569,~~405~~319.2433 ~~105~~103,~~625~~056,~~687~~367.1481 0.~~93474059~~91200325 42,~~052~~569,~~405~~319.2433 9-A-3 1909,~~434,479~~493.7357 2726,~~389~~480,~~623~~130.7720 0.~~91298746~~88267101 1909,~~434,479~~493.7357 9-A-4 0.00 20,000,000.00 1.00000000 0.00 9-A-5 ~~717~~454,~~239~~746.8678 18,~~694~~240,~~811~~065.8810 0.~~93474059~~91200326 ~~717~~454,~~239~~746.8678 9-A-6 21,~~051~~300,~~306~~575.0180 5352,~~467~~166,~~161~~586.9919 0.~~93474059~~91200326 21,~~051~~300,~~306~~575.0180 9-A-7 1909,~~434,479~~493.7357 2726,~~389~~480,~~623~~130.7720 0.~~91298746~~88267101 1909,~~434,479~~493.7357 9-X 0.00 2,425,332.45 0.00000000 0.00 9-X 0.00 2,425,332.45 0.00000000 0.00 Totals 27,~~163~~789,~~721~~077.1427 1,~~141~~113,~~635~~846,~~918~~841.8658 0.~~96169909~~93828994 27,~~163~~789,~~721~~077.1427

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 62,620,000.00 ~~974~~965.~~27976892~~91584590 0.~~29361737~~29465666 817.~~07030565~~05136314 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 155,970,000.00 ~~967~~943.~~99682086~~48399827 0.~~31300507~~30860121 2433.~~19981753~~08645073 0.00000000 3-A-1 37,480,000.00 ~~995~~977.~~21151921~~87885779 0.~~67981697~~67445758 16110.~~65284445~~70918170 0.00000000 4-A-1 121,120,000.00 ~~989~~969.~~27059742~~41148720 0.~~35434189~~34870484 1928.~~50476833~~01233025 0.00000000 5-A-1 78,260,000.00 ~~978~~966.~~41732929~~18796307 0.~~27578635~~27313493 1117.~~95357986~~55597368 0.00000000 6-A-1 125,160,000.00 ~~991~~975.~~19943097~~63805265 0.~~31529602~~31053651 158.~~24608221~~29575751 0.00000000 7-A-1 44,165,000.00 ~~998~~970.~~83076667~~70829797 0.~~01150957~~01135696 281.~~11095913~~13007087 0.00000000 8-A-1 52,705,000.00 ~~972~~960.~~66363324~~09987345 0.~~07937425~~07944958 1225.~~48438554~~93099649 0.00000000 C-B-1 41,695,000.00 999.~~69764024~~39519487 0.~~30244538~~30440532 0.00000000 0.00000000 C-B-1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C-B-2 11,166,000.00 999.~~69764016~~39519524 0.~~30244582~~30440534 0.00000000 0.00000000 C-B-3 4,467,000.00 999.~~69764047~~39519588 0.~~30244459~~30440564 0.00000000 0.00000000 C-B-4 3,347,000.00 999.~~69763968~~39519570 0.~~30244398~~30440394 0.00000000 0.00000000 C-B-5 3,721,000.00 999.~~69764042~~39519484 0.~~30244558~~30440473 0.00000000 0.00000000 C-B-6 2,606,944.73 999.~~69716658~~39472058 0.~~30244600~~30440615 0.00000000 0.00000000 9-A-1-1 155,178,000.00 ~~983~~953.~~60727945~~20109474 0.00000000 3022.~~40618470~~19411476 0.00000000 9-A-1-2 17,242,000.00 ~~983~~953.~~60727932~~20109500 0.00000000 3022.~~40618490~~19411495 0.00000000 9-A-2 113,000,000.00 ~~970~~934.~~60258743~~74059416 0.00000000 3522.~~86199327~~73733920 0.00000000 9-A-3 30,000,000.00 ~~960~~912.~~80345000~~98745900 0.00000000 4730.~~81599100~~31645233 0.00000000 9-A-4 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-5 20,000,000.00 ~~970~~934.~~60258750~~74059400 0.00000000 3522.~~86199300~~73733900 0.00000000 9-A-6 57,200,000.00 ~~970~~934.~~60258741~~74059423 0.00000000 3522.~~86199318~~73733916 0.00000000 9-A-7 30,000,000.00 ~~960~~912.~~80345000~~98745900 0.00000000 4730.~~81599100~~31645233 0.00000000 9-M-1 26,685,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-M-2 9,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-M-3 3,635,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-M-4 2,426,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 817.~~36392303~~34601980 ~~965~~948.~~91584590~~56982593 0.~~96591585~~94856983 817.~~36392303~~34601980 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 2433.~~51282259~~39505193 ~~943~~910.~~48399827~~08894640 0.~~94348400~~91008895 2433.~~51282259~~39505193 3-A-1 0.00000000 17111.~~33266142~~38363927 ~~977~~866.~~87885779~~49521852 0.~~97787886~~86649522 17111.~~33266142~~38363927 4-A-1 0.00000000 1928.~~85911022~~36103509 ~~969~~941.~~41148720~~05045211 0.~~96941149~~94105045 1928.~~85911022~~36103509 5-A-1 0.00000000 1217.~~22936622~~82910861 ~~966~~948.~~18796307~~35885446 0.~~96618796~~94835885 1217.~~22936622~~82910861 6-A-1 0.00000000 158.~~56137824~~60629402 ~~975~~967.~~63805265~~03175863 0.~~97563805~~96703176 158.~~56137824~~60629402 7-A-1 0.00000000 281.~~12246870~~14142783 ~~970~~969.~~70829797~~56687015 0.~~97070830~~96956687 281.~~12246870~~14142783 8-A-1 0.00000000 1226.~~56375980~~01044607 ~~960~~934.~~09987345~~08942738 0.~~96009987~~93408943 1226.~~56375980~~01044607 C-B-1 0.00000000 0.~~30244538~~30440532 999.~~39519487~~09078954 0.~~99939519~~99909079 0.~~30244538~~30440532 C-B-1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C-B-2 0.00000000 0.~~30244582~~30440534 999.~~39519524~~09078990 0.~~99939520~~99909079 0.~~30244582~~30440534 C-B-3 0.00000000 0.~~30244459~~30440564 999.~~39519588~~09079024 0.~~99939520~~99909079 0.~~30244459~~30440564 C-B-4 0.00000000 0.~~30244398~~30440394 999.~~39519570~~09078877 0.~~99939520~~99909079 0.~~30244398~~30440394 C-B-5 0.00000000 0.~~30244558~~30440473 999.~~39519484~~09079011 0.~~99939519~~99909079 0.~~30244558~~30440473 C-B-6 0.00000000 0.~~30244600~~30440615 999.~~39472058~~09031443 0.~~99939472~~99909031 0.~~30244600~~30440615 9-A-1-1 0.00000000 3022.~~40618470~~19411476 ~~953~~931.~~20109474~~00697998 0.~~95320109~~93100698 3022.~~40618470~~19411476 9-A-1-2 0.00000000 3022.~~40618490~~19411495 ~~953~~931.~~20109500~~00698005 0.~~95320110~~93100698 3022.~~40618490~~19411495 9-A-2 0.00000000 3522.~~86199327~~73733920 ~~934~~912.~~74059416~~00325496 0.~~93474059~~91200325 3522.~~86199327~~73733920 9-A-3 0.00000000 4730.~~81599100~~31645233 ~~912~~882.~~98745900~~67100667 0.~~91298746~~88267101 4730.~~81599100~~31645233 9-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-5 0.00000000 3522.~~86199300~~73733900 ~~934~~912.~~74059400~~00325500 0.~~93474059~~91200326 3522.~~86199300~~73733900 9-A-6 0.00000000 3522.~~86199318~~73733916 ~~934~~912.~~74059423~~00325507 0.~~93474059~~91200326 3522.~~86199318~~73733916 9-A-7 0.00000000 4730.~~81599100~~31645233 ~~912~~882.~~98745900~~67100667 0.~~91298746~~88267101 4730.~~81599100~~31645233 9-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 62,620,000.00 3.~~63614~~63387% 6160,~~009~~485,~~399~~650.1327 ~~184~~183,~~865~~164.4837 0.00 0.00 1-A-X 0.00 1.13460% 6160,~~009~~485,~~399~~650.1327 57,~~684~~189.3918 0.00 0.00 AR 50.00 3.~~63472~~63490% 0.00 0.00 0.00 0.00 AR-L 50.00 3.~~63472~~63490% 0.00 0.00 0.00 0.00 2-A-1 155,970,000.00 5.~~09595~~09406% ~~150~~147,~~978~~155,~~464~~199.1521 ~~641~~624,~~149~~681.2725 0.00 0.00 3-A-1 37,480,000.00 5.~~00916~~01219% 3736,~~300~~650,~~527~~899.7459 ~~155~~153,~~703~~084.7033 0.00 0.00 4-A-1 121,120,000.00 5.~~56304~~56000% ~~119~~117,~~820~~415,~~454~~119.7633 ~~555~~544,~~472~~023.0643 0.00 0.00 5-A-1 78,260,000.00 4.~~74831~~74787% 7675,~~570~~613,~~940~~869.1999 ~~302~~299,~~985~~170.5542 0.00 0.00 6-A-1 125,160,000.00 5.~~26368~~26574% ~~124~~122,~~058~~110,~~520~~858.7867 ~~544~~535,~~170~~837.0704 0.00 0.00 7-A-1 44,165,000.00 3.~~44795~~56675% 4442,~~113~~871,~~360~~331.8198 ~~126~~127,~~750~~426.5617 0.00 0.00 8-A-1 52,705,000.00 3.~~47221~~46938% 5150,~~264~~602,~~236~~063.7983 ~~148~~146,~~333~~298.2930 0.00 0.00 C-B-1 41,695,000.00 2.~~58250~~83000% 41,~~682~~669,~~393~~782.1165 95101,~~684~~546.2595 0.00 0.00 C-B-1X 0.00 21.~~14692~~98403% 41,~~682~~669,~~393~~782.1165 7468,~~574~~895.0910 0.00 0.00 C-B-2 11,166,000.00 4.~~90159~~90836% 11,~~162~~159,~~623~~246.8575 45,~~595~~644.5170 0.00 0.00 C-B-3 4,467,000.00 4.~~90159~~90836% 4,~~465~~464,~~649~~298.3634 18,~~240~~260.6533 0.00 0.00 C-B-4 3,347,000.00 4.~~90159~~90836% 3,~~345~~344,~~988~~975.0072 13,~~667~~681.2296 0.00 0.00 C-B-5 3,721,000.00 4.~~90159~~90836% 3,~~719~~718,~~874~~749.9252 15,~~194~~210.4281 0.00 0.00 C-B-6 2,606,944.73 4.~~90159~~90836% 2,~~606~~605,~~155~~366.2680 10,~~645~~656.2574 0.00 0.00 9-A-1-1 155,178,000.00 2.~~31750~~56500% ~~152~~147,~~634~~915,~~210~~839.4148 ~~314~~326,~~426~~709.4711 0.00 0.00 9-A-1-2 17,242,000.00 2.~~40250~~65000% 16,~~959~~435,~~356~~093.7128 3637,~~217~~503.6597 0.00 0.00 9-A-2 113,000,000.00 2.~~33250~~58000% ~~109~~105,~~678~~625,~~092~~687.3814 ~~227~~234,~~399~~665.2407 0.00 0.00 9-A-3 30,000,000.00 2.~~18250~~43000% 2827,~~824~~389,~~103~~623.5077 5557,~~918~~312.7679 0.00 0.00 9-A-4 20,000,000.00 2.~~46250~~71000% 20,000,000.00 4346,~~777~~672.7822 0.00 0.00 9-A-5 20,000,000.00 2.~~32250~~57000% 1918,~~412~~694,~~051~~811.7588 4041,~~075~~372.1066 0.00 0.00 9-A-6 57,200,000.00 2.~~30250~~55000% 5553,~~518~~467,~~468~~161.0099 ~~113~~117,~~627~~404.8098 0.00 0.00 9-A-7 30,000,000.00 2.~~16250~~41000% 2827,~~824~~389,~~103~~623.5077 5556,~~406~~841.3308 0.00 0.00 9-M-1 26,685,000.00 2.~~58250~~83000% 26,685,000.00 6165,~~256~~029.9086 0.00 0.00 9-M-2 9,700,000.00 3.~~23250~~48000% 9,700,000.00 2729,~~871~~067.3367 0.00 0.00 9-M-3 3,635,000.00 34.~~88250~~13000% 3,635,000.00 12,~~544~~927.7947 0.00 0.00 9-M-4 2,426,000.00 4.~~13250~~38000% 2,426,000.00 89,~~911~~150.5106 0.00 0.00 9-X 0.00 0.00000% ~~475~~461,~~792~~786,~~216~~065.8177 0.00 0.00 0.00 Totals 1,229,549,044.73 3,~~988~~979,~~149~~428.4202 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~184~~183,~~865~~164.4937 0.00 6059,~~485~~399,~~650~~442.2750 1-A-X 0.00 0.00 57,~~684~~189.3918 0.00 6059,~~485~~399,~~650~~442.2750 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~641~~624,~~149~~681.2625 0.00 ~~147~~141,~~155~~946,~~199~~572.2197 3-A-1 0.00 0.00 ~~155~~153,~~703~~084.7133 0.00 3632,~~650~~476,~~899~~240.5979 4-A-1 0.00 0.00 ~~555~~544,~~472~~023.0443 0.00 ~~117~~113,~~415~~980,~~119~~030.3376 5-A-1 0.00 0.00 ~~302~~299,~~985~~170.5542 0.00 7574,~~613~~218,~~869~~563.9995 6-A-1 0.00 0.00 ~~544~~535,~~170~~837.0503 0.00 ~~122~~121,~~110~~033,~~858~~694.6791 7-A-1 0.00 0.00 ~~126~~127,~~750~~426.5616 0.00 42,~~871~~820,~~331~~920.9882 8-A-1 0.00 0.00 ~~148~~146,~~333~~298.2930 0.00 5049,~~602~~231,~~063~~183.8327 C-B-1 0.00 0.00 95101,~~684~~546.2594 0.00 41,~~669~~657,~~782~~090.6547 C-B-1X 0.00 0.00 7468,~~574~~895.09 0.00 41,~~669~~657,~~782~~090.6547 C-B-2 0.00 0.00 45,~~595~~644.5170 0.00 11,~~159~~155,~~246~~847.7576 C-B-3 0.00 0.00 18,~~240~~260.6533 0.00 4,~~464~~462,~~298~~938.3456 C-B-4 0.00 0.00 13,~~667~~681.2296 0.00 3,~~344~~343,~~975~~956.7287 C-B-5 0.00 0.00 15,~~194~~210.4281 0.00 3,~~718~~717,~~749~~616.5283 C-B-6 0.00 0.00 10,~~645~~656.2574 0.00 2,~~605~~604,~~366~~573.8023 9-A-1-1 0.00 0.00 ~~314~~326,~~426~~709.5011 0.00 ~~147~~144,~~915~~471,~~839~~801.4814 9-A-1-2 0.00 0.00 3637,~~217~~503.6597 0.00 16,~~435~~052,~~093~~422.2835 9-A-2 0.00 0.00 ~~227~~234,~~399~~665.2707 0.00 ~~105~~103,~~625~~056,~~687~~367.1481 9-A-3 0.00 0.00 5557,~~918~~312.7779 0.00 2726,~~389~~480,~~623~~130.7720 9-A-4 0.00 0.00 4346,~~777~~672.7823 0.00 20,000,000.00 9-A-5 0.00 0.00 4041,~~075~~372.1166 0.00 18,~~694~~240,~~811~~065.8810 9-A-6 0.00 0.00 ~~113~~117,~~627~~404.8198 0.00 5352,~~467~~166,~~161~~586.9919 9-A-7 0.00 0.00 5556,~~406~~841.3408 0.00 2726,~~389~~480,~~623~~130.7720 9-M-1 0.00 0.00 6165,~~256~~029.9087 0.00 26,685,000.00 9-M-2 0.00 0.00 2729,~~871~~067.3467 0.00 9,700,000.00 9-M-3 0.00 0.00 12,~~544~~927.7947 0.00 3,635,000.00 9-M-4 0.00 0.00 89,~~911~~150.5106 0.00 2,426,000.00 9-X 0.00 0.00 ~~315~~1,~~598~~352,933.8024 0.00 ~~461~~451,~~789~~818,~~173~~835.7644 Totals 0.00 0.00 45,~~303~~332,~~748~~361.3024 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 62,620,000.00 3.~~63614~~63387% ~~974~~965.~~27976892~~91584590 2.~~95217950~~92501389 0.00000000 0.00000000 1-A-X 0.00 1.13460% ~~974~~965.~~27976892~~91584590 0.~~92118157~~91327340 0.00000000 0.00000000 AR 50.00 3.~~63472~~63490% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 3.~~63472~~63490% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 155,970,000.00 5.~~09595~~09406% ~~967~~943.~~99682086~~48399827 4.~~11072174~~00513721 0.00000000 0.00000000 3-A-1 37,480,000.00 5.~~00916~~01219% ~~995~~977.~~21151921~~87885779 4.~~15431430~~08442716 0.00000000 0.00000000 4-A-1 121,120,000.00 5.~~56304~~56000% ~~989~~969.~~27059742~~41148720 4.~~58612995~~49160692 0.00000000 0.00000000 5-A-1 78,260,000.00 4.~~74831~~74787% ~~978~~966.~~41732929~~18796307 3.~~87152504~~82277562 0.00000000 0.00000000 6-A-1 125,160,000.00 5.~~26368~~26574% ~~991~~975.~~19943097~~63805265 4.~~34779538~~28121636 0.00000000 0.00000000 7-A-1 44,165,000.00 3.~~44795~~56675% ~~998~~970.~~83076667~~70829797 2.~~86993230~~88522971 0.00000000 0.00000000 8-A-1 52,705,000.00 3.~~47221~~46938% ~~972~~960.~~66363324~~09987345 2.~~81440641~~77579547 0.00000000 0.00000000 C-B-1 41,695,000.00 2.~~58250~~83000% 999.~~69764024~~39519487 2.~~29486149~~43547068 0.00000000 0.00000000 C-B-1X 0.00 21.~~14692~~98403% 999.~~69764024~~39519487 1.~~78856194~~65235880 0.00000000 0.00000000 C-B-2 11,166,000.00 4.~~90159~~90836% 999.~~69764016~~39519524 4.~~08342379~~08782912 0.00000000 0.00000000 C-B-3 4,467,000.00 4.~~90159~~90836% 999.~~69764047~~39519588 4.~~08342288~~08782852 0.00000000 0.00000000 C-B-4 3,347,000.00 4.~~90159~~90836% 999.~~69763968~~39519570 4.~~08342396~~08782791 0.00000000 0.00000000 C-B-5 3,721,000.00 4.~~90159~~90836% 999.~~69764042~~39519484 4.~~08342381~~08782854 0.00000000 0.00000000 C-B-6 2,606,944.73 4.~~90159~~90836% 999.~~69716658~~39472058 4.~~08341990~~08782736 0.00000000 0.00000000 9-A-1-1 155,178,000.00 2.~~31750~~56500% ~~983~~953.~~60727945~~20109474 2.~~02623097~~10538292 0.00000000 0.00000000 9-A-1-2 17,242,000.00 2.~~40250~~65000% ~~983~~953.~~60727932~~20109500 2.~~10054808~~17515195 0.00000000 0.00000000 9-A-2 113,000,000.00 2.~~33250~~58000% ~~970~~934.~~60258743~~74059416 2.~~01238265~~07668204 0.00000000 0.00000000 9-A-3 30,000,000.00 2.~~18250~~43000% ~~960~~912.~~80345000~~98745900 1.~~86395867~~91042633 0.00000000 0.00000000 9-A-4 20,000,000.00 2.~~46250~~71000% 1000.00000000 2.~~18888900~~33361100 0.00000000 0.00000000 9-A-5 20,000,000.00 2.~~32250~~57000% ~~970~~934.~~60258750~~74059400 2.~~00375500~~06863300 0.00000000 0.00000000 9-A-6 57,200,000.00 2.~~30250~~55000% ~~970~~934.~~60258741~~74059423 12.~~98650000~~05253462 0.00000000 0.00000000 9-A-7 30,000,000.00 2.~~16250~~41000% ~~960~~912.~~80345000~~98745900 1.~~84687767~~89470267 0.00000000 0.00000000 9-M-1 26,685,000.00 2.~~58250~~83000% 1000.00000000 2.~~29555556~~43694435 0.00000000 0.00000000 9-M-2 9,700,000.00 3.~~23250~~48000% 1000.00000000 2.~~87333299~~99666701 0.00000000 0.00000000 9-M-3 3,635,000.00 34.~~88250~~13000% 1000.00000000 3.~~45111142~~55638790 0.00000000 0.00000000 9-M-4 2,426,000.00 4.~~13250~~38000% 1000.00000000 3.~~67333471~~77166529 0.00000000 0.00000000 9-X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 2.~~95217966~~92501389 0.00000000 ~~965~~948.~~91584590~~56982593 1-A-X 0.00000000 0.00000000 0.~~92118157~~91327340 0.00000000 ~~965~~948.~~91584590~~56982593 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~11072168~~00513721 0.00000000 ~~943~~910.~~48399827~~08894640 3-A-1 0.00000000 0.00000000 4.~~15431457~~08442716 0.00000000 ~~977~~866.~~87885779~~49521852 4-A-1 0.00000000 0.00000000 4.~~58612979~~49160692 0.00000000 ~~969~~941.~~41148720~~05045211 5-A-1 0.00000000 0.00000000 3.~~87152504~~82277562 0.00000000 ~~966~~948.~~18796307~~35885446 6-A-1 0.00000000 0.00000000 4.~~34779522~~28121628 0.00000000 ~~975~~967.~~63805265~~03175863 7-A-1 0.00000000 0.00000000 2.~~86993230~~88522948 0.00000000 ~~970~~969.~~70829797~~56687015 8-A-1 0.00000000 0.00000000 2.~~81440641~~77579547 0.00000000 ~~960~~934.~~09987345~~08942738 C-B-1 0.00000000 0.00000000 2.~~29486149~~43547044 0.00000000 999.~~39519487~~09078954 C-B-1X 0.00000000 0.00000000 1.~~78856194~~65235856 0.00000000 999.~~39519487~~09078954 C-B-2 0.00000000 0.00000000 4.~~08342379~~08782912 0.00000000 999.~~39519524~~09078990 C-B-3 0.00000000 0.00000000 4.~~08342288~~08782852 0.00000000 999.~~39519588~~09079024 C-B-4 0.00000000 0.00000000 4.~~08342396~~08782791 0.00000000 999.~~39519570~~09078877 C-B-5 0.00000000 0.00000000 4.~~08342381~~08782854 0.00000000 999.~~39519484~~09079011 C-B-6 0.00000000 0.00000000 4.~~08341990~~08782736 0.00000000 999.~~39472058~~09031443 9-A-1-1 0.00000000 0.00000000 2.~~02623117~~10538292 0.00000000 ~~953~~931.~~20109474~~00697998 9-A-1-2 0.00000000 0.00000000 2.~~10054808~~17515195 0.00000000 ~~953~~931.~~20109500~~00698005 9-A-2 0.00000000 0.00000000 2.~~01238292~~07668204 0.00000000 ~~934~~912.~~74059416~~00325496 9-A-3 0.00000000 0.00000000 1.~~86395900~~91042633 0.00000000 ~~912~~882.~~98745900~~67100667 9-A-4 0.00000000 0.00000000 2.~~18888900~~33361150 0.00000000 1000.00000000 9-A-5 0.00000000 0.00000000 2.~~00375550~~06863300 0.00000000 ~~934~~912.~~74059400~~00325500 9-A-6 0.00000000 0.00000000 12.~~98650017~~05253462 0.00000000 ~~934~~912.~~74059423~~00325507 9-A-7 0.00000000 0.00000000 1.~~84687800~~89470267 0.00000000 ~~912~~882.~~98745900~~67100667 9-M-1 0.00000000 0.00000000 2.~~29555556~~43694473 0.00000000 1000.00000000 9-M-2 0.00000000 0.00000000 2.~~87333402~~99666701 0.00000000 1000.00000000 9-M-3 0.00000000 0.00000000 3.~~45111142~~55638790 0.00000000 1000.00000000 9-M-4 0.00000000 0.00000000 3.~~67333471~~77166529 0.00000000 1000.00000000 9-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3133,~~814~~475,~~497~~273.8184 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~22,775~~0.1200 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 3133,~~837~~475,~~272~~273.9384 Withdrawals Reimbursement for Servicer Advances 4022,~~752~~775.7212 Payment of Service Fee ~~329~~331,~~050~~060.7721 Payment of Interest and Principal 3133,~~467~~121,~~469~~438.4451 Total Withdrawals (Pool Distribution Amount) 3133,~~837~~475,~~272~~273.9384 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~310~~313,~~854~~147.1620 External MS Fee 15,~~906~~624.4011 PMI Fee 2,~~290~~288.2190 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~329~~331,~~050~~060.7721

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Group 9 Basis Risk Reserve Fund 5,000.00 0.00 0.00 5,000.00 Class C-B-1 Basis Risk Reserve Fund 5,000.00 0.00 0.00 5,000.00 Guaranty 0.00 0.00 0.00 0.00 Class 9-A-4 Interest Rate Cap Acct 0.00 0.00 0.00 0.00 Class 9-A-5 Interest Rate Cap Acct 0.00 0.00 0.00 0.00 Class 9-A-6 Interest Rate Cap Acct 0.00 0.00 0.00 0.00 Class 9-A-7 Interest Rate Cap Acct 0.00 0.00 0.00 0.00 Class C-B-1 Interest Rate Cap Acct ~~340,012~~0.0600 0.00 0.00 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 920 0 0 0 920 26,~~753~~727,~~947~~878.4724 0.00 0.00 0.00 26,~~753~~727,~~947~~878.4724 60 Days 46 0 0 0 46 12,~~012~~138,~~801~~815.9885 0.00 0.00 0.00 12,~~012~~138,~~801~~815.9885 90 Days 03 0 0 0 03 0737,600.00 0.00 0.00 0.00 0737,600.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1329 0 0 0 1329 39,~~766~~604,~~749~~294.4509 0.00 0.00 0.00 39,~~766~~604,~~749~~294.4509 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~227618~~491763% 0.000000% 0.000000% 0.000000% 0.~~227618~~491763% 0.~~241659~~580522% 0.000000% 0.000000% 0.000000% 0.~~241659~~580522% 60 Days 0.~~101163~~147529% 0.000000% 0.000000% 0.000000% 0.~~101163~~147529% 0.~~088873~~184550% 0.000000% 0.000000% 0.000000% 0.~~088873~~184550% 90 Days 0.~~000000~~073764% 0.000000% 0.000000% 0.000000% 0.~~000000~~073764% 0.~~000000~~063645% 0.000000% 0.000000% 0.000000% 0.~~000000~~063645% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~328781~~713056% 0.000000% 0.000000% 0.000000% 0.~~328781~~713056% 0.~~330533~~828717% 0.000000% 0.000000% 0.000000% 0.~~330533~~828717%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total G8 6 Mo Hybrid Arm No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0207,000.00 0.00 0.00 0.00 0207,000.00 60 Days 01 0 0 0 01 0246,100.00 0.00 0.00 0.00 0246,100.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 02 0 0 0 02 0453,100.00 0.00 0.00 0.00 0453,100.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~746269% 0.000000% 0.000000% 0.000000% 0.~~000000~~746269% 0.~~000000~~380201% 0.000000% 0.000000% 0.000000% 0.~~000000~~380201% 60 Days 0.~~000000~~746269% 0.000000% 0.000000% 0.000000% 0.~~000000~~746269% 0.~~000000~~452017% 0.000000% 0.000000% 0.000000% 0.~~000000~~452017% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~492537% 0.000000% 0.000000% 0.000000% 01.~~000000~~492537% 0.~~000000~~832218% 0.000000% 0.000000% 0.000000% 0.~~000000~~832218% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G9A Confrm Mixed A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 36 0 0 0 36 ~~585~~1,~~928~~182,957.4717 0.00 0.00 0.00 ~~585~~1,~~928~~182,957.4717 60 Days 21 0 0 0 21 ~~417~~105,600.00 0.00 0.00 0.00 ~~417~~105,600.00 90 Days 02 0 0 0 02 0417,600.00 0.00 0.00 0.00 0417,600.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 59 0 0 0 59 1,~~003~~706,~~528~~157.4717 0.00 0.00 0.00 1,~~003~~706,~~528~~157.4717 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~318471~~648649% 0.000000% 0.000000% 0.000000% 0.~~318471~~648649% 0.~~322473~~662199% 0.000000% 0.000000% 0.000000% 0.~~322473~~662199% 60 Days 0.~~212314~~108108% 0.000000% 0.000000% 0.000000% 0.~~212314~~108108% 0.~~229832~~059113% 0.000000% 0.000000% 0.000000% 0.~~229832~~059113% 90 Days 0.~~000000~~216216% 0.000000% 0.000000% 0.000000% 0.~~000000~~216216% 0.~~000000~~233765% 0.000000% 0.000000% 0.000000% 0.~~000000~~233765% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~530786~~972973% 0.000000% 0.000000% 0.000000% 0.~~530786~~972973% 0.~~552305~~955078% 0.000000% 0.000000% 0.000000% 0.~~552305~~955078% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G9B Mixed Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 611 0 0 0 611 25,~~168~~000,~~019~~955.0021 0.00 0.00 0.00 25,~~168~~000,~~019~~955.0021 60 Days 14 0 0 0 14 ~~319~~1,~~558~~787,115.1185 0.00 0.00 0.00 ~~319~~1,~~558~~787,115.1185 90 Days 01 0 0 0 01 0320,000.00 0.00 0.00 0.00 0320,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 716 0 0 0 716 27,~~487~~108,~~577~~071.1106 0.00 0.00 0.00 27,~~487~~108,~~577~~071.1106 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~721154~~101101% 0.000000% 0.000000% 0.000000% 01.~~721154~~101101% 01.~~911469~~824034% 0.000000% 0.000000% 0.000000% 01.~~911469~~824034% 60 Days 0.~~120192~~400400% 0.000000% 0.000000% 0.000000% 0.~~120192~~400400% 0.~~134347~~651827% 0.000000% 0.000000% 0.000000% 0.~~134347~~651827% 90 Days 0.~~000000~~100100% 0.000000% 0.000000% 0.000000% 0.~~000000~~100100% 0.~~000000~~116716% 0.000000% 0.000000% 0.000000% 0.~~000000~~116716% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~841346~~601602% 0.000000% 0.000000% 0.000000% 01.~~841346~~601602% 12.~~045816~~592577% 0.000000% 0.000000% 0.000000% 12.~~045816~~592577% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 Jmb 3/1 Hybd A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 Jmb 5/1 Hybd A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G3 7/1 Hybrid Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 10/1 Hybd Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 Conform 3/1 Hyb No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0242,085.0098 0.00 0.00 0.00 0242,085.0098 60 Days 10 0 0 0 10 ~~275,643~~0.8700 0.00 0.00 0.00 ~~275,643~~0.8700 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~275~~242,~~643~~085.8798 0.00 0.00 0.00 ~~275~~242,~~643~~085.8798 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~252525% 0.000000% 0.000000% 0.000000% 0.~~000000~~252525% 0.~~000000~~293955% 0.000000% 0.000000% 0.000000% 0.~~000000~~293955% 60 Days 0.~~248756~~000000% 0.000000% 0.000000% 0.000000% 0.~~248756~~000000% 0.~~330642~~000000% 0.000000% 0.000000% 0.000000% 0.~~330642~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~248756~~252525% 0.000000% 0.000000% 0.000000% 0.~~248756~~252525% 0.~~330642~~293955% 0.000000% 0.000000% 0.000000% 0.~~330642~~293955% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G6 Conform 5/1 Hyb No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 094,879.0088 0.00 0.00 0.00 094,879.0088 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 094,879.0088 0.00 0.00 0.00 094,879.0088 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~149031% 0.000000% 0.000000% 0.000000% 0.~~000000~~149031% 0.~~000000~~070806% 0.000000% 0.000000% 0.000000% 0.~~000000~~070806% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~149031% 0.000000% 0.000000% 0.000000% 0.~~000000~~149031% 0.~~000000~~070806% 0.000000% 0.000000% 0.000000% 0.~~000000~~070806% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G7 1 Mo Hybrid Arm No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2256,~~775~~783.1293

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 267,866.00 0.02178570% 267,866.00 0.~~02351276~~02321462% Fraud 14,889,660.88 1.21098504% 14,889,660.88 1.~~30698584~~29041339% Special Hazard 7,444,831.00 0.60549256% 7,444,831.00 0.~~65349297~~64520674% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~727094~~751365% Weighted Average Net Coupon 5.~~407030~~421516% Weighted Average Pass-Through Rate 5.~~388295~~415165% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count 43,~~036~~954 Number Of Loans Paid In Full 82(113) Ending Scheduled Collateral Loan Count 34,~~954~~067 Beginning Scheduled Collateral Balance 1,~~165~~139,~~470~~236,~~806~~587.2601 Ending Scheduled Collateral Balance 1,~~139~~153,~~236~~867,~~587~~509.0174 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 1,~~139~~158,~~599~~935,~~572~~663.2192 Monthly P &I Constant 6,~~005~~124,~~253~~658.8810 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~442~~461,~~953~~224.1918 Unscheduled Principal 2527,~~791~~324,~~266~~745.0611

Miscellaneous Reporting Excess Cash 1,~~245~~352,~~100~~945.78100 Excess Interest 3,~~678~~630.9745 Grp 5 Excess Interest 1,~~405~~389.1011 Grp 6 Excess Interest 2,~~273~~241.8734 Extra Principal Distribution ~~929~~3,~~501~~107.8999 Overcollateralized Amount 2,425,332.45 Overcollateralization Deficiency 0.00 Overcollateralization Increase ~~929~~3,~~501~~107.8999 Overcollateralization Reduction 0.00 Target Overcollateralization 2,425,332.45 Trigger Event -3 mo Delinq Rate > 5.25% 0.00 ~~Prefunding Amount 0.00 Capitalized Interest Added 0.00 Prefunding Balance 42,420,000.00 Remaining Prefunding Balance 0.00~~

Group Level Collateral Statement Group G1 Jmb 3/1 Hybd A G2 Jmb 5/1 Hybd A G3 7/1 Hybrid Arms Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~156365~~153799 5.~~505457~~504445 5.~~416883~~419649 Weighted Average Net Rate 4.~~799525~~797102 5.~~134823~~133266 5.~~044394~~047198 Weighted Average Maturity ~~357~~ 356 355 354 Beginning Loan Count ~~132~~131 ~~320~~313 ~~132~~130 Loans Paid In Full 12 79 23 Ending Loan Count ~~131~~129 ~~313~~304 ~~130~~127 Beginning Scheduled Balance 6766,~~203~~678,~~895~~280.9930 ~~166~~162,~~396~~567,~~004~~753.1186 4140,~~005~~353,~~746~~587.3319 Ending scheduled Balance 6665,~~678~~590,~~280~~183.3045 ~~162~~157,~~567~~354,~~753~~086.8637 4036,~~353~~176,~~587~~374.1959 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~309~~306,~~026~~712.3354 ~~817~~798,~~209~~878.6909 ~~213~~210,~~113~~084.3238 Scheduled Principal 20,~~253~~340.1549 53,~~804~~173.7177 2827,~~010~~832.5347 Unscheduled Principal ~~505~~1,~~362~~067,756.5436 35,~~774~~160,~~445~~493.5472 ~~624~~4,~~148~~149,380.6113 Scheduled Interest ~~288~~286,~~773~~372.1805 ~~763~~745,~~404~~704.9832 ~~185~~182,~~102~~251.7991 Servicing Fees 19,~~984~~819.2096 5150,~~393~~284.2368 12,~~728~~524.5179 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,~~612~~590.1969 5,~~389~~311.9333 1,~~203~~177.8531 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~267~~264,~~176~~961.7940 ~~706~~690,~~621~~108.8231 ~~171~~168,~~170~~549.4381 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~770738~~768474 5.~~095953~~094061 5.~~009163~~012188

Group Level Collateral Statement Group G4 10/1 Hybd Arms G5 Conform 3/1 Hyb G6 Conform 5/1 Hyb Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~845946~~843477 5.~~158839~~158000 5.~~684319~~686208 Weighted Average Net Rate 5.~~572674~~569799 4.~~797656~~796976 5.~~316132~~318119 Weighted Average Maturity ~~357~~ 356 ~~356~~355 355 Beginning Loan Count ~~270~~265 ~~406~~402 ~~685~~676 Loans Paid In Full 58 46 95 Ending Loan Count ~~265~~257 ~~402~~396 ~~676~~671 Beginning Scheduled Balance ~~131~~129,~~796~~386,~~286~~661.5051 8483,~~305~~346,~~779~~529.8745 ~~136~~134,~~432~~480,~~278~~680.4632 Ending scheduled Balance ~~129~~125,~~386~~947,~~661~~266.5168 8381,~~346~~949,~~529~~037.4544 ~~134~~133,~~480~~399,~~680~~579.3236 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~689~~676,~~269~~598.0903 ~~386~~381,~~196~~812.5268 ~~689~~680,~~669~~041.0253 Scheduled Principal 4746,~~207~~541.4539 23,~~763~~561.2651 4342,~~398~~803.4995 Unscheduled Principal 23,~~362~~392,~~417~~853.5444 ~~935~~1,~~487~~373,930.1650 1,~~908~~038,~~199~~297.6501 Scheduled Interest ~~642~~630,~~061~~056.64 ~~362~~358,~~433~~251.2617 ~~646~~637,~~270~~237.5358 Servicing Fees 3029,~~013~~508.5760 25,~~374~~075.8012 41,~~860~~250.5368 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,~~057~~056.6347 2,~~061~~021.6484 3,~~689~~628.8324 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~610~~599,~~990~~491.4457 ~~334~~331,~~996~~154.8221 ~~600~~592,~~720~~358.1766 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~563044~~560000 4.~~768311~~767866 5.~~283678~~285743

Group Level Collateral Statement Group G7 1 Mo Hybrid Arm G8 6 Mo Hybrid Arm G9A Confrm Mixed A Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.~~824441~~943285 3.~~819512~~817610 6.~~465879~~457256 Weighted Average Net Rate 3.~~451311~~570202 3.~~472205~~469383 6.~~198546~~189812 Weighted Average Maturity ~~356~~355.00 ~~358~~357.00 ~~356~~355.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 155,~~068~~782.3320 ~~184~~182,~~373~~186.8229 1,~~102~~071,~~412~~786.3013 Beginning Loan Count ~~128~~125 ~~140~~138 ~~964~~942 Loans Paid In Full 30 24 2217 Ending Loan Count 125 ~~138~~134 ~~942~~925 Beginning Scheduled Balance 4847,~~480~~238,~~714~~635.9984 5655,~~477~~815,~~883~~284.2179 ~~186~~181,~~535~~619,~~480~~182.1455 Ending Scheduled Balance 47,~~238~~188,~~635~~173.8458 5554,~~815~~443,~~284~~972.7983 ~~181~~177,~~619~~793,~~182~~666.5516 Scheduled Principal ~~558~~552.6468 4,~~608~~618.8879 9794,~~315~~484.7381 Unscheduled Principal 149,~~241,520~~909.5158 ~~657~~1,~~989~~366,693.5417 43,~~818~~731,~~981~~031.8658 Scheduled Interest ~~154~~155,~~509~~229.6952 ~~179~~177,~~764~~567.9450 1977,~~005,096~~301.5732 Servicing Fee 1514,~~074~~686.6564 16,~~345~~196.9599 4140,~~555~~477.9352 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 135.81 0.00 1,~~319~~297.4126 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~139~~140,~~299~~407.2307 ~~163~~161,~~418~~370.9951 ~~962~~935,~~221~~526.2354 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 3.~~447950~~566752 3.~~472205~~469383 6.~~190059~~181241

Group Level Collateral Statement Group G9B Mixed Arms Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~489552~~482402 5.~~727094~~751365 Weighted Average Net Rate 6.~~214765~~162794 5.~~407030~~421516 Weighted Average Maturity ~~356~~355.00 ~~356~~355.00 Record Date 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 1,~~458~~660,~~915~~776.4623 6,~~005~~124,~~253~~658.8810 Beginning Loan Count ~~859~~832 43,~~036~~954 Loans Paid In Full 27(167) 82(113) Ending Loan Count ~~832~~999 34,~~954~~067 Beginning Scheduled Balance ~~246~~237,~~836~~749,~~736~~991.6620 1,~~165~~139,~~470~~236,~~806~~587.2601 Ending Scheduled Balance ~~237~~274,~~749~~025,~~991~~169.2028 1,~~139~~153,~~236~~867,~~587~~509.0174 Scheduled Principal ~~124~~147,~~032~~314.3532 ~~442~~461,~~953~~224.1918 Unscheduled Principal 85,~~962~~994,~~713~~399.1162 2527,~~791~~324,~~266~~745.0611 Scheduled Interest 1,~~334~~513,~~883~~461.1191 5,~~562~~663,~~300~~433.6992 Servicing Fee 5663,~~522~~322.7922 ~~310~~313,~~854~~147.1620 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~726~~694.3206 1817,~~196~~913.6101 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~276~~448,~~634~~445.0063 5,~~233~~332,~~249~~373.9271 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~206373~~203927 5.~~388295~~415165

Filing Compare · CSFB ADJUSTABLE RATE MORTGAGE TRUST 2004-1