8-K 1 csf05005_10507.txt 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): July 25, 2005 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2005-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-17 Pooling and Servicing Agreement) (Commission 54-2175510 (State or other File Number) 54-2175511 jurisdiction 54-2175512 of Incorporation) 54-2175513 54-2175514 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 July 25, 2005 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed P/T Certificates, Series 2005-5 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2005-5 Trust, relating to the July 25, 2005 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. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2005-5 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/26/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2005-5 Trust , relating to the July 25, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Record Date: 56/3130/052005 Distribution Date: 67/2725/052005 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series 2005-5 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1A1 225458TF5 SEN 5.00000% 9796,~~385~~982,~~729~~793.0035 ~~405~~404,~~773~~094.8797 2A1 225458TG3 SEN 5.50000% 6,~~822~~529,~~000~~919.0055 3129,~~267~~928.5080 2A2 225458TH1 SEN 5.50000% 28,~~113~~017,~~000~~197.0030 128,~~851~~412.2515 2A3 225458TJ7 SEN 5.50000% 8,094,000.00 37,097.50 2A4 225458TK4 SEN 5.00000% 4,~~500~~426,000.00 18,~~750~~441.0067 2A5 225458TL2 SEN 5.50000% 8,~~223~~088,445.00 37,~~690~~072.7904 2A6 225458TM0 SEN 6.00000% 4,~~500~~426,000.00 22,~~500~~130.00 2A7 225458TN8 SEN 5.50000% 11,~~923~~412,~~000~~522.0084 5452,~~647~~307.0840 2A8 225458TP3 SEN 5.50000% 20,~~776~~588,~~000~~807.0097 9594,~~223~~365.3337 2A9 225458TQ1 SEN 5.50000% 27,901,000.00 127,879.58 2A10 225458TR9 SEN 5.50000% 1,~~000~~004,~~000~~583.0033 4,~~583~~604.3334 2A11 225458TS7 SEN 5.00000% 64,~~779~~607,~~000~~953.0040 269,~~912~~199.5081 2A12 225458TT5 SEN-IO 5.50000% 0.00 26,~~991~~919.2598 2A13 225458TU2 SEN 5.50000% 6,242,000.00 28,609.17 2A14 225458TV0 SEN 5.50000% 1,~~000~~004,~~000~~583.0033 4,~~583~~604.3334 2A15 225458TW8 SEN 5.50000% 1,~~461~~456,~~000~~148.0028 6,~~696~~674.2501 2A16 225458UM8 SEN 5.50000% 5,312,000.00 24,346.67 3A1 225458TX6 SEN 109.~~16897~~60697% 20,~~235~~115,~~134~~512.0043 ~~171~~161,~~475~~040.4299 3A2 225458TY4 SEN 3.~~39000~~61438% 66,~~486~~093,~~866~~823.0072 ~~187~~199,~~825~~073.4050 3A3 225458TZ1 SEN-IO 43.~~06000~~83562% 0.00 5350,~~471~~218.8100 3A4 225458UA4 SEN 5.75000% 10,000,000.00 47,916.67 3A5 225458UB2 SEN 5.75000% 2,489,750.00 11,930.05 3A6 225458UC0 SEN-IO 0.05000% 0.00 2,~~770~~753.2991 3A7 225458UD8 SEN 5.75000% 1,000,000.00 4,791.67 4A1 225458UE6 SEN 6.25000% 6463,~~698~~313,~~000~~512.0020 ~~336~~329,~~968~~757.7588 4A2 225458UF3 SEN 6.25000% 2,~~103~~058,~~033~~029.0070 10,~~953~~718.3090 5A1 225458UG1 SEN 5.50000% 4039,~~330~~086,~~589~~650.0021 ~~184~~179,~~848~~147.5315 6A1 225458UH9 SEN 5.00000% 31,~~923~~247,~~000~~349.0092 ~~133~~130,~~012~~197.5029 6A2 225458UJ5 SEN 5.00000% 15,231,494.00 63,464.56 6A3 225458UK2 SEN 5.00000% 13,896,000.00 57,900.00 6A4 225458UL0 SEN 5.00000% 10,500,000.00 43,750.00 7A1 225458UN6 SEN 6.00000% ~~100~~95,~~006~~526,~~623~~901.0040 ~~500~~477,~~033~~634.1251 CX 225458UQ9 SEN-IO 5.00000% 0.00 30,~~967~~557.4291 2X 225458UP1 SEN-IO 5.50000% 0.00 3938,~~128~~680.1467 DX 225458UR7 SEN-IO 6.00000% 0.00 4847,~~022~~074.2092 CP 225458US5 SEN-PO 0.00000% ~~804~~800,~~793~~967.1319 0.00 DP 225458UT3 SEN-PO 0.00000% 1,~~916~~902,~~232~~016.6349 0.00 CB1 225458UU0 SUB 5.~~42642~~42669% 6,~~789~~779,~~923~~130.0034 30,~~704~~656.1385 CB2 225458UV8 SUB 5.~~42642~~42669% 2,~~909~~905,~~966~~340.0058 13,~~158~~138.9165 CB3 225458UW6 SUB 5.~~42642~~42669% 1,~~697~~694,~~480~~781.0084 7,~~676~~664.0321 CB4 225458VH8 SUB 5.~~42642~~42669% 1,~~212~~210,~~486~~558.0074 5,~~482~~474.8844 CB5 225458VJ4 SUB 5.~~42642~~42669% 1,~~212~~210,~~486~~558.0074 5,~~482~~474.8844 CB6 225458VK1 SUB 5.~~42642~~42669% ~~727~~726,~~493~~337.9559 3,~~289~~284.7467 DB1 225458UX4 SUB 5.~~86201~~86222% 6,~~954~~944,~~947~~506.0057 33,~~974~~925.9721 DB2 225458UY2 SUB 5.~~86201~~86222% 2,~~804~~800,~~413~~203.0015 13,~~699~~679.5851 DB3 225458UZ9 SUB 5.~~86201~~86222% 1,~~794~~792,~~824~~129.0070 8,~~767~~754.7389 DB4 225458VE5 SUB 5.~~86201~~86222% 1,~~233~~232,~~942~~089.0067 6,~~027~~018.8299 DB5 225458VF2 SUB 5.~~86201~~86222% 1,~~346~~344,~~118~~097.0027 6,~~575~~566.8017 DB6 225458VG0 SUB 5.~~86201~~86222% 1,~~009~~008,~~592~~076.0845 4,~~931~~924.8764 AR 225458VA3 RES 5.00000% 500.00 06.2159 ARL 225458VB1 RES 5.00000% 500.00 130.0600 PP 225458VD7 SEN 5.00000% 100.00 0.42 ES 225458VC9 SEN 0.00000% 0.01 16,~~414~~617.5679 Totals ~~709~~699,~~347~~003,~~559~~872.8026 3,~~410~~359,~~833~~483.8285

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1A1 ~~402~~899,~~935~~950.6541 0.00 96,~~982~~082,~~793~~842.3595 ~~808~~1,~~709~~304,045.5238 0.00 2A1 ~~292~~818,~~080~~551.4583 0.00 65,~~529~~711,~~919~~367.5572 ~~323~~848,~~347~~480.9563 0.00 2A2 95115,~~802~~549.7068 0.00 2827,~~017~~901,~~197~~647.3062 ~~224~~243,~~653~~961.9583 0.00 2A3 0.00 0.00 8,094,000.00 37,097.50 0.00 2A4 74194,000.00 0.00 4,~~426~~232,000.00 92212,~~750~~441.0067 0.00 2A5 ~~135~~354,000.00 0.00 87,~~088~~734,445.00 ~~172~~391,~~690~~072.7904 0.00 2A6 74194,000.00 0.00 4,~~426~~232,000.00 96216,~~500~~130.00 0.00 2A7 ~~510~~1,~~477~~430,605.1691 0.00 119,~~412~~981,~~522~~916.8493 ~~565~~1,~~124~~482,913.2431 0.00 2A8 ~~187~~188,~~192~~121.0328 0.00 20,~~588~~400,~~807~~686.9769 282,~~415~~486.3665 0.00 2A9 0.00 0.00 27,901,000.00 127,879.58 0.00 2A10 (4,~~583~~604.3334) 0.00 1,~~004~~009,~~583~~187.3367 0.00 0.00 2A11 ~~171~~205,~~046~~338.6043 0.00 64,~~607~~402,~~953~~614.4097 ~~440~~474,~~959~~538.1024 0.00 2A12 0.00 0.00 0.00 26,~~991~~919.2598 0.00 2A13 0.00 0.00 6,242,000.00 28,609.17 0.00 2A14 (4,~~583~~604.3334) 0.00 1,~~004~~009,~~583~~187.3367 0.00 0.00 2A15 4,~~851~~875.7285 0.00 1,~~456~~451,~~148~~272.2843 11,~~547~~549.9786 0.00 2A16 0.00 0.00 5,312,000.00 24,346.67 0.00 3A1 ~~119~~180,~~621~~518.5748 0.00 2019,~~115~~934,~~512~~993.4395 ~~291~~341,~~096~~559.9947 0.00 3A2 ~~393~~593,~~042~~132.2812 0.00 6665,~~093~~500,~~823~~691.7259 ~~580~~792,~~867~~205.6862 0.00 3A3 0.00 0.00 0.00 5350,~~471~~218.8100 0.00 3A4 0.00 0.00 10,000,000.00 47,916.67 0.00 3A5 0.00 0.00 2,489,750.00 11,930.05 0.00 3A6 0.00 0.00 0.00 2,~~770~~753.2991 0.00 3A7 0.00 0.00 1,000,000.00 4,791.67 0.00 4A1 12,~~384~~260,~~487~~704.8047 0.00 6361,~~313~~052,~~512~~807.2072 12,~~721~~590,~~456~~462.5535 0.00 4A2 4573,~~003~~485.3006 0.00 21,~~058~~984,~~029~~544.7064 5584,~~956~~203.6096 0.00 5A1 1153,~~243,938~~182.7998 0.00 3938,~~086~~933,~~650~~467.2123 1332,~~428,787~~330.3213 0.00 6A1 ~~675~~193,~~650~~675.0837 0.00 31,~~247~~053,~~349~~674.9254 ~~808~~323,~~662~~872.5866 0.00 6A2 0.00 0.00 15,231,494.00 63,464.56 0.00 6A3 0.00 0.00 13,896,000.00 57,900.00 0.00 6A4 0.00 0.00 10,500,000.00 43,750.00 0.00 7A1 46,~~479~~259,~~721~~837.6081 0.00 9589,~~526~~267,~~901~~063.4059 46,~~979~~737,~~754~~472.7232 0.00 CX 0.00 0.00 0.00 30,~~967~~557.4291 0.00 2X 0.00 0.00 0.00 3938,~~128~~680.1467 0.00 DX 0.00 0.00 0.00 4847,~~022~~074.2092 0.00 CP 3,~~825~~747.9446 0.00 ~~800~~797,~~967~~219.1972 3,~~825~~747.9446 0.00 DP 1420,~~216~~246.1423 0.00 1,~~902~~881,~~016~~770.4926 1420,~~216~~246.1423 0.00 CB1 10,~~792~~852.6637 0.00 6,~~779~~768,~~130~~277.3497 41,~~496~~509.7922 0.00 CB2 4,~~625~~651.4202 0.00 2,~~905~~900,~~340~~689.5856 17,~~784~~789.3367 0.00 CB3 2,~~698~~713.1609 0.00 1,~~694~~692,~~781~~068.8474 10,~~374~~377.1930 0.00 CB4 1,~~927~~937.2692 0.00 1,~~210~~208,~~558~~620.7482 7,~~410~~412.1436 0.00 CB5 1,~~927~~937.2692 0.00 1,~~210~~208,~~558~~620.7482 7,~~410~~412.1436 0.00 CB6 1,~~156~~162.3676 0.00 ~~726~~725,~~337~~174.5983 4,~~446~~447.1043 0.00 DB1 10,~~440~~494.4311 0.00 6,~~944~~934,~~506~~012.5746 44,~~415~~419.4032 0.00 DB2 4,~~209~~231.8550 0.00 2,~~800~~795,~~203~~971.1566 17,~~909~~911.4301 0.00 DB3 2,~~694~~708.3016 0.00 1,~~792~~789,~~129~~421.7054 11,~~462~~463.0305 0.00 DB4 1,~~852~~861.3386 0.00 1,~~232~~230,~~089~~227.6781 7,880.1585 0.00 DB5 2,~~020~~031.7312 0.00 1,~~344~~342,~~097~~066.2716 8,~~596~~597.5329 0.00 DB6 1,~~515~~523.5534 0.00 1,~~008~~006,~~076~~553.4511 6,447.4298 0.00 AR 500.00 0.00 0.00 506.2159 0.00 ARL 500.00 0.00 0.00 630.0600 0.00 PP 0.00 0.00 100.00 0.42 0.00 ES 0.00 0.00 0.01 16,~~414~~617.5679 0.00 Totals 1014,~~343~~180,~~687~~419.4686 0.00 ~~699~~684,~~003~~823,~~872~~452.2638 1317,~~754~~539,~~521~~903.2871 0.00 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) 1A1 97,385,729.00 9796,~~385~~982,~~729~~793.0035 ~~370~~372,~~359~~266.8409 32527,~~575~~684.8032 0.00 0.00 2A1 6,822,000.00 6,~~822~~529,~~000~~919.0055 3544,~~998~~237.3144 ~~256~~774,~~082~~314.1339 0.00 0.00 2A2 28,113,000.00 28,~~113~~017,~~000~~197.0030 116,~~807~~244.4971 83109,~~995~~304.2197 0.00 0.00 2A3 8,094,000.00 8,094,000.00 0.00 0.00 0.00 0.00 2A4 4,500,000.00 4,~~500~~426,000.00 910,~~120~~484.3545 64183,~~879~~515.6555 0.00 0.00 2A5 8,223,445.00 8,~~223~~088,445.00 1619,~~638~~131.4741 ~~118~~334,~~361~~868.5359 0.00 0.00 2A6 4,500,000.00 4,~~500~~426,000.00 910,~~120~~484.3545 64183,~~879~~515.6555 0.00 0.00 2A7 11,923,000.00 11,~~923~~412,~~000~~522.0084 6277,~~915~~315.2601 ~~447~~1,~~561~~353,290.90 0.00 0.00 2A8 20,776,000.00 20,~~776~~588,~~000~~807.0097 2310,~~071~~166.0374 ~~164~~177,~~121~~954.0054 0.00 0.00 2A9 27,901,000.00 27,901,000.00 0.00 0.00 0.00 0.00 2A10 1,000,000.00 1,~~000~~004,~~000~~583.0033 0.00 0.00 (4,~~583~~604.3334) 0.00 2A11 64,779,000.00 64,~~779~~607,~~000~~953.0040 2111,~~081~~097.1422 ~~149~~194,~~965~~241.4621 0.00 0.00 2A12 0.00 0.00 0.00 0.00 0.00 0.00 2A13 6,242,000.00 6,242,000.00 0.00 0.00 0.00 0.00 2A14 1,000,000.00 1,~~000~~004,~~000~~583.0033 0.00 0.00 (4,~~583~~604.3334) 0.00 2A15 1,461,000.00 1,~~461~~456,~~000~~148.0028 ~~597~~263.9651 4,~~253~~612.7634 0.00 0.00 2A16 5,312,000.00 5,312,000.00 0.00 0.00 0.00 0.00 3A1 20,235,134.00 20,~~235~~115,~~134~~512.0043 23,~~934~~939.4069 95156,~~687~~578.1779 0.00 0.00 3A2 66,486,866.00 66,~~486~~093,~~866~~823.0072 78,~~641~~658.6196 ~~314~~514,~~400~~473.6716 0.00 0.00 3A3 0.00 0.00 0.00 0.00 0.00 0.00 3A4 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 3A5 2,489,750.00 2,489,750.00 0.00 0.00 0.00 0.00 3A6 0.00 0.00 0.00 0.00 0.00 0.00 3A7 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 4A1 64,698,000.00 6463,~~698~~313,~~000~~512.0020 5554,~~214~~340.4190 12,~~329~~206,~~273~~363.3957 0.00 0.00 4A2 2,103,033.00 2,~~103~~058,~~033~~029.0070 1,~~794~~766.7737 4371,~~208~~718.5468 0.00 0.00 5A1 40,330,589.00 4039,~~330~~086,~~589~~650.0021 ~~151~~147,~~056~~799.4381 15,~~092,882~~383.3617 0.00 0.00 6A1 31,923,000.00 31,~~923~~247,~~000~~349.0092 84,~~450~~202.3013 ~~591~~109,~~199~~473.7824 0.00 0.00 6A2 15,231,494.00 15,231,494.00 0.00 0.00 0.00 0.00 6A3 13,896,000.00 13,896,000.00 0.00 0.00 0.00 0.00 6A4 10,500,000.00 10,500,000.00 0.00 0.00 0.00 0.00 7A1 100,006,623.00 ~~100~~95,~~006~~526,~~623~~901.0040 ~~102~~98,~~179~~379.1115 46,~~377~~161,~~542~~458.4966 0.00 0.00 CX 0.00 0.00 0.00 0.00 0.00 0.00 2X 0.00 0.00 0.00 0.00 0.00 0.00 DX 0.00 0.00 0.00 0.00 0.00 0.00 CP 804,793.13 ~~804~~800,~~793~~967.1319 3,~~642~~659.8523 ~~183~~88.0924 0.00 0.00 DP 1,916,232.63 1,~~916~~902,~~232~~016.6349 1,~~927~~926.5158 1218,~~288~~319.6364 0.00 0.00 CB1 6,789,923.00 6,~~789~~779,~~923~~130.0034 10,~~792~~852.6637 0.00 0.00 0.00 CB2 2,909,966.00 2,~~909~~905,~~966~~340.0058 4,~~625~~651.4202 0.00 0.00 0.00 CB3 1,697,480.00 1,~~697~~694,~~480~~781.0084 2,~~698~~713.1609 0.00 0.00 0.00 CB4 1,212,486.00 1,~~212~~210,~~486~~558.0074 1,~~927~~937.2692 0.00 0.00 0.00 CB5 1,212,486.00 1,~~212~~210,~~486~~558.0074 1,~~927~~937.2692 0.00 0.00 0.00 CB6 727,493.95 ~~727~~726,~~493~~337.9559 1,~~156~~162.3676 0.00 0.00 0.00 DB1 6,954,947.00 6,~~954~~944,~~947~~506.0057 10,~~440~~494.4311 0.00 0.00 0.00 DB2 2,804,413.00 2,~~804~~800,~~413~~203.0015 4,~~209~~231.8550 0.00 0.00 0.00 DB3 1,794,824.00 1,~~794~~792,~~824~~129.0070 2,~~694~~708.3016 0.00 0.00 0.00 DB4 1,233,942.00 1,~~233~~232,~~942~~089.0067 1,~~852~~861.3386 0.00 0.00 0.00 DB5 1,346,118.00 1,~~346~~344,~~118~~097.0027 2,~~020~~031.7312 0.00 0.00 0.00 DB6 1,009,592.08 1,~~009~~008,~~592~~076.0845 1,~~515~~523.5534 0.00 0.00 0.00 PP 100.00 100.00 0.00 0.00 0.00 0.00 ES 0.01 0.01 0.00 0.00 0.00 0.00 Totals 709,347,459.80 ~~709~~699,~~347~~003,~~459~~872.8026 1,~~109~~102,~~411~~469.9002 913,~~243~~087,~~342~~159.2151 (9,~~166~~208.6668) 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 1A1 ~~402~~899,~~935~~950.6541 96,~~982~~082,~~793~~842.3595 0.~~99586248~~98662139 ~~402~~899,~~935~~950.6541 2A1 ~~292~~818,~~080~~551.4583 65,~~529~~711,~~919~~367.5572 0.~~95718551~~83719843 ~~292~~818,~~080~~551.4583 2A2 95115,~~802~~549.7068 2827,~~017~~901,~~197~~647.3062 0.~~99659223~~99248204 95115,~~802~~549.7068 2A3 0.00 8,094,000.00 1.00000000 0.00 2A4 74194,000.00 4,~~426~~232,000.00 0.~~98355556~~94044444 74194,000.00 2A5 ~~135~~354,000.00 87,~~088~~734,445.00 0.~~98358352~~94053587 ~~135~~354,000.00 2A6 74194,000.00 4,~~426~~232,000.00 0.~~98355556~~94044444 74194,000.00 2A7 ~~510~~1,~~477~~430,605.1691 119,~~412~~981,~~522~~916.8493 0.~~95718551~~83719843 ~~510~~1,~~477~~430,605.1691 2A8 ~~187~~188,~~192~~121.0328 20,~~588~~400,~~807~~686.9769 0.~~99098999~~98193525 ~~187~~188,~~192~~121.0328 2A9 0.00 27,901,000.00 1.00000000 0.00 2A10 (4,~~583~~604.3334) 1,~~004~~009,~~583~~187.3367 1.~~00458333~~00918767 (4,~~583~~604.3334) 2A11 ~~171~~205,~~046~~338.6043 64,~~607~~402,~~953~~614.4097 0.~~99735954~~99418971 ~~171~~205,~~046~~338.6043 2A12 0.00 0.00 0.00000000 0.00 2A13 0.00 6,242,000.00 1.00000000 0.00 2A14 (4,~~583~~604.3334) 1,~~004~~009,~~583~~187.3367 1.~~00458333~~00918767 (4,~~583~~604.3334) 2A15 4,~~851~~875.7285 1,~~456~~451,~~148~~272.2843 0.~~99667918~~99334184 4,~~851~~875.7285 2A16 0.00 5,312,000.00 1.00000000 0.00 3A1 ~~119~~180,~~621~~518.5748 2019,~~115~~934,~~512~~993.4395 0.~~99408842~~98516738 ~~119~~180,~~621~~518.5748 3A2 ~~393~~593,~~042~~132.2812 6665,~~093~~500,~~823~~691.7259 0.~~99408842~~98516738 ~~393~~593,~~042~~132.2812 3A3 0.00 0.00 0.00000000 0.00 3A4 0.00 10,000,000.00 1.00000000 0.00 3A5 0.00 2,489,750.00 1.00000000 0.00 3A6 0.00 0.00 0.00000000 0.00 3A7 0.00 1,000,000.00 1.00000000 0.00 4A1 12,~~384~~260,~~487~~704.8047 6361,~~313~~052,~~512~~807.2072 0.~~97860076~~94365835 12,~~384~~260,~~487~~704.8047 4A2 4573,~~003~~485.3006 21,~~058~~984,~~029~~544.7064 0.~~97860076~~94365834 4573,~~003~~485.3006 5A1 1153,~~243,938~~182.7998 3938,~~086~~933,~~650~~467.2123 0.~~96915644~~96535826 1153,~~243,938~~182.7998 6A1 ~~675~~193,~~650~~675.0837 31,~~247~~053,~~349~~674.9254 0.~~97883501~~97276805 ~~675~~193,~~650~~675.0837 6A2 0.00 15,231,494.00 1.00000000 0.00 6A3 0.00 13,896,000.00 1.00000000 0.00 6A4 0.00 10,500,000.00 1.00000000 0.00 7A1 46,~~479~~259,~~721~~837.6081 9589,~~526~~267,~~901~~063.4059 0.~~95520575~~89261152 46,~~479~~259,~~721~~837.6081 CX 0.00 0.00 0.00000000 0.00 2X 0.00 0.00 0.00000000 0.00 DX 0.00 0.00 0.00000000 0.00 CP 3,~~825~~747.9446 ~~800~~797,~~967~~219.1972 0.~~99524606~~99058962 3,~~825~~747.9446 DP 1420,~~216~~246.1423 1,~~902~~881,~~016~~770.4926 0.~~99258120~~98201556 1420,~~216~~246.1423 CB1 10,~~792~~852.6637 6,~~779~~768,~~130~~277.3497 0.~~99841049~~99681218 10,~~792~~852.6637 CB2 4,~~625~~651.4202 2,~~905~~900,~~340~~689.5856 0.~~99841049~~99681218 4,~~625~~651.4202 CB3 2,~~698~~713.1609 1,~~694~~692,~~781~~068.8474 0.~~99841049~~99681218 2,~~698~~713.1609 CB4 1,~~927~~937.2692 1,~~210~~208,~~558~~620.7482 0.~~99841049~~99681219 1,~~927~~937.2692 CB5 1,~~927~~937.2692 1,~~210~~208,~~558~~620.7482 0.~~99841049~~99681219 1,~~927~~937.2692 CB6 1,~~156~~162.3676 ~~726~~725,~~337~~174.5983 0.~~99841049~~99681218 1,~~156~~162.3676 DB1 10,~~440~~494.4311 6,~~944~~934,~~506~~012.5746 0.~~99849885~~99698998 10,~~440~~494.4311 DB2 4,~~209~~231.8550 2,~~800~~795,~~203~~971.1566 0.~~99849885~~99698998 4,~~209~~231.8550 DB3 2,~~694~~708.3016 1,~~792~~789,~~129~~421.7054 0.~~99849885~~99698998 2,~~694~~708.3016 DB4 1,~~852~~861.3386 1,~~232~~230,~~089~~227.6781 0.~~99849885~~99698998 1,~~852~~861.3386 DB5 2,~~020~~031.7312 1,~~344~~342,~~097~~066.2716 0.~~99849885~~99698998 2,~~020~~031.7312 DB6 1,~~515~~523.5534 1,~~008~~006,~~076~~553.4511 0.~~99849877~~99698990 1,~~515~~523.5534 PP 0.00 100.00 1.00000000 0.00 ES 0.00 0.01 1.00000000 0.00 Totals 1014,~~343~~180,~~587~~419.4686 ~~699~~684,~~003~~823,~~872~~452.2638 0.~~98541817~~96542737 1014,~~343~~180,~~587~~419.4686

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 97,385,729.00 ~~1000~~995.~~00000000~~86247745 3.~~80301964~~82259386 05.~~33450281~~41849741 0.00000000 2A1 6,822,000.00 ~~1000~~957.~~00000000~~18551011 56.~~27679713~~48452653 37113.~~53769129~~50254911 0.00000000 2A2 28,113,000.00 ~~1000~~996.~~00000000~~59222779 0.~~42000107~~22212891 23.~~98777114~~88805784 0.00000000 2A3 8,094,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A4 4,500,000.00 ~~1000~~983.~~00000000~~55555556 2.~~02674444~~32987778 1440.~~41770000~~78123333 0.00000000 2A5 8,223,445.00 ~~1000~~983.~~00000000~~58352248 2.~~02329681~~32644713 1440.~~39318072~~72120504 0.00000000 2A6 4,500,000.00 ~~1000~~983.~~00000000~~55555556 2.~~02674444~~32987778 1440.~~41770000~~78123333 0.00000000 2A7 11,923,000.00 ~~1000~~957.~~00000000~~18551036 56.~~27679779~~48452655 37113.~~53769186~~50254969 0.00000000 2A8 20,776,000.00 ~~1000~~990.~~00000000~~98998700 10.~~11046544~~48935021 78.~~89954755~~56538987 0.00000000 2A9 27,901,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A10 1,000,000.00 ~~1000~~1004.~~00000000~~58333000 0.00000000 0.00000000 (4.~~58333000~~60434000) 2A11 64,779,000.00 ~~1000~~997.~~00000000~~35953627 0.~~32543170~~17130891 2.~~31503203~~99852128 0.00000000 2A12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A13 6,242,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A14 1,000,000.00 ~~1000~~1004.~~00000000~~58333000 0.00000000 0.00000000 (4.~~58333000~~60434000) 2A15 1,461,000.00 ~~1000~~996.~~00000000~~67917864 0.~~40928131~~18036277 23.~~91154004~~15697467 0.00000000 2A16 5,312,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A1 20,235,134.00 ~~1000~~994.~~00000000~~08842215 1.~~18281401~~18307544 47.~~72876384~~73796655 0.00000000 3A2 66,486,866.00 ~~1000~~994.~~00000000~~08842222 1.~~18281421~~18307517 47.~~72876357~~73796677 0.00000000 3A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3A4 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A5 2,489,750.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3A7 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4A1 64,698,000.00 ~~1000~~978.~~00000000~~60076355 0.~~85341757~~83991623 2034.~~54581888~~10250039 0.00000000 4A2 2,103,033.00 ~~1000~~978.~~00000000~~60076375 0.~~85341980~~83991549 2034.~~54582120~~10249863 0.00000000 5A1 40,330,589.00 ~~1000~~969.~~00000000~~15644376 3.~~74545559~~66470745 270.~~09810065~~13347611 0.00000000 6A1 31,923,000.00 ~~1000~~978.~~00000000~~83500673 2.~~64543746~~63766344 183.~~51955581~~42929048 0.00000000 6A2 15,231,494.00 1000.00000000 0.00000000 0.00000000 0.00000000 6A3 13,896,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6A4 10,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7A1 100,006,623.00 ~~1000~~955.~~00000000~~20575072 10.~~02172343~~98372635 4361.~~77252585~~61050614 0.00000000 CX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 DX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CP 804,793.13 ~~1000~~995.~~00000000~~24605783 4.~~52644271~~54679577 0.~~22749946~~10964308 0.00000000 DP 1,916,232.63 ~~1000~~992.~~00000000~~58120346 1.~~00588518~~00539985 69.~~41291136~~56023800 0.00000000 CB1 6,789,923.00 ~~1000~~998.~~00000000~~41048860 1.~~58951140~~59830531 0.00000000 0.00000000 CB2 2,909,966.00 ~~1000~~998.~~00000000~~41049002 1.~~58950998~~59830733 0.00000000 0.00000000 CB3 1,697,480.00 ~~1000~~998.~~00000000~~41049085 1.~~58950915~~59830455 0.00000000 0.00000000 CB4 1,212,486.00 ~~1000~~998.~~00000000~~41048886 1.~~58951114~~59830299 0.00000000 0.00000000 CB5 1,212,486.00 ~~1000~~998.~~00000000~~41048886 1.~~58951114~~59830299 0.00000000 0.00000000 CB6 727,493.95 ~~1000~~998.~~00000000~~41048850 1.~~58951150~~59830882 0.00000000 0.00000000 DB1 6,954,947.00 ~~1000~~998.~~00000000~~49884837 1.~~50115163~~50886987 0.00000000 0.00000000 DB2 2,804,413.00 ~~1000~~998.~~00000000~~49884807 1.~~50115193~~50887191 0.00000000 0.00000000 DB3 1,794,824.00 ~~1000~~998.~~00000000~~49885003 1.~~50114997~~50887218 0.00000000 0.00000000 DB4 1,233,942.00 ~~1000~~998.~~00000000~~49885165 1.~~50114835~~50887157 0.00000000 0.00000000 DB5 1,346,118.00 ~~1000~~998.~~00000000~~49884631 1.~~50115369~~50887218 0.00000000 0.00000000 DB6 1,009,592.08 ~~1000~~998.~~00000000~~49876992 1.~~50115084~~50886683 0.00000000 0.00000000 AR 50.00 ~~1000~~0.00000000 ~~919~~0.~~20000000~~00000000 800.~~80000000~~00000000 0.00000000 ARL 50.00 ~~1000~~0.00000000 ~~919~~0.~~20000000~~00000000 800.~~80000000~~00000000 0.00000000 PP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 ES 0.01 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 1A1 0.00000000 49.~~13752255~~24109127 ~~995~~986.~~86247745~~62138628 0.~~99586248~~98662139 49.~~13752255~~24109127 2A1 0.00000000 42119.~~81448989~~98707564 ~~957~~837.~~18551011~~19843448 0.~~95718551~~83719843 42119.~~81448989~~98707564 2A2 0.00000000 34.~~40777221~~11018675 ~~996~~992.~~59222779~~48204105 0.~~99659223~~99248204 34.~~40777221~~11018675 2A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A4 0.00000000 1643.~~44444444~~11111111 ~~983~~940.~~55555556~~44444444 0.~~98355556~~94044444 1643.~~44444444~~11111111 2A5 0.00000000 1643.~~41647752~~04765217 ~~983~~940.~~58352248~~53587031 0.~~98358352~~94053587 1643.~~41647752~~04765217 2A6 0.00000000 1643.~~44444444~~11111111 ~~983~~940.~~55555556~~44444444 0.~~98355556~~94044444 1643.~~44444444~~11111111 2A7 0.00000000 42119.~~81448964~~98707624 ~~957~~837.~~18551036~~19843412 0.~~95718551~~83719843 42119.~~81448964~~98707624 2A8 0.00000000 9.~~01001300~~05474008 ~~990~~981.~~98998700~~93524692 0.~~99098999~~98193525 9.~~01001300~~05474008 2A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A10 0.00000000 (4.~~58333000~~60434000) 1,~~004~~009.~~58333000~~18767000 1.~~00458333~~00918767 (4.~~58333000~~60434000) 2A11 0.00000000 23.~~64046373~~16983019 ~~997~~994.~~35953627~~18970608 0.~~99735954~~99418971 23.~~64046373~~16983019 2A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A14 0.00000000 (4.~~58333000~~60434000) 1,~~004~~009.~~58333000~~18767000 1.~~00458333~~00918767 (4.~~58333000~~60434000) 2A15 0.00000000 3.~~32082136~~33733744 ~~996~~993.~~67917864~~34184120 0.~~99667918~~99334184 3.~~32082136~~33733744 2A16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A1 0.00000000 58.~~91157785~~92104199 ~~994~~985.~~08842215~~16738016 0.~~99408842~~98516738 58.~~91157785~~92104199 3A2 0.00000000 58.~~91157778~~92104194 ~~994~~985.~~08842222~~16738013 0.~~99408842~~98516738 58.~~91157778~~92104194 3A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4A1 0.00000000 2134.~~39923645~~94241661 ~~978~~943.~~60076355~~65834678 0.~~97860076~~94365835 2134.~~39923645~~94241661 4A2 0.00000000 2134.~~39923625~~94241888 ~~978~~943.~~60076375~~65834488 0.~~97860076~~94365834 2134.~~39923625~~94241888 5A1 0.00000000 303.~~84355624~~79818356 ~~969~~965.~~15644376~~35826020 0.~~96915644~~96535826 303.~~84355624~~79818356 6A1 0.00000000 216.~~16499327~~06695392 ~~978~~972.~~83500673~~76805250 0.~~97883501~~97276805 216.~~16499327~~06695392 6A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7A1 0.00000000 4462.~~79424928~~59423248 ~~955~~892.~~20575072~~61151824 0.~~95520575~~89261152 4462.~~79424928~~59423248 CX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 DX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CP 0.00000000 4.~~75394217~~65642643 ~~995~~990.~~24605783~~58961897 0.~~99524606~~99058962 4.~~75394217~~65642643 DP 0.00000000 710.~~41879654~~56564307 ~~992~~982.~~58120346~~01556040 0.~~99258120~~98201556 710.~~41879654~~56564307 CB1 0.00000000 1.~~58951140~~59830531 ~~998~~996.~~41048860~~81218329 0.~~99841049~~99681218 1.~~58951140~~59830531 CB2 0.00000000 1.~~58950998~~59830733 ~~998~~996.~~41049002~~81218269 0.~~99841049~~99681218 1.~~58950998~~59830733 CB3 0.00000000 1.~~58950915~~59830455 ~~998~~996.~~41049085~~81218041 0.~~99841049~~99681218 1.~~58950915~~59830455 CB4 0.00000000 1.~~58951114~~59830299 ~~998~~996.~~41048886~~81218587 0.~~99841049~~99681219 1.~~58951114~~59830299 CB5 0.00000000 1.~~58951114~~59830299 ~~998~~996.~~41048886~~81218587 0.~~99841049~~99681219 1.~~58951114~~59830299 CB6 0.00000000 1.~~58951150~~59830882 ~~998~~996.~~41048850~~81217968 0.~~99841049~~99681218 1.~~58951150~~59830882 DB1 0.00000000 1.~~50115163~~50886987 ~~998~~996.~~49884837~~98997850 0.~~99849885~~99698998 1.~~50115163~~50886987 DB2 0.00000000 1.~~50115193~~50887191 ~~998~~996.~~49884807~~98997972 0.~~99849885~~99698998 1.~~50115193~~50887191 DB3 0.00000000 1.~~50114997~~50887218 ~~998~~996.~~49885003~~98997785 0.~~99849885~~99698998 1.~~50114997~~50887218 DB4 0.00000000 1.~~50114835~~50887157 ~~998~~996.~~49885165~~98998008 0.~~99849885~~99698998 1.~~50114835~~50887157 DB5 0.00000000 1.~~50115369~~50887218 ~~998~~996.~~49884631~~98998156 0.~~99849885~~99698998 1.~~50115369~~50887218 DB6 0.00000000 1.~~50115084~~50886683 ~~998~~996.~~49876992~~98990309 0.~~99849877~~99698990 1.~~50115084~~50886683 AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 ARL 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 PP 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 ES 0.00000000 0.00000000 0.00000000 1.00000000 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 1A1 97,385,729.00 5.00000% 9796,~~385~~982,~~729~~793.0035 ~~405~~404,~~773~~094.8797 0.00 0.00 2A1 6,822,000.00 5.50000% 6,~~822~~529,~~000~~919.0055 3129,~~267~~928.5080 0.00 0.00 2A2 28,113,000.00 5.50000% 28,~~113~~017,~~000~~197.0030 128,~~851~~412.2515 0.00 0.00 2A3 8,094,000.00 5.50000% 8,094,000.00 37,097.50 0.00 0.00 2A4 4,500,000.00 5.00000% 4,~~500~~426,000.00 18,~~750~~441.0067 0.00 0.00 2A5 8,223,445.00 5.50000% 8,~~223~~088,445.00 37,~~690~~072.7904 0.00 0.00 2A6 4,500,000.00 6.00000% 4,~~500~~426,000.00 22,~~500~~130.00 0.00 0.00 2A7 11,923,000.00 5.50000% 11,~~923~~412,~~000~~522.0084 5452,~~647~~307.0840 0.00 0.00 2A8 20,776,000.00 5.50000% 20,~~776~~588,~~000~~807.0097 9594,~~223~~365.3337 0.00 0.00 2A9 27,901,000.00 5.50000% 27,901,000.00 127,879.58 0.00 0.00 2A10 1,000,000.00 5.50000% 1,~~000~~004,~~000~~583.0033 4,~~583~~604.3334 0.00 0.00 2A11 64,779,000.00 5.00000% 64,~~779~~607,~~000~~953.0040 269,~~912~~199.5081 0.00 0.00 2A12 0.00 5.50000% 5,~~889~~873,~~000~~450.0031 26,~~991~~919.2598 0.00 0.00 2A13 6,242,000.00 5.50000% 6,242,000.00 28,609.17 0.00 0.00 2A14 1,000,000.00 5.50000% 1,~~000~~004,~~000~~583.0033 4,~~583~~604.3334 0.00 0.00 2A15 1,461,000.00 5.50000% 1,~~461~~456,~~000~~148.0028 6,~~696~~674.2501 0.00 0.00 2A16 5,312,000.00 5.50000% 5,312,000.00 24,346.67 0.00 0.00 3A1 20,235,134.00 109.~~16897~~60697% 20,~~235~~115,~~134~~512.0043 ~~171~~161,~~475~~040.4299 0.00 0.00 3A2 66,486,866.00 3.~~39000~~61438% 66,~~486~~093,~~866~~823.0072 ~~187~~199,~~825~~073.4050 0.00 0.00 3A3 0.00 43.~~06000~~83562% 15,~~804~~711,~~476~~046.0061 5350,~~471~~218.8100 0.00 0.00 3A4 10,000,000.00 5.75000% 10,000,000.00 47,916.67 0.00 0.00 3A5 2,489,750.00 5.75000% 2,489,750.00 11,930.05 0.00 0.00 3A6 0.00 0.05000% 66,~~486~~093,~~866~~823.0072 2,~~770~~753.2991 0.00 0.00 3A7 1,000,000.00 5.75000% 1,000,000.00 4,791.67 0.00 0.00 4A1 64,698,000.00 6.25000% 6463,~~698~~313,~~000~~512.0020 ~~336~~329,~~968~~757.7588 0.00 0.00 4A2 2,103,033.00 6.25000% 2,~~103~~058,~~033~~029.0070 10,~~953~~718.3090 0.00 0.00 5A1 40,330,589.00 5.50000% 4039,~~330~~086,~~589~~650.0021 ~~184~~179,~~848~~147.5315 0.00 0.00 6A1 31,923,000.00 5.00000% 31,~~923~~247,~~000~~349.0092 ~~133~~130,~~012~~197.5029 0.00 0.00 6A2 15,231,494.00 5.00000% 15,231,494.00 63,464.56 0.00 0.00 6A3 13,896,000.00 5.00000% 13,896,000.00 57,900.00 0.00 0.00 6A4 10,500,000.00 5.00000% 10,500,000.00 43,750.00 0.00 0.00 7A1 100,006,623.00 6.00000% ~~100~~95,~~006~~526,~~623~~901.0040 ~~500~~477,~~033~~634.1251 0.00 0.00 CX 0.00 5.00000% 7,~~432~~333,~~181~~897.8590 30,~~967~~557.4291 0.00 0.00 2X 0.00 5.50000% 8,~~537~~439,~~049~~419.6875 3938,~~128~~680.1467 0.00 0.00 DX 0.00 6.00000% 9,~~604~~414,~~440~~983.0966 4847,~~022~~074.2092 0.00 0.00 CP 804,793.13 0.00000% ~~804~~800,~~793~~967.1319 0.00 0.00 0.00 DP 1,916,232.63 0.00000% 1,~~916~~902,~~232~~016.6349 0.00 0.00 0.00 CB1 6,789,923.00 5.~~42642~~42669% 6,~~789~~779,~~923~~130.0034 30,~~704~~656.1385 0.00 0.00 CB2 2,909,966.00 5.~~42642~~42669% 2,~~909~~905,~~966~~340.0058 13,~~158~~138.9165 0.00 0.00 CB3 1,697,480.00 5.~~42642~~42669% 1,~~697~~694,~~480~~781.0084 7,~~676~~664.0321 0.00 0.00 CB4 1,212,486.00 5.~~42642~~42669% 1,~~212~~210,~~486~~558.0074 5,~~482~~474.8844 0.00 0.00 CB5 1,212,486.00 5.~~42642~~42669% 1,~~212~~210,~~486~~558.0074 5,~~482~~474.8844 0.00 0.00 CB6 727,493.95 5.~~42642~~42669% ~~727~~726,~~493~~337.9559 3,~~289~~284.7467 0.00 0.00 DB1 6,954,947.00 5.~~86201~~86222% 6,~~954~~944,~~947~~506.0057 33,~~974~~925.9721 0.00 0.00 DB2 2,804,413.00 5.~~86201~~86222% 2,~~804~~800,~~413~~203.0015 13,~~699~~679.5851 0.00 0.00 DB3 1,794,824.00 5.~~86201~~86222% 1,~~794~~792,~~824~~129.0070 8,~~767~~754.7389 0.00 0.00 DB4 1,233,942.00 5.~~86201~~86222% 1,~~233~~232,~~942~~089.0067 6,~~027~~018.8299 0.00 0.00 DB5 1,346,118.00 5.~~86201~~86222% 1,~~346~~344,~~118~~097.0027 6,~~575~~566.8017 0.00 0.00 DB6 1,009,592.08 5.~~86201~~86222% 1,~~009~~008,~~592~~076.0845 4,~~931~~924.8764 0.00 0.00 AR 50.00 5.00000% 500.00 0.2100 0.00 0.00 ARL 50.00 5.00000% 500.00 0.2100 0.00 0.00 PP 100.00 5.00000% 100.00 0.42 0.00 0.00 ES 0.01 0.00000% 0.01 0.00 0.00 0.00 Totals 709,347,559.80 3,~~394~~342,~~406~~859.4147 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 1A1 0.00 0.00 ~~405~~404,~~773~~094.8797 0.00 96,~~982~~082,~~793~~842.3595 2A1 0.00 0.00 3129,~~267~~928.5080 0.00 65,~~529~~711,~~919~~367.5572 2A2 0.00 0.00 128,~~851~~412.2515 0.00 2827,~~017~~901,~~197~~647.3062 2A3 0.00 0.00 37,097.50 0.00 8,094,000.00 2A4 0.00 0.00 18,~~750~~441.0067 0.00 4,~~426~~232,000.00 2A5 0.00 0.00 37,~~690~~072.7904 0.00 87,~~088~~734,445.00 2A6 0.00 0.00 22,~~500~~130.00 0.00 4,~~426~~232,000.00 2A7 0.00 0.00 5452,~~647~~307.0840 0.00 119,~~412~~981,~~522~~916.8493 2A8 0.00 0.00 9594,~~223~~365.3337 0.00 20,~~588~~400,~~807~~686.9769 2A9 0.00 0.00 127,879.58 0.00 27,901,000.00 2A10 0.00 0.00 4,~~583~~604.3334 0.00 1,~~004~~009,~~583~~187.3367 2A11 0.00 0.00 269,~~912~~199.5081 0.00 64,~~607~~402,~~953~~614.4097 2A12 0.00 0.00 26,~~991~~919.2598 0.00 5,~~873~~854,~~450~~783.3118 2A13 0.00 0.00 28,609.17 0.00 6,242,000.00 2A14 0.00 0.00 4,~~583~~604.3334 0.00 1,~~004~~009,~~583~~187.3367 2A15 0.00 0.00 6,~~696~~674.2501 0.00 1,~~456~~451,~~148~~272.2843 2A16 0.00 0.00 24,346.67 0.00 5,312,000.00 3A1 0.00 0.00 ~~171~~161,~~475~~040.4299 0.00 2019,~~115~~934,~~512~~993.4395 3A2 0.00 0.00 ~~187~~199,~~825~~073.4050 0.00 6665,~~093~~500,~~823~~691.7259 3A3 0.00 0.00 5350,~~471~~218.8100 0.00 15,~~711~~570,~~046~~054.6122 3A4 0.00 0.00 47,916.67 0.00 10,000,000.00 3A5 0.00 0.00 11,930.05 0.00 2,489,750.00 3A6 0.00 0.00 2,~~770~~753.2991 0.00 6665,~~093~~500,~~823~~691.7259 3A7 0.00 0.00 4,791.67 0.00 1,000,000.00 4A1 0.00 0.00 ~~336~~329,~~968~~757.7588 0.00 6361,~~313~~052,~~512~~807.2072 4A2 0.00 0.00 10,~~953~~718.3090 0.00 21,~~058~~984,~~029~~544.7064 5A1 0.00 0.00 ~~184~~179,~~848~~147.5315 0.00 3938,~~086~~933,~~650~~467.2123 6A1 0.00 0.00 ~~133~~130,~~012~~197.5029 0.00 31,~~247~~053,~~349~~674.9254 6A2 0.00 0.00 63,464.56 0.00 15,231,494.00 6A3 0.00 0.00 57,900.00 0.00 13,896,000.00 6A4 0.00 0.00 43,750.00 0.00 10,500,000.00 7A1 0.00 0.00 ~~500~~477,~~033~~634.1251 0.00 9589,~~526~~267,~~901~~063.4059 CX 0.00 0.00 30,~~967~~557.4291 0.00 7,~~333~~275,~~897~~536.9081 2X 0.00 0.00 3938,~~128~~680.1467 0.00 8,~~439~~253,~~419~~710.7517 DX 0.00 0.00 4847,~~022~~074.2092 0.00 109,~~333~~733,~~045~~861.2207 CP 0.00 0.00 0.00 0.00 ~~800~~797,~~967~~219.1972 DP 0.00 0.00 0.00 0.00 1,~~902~~881,~~016~~770.4926 CB1 0.00 0.00 30,~~704~~656.1385 0.00 6,~~779~~768,~~130~~277.3497 CB2 0.00 0.00 13,~~158~~138.9165 0.00 2,~~905~~900,~~340~~689.5856 CB3 0.00 0.00 7,~~676~~664.0321 0.00 1,~~694~~692,~~781~~068.8474 CB4 0.00 0.00 5,~~482~~474.8844 0.00 1,~~210~~208,~~558~~620.7482 CB5 0.00 0.00 5,~~482~~474.8844 0.00 1,~~210~~208,~~558~~620.7482 CB6 0.00 0.00 3,~~289~~284.7467 0.00 ~~726~~725,~~337~~174.5983 DB1 0.00 0.00 33,~~974~~925.9721 0.00 6,~~944~~934,~~506~~012.5746 DB2 0.00 0.00 13,~~699~~679.5851 0.00 2,~~800~~795,~~203~~971.1566 DB3 0.00 0.00 8,~~767~~754.7389 0.00 1,~~792~~789,~~129~~421.7054 DB4 0.00 0.00 6,~~027~~018.8299 0.00 1,~~232~~230,~~089~~227.6781 DB5 0.00 0.00 6,~~575~~566.8017 0.00 1,~~344~~342,~~097~~066.2716 DB6 0.00 0.00 4,~~931~~924.8764 0.00 1,~~008~~006,~~076~~553.4511 AR 0.00 0.00 06.2159 0.00 0.00 ARL 0.00 0.00 130.0600 0.00 0.00 PP 0.00 0.00 0.42 0.00 100.00 ES 0.00 0.00 16,~~414~~617.5679 0.00 0.01 Totals 0.00 0.00 3,~~410~~359,~~833~~483.8285 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 1A1 97,385,729.00 5.00000% ~~1000~~995.~~00000000~~86247745 4.~~16666666~~14942697 0.00000000 0.00000000 2A1 6,822,000.00 5.50000% ~~1000~~957.~~00000000~~18551011 4.~~58333333~~38710056 0.00000000 0.00000000 2A2 28,113,000.00 5.50000% ~~1000~~996.~~00000000~~59222779 4.~~58333333~~56771422 0.00000000 0.00000000 2A3 8,094,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 2A4 4,500,000.00 5.00000% ~~1000~~983.~~00000000~~55555556 4.~~16666667~~09814889 0.00000000 0.00000000 2A5 8,223,445.00 5.50000% ~~1000~~983.~~00000000~~58352248 4.~~58333338~~50809120 0.00000000 0.00000000 2A6 4,500,000.00 6.00000% ~~1000~~983.~~00000000~~55555556 54.~~00000000~~91777778 0.00000000 0.00000000 2A7 11,923,000.00 5.50000% ~~1000~~957.~~00000000~~18551036 4.~~58333305~~38710056 0.00000000 0.00000000 2A8 20,776,000.00 5.50000% ~~1000~~990.~~00000000~~98998700 4.~~58333317~~54203745 0.00000000 0.00000000 2A9 27,901,000.00 5.50000% 1000.00000000 4.58333321 0.00000000 0.00000000 2A10 1,000,000.00 5.50000% ~~1000~~1004.~~00000000~~58333000 4.~~58333000~~60434000 0.00000000 0.00000000 2A11 64,779,000.00 5.00000% ~~1000~~997.~~00000000~~35953627 4.~~16666667~~15566480 0.00000000 0.00000000 2A12 0.00 5.50000% ~~1000~~997.~~00000000~~35953642 4.~~58333333~~57123111 0.00000000 0.00000000 2A13 6,242,000.00 5.50000% 1000.00000000 4.58333387 0.00000000 0.00000000 2A14 1,000,000.00 5.50000% ~~1000~~1004.~~00000000~~58333000 4.~~58333000~~60434000 0.00000000 0.00000000 2A15 1,461,000.00 5.50000% ~~1000~~996.~~00000000~~67917864 4.~~58333333~~56811088 0.00000000 0.00000000 2A16 5,312,000.00 5.50000% 1000.00000000 4.58333396 0.00000000 0.00000000 3A1 20,235,134.00 109.~~16897~~60697% ~~1000~~994.~~00000000~~08842215 87.~~47414304~~95848399 0.00000000 0.00000000 3A2 66,486,866.00 3.~~39000~~61438% ~~1000~~994.~~00000000~~08842222 2.~~82500005~~99417783 0.00000000 0.00000000 3A3 0.00 43.~~06000~~83562% ~~1000~~994.~~00000000~~08842217 3.~~38333330~~17745429 0.00000000 0.00000000 3A4 10,000,000.00 5.75000% 1000.00000000 4.79166700 0.00000000 0.00000000 3A5 2,489,750.00 5.75000% 1000.00000000 4.79166583 0.00000000 0.00000000 3A6 0.00 0.05000% ~~1000~~994.~~00000000~~08842222 0.~~04166673~~04142036 0.00000000 0.00000000 3A7 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 0.00000000 4A1 64,698,000.00 6.25000% ~~1000~~978.~~00000000~~60076355 5.~~20833333~~09687904 0.00000000 0.00000000 4A2 2,103,033.00 6.25000% ~~1000~~978.~~00000000~~60076375 5.~~20833482~~09687675 0.00000000 0.00000000 5A1 40,330,589.00 5.50000% ~~1000~~969.~~00000000~~15644376 4.~~58333326~~44196711 0.00000000 0.00000000 6A1 31,923,000.00 5.00000% ~~1000~~978.~~00000000~~83500673 4.~~16666667~~07847915 0.00000000 0.00000000 6A2 15,231,494.00 5.00000% 1000.00000000 4.16666678 0.00000000 0.00000000 6A3 13,896,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 6A4 10,500,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 7A1 100,006,623.00 6.00000% ~~1000~~955.~~00000000~~20575072 54.~~00000005~~77602878 0.00000000 0.00000000 CX 0.00 5.00000% ~~1000~~986.~~00000000~~77589543 4.~~16666608~~11156651 0.00000000 0.00000000 2X 0.00 5.50000% ~~1000~~988.~~00007965~~56405182 4.~~58333319~~53091812 0.00000000 0.00000000 DX 0.00 6.00000% ~~1000~~980.~~00000104~~27407965 4.~~99999996~~90137058 0.00000000 0.00000000 CP 804,793.13 0.00000% ~~1000~~995.~~00000000~~24605783 0.00000000 0.00000000 0.00000000 DP 1,916,232.63 0.00000% ~~1000~~992.~~00000000~~58120346 0.00000000 0.00000000 0.00000000 CB1 6,789,923.00 5.~~42642~~42669% ~~1000~~998.~~00000000~~41048860 4.~~52201446~~51505120 0.00000000 0.00000000 CB2 2,909,966.00 5.~~42642~~42669% ~~1000~~998.~~00000000~~41049002 4.~~52201503~~51505275 0.00000000 0.00000000 CB3 1,697,480.00 5.~~42642~~42669% ~~1000~~998.~~00000000~~41049085 4.~~52201499~~51505172 0.00000000 0.00000000 CB4 1,212,486.00 5.~~42642~~42669% ~~1000~~998.~~00000000~~41048886 4.~~52201510~~51505419 0.00000000 0.00000000 CB5 1,212,486.00 5.~~42642~~42669% ~~1000~~998.~~00000000~~41048886 4.~~52201510~~51505419 0.00000000 0.00000000 CB6 727,493.95 5.~~42642~~42669% ~~1000~~998.~~00000000~~41048850 4.~~52201699~~51504786 0.00000000 0.00000000 DB1 6,954,947.00 5.~~86201~~86222% ~~1000~~998.~~00000000~~49884837 4.~~88500775~~87785313 0.00000000 0.00000000 DB2 2,804,413.00 5.~~86201~~86222% ~~1000~~998.~~00000000~~49884807 4.~~88500802~~87785144 0.00000000 0.00000000 DB3 1,794,824.00 5.~~86201~~86222% ~~1000~~998.~~00000000~~49885003 4.~~88500822~~87785432 0.00000000 0.00000000 DB4 1,233,942.00 5.~~86201~~86222% ~~1000~~998.~~00000000~~49885165 4.~~88501080~~87785487 0.00000000 0.00000000 DB5 1,346,118.00 5.~~86201~~86222% ~~1000~~998.~~00000000~~49884631 4.~~88501008~~87785618 0.00000000 0.00000000 DB6 1,009,592.08 5.~~86201~~86222% ~~1000~~998.~~00000000~~49876992 4.~~88501257~~87785126 0.00000000 0.00000000 AR 50.00 5.00000% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 ARL 50.00 5.00000% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 PP 100.00 5.00000% 1000.00000000 4.20000000 0.00000000 0.00000000 ES 0.01 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 1A1 0.00000000 0.00000000 4.~~16666666~~14942697 0.00000000 ~~995~~986.~~86247745~~62138628 2A1 0.00000000 0.00000000 4.~~58333333~~38710056 0.00000000 ~~957~~837.~~18551011~~19843448 2A2 0.00000000 0.00000000 4.~~58333333~~56771422 0.00000000 ~~996~~992.~~59222779~~48204105 2A3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 2A4 0.00000000 0.00000000 4.~~16666667~~09814889 0.00000000 ~~983~~940.~~55555556~~44444444 2A5 0.00000000 0.00000000 4.~~58333338~~50809120 0.00000000 ~~983~~940.~~58352248~~53587031 2A6 0.00000000 0.00000000 54.~~00000000~~91777778 0.00000000 ~~983~~940.~~55555556~~44444444 2A7 0.00000000 0.00000000 4.~~58333305~~38710056 0.00000000 ~~957~~837.~~18551036~~19843412 2A8 0.00000000 0.00000000 4.~~58333317~~54203745 0.00000000 ~~990~~981.~~98998700~~93524692 2A9 0.00000000 0.00000000 4.58333321 0.00000000 1000.00000000 2A10 0.00000000 0.00000000 4.~~58333000~~60434000 0.00000000 ~~1004~~1009.~~58333000~~18767000 2A11 0.00000000 0.00000000 4.~~16666667~~15566480 0.00000000 ~~997~~994.~~35953627~~18970608 2A12 0.00000000 0.00000000 4.~~58333333~~57123111 0.00000000 ~~997~~994.~~35953642~~18970623 2A13 0.00000000 0.00000000 4.58333387 0.00000000 1000.00000000 2A14 0.00000000 0.00000000 4.~~58333000~~60434000 0.00000000 ~~1004~~1009.~~58333000~~18767000 2A15 0.00000000 0.00000000 4.~~58333333~~56811088 0.00000000 ~~996~~993.~~67917864~~34184120 2A16 0.00000000 0.00000000 4.58333396 0.00000000 1000.00000000 3A1 0.00000000 0.00000000 87.~~47414304~~95848399 0.00000000 ~~994~~985.~~08842215~~16738016 3A2 0.00000000 0.00000000 2.~~82500005~~99417783 0.00000000 ~~994~~985.~~08842222~~16738013 3A3 0.00000000 0.00000000 3.~~38333330~~17745429 0.00000000 ~~994~~985.~~08842217~~16738043 3A4 0.00000000 0.00000000 4.79166700 0.00000000 1000.00000000 3A5 0.00000000 0.00000000 4.79166583 0.00000000 1000.00000000 3A6 0.00000000 0.00000000 0.~~04166673~~04142036 0.00000000 ~~994~~985.~~08842222~~16738013 3A7 0.00000000 0.00000000 4.79167000 0.00000000 1000.00000000 4A1 0.00000000 0.00000000 5.~~20833333~~09687904 0.00000000 ~~978~~943.~~60076355~~65834678 4A2 0.00000000 0.00000000 5.~~20833482~~09687675 0.00000000 ~~978~~943.~~60076375~~65834488 5A1 0.00000000 0.00000000 4.~~58333326~~44196711 0.00000000 ~~969~~965.~~15644376~~35826020 6A1 0.00000000 0.00000000 4.~~16666667~~07847915 0.00000000 ~~978~~972.~~83500673~~76805250 6A2 0.00000000 0.00000000 4.16666678 0.00000000 1000.00000000 6A3 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 6A4 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 7A1 0.00000000 0.00000000 54.~~00000005~~77602878 0.00000000 ~~955~~892.~~20575072~~61151824 CX 0.00000000 0.00000000 4.~~16666608~~11156651 0.00000000 ~~986~~978.~~77589543~~92341130 2X 0.00000000 0.00000000 4.~~58333319~~53091812 0.00000000 ~~988~~966.~~56405182~~81068247 DX 0.00000000 0.00000000 4.~~99999996~~90137058 0.00000000 ~~1075~~1013.~~86128227~~47512077 CP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~990.~~24605783~~58961897 DP 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~982.~~58120346~~01556040 CB1 0.00000000 0.00000000 4.~~52201446~~51505120 0.00000000 ~~998~~996.~~41048860~~81218329 CB2 0.00000000 0.00000000 4.~~52201503~~51505275 0.00000000 ~~998~~996.~~41049002~~81218269 CB3 0.00000000 0.00000000 4.~~52201499~~51505172 0.00000000 ~~998~~996.~~41049085~~81218041 CB4 0.00000000 0.00000000 4.~~52201510~~51505419 0.00000000 ~~998~~996.~~41048886~~81218587 CB5 0.00000000 0.00000000 4.~~52201510~~51505419 0.00000000 ~~998~~996.~~41048886~~81218587 CB6 0.00000000 0.00000000 4.~~52201699~~51504786 0.00000000 ~~998~~996.~~41048850~~81217968 DB1 0.00000000 0.00000000 4.~~88500775~~87785313 0.00000000 ~~998~~996.~~49884837~~98997850 DB2 0.00000000 0.00000000 4.~~88500802~~87785144 0.00000000 ~~998~~996.~~49884807~~98997972 DB3 0.00000000 0.00000000 4.~~88500822~~87785432 0.00000000 ~~998~~996.~~49885003~~98997785 DB4 0.00000000 0.00000000 4.~~88501080~~87785487 0.00000000 ~~998~~996.~~49885165~~98998008 DB5 0.00000000 0.00000000 4.~~88501008~~87785618 0.00000000 ~~998~~996.~~49884631~~98998156 DB6 0.00000000 0.00000000 4.~~88501257~~87785126 0.00000000 ~~998~~996.~~49876992~~98990309 AR 0.00000000 0.00000000 4131.~~20000000~~80000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 ~~261~~0.~~20000000~~00000000 0.00000000 0.00000000 PP 0.00000000 0.00000000 4.20000000 0.00000000 1000.00000000 ES 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 1317,~~880~~667,~~755~~076.0242 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 21,~~098~~426.6901 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1317,~~882~~668,~~853~~502.7143 Withdrawals Reimbursement for Servicer Advances 02,098.0069 Payment of Service Fee ~~128~~126,~~332~~500.4303 Payment of Interest and Principal 1317,~~754~~539,~~521~~903.2871 Total Withdrawals (Pool Distribution Amount) 1317,~~882~~668,~~853~~502.7143 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~128~~126,~~332~~500.4303 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~128~~126,~~332~~500.4303

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund ~~999~~566.9940 ~~433~~357.5957 0.00 ~~566~~208.4083 Reserve Fund ~~999~~437.9962 ~~562~~121.3752 0.00 ~~437~~316.6210 Reserve Fund ~~999~~566.9940 ~~433~~357.5957 0.00 ~~566~~208.4083

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 30Y Conf AltA 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 30Y Conf AltA 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 30Y Conf AltA 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 30Y Conf AltA 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 30Y Conf AltA 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 G6 30Y Conf AltA 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 G7 30Y Conf AltA 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 20 0 0 0 20 ~~334,695~~0.5700 0.00 0.00 0.00 ~~334,695~~0.5700 60 Days 01 0 0 0 01 0226,353.0004 0.00 0.00 0.00 0226,353.0004 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 21 0 0 0 21 ~~334~~226,~~695~~353.5704 0.00 0.00 0.00 ~~334~~226,~~695~~353.5704 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~421941~~000000% 0.000000% 0.000000% 0.000000% 0.~~421941~~000000% 0.~~339039~~000000% 0.000000% 0.000000% 0.000000% 0.~~339039~~000000% 60 Days 0.~~000000~~222222% 0.000000% 0.000000% 0.000000% 0.~~000000~~222222% 0.~~000000~~244850% 0.000000% 0.000000% 0.000000% 0.~~000000~~244850% 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.~~421941~~222222% 0.000000% 0.000000% 0.000000% 0.~~421941~~222222% 0.~~339039~~244850% 0.000000% 0.000000% 0.000000% 0.~~339039~~244850%

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* G1New ~~30Y~~REO ~~Conf~~Loans ~~AltA~~Month G2REO ~~30Y~~Percentage ~~Conf~~Loans ~~AltA~~in G3REO ~~30Y~~0 ~~Conf~~Aug-04 ~~AltA~~0.000% ~~Collateral~~Original ~~Description~~Principal ~~Mixed~~Balance ~~Fixed~~0.00 ~~Mixed~~Sep-04 ~~Fixed~~0.000% ~~Mixed~~Current ~~Fixed~~Principal ~~Weighted~~Balance ~~Average~~0.00 ~~Coupon~~Oct-04 ~~Rate~~0.000% 5Nov-04 0.~~437519~~000% 5Current REO Total Dec-04 0.~~965699~~000% 6Loans in REO 0 Jan-05 0.~~038478~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 5Feb-05 0.~~234910~~000% 5Current Principal Balance 0.~~774108~~00 5Mar-05 0.~~795880~~000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity~~May-05 ~~174~~0.000% ~~355~~Jun-05 ~~354~~0.000% ~~Beginning~~Jul-05 ~~Loan~~0.000% ~~Count~~*The ~~176~~text ~~391~~reported ~~768~~in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G1 30Y Conf AltA 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage Loans in REO 0 3Aug-04 40.000% ~~Ending~~Original ~~Loan~~Principal ~~Count~~Balance ~~176~~0.00 ~~388~~Sep-04 ~~764~~0.000% ~~Beginning~~Current ~~Scheduled~~Principal Balance ~~100,624,425~~0.2700 ~~207,368,510~~Oct-04 0.39000% ~~108,277,832~~Nov-04 0.16000% ~~Ending~~Current ~~Scheduled~~REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance ~~100,208,923~~0.7400 ~~205,828,263~~Feb-05 0.32000% ~~107,756,843~~Current Principal Balance 0.8000 ~~Record~~Mar-05 ~~Date~~0.000% Apr-05~~/31/2005~~ 0.000% May-05~~/31/2005~~ 0.000% Jun-05~~/31/2005~~ ~~Principal~~0.000% ~~And~~Jul-05 ~~Interest~~0.000% ~~Constant~~*The ~~838,846~~text reported in the above table is presented graphically on the monthly bond remittance report.02 ~~1,226,506~~The monthly bond remittance report can be viewed online at www.76ctslink.com. ~~655,699~~G2 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.37000% ~~Scheduled~~Original Principal ~~382,890~~Balance 0.00 ~~195,591~~Sep-04 0.70000% ~~110,838~~Current Principal Balance 0.3100 ~~Unscheduled~~Oct-04 0.000% Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal ~~32,611~~Balance 0.5300 ~~1,344,655~~Feb-05 0.37000% ~~410,150~~Current Principal Balance 0.00 Mar-05 ~~Scheduled~~0.000% ~~Interest~~Apr-05 ~~455,956~~0.02000% ~~1,030,915~~May-05 0.06000% ~~544,861~~Jun-05 0.06000% ~~Servicing~~Jul-05 ~~Fees~~0.000% ~~16,989~~*The text reported in the above table is presented graphically on the monthly bond remittance report.53 ~~33,108~~The monthly bond remittance report can be viewed online at www.25ctslink.com. ~~21,889~~G3 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.95000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Sep-04 0.00000% Current Principal Balance 0.00 ~~Trustee~~Oct-04 ~~Fee~~0.000% Nov-04 0.00000% Current REO Total Dec-04 0.00000% Loans in REO 0 Jan-05 0.00000% ~~FRY~~Original ~~Amount~~Principal Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Special~~Mar-05 ~~Hazard~~0.000% ~~Fee~~Apr-05 0.00000% May-05 0.00000% Jun-05 0.00000% ~~Other~~Jul-05 ~~Fee~~0.000% ~~761~~*The text reported in the above table is presented graphically on the monthly bond remittance report.14 ~~10,535~~The monthly bond remittance report can be viewed online at www.96ctslink.com. ~~720~~G4 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.65000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Sep-04 0.00000% Current Principal Balance 0.00 ~~Spread~~Oct-04 10.000% Nov-04 0.00000% Current REO Total Dec-04 0.00000% Loans in REO 0 Jan-05 0.00000% ~~Spread~~Original 2Principal Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Mar-05 30.000% Apr-05 0.00000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G5 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.000% Original Principal Balance 0.00 Sep-04 0.000% Current Principal Balance 0.00 ~~Net~~Oct-04 ~~Interest~~0.000% ~~438,205~~Nov-04 0.35000% ~~987,270~~Current REO Total Dec-04 0.85000% ~~522,250~~Loans in REO 0 Jan-05 0.46000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G6 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Sep-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Mar-05 of0.000% ~~Cumulative~~Apr-05 ~~Losses~~0.000% May-05 0.~~0000~~000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G7 30Y Conf AltA 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.00000% Original Principal Balance 0.00 Sep-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Pass~~Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~225833~~000% 5May-05 0.~~713138~~000% 5Jun-05 0.~~787893~~000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO Level Collateral Statement Group G4 30Y Conf AltA G5 30Y Conf AltA G6 30Y Conf AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.551575 5.981678 5.490447 Weighted Average Net Rate 6.318390 5.823866 5.245816 Weighted Average Maturity 356 171 342 Beginning Loan ~~Count~~Detail ~~633~~- 85All ~~270~~Mortgage Loans ~~Paid~~in InREO ~~Full~~during 12Current 2Period 2Month ~~Ending~~ Loan ~~Count~~First ~~621~~Original 83Loan ~~268~~Entered ~~Beginning~~Payment ~~Scheduled~~LTV ~~Balance~~at ~~72,197,936.36~~Principal ~~43,877,339.76~~Group ~~73,872,650.13~~Number ~~Ending~~REO ~~scheduled Balance 70,751,712.89 42,619,464.40 73,194,141.75 Record~~ Date ~~05/31/2005~~State ~~05/31/2005~~Origination ~~05/31/2005~~Balance ~~Principal~~No ~~And~~REO ~~Interest~~loans ~~Constant~~this ~~455,812~~period.11 383,554.30 425,203.21 Scheduled Principal 61,636.94 164,837.55 87,208.30 Unscheduled Principal 1,384,586.53 1,093,037.81 591,300.08 Scheduled Interest 394,175.17 218,716.75 337,994.91 Servicing Fees 14,029.58 5,770.30 15,059.64 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 1,235.86 3,408.46 451.45 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 378,909.73 209,537.99 322,483.82 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 6.297849 5.730648 5.238483

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All G7Mortgage ~~30Y~~Loans ~~Conf~~in ~~AltA~~REO ~~Total~~during ~~Collateral~~Current ~~Description~~Period ~~Mixed~~(continued) ~~Fixed~~Current ~~Mixed~~Paid ~~Fixed~~Current ~~Weighted~~Approximate ~~Average~~Loan ~~Coupon Rate 6.483929 5.988352 Weighted Average Net Rate 6.233929 5.771253 Weighted Average Maturity 343.00 1.00 Record Date 05/31/2005 05/31/2005~~ Principal ~~And~~To ~~Interest~~Months ~~Constant 662,604.81 4,648,226.58 Beginning~~ Loan ~~Count~~Delinquent ~~491~~Group ~~2,814~~Number ~~Loans Paid In Full 17 40 Ending Loan Count 474 2,774 Beginning Scheduled~~ Balance ~~103,128,865.79~~Date ~~709,347,559.86~~Delinquent ~~Ending~~Rate ~~Scheduled Balance 98,645,952.04 699,005,301.94 Scheduled Principal 105,371.26 1,108,374.06 Unscheduled Principal 4,377,542.49 9,233,883.86 Scheduled~~ Interest ~~557,233.55~~No ~~3,539,852.52~~REO ~~Servicing~~loans ~~Fee~~this ~~21,485~~period.18 128,332.43 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 0.00 17,113.52 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 535,748.37 3,394,406.57 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 6.233929 5.742302

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 ~~Group~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 Sep-04 0.000% Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G1 30Y Conf AltA ~~Insurance~~12 ~~Proceeds~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Net~~Sep-04 ~~Liquidation~~0.000% ~~Proceeds~~Current Principal Balance 0.00 ~~Repurchase~~Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Subsequent~~Feb-05 ~~Losses~~0.000% Current Principal Balance 0.00 ~~Subsequent~~Mar-05 ~~Loss~~0.000% ~~Recoveries~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G2 30Y Conf AltA 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Substitution~~Sep-04 ~~Amount~~0.000% Current Principal Balance 0.00 ~~Substitution~~Oct-04 ~~Adjustment~~0.000% ~~Amount~~Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Group~~Feb-05 G20.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G3 30Y Conf AltA ~~Insurance~~12 ~~Proceeds~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Net~~Sep-04 ~~Liquidation~~0.000% ~~Proceeds~~Current Principal Balance 0.00 ~~Repurchase~~Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Subsequent~~Feb-05 ~~Losses~~0.000% Current Principal Balance 0.00 ~~Subsequent~~Mar-05 ~~Loss~~0.000% ~~Recoveries~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G4 30Y Conf AltA 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Substitution~~Sep-04 ~~Amount~~0.000% Current Principal Balance 0.00 ~~Substitution~~Oct-04 ~~Adjustment~~0.000% ~~Amount~~Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Group~~Feb-05 G30.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G5 30Y Conf AltA ~~Insurance~~12 ~~Proceeds~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Net~~Sep-04 ~~Liquidation~~0.000% ~~Proceeds~~Current Principal Balance 0.00 ~~Repurchase~~Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Subsequent~~Feb-05 ~~Losses~~0.000% Current Principal Balance 0.00 ~~Subsequent~~Mar-05 ~~Loss~~0.000% ~~Recoveries~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G6 30Y Conf AltA 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Substitution~~Sep-04 ~~Amount~~0.000% Current Principal Balance 0.00 ~~Substitution~~Oct-04 ~~Adjustment~~0.000% ~~Amount~~Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G7 30Y Conf AltA 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 Sep-04 0.000% Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail G4- ~~30Y~~All ~~Conf~~Mortgage ~~AltA~~Loans ~~Insurance~~in ~~Proceeds~~Foreclosure ~~0.00~~during ~~Net~~Current ~~Liquidation~~Period ~~Proceeds~~Month ~~0.00~~Loan ~~Repurchase~~First ~~Principal~~Original ~~0.00~~Loan ~~Subsequent~~Entered ~~Losses~~Payment ~~0.00~~LTV ~~Subsequent~~at ~~Loss Recoveries 0.00 Substitution Amount 0.00 Substitution Adjustment Amount 0.00 Group G5 30Y Conf AltA Insurance Proceeds 0.00 Net Liquidation Proceeds 0.00 Repurchase~~ Principal ~~0.00 Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00 Substitution Amount 0.00 Substitution Adjustment Amount 0.00~~ Group G6Number ~~30Y~~FC ~~Conf~~Date ~~AltA~~State ~~Insurance~~Origination ~~Proceeds~~Balance ~~0.00~~No ~~Net~~Foreclosure ~~Liquidation~~loans ~~Proceeds~~this 0period.~~00 Repurchase Principal 0.00 Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00 Substitution Amount 0.00 Substitution Adjustment Amount 0.00~~

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail G7- ~~30Y~~All ~~Conf~~Mortgage ~~AltA~~Loans ~~Insurance~~in ~~Proceeds~~Foreclosure ~~0.00~~during ~~Net~~Current ~~Liquidation~~Period ~~Proceeds~~(continued) ~~0.00~~Current ~~Repurchase~~Paid Current Approximate Loan Principal ~~0.00~~To ~~Subsequent~~Months ~~Losses~~Loan ~~0.00~~Delinquent ~~Subsequent~~Group ~~Loss~~Number ~~Recoveries~~Balance ~~0.00~~Date ~~Substitution~~Delinquent ~~Amount~~Rate ~~0.00~~Interest ~~Substitution~~No ~~Adjustment~~Foreclosure ~~Amount~~loans 0this period.00

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · CSFB Mortgage-Backed Pass-Through Certificates, Series 2005-5