8-K 1 arm05003_10508.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): August 25, 2005 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-09 Pooling and Servicing Agreement) (Commission 54-2169421 (State or other File Number) 54-2169422 jurisdiction 54-2169423 of Incorporation) 54-2169424 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 August 25, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 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 Cert , Series 2005-3 Trust, relating to the August 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. ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust, relating to the August 25, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 67/3029/2005 Distribution Date: 78/25/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2005-3 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 007036HU3 SEN 4.~~65097~~64575% 8683,~~500~~442,~~399~~871.6501 ~~335~~323,~~258~~045.9674 1A2 007036KA3 SEN 4.~~65097~~64575% 9,~~615~~275,~~823~~932.3494 3735,~~269~~911.0940 AR 007036JT4 SEN 4.~~64424~~64739% 0.00 0.00 ARL 007036JU1 SEN 4.~~64424~~64739% 0.00 0.00 2A1 007036HV1 SEN 4.~~72078~~71802% ~~185~~181,~~309~~449,~~309~~876.1208 ~~729~~713,~~003~~403.3854 3A1 007036HW9 SEN 5.~~02161~~02238% 41,~~556~~521,~~287~~840.4786 173,~~899~~782.5921 4A1 007036HX7 SEN 5.~~27151~~27364% 4746,~~018~~124,~~516~~962.7768 ~~206~~202,~~548~~705.9741 5A1 007036HY5 SEN 4.~~66420~~65973% ~~112~~109,~~555~~585,~~642~~175.6845 ~~437~~425,~~484~~530.5395 6A1 007036HZ2 SEN 4.~~95123~~94861% ~~137~~134,~~630~~790,~~572~~803.2995 ~~567~~555,~~867~~855.7358 7A1 007036JA5 SEN 5.~~09779~~09618% 4948,~~324~~767,~~385~~238.6214 ~~209~~207,~~537~~105.7051 CB1 007036JM9 SUB 4.~~83011~~82734% 14,~~032~~028,~~709~~243.0959 56,~~482~~432.9457 CB2 007036JN7 SUB 4.~~83011~~82734% 9,~~601~~598,~~590~~534.2077 38,~~647~~612.2882 CB3 007036JP2 SUB 4.~~83011~~82734% 2,~~584~~583,~~736~~913.0958 10,~~403~~394.8052 CB4 007036JQ0 SUB 4.~~83011~~82734% 2,~~216~~215,~~059~~353.0181 8,~~919~~911.8489 CB5 007036JR8 SUB 4.~~83011~~82734% 2,~~584~~583,~~736~~913.0958 10,~~403~~394.8052 CB6 007036JS6 SUB 4.~~83011~~82734% 2,~~954~~953,~~412~~472.3015 11,~~891~~881.7818 CB7 007036JV9 SUB 4.~~83011~~82734% 2,~~216~~215,~~059~~353.0181 8,~~919~~911.8489 CB8 007036JW7 SUB 4.~~83011~~82734% 2,~~954~~953,~~412~~472.3015 11,~~891~~881.7818 CB9 007036JX5 SUB 4.~~83011~~82734% 2,215,~~822~~117.9987 8,~~918~~910.8994 8A1-1 007036JB3 SEN 3.~~53938~~68500% 7471,~~707~~190,~~910~~059.7068 ~~205~~225,~~659~~899.7590 8A1-2 007036JC1 SEN 3.~~60438~~75000% 1817,~~679~~799,~~314~~742.9211 5257,~~365~~478.7233 8A2 007036JD9 SEN 3.~~55438~~70000% ~~109~~104,~~914~~777,~~673~~756.4550 ~~303~~333,~~861~~833.0657 8A3-1 007036JE7 SEN 3.~~52438~~67000% 6057,~~687~~470,~~100~~899.8338 ~~166~~181,~~354~~624.5301 8A3-2 007036JF4 SEN 3.~~63438~~78000% 8,130,000.00 2226,~~981~~463.4015 8A4 007036JG2 SEN 3.~~59438~~74000% 1918,~~860~~932,~~615~~419.3056 5560,~~522~~972.91 8M1 007036JH0 MEZ 3.~~76438~~91000% 14,660,000.00 4249,~~922~~359.3041 8M2 007036JJ6 MEZ 4.~~11438~~26000% 8,105,000.00 2529,~~936~~731.5984 8M3 007036JK3 MEZ 4.~~56438~~71000% 4,140,000.00 1416,~~697~~791.3015 8M4 007036JL1 MEZ 5.~~41438~~56000% 1,727,000.00 78,~~272~~268.7249 8X8-X 007036JY3 SEN 0.00000% 1,724,787.56 ~~699~~567,~~343~~134.0187 P 007036JZ0 SEN 0.00000% 0.00 5265,~~589~~360.6739 Totals 1,~~033~~004,~~207~~963,~~876~~741.7821 4,~~512~~426,~~856~~589.8687

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1A1 32,~~057~~483,~~528~~481.6438 0.00 8380,~~442~~959,~~871~~389.0163 32,~~392~~806,~~787~~527.6012 0.00 1A2 ~~339~~276,~~890~~076.4039 0.00 98,~~275~~999,~~932~~856.9455 ~~377~~311,~~159~~987.4979 0.00 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 2A1 32,~~859~~631,~~433~~214.0492 0.00 ~~181~~178,~~449~~818,~~876~~661.0815 43,~~588~~344,~~436~~618.4246 0.00 3A1 34340,~~446~~643.6261 0.00 41,~~521~~181,~~840~~197.8625 ~~208~~514,~~346~~425.2182 0.00 4A1 ~~893~~949,~~554~~613.0962 0.00 4645,~~124~~175,~~962~~349.6806 1,~~100~~152,~~103~~319.0603 0.00 5A1 24,~~970~~405,~~467~~236.2322 0.00 ~~109~~105,~~585~~179,~~175~~939.4523 34,~~407~~830,~~951~~767.7617 0.00 6A1 23,~~839~~830,~~768~~112.3597 0.00 ~~134~~130,~~790~~960,~~803~~690.9597 34,~~407~~385,~~636~~968.0855 0.00 7A1 ~~557~~246,~~147~~170.4841 0.00 48,~~767~~521,~~238~~067.1473 ~~766~~453,~~685~~275.1892 0.00 CB1 4,~~465~~487.5171 0.00 14,~~028~~023,~~243~~755.5988 60,~~948~~920.4528 0.00 CB2 3,~~055~~070.4362 0.00 9,~~598~~595,~~534~~464.7715 41,~~702~~683.7144 0.00 CB3 ~~822~~826.5261 0.00 2,583,~~913~~086.5897 11,~~226~~221.3213 0.00 CB4 ~~705~~708.2070 0.00 2,~~215~~214,~~353~~645.8111 9,~~625~~620.0459 0.00 CB5 ~~822~~826.5261 0.00 2,583,~~913~~086.5897 11,~~226~~221.3213 0.00 CB6 ~~940~~944.1683 0.00 2,~~953~~952,~~472~~527.1531 12,~~831~~826.9401 0.00 CB7 ~~705~~708.2070 0.00 2,~~215~~214,~~353~~645.8111 9,~~625~~620.0459 0.00 CB8 ~~940~~944.1683 0.00 2,~~953~~952,~~472~~527.1531 12,~~831~~826.9401 0.00 CB9 ~~705~~708.1263 0.00 2,~~215~~214,~~117~~409.8725 9,~~624~~619.0157 0.00 8A1-1 3,~~517~~274,~~851~~683.0277 0.00 7167,~~190~~915,~~059~~375.6891 3,~~723~~500,~~510~~583.7767 0.00 8A1-2 ~~879~~818,~~572~~773.8139 0.00 1716,~~799~~980,~~742~~968.1172 ~~931~~876,~~938~~251.5372 0.00 8A2 56,~~136~~320,~~916~~656.9533 0.00 ~~104~~98,~~777~~457,~~756~~100.5016 56,~~440~~654,~~778~~489.0190 0.00 8A3-1 3,~~216~~957,~~201~~335.4555 0.00 5753,~~470~~513,~~899~~563.3884 34,~~382~~138,~~555~~959.9856 0.00 8A3-2 0.00 0.00 8,130,000.00 2226,~~981~~463.4015 0.00 8A4 ~~928~~1,~~195~~142,087.7404 0.00 1817,~~932~~790,~~419~~332.5652 ~~983~~1,~~718~~203,059.6595 0.00 8M1 0.00 0.00 14,660,000.00 4249,~~922~~359.3041 0.00 8M2 0.00 0.00 8,105,000.00 2529,~~936~~731.5984 0.00 8M3 0.00 0.00 4,140,000.00 1416,~~697~~791.3015 0.00 8M4 0.00 0.00 1,727,000.00 78,~~272~~268.7249 0.00 8X8-X 0.00 0.00 1,724,787.56 ~~699~~567,~~343~~134.0187 0.00 P 0.00 0.00 0.00 5265,~~589~~360.6739 0.00 Totals 2830,~~244~~689,~~135~~312.6484 0.00 1974,~~004~~274,~~963,741~~428.2134 3235,~~756~~115,~~992~~902.5071 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 94,715,000.00 8683,~~500~~442,~~399~~871.6501 1415,~~847~~008.8777 32,~~042~~468,~~680~~472.7861 0.00 0.00 1A2 10,529,000.00 9,~~615~~275,~~823~~932.3494 1,~~650~~668.5645 ~~338~~274,~~239~~407.8394 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 ARL 50.00 0.00 0.00 0.00 0.00 0.00 2A1 192,889,000.00 ~~185~~181,~~309~~449,~~309~~876.1208 6665,~~763~~974.0022 32,~~792~~565,~~670~~240.0470 0.00 0.00 3A1 41,920,000.00 41,~~556~~521,~~287~~840.4786 21,~~649~~785.4446 12318,~~797~~858.1815 0.00 0.00 4A1 47,299,000.00 4746,~~018~~124,~~516~~962.7768 6,~~249~~270.0391 ~~887~~943,~~305~~342.0671 0.00 0.00 5A1 118,745,000.00 ~~112~~109,~~555~~585,~~642~~175.6845 2625,~~857~~590.9145 24,~~943~~379,~~609~~645.3277 0.00 0.00 6A1 140,344,000.00 ~~137~~134,~~630~~790,~~572~~803.2995 5654,~~213~~729.9478 23,~~783~~775,~~554~~383.4119 0.00 0.00 7A1 51,374,000.00 4948,~~324~~767,~~385~~238.6214 19,~~916~~997.4014 ~~537~~226,~~231~~173.0827 0.00 0.00 CB1 14,045,000.00 14,~~032~~028,~~709~~243.0959 4,~~465~~487.5171 0.00 0.00 0.00 CB2 9,610,000.00 9,~~601~~598,~~590~~534.2077 3,~~055~~070.4362 0.00 0.00 0.00 CB3 2,587,000.00 2,~~584~~583,~~736~~913.0958 ~~822~~826.5261 0.00 0.00 0.00 CB4 2,218,000.00 2,~~216~~215,~~059~~353.0181 ~~705~~708.2070 0.00 0.00 0.00 CB5 2,587,000.00 2,~~584~~583,~~736~~913.0958 ~~822~~826.5261 0.00 0.00 0.00 CB6 2,957,000.00 2,~~954~~953,~~412~~472.3015 ~~940~~944.1683 0.00 0.00 0.00 CB7 2,218,000.00 2,~~216~~215,~~059~~353.0181 ~~705~~708.2070 0.00 0.00 0.00 CB8 2,957,000.00 2,~~954~~953,~~412~~472.3015 ~~940~~944.1683 0.00 0.00 0.00 CB9 2,217,763.78 2,215,~~822~~117.9987 ~~705~~708.1263 0.00 0.00 0.00 8A1-1 79,910,000.00 7471,~~707~~190,~~910~~059.7068 0.00 3,~~517~~274,~~851~~683.0277 0.00 0.00 8A1-2 19,980,000.00 1817,~~679~~799,~~314~~742.9211 0.00 ~~879~~818,~~572~~773.8139 0.00 0.00 8A2 119,790,000.00 ~~109~~104,~~914~~777,~~673~~756.4550 0.00 56,~~136~~320,~~916~~656.9533 0.00 0.00 8A3-1 66,870,000.00 6057,~~687~~470,~~100~~899.8338 0.00 3,~~216~~957,~~201~~335.4555 0.00 0.00 8A3-2 8,130,000.00 8,130,000.00 0.00 0.00 0.00 0.00 8A4 21,645,000.00 1918,~~860~~932,~~615~~419.3056 0.00 ~~928~~1,~~195~~142,087.7404 0.00 0.00 8M1 14,660,000.00 14,660,000.00 0.00 0.00 0.00 0.00 8M2 8,105,000.00 8,105,000.00 0.00 0.00 0.00 0.00 8M3 4,140,000.00 4,140,000.00 0.00 0.00 0.00 0.00 8M4 1,727,000.00 1,727,000.00 0.00 0.00 0.00 0.00 8X8-X 0.01 1,724,787.56 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,084,168,863.79 1,~~033~~004,~~207~~963,~~876~~741.7821 ~~227~~224,~~309~~252.9742 2830,~~016~~465,~~825~~060.6742 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 1A1 32,~~057~~483,~~528~~481.6438 8380,~~442~~959,~~871~~389.0163 0.~~88098898~~85476841 32,~~057~~483,~~528~~481.6438 1A2 ~~339~~276,~~890~~076.4039 98,~~275~~999,~~932~~856.9455 0.~~88098898~~85476841 ~~339~~276,~~890~~076.4039 AR 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00000000 0.00 2A1 32,~~859~~631,~~433~~214.0492 ~~181~~178,~~449~~818,~~876~~661.0815 0.~~94069582~~92705474 32,~~859~~631,~~433~~214.0492 3A1 34340,~~446~~643.6261 41,~~521~~181,~~840~~197.8625 0.~~99050193~~98237589 34340,~~446~~643.6261 4A1 ~~893~~949,~~554~~613.0962 4645,~~124~~175,~~962~~349.6806 0.~~97517839~~95510157 ~~893~~949,~~554~~613.0962 5A1 24,~~970~~405,~~467~~236.2322 ~~109~~105,~~585~~179,~~175~~939.4523 0.~~92286139~~88576310 24,~~970~~405,~~467~~236.2322 6A1 23,~~839~~830,~~768~~112.3597 ~~134~~130,~~790~~960,~~803~~690.9597 0.~~96043154~~93314065 23,~~839~~830,~~768~~112.3597 7A1 ~~557~~246,~~147~~170.4841 48,~~767~~521,~~238~~067.1473 0.~~94925912~~94446739 ~~557~~246,~~147~~170.4841 CB1 4,~~465~~487.5171 14,~~028~~023,~~243~~755.5988 0.~~99880695~~99848742 4,~~465~~487.5171 CB2 3,~~055~~070.4362 9,~~598~~595,~~534~~464.7715 0.~~99880695~~99848742 3,~~055~~070.4362 CB3 ~~822~~826.5261 2,583,~~913~~086.5897 0.~~99880695~~99848743 ~~822~~826.5261 CB4 ~~705~~708.2070 2,~~215~~214,~~353~~645.8111 0.~~99880695~~99848743 ~~705~~708.2070 CB5 ~~822~~826.5261 2,583,~~913~~086.5897 0.~~99880695~~99848743 ~~822~~826.5261 CB6 ~~940~~944.1683 2,~~953~~952,~~472~~527.1531 0.~~99880695~~99848742 ~~940~~944.1683 CB7 ~~705~~708.2070 2,~~215~~214,~~353~~645.8111 0.~~99880695~~99848743 ~~705~~708.2070 CB8 ~~940~~944.1683 2,~~953~~952,~~472~~527.1531 0.~~99880695~~99848742 ~~940~~944.1683 CB9 ~~705~~708.1263 2,~~215~~214,~~117~~409.8725 0.~~99880695~~99848743 ~~705~~708.1263 8A1-1 3,~~517~~274,~~851~~683.0277 7167,~~190~~915,~~059~~375.6891 0.~~89087798~~84989833 3,~~517~~274,~~851~~683.0277 8A1-2 ~~879~~818,~~572~~773.8139 1716,~~799~~980,~~742~~968.1172 0.~~89087798~~84989833 ~~879~~818,~~572~~773.8139 8A2 56,~~136~~320,~~916~~656.9533 ~~104~~98,~~777~~457,~~756~~100.5016 0.~~87467866~~82191418 56,~~136~~320,~~916~~656.9533 8A3-1 3,~~216~~957,~~201~~335.4555 5753,~~470~~513,~~899~~563.3884 0.~~85944219~~80026266 3,~~216~~957,~~201~~335.4555 8A3-2 0.00 8,130,000.00 1.00000000 0.00 8A4 ~~928~~1,~~195~~142,087.7404 1817,~~932~~790,~~419~~332.5652 0.~~87467866~~82191418 ~~928~~1,~~195~~142,087.7404 8M1 0.00 14,660,000.00 1.00000000 0.00 8M2 0.00 8,105,000.00 1.00000000 0.00 8M3 0.00 4,140,000.00 1.00000000 0.00 8M4 0.00 1,727,000.00 1.00000000 0.00 8X8-X 0.00 1,724,787.56 2,478,756.~~0000000~~00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 2830,~~244~~689,~~135~~312.6484 1974,~~004~~274,~~963,741~~428.2134 0.~~92694392~~89863716 2830,~~244~~689,~~135~~312.6484

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 94,715,000.00 ~~913~~880.~~27033363~~98897756 0.~~15676366~~15846244 3226.~~12459251~~06210854 0.00000000 1A2 10,529,000.00 ~~913~~880.~~27033336~~98897711 0.~~15676323~~15846234 3226.~~12459208~~06210846 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 192,889,000.00 ~~960~~940.~~70439019~~69582029 0.~~34612134~~34203205 1913.~~66244856~~29905127 0.00000000 3A1 41,920,000.00 ~~991~~990.~~32365148~~50192891 0.~~51644656~~51969132 07.~~30527624~~60634900 0.00000000 4A1 47,299,000.00 ~~994~~975.~~06999662~~17839024 0.~~13211759~~13258018 1819.~~75948878~~94424216 0.00000000 5A1 118,745,000.00 ~~947~~922.~~87690160~~86138743 0.~~22618140~~21550760 2436.~~78933277~~88278050 0.00000000 6A1 140,344,000.00 ~~980~~960.~~66588019~~43153929 0.~~40054395~~38996879 1926.~~83379703~~90092337 0.00000000 7A1 51,374,000.00 ~~960~~949.~~10405302~~25912212 0.~~38767470~~38924631 104.~~45725620~~40248511 0.00000000 CB1 14,045,000.00 ~~999~~998.~~12489071~~80694838 0.~~31794304~~31952367 0.00000000 0.00000000 CB2 9,610,000.00 ~~999~~998.~~12489074~~80694797 0.~~31794277~~31952341 0.00000000 0.00000000 CB3 2,587,000.00 ~~999~~998.~~12488983~~80695014 0.~~31794356~~31952455 0.00000000 0.00000000 CB4 2,218,000.00 ~~999~~998.~~12489179~~80694770 0.~~31794409~~31952209 0.00000000 0.00000000 CB5 2,587,000.00 ~~999~~998.~~12488983~~80695014 0.~~31794356~~31952455 0.00000000 0.00000000 CB6 2,957,000.00 ~~999~~998.~~12489009~~80694961 0.~~31794386~~31952317 0.00000000 0.00000000 CB7 2,218,000.00 ~~999~~998.~~12489179~~80694770 0.~~31794409~~31952209 0.00000000 0.00000000 CB8 2,957,000.00 ~~999~~998.~~12489009~~80694961 0.~~31794386~~31952317 0.00000000 0.00000000 CB9 2,217,763.78 ~~999~~998.~~12488877~~80694688 0.~~31794189~~31952456 0.00000000 0.00000000 8A1-1 79,910,000.00 ~~934~~890.~~90064698~~87798373 0.00000000 4440.~~02266325~~97964923 0.00000000 8A1-2 19,980,000.00 ~~934~~890.~~90064665~~87798348 0.00000000 4440.~~02266316~~97964915 0.00000000 8A2 119,790,000.00 ~~917~~874.~~56134444~~67865849 0.00000000 4252.~~88268595~~76447391 0.00000000 8A3-1 66,870,000.00 ~~907~~859.~~53851996~~44219201 0.00000000 4859.~~09632795~~17953567 0.00000000 8A3-2 8,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8A4 21,645,000.00 ~~917~~874.~~56134442~~67865835 0.00000000 4252.~~88268607~~76447401 0.00000000 8M1 14,660,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M2 8,105,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M3 4,140,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M4 1,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8X8-X 0.01 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) The Beginning Scheduled Collateral Balance reported on the Collateral Statement contains the Prefunded Amount of $114,111,697.28. The Ending Scheduled Collateral Balance does not include this amount.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 3226.~~28135607~~22057098 ~~880~~854.~~98897756~~76840659 0.~~88098898~~85476841 3226.~~28135607~~22057098 1A2 0.00000000 3226.~~28135625~~22057080 ~~880~~854.~~98897711~~76840631 0.~~88098898~~85476841 3226.~~28135625~~22057080 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 2013.~~00856990~~64108332 ~~940~~927.~~69582029~~05473692 0.~~94069582~~92705474 2013.~~00856990~~64108332 3A1 0.00000000 08.~~82172281~~12604031 ~~990~~982.~~50192891~~37588860 0.~~99050193~~98237589 08.~~82172281~~12604031 4A1 0.00000000 1820.~~89160638~~07682234 ~~975~~955.~~17839024~~10156790 0.~~97517839~~95510157 1820.~~89160638~~07682234 5A1 0.00000000 2537.~~01551417~~09828810 ~~922~~885.~~86138743~~76309933 0.~~92286139~~88576310 2537.~~01551417~~09828810 6A1 0.00000000 2027.~~23434098~~29089216 ~~960~~933.~~43153929~~14064705 0.~~96043154~~93314065 2027.~~23434098~~29089216 7A1 0.00000000 104.~~84493090~~79173142 ~~949~~944.~~25912212~~46739070 0.~~94925912~~94446739 104.~~84493090~~79173142 CB1 0.00000000 0.~~31794304~~31952367 998.~~80694838~~48742471 0.~~99880695~~99848742 0.~~31794304~~31952367 CB2 0.00000000 0.~~31794277~~31952341 998.~~80694797~~48742456 0.~~99880695~~99848742 0.~~31794277~~31952341 CB3 0.00000000 0.~~31794356~~31952455 998.~~80695014~~48742559 0.~~99880695~~99848743 0.~~31794356~~31952455 CB4 0.00000000 0.~~31794409~~31952209 998.~~80694770~~48742561 0.~~99880695~~99848743 0.~~31794409~~31952209 CB5 0.00000000 0.~~31794356~~31952455 998.~~80695014~~48742559 0.~~99880695~~99848743 0.~~31794356~~31952455 CB6 0.00000000 0.~~31794386~~31952317 998.~~80694961~~48742306 0.~~99880695~~99848742 0.~~31794386~~31952317 CB7 0.00000000 0.~~31794409~~31952209 998.~~80694770~~48742561 0.~~99880695~~99848743 0.~~31794409~~31952209 CB8 0.00000000 0.~~31794386~~31952317 998.~~80694961~~48742306 0.~~99880695~~99848742 0.~~31794386~~31952317 CB9 0.00000000 0.~~31794189~~31952456 998.~~80694688~~48742683 0.~~99880695~~99848743 0.~~31794189~~31952456 8A1-1 0.00000000 4440.~~02266325~~97964923 ~~890~~849.~~87798373~~89833450 0.~~89087798~~84989833 4440.~~02266325~~97964923 8A1-2 0.00000000 4440.~~02266316~~97964915 ~~890~~849.~~87798348~~89833433 0.~~89087798~~84989833 4440.~~02266316~~97964915 8A2 0.00000000 4252.~~88268595~~76447391 ~~874~~821.~~67865849~~91418449 0.~~87467866~~82191418 4252.~~88268595~~76447391 8A3-1 0.00000000 4859.~~09632795~~17953567 ~~859~~800.~~44219201~~26265650 0.~~85944219~~80026266 4859.~~09632795~~17953567 8A3-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8A4 0.00000000 4252.~~88268607~~76447401 ~~874~~821.~~67865835~~91418434 0.~~87467866~~82191418 4252.~~88268607~~76447401 8M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8X8-X 0.00000000 0.00000000 0.00000000 2478756.00000000 0.00000000 P 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 1A1 94,715,000.00 4.~~65097~~64575% 8683,~~500~~442,~~399~~871.6501 ~~335~~323,~~258~~045.9674 0.00 0.00 1A2 10,529,000.00 4.~~65097~~64575% 9,~~615~~275,~~823~~932.3494 3735,~~269~~911.0940 0.00 0.00 AR 50.00 4.~~64424~~64739% 0.00 0.00 0.00 0.00 ARL 50.00 4.~~64424~~64739% 0.00 0.00 0.00 0.00 2A1 192,889,000.00 4.~~72078~~71802% ~~185~~181,~~309~~449,~~309~~876.1208 ~~729~~713,~~003~~403.3855 0.00 0.00 3A1 41,920,000.00 5.~~02161~~02238% 41,~~556~~521,~~287~~840.4786 173,~~899~~782.5821 0.00 0.00 4A1 47,299,000.00 5.~~27151~~27364% 4746,~~018~~124,~~516~~962.7768 ~~206~~202,~~548~~705.9741 0.00 0.00 5A1 118,745,000.00 4.~~66420~~65973% ~~112~~109,~~555~~585,~~642~~175.6845 ~~437~~425,~~484~~530.5294 0.00 0.00 6A1 140,344,000.00 4.~~95123~~94861% ~~137~~134,~~630~~790,~~572~~803.2995 ~~567~~555,~~867~~855.7258 0.00 0.00 7A1 51,374,000.00 5.~~09779~~09618% 4948,~~324~~767,~~385~~238.6214 ~~209~~207,~~537~~105.7052 0.00 0.00 CB1 14,045,000.00 4.~~83011~~82734% 14,~~032~~028,~~709~~243.0959 56,~~482~~432.9457 0.00 0.00 CB2 9,610,000.00 4.~~83011~~82734% 9,~~601~~598,~~590~~534.2077 38,~~647~~612.2882 0.00 0.00 CB3 2,587,000.00 4.~~83011~~82734% 2,~~584~~583,~~736~~913.0958 10,~~403~~394.8052 0.00 0.00 CB4 2,218,000.00 4.~~83011~~82734% 2,~~216~~215,~~059~~353.0181 8,~~919~~911.8489 0.00 0.00 CB5 2,587,000.00 4.~~83011~~82734% 2,~~584~~583,~~736~~913.0958 10,~~403~~394.8052 0.00 0.00 CB6 2,957,000.00 4.~~83011~~82734% 2,~~954~~953,~~412~~472.3015 11,~~891~~881.7818 0.00 0.00 CB7 2,218,000.00 4.~~83011~~82734% 2,~~216~~215,~~059~~353.0181 8,~~919~~911.8489 0.00 0.00 CB8 2,957,000.00 4.~~83011~~82734% 2,~~954~~953,~~412~~472.3015 11,~~891~~881.7818 0.00 0.00 CB9 2,217,763.78 4.~~83011~~82734% 2,215,~~822~~117.9987 8,~~918~~910.8994 0.00 0.00 8A1-1 79,910,000.00 3.~~53938~~68500% 7471,~~707~~190,~~910~~059.7068 ~~205~~225,~~659~~899.7590 0.00 0.00 8A1-2 19,980,000.00 3.~~60438~~75000% 1817,~~679~~799,~~314~~742.9211 5257,~~365~~478.7233 0.00 0.00 8A2 119,790,000.00 3.~~55438~~70000% ~~109~~104,~~914~~777,~~673~~756.4550 ~~303~~333,~~861~~833.0757 0.00 0.00 8A3-1 66,870,000.00 3.~~52438~~67000% 6057,~~687~~470,~~100~~899.8338 ~~166~~181,~~354~~624.5401 0.00 0.00 8A3-2 8,130,000.00 3.~~63438~~78000% 8,130,000.00 2226,~~981~~463.4015 0.00 0.00 8A4 21,645,000.00 3.~~59438~~74000% 1918,~~860~~932,~~615~~419.3056 5560,~~522~~972.91 0.00 0.00 8M1 14,660,000.00 3.~~76438~~91000% 14,660,000.00 4249,~~922~~359.3041 0.00 0.00 8M2 8,105,000.00 4.~~11438~~26000% 8,105,000.00 2529,~~936~~731.5984 0.00 0.00 8M3 4,140,000.00 4.~~56438~~71000% 4,140,000.00 1416,~~697~~791.3015 0.00 0.00 8M4 1,727,000.00 5.~~41438~~56000% 1,727,000.00 78,~~272~~268.7249 0.00 0.00 8X8-X 0.01 0.00000% ~~322~~308,~~336~~657,~~402~~664.7780 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,084,168,863.79 3,~~760~~794,~~924~~094.1762 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 ~~335~~323,~~258~~045.9674 0.00 8380,~~442~~959,~~871~~389.0163 1A2 0.00 0.00 3735,~~269~~911.0940 0.00 98,~~275~~999,~~932~~856.9455 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 2A1 0.00 0.00 ~~729~~713,~~003~~403.3854 0.00 ~~181~~178,~~449~~818,~~876~~661.0815 3A1 0.00 0.00 173,~~899~~782.5921 0.00 41,~~521~~181,~~840~~197.8625 4A1 0.00 0.00 ~~206~~202,~~548~~705.9741 0.00 4645,~~124~~175,~~962~~349.6806 5A1 0.00 0.00 ~~437~~425,~~484~~530.5395 0.00 ~~109~~105,~~585~~179,~~175~~939.4523 6A1 0.00 0.00 ~~567~~555,~~867~~855.7358 0.00 ~~134~~130,~~790~~960,~~803~~690.9597 7A1 0.00 0.00 ~~209~~207,~~537~~105.7051 0.00 48,~~767~~521,~~238~~067.1473 CB1 0.00 0.00 56,~~482~~432.9457 0.00 14,~~028~~023,~~243~~755.5988 CB2 0.00 0.00 38,~~647~~612.2882 0.00 9,~~598~~595,~~534~~464.7715 CB3 0.00 0.00 10,~~403~~394.8052 0.00 2,583,~~913~~086.5897 CB4 0.00 0.00 8,~~919~~911.8489 0.00 2,~~215~~214,~~353~~645.8111 CB5 0.00 0.00 10,~~403~~394.8052 0.00 2,583,~~913~~086.5897 CB6 0.00 0.00 11,~~891~~881.7818 0.00 2,~~953~~952,~~472~~527.1531 CB7 0.00 0.00 8,~~919~~911.8489 0.00 2,~~215~~214,~~353~~645.8111 CB8 0.00 0.00 11,~~891~~881.7818 0.00 2,~~953~~952,~~472~~527.1531 CB9 0.00 0.00 8,~~918~~910.8994 0.00 2,~~215~~214,~~117~~409.8725 8A1-1 0.00 0.00 ~~205~~225,~~659~~899.7590 0.00 7167,~~190~~915,~~059~~375.6891 8A1-2 0.00 0.00 5257,~~365~~478.7233 0.00 1716,~~799~~980,~~742~~968.1172 8A2 0.00 0.00 ~~303~~333,~~861~~833.0657 0.00 ~~104~~98,~~777~~457,~~756~~100.5016 8A3-1 0.00 0.00 ~~166~~181,~~354~~624.5301 0.00 5753,~~470~~513,~~899~~563.3884 8A3-2 0.00 0.00 2226,~~981~~463.4015 0.00 8,130,000.00 8A4 0.00 0.00 5560,~~522~~972.91 0.00 1817,~~932~~790,~~419~~332.5652 8M1 0.00 0.00 4249,~~922~~359.3041 0.00 14,660,000.00 8M2 0.00 0.00 2529,~~936~~731.5984 0.00 8,105,000.00 8M3 0.00 0.00 1416,~~697~~791.3015 0.00 4,140,000.00 8M4 0.00 0.00 78,~~272~~268.7249 0.00 1,727,000.00 8X8-X 0.00 0.00 ~~699~~567,~~343~~134.0187 0.00 ~~308~~293,~~657~~144,~~664~~128.8072 P 0.00 0.00 5265,~~589~~360.6739 0.00 0.00 Totals 0.00 0.00 4,~~512~~426,~~856~~589.8687 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 94,715,000.00 4.~~65097~~64575% ~~913~~880.~~27033363~~98897756 3.~~53966067~~41071361 0.00000000 0.00000000 1A2 10,529,000.00 4.~~65097~~64575% ~~913~~880.~~27033336~~98897711 3.~~53966094~~41071327 0.00000000 0.00000000 AR 50.00 4.~~64424~~64739% 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 4.~~64424~~64739% 0.00000000 0.00000000 0.00000000 0.00000000 2A1 192,889,000.00 4.~~72078~~71802% ~~960~~940.~~70439019~~69582029 3.~~77939323~~69851858 0.00000000 0.00000000 3A1 41,920,000.00 5.~~02161~~02238% ~~991~~990.~~32365148~~50192891 4.~~14836784~~14556799 0.00000000 0.00000000 4A1 47,299,000.00 5.~~27151~~27364% ~~994~~975.~~06999662~~17839024 4.~~36687816~~28561724 0.00000000 0.00000000 5A1 118,745,000.00 4.~~66420~~65973% ~~947~~922.~~87690160~~86138743 3.~~68423529~~58356933 0.00000000 0.00000000 6A1 140,344,000.00 4.~~95123~~94861% ~~980~~960.~~66588019~~43153929 43.~~04625577~~96066508 0.00000000 0.00000000 7A1 51,374,000.00 5.~~09779~~09618% ~~960~~949.~~10405302~~25912212 4.~~07867209~~03132947 0.00000000 0.00000000 CB1 14,045,000.00 4.~~83011~~82734% ~~999~~998.~~12489071~~80694838 4.~~02156924~~01798291 0.00000000 0.00000000 CB2 9,610,000.00 4.~~83011~~82734% ~~999~~998.~~12489074~~80694797 4.~~02156920~~01798335 0.00000000 0.00000000 CB3 2,587,000.00 4.~~83011~~82734% ~~999~~998.~~12488983~~80695014 4.~~02156939~~01798222 0.00000000 0.00000000 CB4 2,218,000.00 4.~~83011~~82734% ~~999~~998.~~12489179~~80694770 4.~~02156898~~01798467 0.00000000 0.00000000 CB5 2,587,000.00 4.~~83011~~82734% ~~999~~998.~~12488983~~80695014 4.~~02156939~~01798222 0.00000000 0.00000000 CB6 2,957,000.00 4.~~83011~~82734% ~~999~~998.~~12489009~~80694961 4.~~02156916~~01798444 0.00000000 0.00000000 CB7 2,218,000.00 4.~~83011~~82734% ~~999~~998.~~12489179~~80694770 4.~~02156898~~01798467 0.00000000 0.00000000 CB8 2,957,000.00 4.~~83011~~82734% ~~999~~998.~~12489009~~80694961 4.~~02156916~~01798444 0.00000000 0.00000000 CB9 2,217,763.78 4.~~83011~~82734% ~~999~~998.~~12488877~~80694688 4.~~02156897~~01798428 0.00000000 0.00000000 8A1-1 79,910,000.00 3.~~53938~~68500% ~~934~~890.~~90064698~~87798373 2.~~57364222~~82692905 0.00000000 0.00000000 8A1-2 19,980,000.00 3.~~60438~~75000% ~~934~~890.~~90064665~~87798348 2.~~62090691~~87679329 0.00000000 0.00000000 8A2 119,790,000.00 3.~~55438~~70000% ~~917~~874.~~56134444~~67865849 2.~~53661466~~78682336 0.00000000 0.00000000 8A3-1 66,870,000.00 3.~~52438~~67000% ~~907~~859.~~53851996~~44219201 2.~~48773052~~71607612 0.00000000 0.00000000 8A3-2 8,130,000.00 3.~~63438~~78000% 1000.00000000 23.~~82674047~~25500000 0.00000000 0.00000000 8A4 21,645,000.00 3.~~59438~~74000% ~~917~~874.~~56134442~~67865835 2.~~56516101~~81695126 0.00000000 0.00000000 8M1 14,660,000.00 3.~~76438~~91000% 1000.00000000 23.~~92785130~~36694475 0.00000000 0.00000000 8M2 8,105,000.00 4.~~11438~~26000% 1000.00000000 3.~~20007279~~66833313 0.00000000 0.00000000 8M3 4,140,000.00 4.~~56438~~71000% 1000.00000000 34.~~55007246~~05583333 0.00000000 0.00000000 8M4 1,727,000.00 5.~~41438~~56000% 1000.00000000 4.~~21118703~~78777649 0.00000000 0.00000000 8X8-X 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All denominations per $1,000.

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 3.~~53966067~~41071361 0.00000000 ~~880~~854.~~98897756~~76840659 1A2 0.00000000 0.00000000 3.~~53966094~~41071327 0.00000000 ~~880~~854.~~98897711~~76840631 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 0.00000000 3.~~77939323~~69851853 0.00000000 ~~940~~927.~~69582029~~05473692 3A1 0.00000000 0.00000000 4.~~14836808~~14556799 0.00000000 ~~990~~982.~~50192891~~37588860 4A1 0.00000000 0.00000000 4.~~36687816~~28561724 0.00000000 ~~975~~955.~~17839024~~10156790 5A1 0.00000000 0.00000000 3.~~68423538~~58356941 0.00000000 ~~922~~885.~~86138743~~76309933 6A1 0.00000000 0.00000000 43.~~04625584~~96066508 0.00000000 ~~960~~933.~~43153929~~14064705 7A1 0.00000000 0.00000000 4.~~07867209~~03132927 0.00000000 ~~949~~944.~~25912212~~46739070 CB1 0.00000000 0.00000000 4.~~02156924~~01798291 0.00000000 998.~~80694838~~48742471 CB2 0.00000000 0.00000000 4.~~02156920~~01798335 0.00000000 998.~~80694797~~48742456 CB3 0.00000000 0.00000000 4.~~02156939~~01798222 0.00000000 998.~~80695014~~48742559 CB4 0.00000000 0.00000000 4.~~02156898~~01798467 0.00000000 998.~~80694770~~48742561 CB5 0.00000000 0.00000000 4.~~02156939~~01798222 0.00000000 998.~~80695014~~48742559 CB6 0.00000000 0.00000000 4.~~02156916~~01798444 0.00000000 998.~~80694961~~48742306 CB7 0.00000000 0.00000000 4.~~02156898~~01798467 0.00000000 998.~~80694770~~48742561 CB8 0.00000000 0.00000000 4.~~02156916~~01798444 0.00000000 998.~~80694961~~48742306 CB9 0.00000000 0.00000000 4.~~02156897~~01798428 0.00000000 998.~~80694688~~48742683 8A1-1 0.00000000 0.00000000 2.~~57364222~~82692905 0.00000000 ~~890~~849.~~87798373~~89833450 8A1-2 0.00000000 0.00000000 2.~~62090691~~87679329 0.00000000 ~~890~~849.~~87798348~~89833433 8A2 0.00000000 0.00000000 2.~~53661458~~78682336 0.00000000 ~~874~~821.~~67865849~~91418449 8A3-1 0.00000000 0.00000000 2.~~48773037~~71607612 0.00000000 ~~859~~800.~~44219201~~26265650 8A3-2 0.00000000 0.00000000 23.~~82674047~~25500000 0.00000000 1000.00000000 8A4 0.00000000 0.00000000 2.~~56516101~~81695126 0.00000000 ~~874~~821.~~67865835~~91418434 8M1 0.00000000 0.00000000 23.~~92785130~~36694475 0.00000000 1000.00000000 8M2 0.00000000 0.00000000 3.~~20007279~~66833313 0.00000000 1000.00000000 8M3 0.00000000 0.00000000 34.~~55007246~~05583333 0.00000000 1000.00000000 8M4 0.00000000 0.00000000 4.~~21118703~~78777649 0.00000000 1000.00000000 8X8-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 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 3235,~~973~~312,~~239~~331.9063 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 5265,~~589~~360.6739 Total Deposits 3335,~~025~~377,~~829~~692.5702 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~268~~261,~~837~~789.0731 Payment of Interest and Principal 3235,~~756~~115,~~992~~902.5071 Total Withdrawals (Pool Distribution Amount) 3335,~~025~~377,~~829~~692.5702 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~267~~260,~~929~~966.5186 PMI Fee ~~907~~822.5645 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~268~~261,~~837~~789.0731

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 1 0 0 1 182,125.00 0.00 0.00 182,125.00 30 Days 1110 0 0 0 1110 2,~~133~~532,~~814~~384.5329 0.00 0.00 0.00 2,~~133~~532,~~814~~384.5329 60 Days 54 0 0 0 54 1804,~~413,944~~059.1309 0.00 0.00 0.00 1804,~~413,944~~059.1309 90 Days 03 0 0 0 03 0566,192.0011 0.00 0.00 0.00 0566,192.0011 120 Days 10 0 0 0 10 ~~279,244~~0.00 0.00 0.00 0.00 ~~279,244~~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 17 1 0 0 18 3,~~827~~902,~~002~~635.6649 182,125.00 0.00 0.00 4,~~009~~084,~~127~~760.6649 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.~~029878~~030798% 0.000000% 0.000000% 0.~~029878~~030798% 0.~~018117~~018687% 0.000000% 0.000000% 0.~~018117~~018687% 30 Days 0.~~328653~~307977% 0.000000% 0.000000% 0.000000% 0.~~328653~~307977% 0.~~212268~~259840% 0.000000% 0.000000% 0.000000% 0.~~212268~~259840% 60 Days 0.~~149388~~123191% 0.000000% 0.000000% 0.000000% 0.~~149388~~123191% 0.~~140657~~082502% 0.000000% 0.000000% 0.000000% 0.~~140657~~082502% 90 Days 0.~~000000~~092393% 0.000000% 0.000000% 0.000000% 0.~~000000~~092393% 0.~~000000~~058095% 0.000000% 0.000000% 0.000000% 0.~~000000~~058095% 120 Days 0.~~029878~~000000% 0.000000% 0.000000% 0.000000% 0.~~029878~~000000% 0.~~027779~~000000% 0.000000% 0.000000% 0.000000% 0.~~027779~~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.~~507918~~523560% 0.~~029878~~030798% 0.000000% 0.000000% 0.~~537795~~554358% 0.~~380704~~400437% 0.~~018117~~018687% 0.000000% 0.000000% 0.~~398821~~419125%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~One~~Grp 1 Mixed 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Two~~Grp 2 Mixed 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Three~~Grp 3 Mixed 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Four~~Grp 4 Mixed 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Five~~Grp 5 Mixed 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 1 0 0 0 1 ~~320~~248,~~875~~000.00 0.00 0.00 0.00 ~~320~~248,~~875~~000.00 60 Days 01 0 0 0 01 0212,450.00 0.00 0.00 0.00 0212,450.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~279,244~~0.00 0.00 0.00 0.00 ~~279,244~~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 2 0 0 0 2 ~~600~~460,~~119~~450.00 0.00 0.00 0.00 ~~600~~460,~~119~~450.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~183150~~189394% 0.000000% 0.000000% 0.000000% 0.~~183150~~189394% 0.~~275083~~220943% 0.000000% 0.000000% 0.000000% 0.~~275083~~220943% 60 Days 0.~~000000~~189394% 0.000000% 0.000000% 0.000000% 0.~~000000~~189394% 0.~~000000~~189272% 0.000000% 0.000000% 0.000000% 0.~~000000~~189272% 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.~~183150~~000000% 0.000000% 0.000000% 0.000000% 0.~~183150~~000000% 0.~~239393~~000000% 0.000000% 0.000000% 0.000000% 0.~~239393~~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.~~366300~~378788% 0.000000% 0.000000% 0.000000% 0.~~366300~~378788% 0.~~514476~~410215% 0.000000% 0.000000% 0.000000% 0.~~514476~~410215% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Six~~Grp 6 Mixed 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 10 0 0 0 10 ~~111,914~~0.00 0.00 0.00 0.00 ~~111,914~~0.00 60 Days 10 0 0 0 10 ~~243,950~~0.00 0.00 0.00 0.00 ~~243,950~~0.00 90 Days 01 0 0 0 01 0243,950.00 0.00 0.00 0.00 0243,950.00 120 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 ~~355~~243,~~864~~950.00 0.00 0.00 0.00 ~~355~~243,~~864~~950.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~146843~~000000% 0.000000% 0.000000% 0.000000% 0.~~146843~~000000% 0.~~078183~~000000% 0.000000% 0.000000% 0.000000% 0.~~078183~~000000% 60 Days 0.~~146843~~000000% 0.000000% 0.000000% 0.000000% 0.~~146843~~000000% 0.~~170423~~000000% 0.000000% 0.000000% 0.000000% 0.~~170423~~000000% 90 Days 0.~~000000~~150376% 0.000000% 0.000000% 0.000000% 0.~~000000~~150376% 0.~~000000~~175097% 0.000000% 0.000000% 0.000000% 0.~~000000~~175097% 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.~~293686~~150376% 0.000000% 0.000000% 0.000000% 0.~~293686~~150376% 0.~~248606~~175097% 0.000000% 0.000000% 0.000000% 0.~~248606~~175097% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Seven~~Grp 7 Mixed 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% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Eight-A~~Grp 8A Mixed 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 1 0 0 1 182,125.00 0.00 0.00 182,125.00 30 Days 31 0 0 0 31 ~~807~~279,~~651~~096.1335 0.00 0.00 0.00 ~~807~~279,~~651~~096.1335 60 Days 10 0 0 0 10 ~~120,000~~0.00 0.00 0.00 0.00 ~~120,000~~0.00 90 Days 01 0 0 0 01 0120,000.00 0.00 0.00 0.00 0120,000.00 120 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 42 1 0 0 53 ~~927~~399,~~651~~096.1335 182,125.00 0.00 0.00 1581,~~109,776~~221.1335 0-29 Days 0.~~206186~~215054% 0.000000% 0.000000% 0.~~206186~~215054% 0.~~184870~~192875% 0.000000% 0.000000% 0.~~184870~~192875% 30 Days 0.~~618557~~215054% 0.000000% 0.000000% 0.000000% 0.~~618557~~215054% 0.~~819824~~295569% 0.000000% 0.000000% 0.000000% 0.~~819824~~295569% 60 Days 0.~~206186~~000000% 0.000000% 0.000000% 0.000000% 0.~~206186~~000000% 0.~~121809~~000000% 0.000000% 0.000000% 0.000000% 0.~~121809~~000000% 90 Days 0.~~000000~~215054% 0.000000% 0.000000% 0.000000% 0.~~000000~~215054% 0.~~000000~~127083% 0.000000% 0.000000% 0.000000% 0.~~000000~~127083% 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.~~824742~~430108% 0.~~206186~~215054% 0.000000% 0.000000% 10.~~030928~~645161% 0.~~941633~~422652% 0.~~184870~~192875% 0.000000% 0.000000% 10.~~126503~~615527% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Eight-B~~Grp 8B Mixed 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 68 0 0 0 68 ~~893~~2,~~374~~005,287.4094 0.00 0.00 0.00 ~~893~~2,~~374~~005,287.4094 60 Days 3 0 0 0 3 1591,~~049,994~~609.1309 0.00 0.00 0.00 1591,~~049,994~~609.1309 90 Days 01 0 0 0 01 0202,242.0011 0.00 0.00 0.00 0202,242.0011 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 912 0 0 0 912 12,~~943~~799,~~368~~139.5314 0.00 0.00 0.00 12,~~943~~799,~~368~~139.5314 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~891530~~246106% 0.000000% 0.000000% 0.000000% 01.~~891530~~246106% 01.~~424892~~008475% 0.000000% 0.000000% 0.000000% 01.~~424892~~008475% 60 Days 0.~~445765~~467290% 0.000000% 0.000000% 0.000000% 0.~~445765~~467290% 0.~~499381~~297525% 0.000000% 0.000000% 0.000000% 0.~~499381~~297525% 90 Days 0.~~000000~~155763% 0.000000% 0.000000% 0.000000% 0.~~000000~~155763% 0.~~000000~~101709% 0.000000% 0.000000% 0.000000% 0.~~000000~~101709% 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 1.~~337296~~869159% 0.000000% 0.000000% 0.000000% 1.~~337296~~869159% 01.~~924272~~407708% 0.000000% 0.000000% 0.000000% 01.~~924272~~407708%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2123,~~287~~308.1292

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 227,480.00 0.02098196% 227,480.00 0.~~02263564~~02334866% Fraud 14,784,238.00 1.36364652% 14,784,238.00 1.~~47112153~~51746136% Special Hazard 7,392,119.00 0.68182326% 7,392,119.00 0.~~73556077~~75873068% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 1 Mixed ~~Fixed~~ARM &12 ~~Arm~~Month ~~Weighted~~REO ~~Average~~History* ~~Gross~~New ~~Coupon~~REO 5Loans Month REO Percentage Loans in REO 0 Sep-04 0.~~492530~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Oct-04 0.~~142805~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Nov-~~Through~~04 ~~Rate~~0.000% 5Dec-04 0.~~180294~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Jan-05 ~~355~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~0 ~~Count~~Feb-05 ~~3,029~~0.000% ~~Number~~Original OfPrincipal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 2 Mixed ARM 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage ~~(318)~~Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 3~~,347~~ ~~Beginning~~Mixed ~~Scheduled~~ARM ~~Collateral~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance ~~919,339,449~~0.5100 ~~Ending~~Oct-04 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~1,004,963,741~~0.2100 ~~Ending~~Nov-04 ~~Actual~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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 30www.ctslink.com. Grp 4 Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-~~2005~~05 ~~1,005,244,158~~0.01000% ~~Monthly~~Jul-05 ~~P&I~~0.000% ~~Constant~~Aug-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. Grp 5~~,091,662~~ Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.97000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% ~~52,589~~Current Principal Balance 0.6700 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 6 Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal ~~362,558~~Balance 0.7200 ~~Unscheduled~~Oct-04 0.000% Current Principal ~~27,881,576~~Balance 0.8900 ~~Extra~~Nov-04 ~~principal~~0.000% ~~distribution~~Dec-04 ~~Amount~~0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Excess~~Mar-05 ~~Cash~~0.000% ~~Amount~~Current ~~699,343~~Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 7 Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 8A Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 8B Mixed ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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~~REO ~~Reporting~~Loan ~~Deliquency~~Detail ~~Test~~- ~~Met~~All ~~YES~~Mortgage ~~Excess~~Loans ~~Cach~~in ~~Amount~~REO ~~699,343.00~~during ~~Extra~~Current ~~Principal~~Period ~~Distribution~~Month ~~0.00~~Loan ~~Grp~~First 8AOriginal ~~Net~~Loan ~~Funds~~Entered ~~Cap~~Payment ~~6.39~~LTV ~~Grp~~at 8BPrincipal ~~Net~~Group ~~Funds~~Number ~~6.36~~REO ~~Grp~~Date 8State ~~Subordinate~~Origination ~~Net~~Balance ~~Funds~~No ~~Cap~~REO ~~6.37~~loans ~~Overcollateralization~~this ~~Amount 1,724,787~~period.56 Overcollateralization Deficiency 0.00 Overcollateralization Increase 0.00 Overcollateralization Reduction 0.01 Target Overcollateralization 1,724,787.56 3 Month Delinquency Rate 0.212657% Step Down Date Reach NO Trigger Event NO

~~Group~~REO Level Collateral Statement Group One Two Three Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.025970 5.030811 5.385705 Weighted Average Net Rate 4.619741 4.705553 4.910453 Weighted Average Maturity 354 351 355 Beginning Loan ~~Count~~Detail ~~181~~- ~~347~~All 89Mortgage Loans ~~Paid~~in InREO ~~Full~~during ~~(7)~~Current ~~(6)~~Period (27continued) ~~Ending~~Current ~~Loan~~Paid ~~Count~~Current ~~188~~Approximate ~~353~~Loan ~~116~~Principal ~~Beginning~~To ~~Scheduled~~Months ~~Balance~~Loan ~~94,488,172.62~~Delinquent ~~187,531,095.05~~Group ~~33,739,246.69~~Number ~~Ending Scheduled~~ Balance ~~98,958,465.90 192,876,713.02 44,004,070.09 Record~~ Date ~~06/30/2005~~Delinquent ~~06/30/2005~~Rate ~~06/30/2005 Principal And~~ Interest ~~Constant~~No ~~446,272.14~~REO ~~895,683.90~~loans ~~220,597.78~~this ~~Scheduled Principal 17,569~~period.66 70,881.33 22,943.27 Unscheduled Principal 3,380,920.61 3,792,670.04 12,797.18 Scheduled Interest 428,702.48 824,802.57 197,654.51 Servicing Fees 31,986.55 50,830.02 13,362.18 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 0.00 0.00 0.00 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 396,715.93 773,972.55 184,292.33 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 4.650970 4.720778 5.021611

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Four~~New ~~Five~~Foreclosure ~~Six~~Loans ~~Collateral~~Month ~~Description~~Foreclosure ~~Mixed~~Percentage ~~ARM~~Loans ~~Mixed~~in ~~ARM~~Foreclosure ~~Mixed~~0 ~~ARM~~Sep-04 ~~Weighted~~0.000% ~~Average~~Original ~~Coupon~~Principal ~~Rate~~Balance 50.~~538960~~00 5Oct-04 0.~~040870~~000% 5Current Principal Balance 0.~~286597~~00 ~~Weighted~~Nov-04 ~~Average~~0.000% ~~Net~~Dec-04 ~~Rate~~0.000% 5Current Foreclosure Total Jan-05 0.~~271514~~000% 4Loans in Foreclosure 0 Feb-05 0.~~634392~~000% 4Original Principal Balance 0.~~935898~~00 ~~Weighted~~Mar-05 ~~Average~~0.000% ~~Maturity~~Current ~~354~~Principal ~~354~~Balance ~~353~~0.00 ~~Beginning~~Apr-05 ~~Loan~~0.000% ~~Count~~May-05 ~~112~~0.000% ~~516~~Jun-05 ~~661~~0.000% ~~Loans~~Jul-05 ~~Paid~~0.000% InAug-05 ~~Full~~0.000% 2*The ~~(30)~~text ~~(20)~~reported ~~Ending~~in ~~Loan~~the ~~Count~~above ~~110~~table ~~546~~is ~~681~~presented ~~Beginning~~graphically ~~Scheduled~~on ~~Balance~~the ~~49,823,744~~monthly bond remittance report.58 ~~110,164,927~~The monthly bond remittance report can be viewed online at www.65ctslink.com. ~~139,564,351~~Grp 1 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.23000% ~~Ending~~Original ~~scheduled~~Principal Balance ~~48,929,817~~0.6600 ~~116,623,800~~Oct-04 0.48000% ~~143,103,532~~Current Principal Balance 0.6400 ~~Record~~Nov-04 ~~Date~~0.000% ~~06/30/2005~~Dec-04 ~~06/30/2005~~0.000% ~~06/30/2005~~Current ~~Principal~~Foreclosure ~~And~~Total ~~Interest~~Jan-05 ~~Constant~~0.000% ~~236,598~~Loans in Foreclosure 0 Feb-05 0.28000% ~~530,927~~Original Principal Balance 0.5900 ~~702,578~~Mar-05 0.36000% ~~Scheduled~~Current Principal ~~6,621~~Balance 0.8600 ~~28,537~~Apr-05 0.86000% ~~59,610~~May-05 0.58000% ~~Unscheduled~~Jun-05 ~~Principal~~0.000% ~~887,305~~Jul-05 0.06000% ~~2,943,609~~Aug-05 0.32000% *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. Grp 2~~,783,554~~ Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.41000% ~~Scheduled~~Original ~~Interest~~Principal ~~229,976~~Balance 0.4200 ~~502,389~~Oct-04 0.73000% ~~642,967~~Current Principal Balance 0.7800 ~~Servicing~~Nov-04 ~~Fees~~0.000% ~~11,104~~Dec-04 0.29000% ~~37,316~~Current Foreclosure Total Jan-05 0.41000% ~~40,787~~Loans in Foreclosure 0 Feb-05 0.48000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Mar-05 0.00000% Current Principal Balance 0.00 ~~Trustee~~Apr-05 ~~Fee~~0.000% May-05 0.00000% Jun-05 0.00000% Jul-05 0.00000% ~~FRY~~Aug-05 ~~Amount~~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. Grp 3 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Hazard~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Other~~Apr-05 ~~Fee~~0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 4 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~224~~Oct-04 0.33000% Current Principal Balance 0.00 ~~Pool~~Nov-04 ~~Insurance~~0.000% ~~Fee~~Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 5 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Spread~~Oct-04 10.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Spread~~Apr-05 20.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 6 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Spread~~Mar-05 30.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 7 Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Net~~Nov-04 ~~Interest~~0.000% ~~218,872~~Dec-04 0.13000% ~~464,848~~Current Foreclosure Total Jan-05 0.99000% ~~602,180~~Loans in Foreclosure 0 Feb-05 0.30000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Grp 8A Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-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. Grp 8B Mixed ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Pass~~Apr-~~Through~~05 ~~Rate~~0.000% 5May-05 0.~~271514~~000% 4Jun-05 0.~~664195~~000% 4Jul-05 0.~~951235~~000% Aug-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~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Seven Eight~~-A ~~Eight-B~~All ~~Collateral~~Mortgage ~~Description~~Loans ~~Mixed~~in ~~ARM~~Foreclosure ~~Mixed~~during ~~ARM~~Current ~~Mixed~~Period ~~ARM~~Month Weighted Average Coupon Rate 5.443928 6.225411 6.186080 Weighted Average Net Rate 5.078695 5.944494 5.846890 Weighted Average Maturity 354.00 354.00 354.00 Record Date 06/30/2005 06/30/2005 06/30/2005 Principal And Interest Constant 258,718.62 580,042.30 1,220,244.00 Beginning Loan ~~Count~~First ~~184~~Original ~~452 487 Loans Paid In Full (11) (33) (186) Ending~~ Loan ~~Count~~Entered ~~195~~Payment ~~485~~LTV ~~673~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~49,630,550.45~~FC ~~92,061,748.82~~Date ~~162,335,612.42~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~51,809,676.62~~No ~~98,477,617.03~~Foreclosure ~~210,180,047.77~~loans ~~Scheduled~~this ~~Principal 21,145~~period.38 46,342.76 88,906.02 Unscheduled Principal 537,231.08 4,351,081.07 9,192,408.12 Scheduled Interest 237,573.24 533,699.54 1,131,337.98 Servicing Fee 15,105.57 21,551.49 45,885.52 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 0.00 538.88 144.35 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 222,467.67 511,609.17 1,085,308.11 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 5.097788 5.967735 5.934392

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Total~~Mortgage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~Foreclosure ~~Fixed~~during &Current ~~Arm~~Period ~~Weighted~~(continued) ~~Average~~Current ~~Coupon~~Paid ~~Rate~~Current ~~5.492530~~Approximate ~~Weighted~~Loan ~~Average Net Rate 5.142805 Weighted Average Maturity 355.00 Record Date 06/30/2005~~ Principal ~~And~~To ~~Interest~~Months ~~Constant 5,091,662.97 Beginning~~ Loan ~~Count~~Delinquent ~~3,029~~Group ~~Loans~~Number ~~Paid In Full (318) Ending Loan Count 3,347 Beginning Scheduled~~ Balance ~~919,339,449.51~~Date ~~Ending~~Delinquent ~~Scheduled~~Rate ~~Balance 1,004,963,741.21 Scheduled Principal 362,558.72 Unscheduled Principal 27,881,576.89 Scheduled~~ Interest ~~4,729,104.25~~No ~~Servicing~~Foreclosure ~~Fee~~loans ~~267,929.51~~this ~~Master Servicing Fee 0~~period.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 907.56 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,460,267.18 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.180294

~~Miscellaneous~~COLLATERAL ~~Reporting~~STATEMENT ~~Group~~Collateral ~~One~~Description ~~Insurance~~Mixed ~~Proceeds~~Fixed 0& Arm Weighted Average Gross Coupon 5.00520199% ~~Substitution~~Weighted ~~Adjustment~~Average ~~Amount~~Net 0Coupon 5.00208586% ~~Group~~Weighted ~~Two~~Average ~~Insurance~~Pass-Through ~~Proceeds~~Rate 5.207604% Weighted Average Maturity(Stepdown Calculation) 354 Beginning Scheduled Collateral Loan Count 3,347 Number Of Loans Paid In Full 100 Ending Scheduled Collateral Loan Count 3,247 Beginning Scheduled Collateral Balance 1,004,963,741.21 Ending Scheduled Collateral Balance 974,274,428.37 Ending Actual Collateral Balance at 29-Jul-2005 974,593,385.51 Monthly P&I Constant 4,977,205.36 Special Servicing Fee 0.00 ~~Substitution~~Prepayment ~~Adjustment~~Penalties 65,360.39 Realized Loss Amount 0.00 ~~Group~~Cumulative ~~Three~~Realized ~~Insurance~~Loss ~~Proceeds~~ 0.00 ~~Substitution~~Scheduled ~~Adjustment~~Principal 354,205.14 Unscheduled Principal 30,335,107.70 Extra principal distribution Amount 0.00 Excess Cash Amount 567,134.87

Miscellaneous Reporting ~~Group~~Deliquency ~~Four~~Test ~~Insurance~~Met ~~Proceeds~~YES 0Excess Cach Amount 567,134.0087 ~~Substitution~~Extra ~~Adjustment~~Principal ~~Amount~~Distribution 0.00 ~~Group~~Grp ~~Five~~8A ~~Insurance~~Net ~~Proceeds~~Funds 0Cap 5.0079 ~~Substitution~~Grp ~~Adjustment~~8B Net Funds 5.89 Grp 8 Subordinate Net Funds Cap 5.86 Overcollateralization Amount 1,724,787.56 Overcollateralization Deficiency 0.00 ~~Group~~Overcollateralization ~~Six~~Increase ~~Insurance~~0.00 ~~Proceeds~~Overcollateralization Reduction 0.00 ~~Substitution~~Target ~~Adjustment~~Overcollateralization ~~Amount~~1,724,787.56 3 Month Delinquency Rate 0.00327515% Step Down Date Reach NO Trigger Event NO

~~Miscellaneous~~Group ~~Reporting~~Level Collateral Statement Group ~~Seven~~Grp ~~Insurance~~1 ~~Proceeds~~Mixed ARM Grp 2 Mixed ARM Grp 3 Mixed ARM Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.020752 5.028344 5.385983 Weighted Average Net Rate 4.645752 4.718021 5.021877 Weighted Average Maturity 353 350 354 Beginning Loan Count 188 353 116 Loans Paid In Full 6 5 1 Ending Loan Count 182 348 115 Beginning Scheduled Balance 98,958,465.90 192,876,713.02 44,004,070.09 Ending Scheduled Balance 96,197,785.81 190,241,343.36 43,662,124.12 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 431,837.81 878,337.73 220,592.12 Scheduled Principal 17,799.54 70,128.96 23,087.82 Unscheduled Principal 2,742,880.55 2,565,240.70 318,858.15 Scheduled Interest 414,038.27 808,208.77 197,504.30 Servicing Fees 30,924.52 49,878.52 13,351.76 Master Servicing Fees 0.00 ~~Substitution~~0.00 ~~Adjustment~~0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 ~~Group~~0.00 ~~Eight-A~~0.00 ~~Insurance~~Special ~~Proceeds~~Hazard Fee 0.00 ~~Substitution~~0.00 ~~Adjustment~~0.00 ~~Amount~~Other Fee 0.00 ~~Group~~0.00 ~~Eight-B~~0.00 Pool Insurance ~~Proceeds~~Fee 0.00 ~~Substitution~~0.00 ~~Adjustment~~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 383,113.75 758,330.25 184,152.54 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 4.645752 4.718021 5.021878

Group

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · CSFB Adjustable Rate Mortgage Trust 2005-3