8-K 1 arm05002_10509.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): September 26, 2005 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-07 Pooling and Servicing Agreement) (Commission 54-2168062 (State or other File Number) 54-2168063 jurisdiction 54-2168064 of Incorporation) 54-2168065 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 September 26, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 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 2005-2 Trust, relating to the September 26, 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 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 9/27/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 Trust, relating to the September 26, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2005-2 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 1-A-1 007036GR1 SEN 3.~~98467~~97406% 4238,~~466~~833,~~889~~091.9729 ~~141~~128,~~013~~604.7909 1-A-X 007036HR0 SEN 0.57670% 0.00 2018,~~408~~662.8854 1-A-2 007036HS8 SEN 4.~~56137~~55076% 1816,~~348~~778,~~244~~225.4842 6963,~~744~~628.2802 AR 007036HG4 SEN 4.~~56594~~57402% 0.00 0.00 AR-L 007036HH2 SEN 4.~~56594~~57402% 0.00 0.00 2-A-1 007036GS9 SEN 4.~~97113~~96573% ~~122~~117,~~462~~270,~~073~~521.8683 ~~507~~485,~~312~~278.6122 3-A-1 007036GT7 SEN 4.~~97027~~97255% 6362,~~014~~514,~~286~~733.6455 ~~260~~259,~~998~~048.2305 4-A-1 007036GU4 SEN 4.~~61848~~61835% 9188,~~330~~222,~~843~~483.6670 ~~351~~339,~~508~~535.0427 5-A-1 007036GV2 SEN 5.~~07943~~08039% ~~123~~119,~~120~~910,~~486~~430.7705 ~~521~~507,~~151~~659.7256 5-A-2 007036HP4 SEN 5.~~07943~~08039% 4645,~~530~~317,~~796~~622.2185 ~~196~~191,~~958~~859.3224 5-A-3 007036HQ2 SEN 5.~~07943~~08039% 2,~~920~~844,~~272~~134.7701 12,~~361~~041.1009 C-B-1 007036HD1 SUB 4.~~89153~~88943% 15,~~485~~480,~~692~~686.1330 63,~~123~~076.9450 C-B-2 007036HE9 SUB 4.~~89153~~88943% 7,~~148~~146,~~778~~467.5769 29,~~140~~118.3949 C-B-3 007036HF6 SUB 4.~~89153~~88943% 4,~~173~~172,~~448~~099.9485 1716,~~012~~999.1334 C-B-4 007036HJ8 SUB 4.~~89153~~88943% 3,~~574~~573,~~389~~233.2985 14,~~570~~559.1924 C-B-5 007036HK5 SUB 4.~~89153~~88943% 2,~~980~~979,~~321~~358.7939 12,~~148~~139.6148 C-B-6 007036HL3 SUB 4.~~89153~~88943% 1,791,~~704~~125.5639 7,~~303~~297.4899 6-A-1-1 007036GW0 SEN 3.~~72000~~90125% 7673,~~358~~942,~~957~~223.6690 ~~244~~256,~~603~~415.1920 6-A-1-2 007036GX8 SEN 34.~~82000~~00125% 8,~~484~~215,~~328~~802.6366 2729,~~908~~220.7387 6-A-2 007036GY6 SEN 3.~~74000~~92125% ~~367~~339,~~839~~104,~~821~~568.8567 1,~~184~~181,~~648~~967.5881 6-M-1 007036GZ3 MEZ 34.~~85000~~03125% 16,188,000.00 5358,~~667~~007.7200 6-M-2 007036HA7 MEZ 34.~~94000~~12125% 18,905,000.00 6469,~~140~~255.4632 6-M-3 007036HB5 MEZ 4.~~31000~~49125% 10,980,000.00 4043,~~751~~834.0560 6-M-4 007036HC3 MEZ 4.~~78000~~96125% 5,795,000.00 2325,~~852~~555.8695 6-M-5 007036HT6 MEZ 5.~~66000~~84125% 3,050,000.00 1415,~~865~~836.3628 6-X 007036HM1 SEN 0.00000% 3,049,590.37 ~~777~~611,~~968~~179.9493 P 007036HN9 SEN 0.00000% 0.00 ~~151~~122,~~463~~235.4225 Totals 1,~~055~~006,~~998~~064,~~928~~399.1577 4,~~808~~563,~~626~~015.0233

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 31,~~633~~847,~~798~~293.6840 0.00 3836,~~833~~985,~~091~~797.2988 31,~~774~~975,~~812~~897.4749 0.00 1-A-X 0.00 0.00 0.00 2018,~~408~~662.8854 0.00 1-A-2 1798,~~570,019~~141.0659 0.00 1615,~~778~~980,~~225~~083.4283 1861,~~639,763~~769.3461 0.00 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 53,~~191~~525,~~552~~800.0351 0.00 ~~117~~113,~~270~~744,~~521~~721.8332 54,~~698~~011,~~864~~078.6473 0.00 3-A-1 ~~499~~2,~~553~~301,519.0858 0.00 6260,~~514~~213,~~733~~213.5598 ~~760~~2,~~551~~560,567.3163 0.00 4-A-1 31,~~108~~557,~~359~~376.9606 0.00 8886,~~222~~665,~~483~~107.7064 31,~~459~~896,~~868~~911.0033 0.00 5-A-1 3,~~210~~510,~~056~~798.7163 0.00 ~~119~~116,~~910~~399,~~430~~631.0542 34,~~731~~018,~~208~~458.4319 0.00 5-A-2 1,~~213~~326,~~173~~832.3644 0.00 4543,~~317~~990,~~622~~790.8541 1,~~410~~518,~~131~~691.68 0.00 5-A-3 7683,~~138~~272.7600 0.00 2,~~844~~760,~~134~~862.01 8895,~~499~~313.8609 0.00 C-B-1 5,~~005~~044.8394 0.00 15,~~480~~475,~~686~~641.3036 68,~~129~~121.7744 0.00 C-B-2 2,~~310~~328.8893 0.00 7,~~146~~144,~~467~~138.6976 31,~~451~~447.2742 0.00 C-B-3 1,~~349~~359.0963 0.00 4,~~172~~170,~~099~~740.8523 18,~~361~~358.2297 0.00 C-B-4 1,~~155~~164.4447 0.00 3,~~573~~572,~~233~~069.8538 15,~~725~~723.6371 0.00 C-B-5 ~~963~~970.4093 0.00 2,~~979~~978,~~358~~387.3946 13,~~112~~110.0141 0.00 C-B-6 ~~579~~583.1870 0.00 1,~~791~~790,~~125~~541.3968 7,~~882~~881.6669 0.00 6-A-1-1 24,~~416~~319,~~733~~063.7641 0.00 7369,~~942~~623,~~223~~160.9050 24,~~661~~575,~~336~~478.9561 0.00 6-A-1-2 ~~268~~479,~~525~~895.9793 0.00 87,~~215~~735,~~802~~906.6672 ~~296~~509,~~434~~116.7080 0.00 6-A-2 2825,~~735~~328,~~253~~528.1935 0.00 ~~339~~313,~~104~~776,~~568~~040.6732 2926,~~919~~510,~~901~~496.7716 0.00 6-M-1 0.00 0.00 16,188,000.00 5358,~~667~~007.7200 0.00 6-M-2 0.00 0.00 18,905,000.00 6469,~~140~~255.4632 0.00 6-M-3 0.00 0.00 10,980,000.00 4043,~~751~~834.0560 0.00 6-M-4 0.00 0.00 5,795,000.00 2325,~~852~~555.8695 0.00 6-M-5 0.00 0.00 3,050,000.00 1415,~~865~~836.3628 0.00 6-X 0.00 0.00 3,049,590.37 ~~777~~611,~~968~~179.9493 0.00 P 0.00 0.00 0.00 ~~151~~122,~~463~~235.4225 0.00 Totals 4945,~~934~~089,~~528~~974.3850 0.00 1960,~~006~~974,~~064,399~~425.7727 5449,~~743~~652,~~154~~989.4083 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) 1-A-1 50,000,000.00 4238,~~466~~833,~~889~~091.9729 1311,~~725~~945.7870 31,~~620~~835,~~072~~347.9071 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 1-A-2 21,603,000.00 1816,~~348~~778,~~244~~225.4842 5,~~930~~161.3626 1792,~~564,088~~980.7033 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 136,093,000.00 ~~122~~117,~~462~~270,~~073~~521.8683 36,~~810~~872.6694 53,~~154~~488,~~741~~927.3757 0.00 0.00 3-A-1 68,109,000.00 6362,~~014~~514,~~286~~733.6455 25,~~700~~541.7660 ~~473~~2,~~852~~275,977.3298 0.00 0.00 4-A-1 100,320,000.00 9188,~~330~~222,~~843~~483.6670 2625,~~074~~088.9004 31,~~082~~532,~~285~~288.0602 0.00 0.00 5-A-1 132,300,000.00 ~~123~~119,~~120~~910,~~486~~430.7705 4039,~~540~~985.8149 3,~~169~~470,~~515~~813.9014 0.00 0.00 5-A-2 50,000,000.00 4645,~~530~~317,~~796~~622.2185 15,~~321~~111.5467 1,~~197~~311,~~851~~720.8276 0.00 0.00 5-A-3 3,138,000.00 2,~~920~~844,~~272~~134.7701 ~~961~~948.5841 7582,~~177~~323.1860 0.00 0.00 C-B-1 15,510,000.00 15,~~485~~480,~~692~~686.1330 5,~~005~~044.8394 0.00 0.00 0.00 C-B-2 7,160,000.00 7,~~148~~146,~~778~~467.5769 2,~~310~~328.8893 0.00 0.00 0.00 C-B-3 4,180,000.00 4,~~173~~172,~~448~~099.9485 1,~~349~~359.0963 0.00 0.00 0.00 C-B-4 3,580,000.00 3,~~574~~573,~~389~~233.2985 1,~~155~~164.4447 0.00 0.00 0.00 C-B-5 2,985,000.00 2,~~980~~979,~~321~~358.7939 ~~963~~970.4093 0.00 0.00 0.00 C-B-6 1,794,517.00 1,791,~~704~~125.5639 ~~579~~583.1870 0.00 0.00 0.00 6-A-1-1 90,000,000.00 7673,~~358~~942,~~957~~223.6690 0.00 24,~~416~~319,~~733~~063.7641 0.00 0.00 6-A-1-2 10,000,000.00 8,~~484~~215,~~328~~802.6366 0.00 ~~268~~479,~~525~~895.9793 0.00 0.00 6-A-2 455,000,000.00 ~~367~~339,~~839~~104,~~821~~568.8567 0.00 2825,~~735~~328,~~253~~528.1935 0.00 0.00 6-M-1 16,188,000.00 16,188,000.00 0.00 0.00 0.00 0.00 6-M-2 18,905,000.00 18,905,000.00 0.00 0.00 0.00 0.00 6-M-3 10,980,000.00 10,980,000.00 0.00 0.00 0.00 0.00 6-M-4 5,795,000.00 5,795,000.00 0.00 0.00 0.00 0.00 6-M-5 3,050,000.00 3,050,000.00 0.00 0.00 0.00 0.00 6-X 0.00 3,049,590.37 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,206,690,617.00 1,~~055~~006,~~998~~064,~~928~~399.1577 ~~176~~172,~~430~~107.2171 4944,~~758~~917,~~098~~866.1780 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 31,~~633~~847,~~798~~293.6840 3836,~~833~~985,~~091~~797.2988 0.~~77666183~~73971596 31,~~633~~847,~~798~~293.6840 1-A-X 0.00 0.00 0.00000000 0.00 1-A-2 1798,~~570,019~~141.0659 1615,~~778~~980,~~225~~083.4283 0.~~77666183~~73971596 1798,~~570,019~~141.0659 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 2-A-1 53,~~191~~525,~~552~~800.0351 ~~117~~113,~~270~~744,~~521~~721.8332 0.~~86169400~~83578671 53,~~191~~525,~~552~~800.0351 3-A-1 ~~499~~2,~~553~~301,519.0858 6260,~~514~~213,~~733~~213.5598 0.~~91786304~~88407133 ~~499~~2,~~553~~301,519.0858 4-A-1 31,~~108~~557,~~359~~376.9606 8886,~~222~~665,~~483~~107.7064 0.~~87941072~~86388664 31,~~108~~557,~~359~~376.9606 5-A-1 3,~~210~~510,~~056~~798.7163 ~~119~~116,~~910~~399,~~430~~631.0542 0.~~90635246~~87981581 3,~~210~~510,~~056~~798.7163 5-A-2 1,~~213~~326,~~173~~832.3644 4543,~~317~~990,~~622~~790.8541 0.~~90635246~~87981581 1,~~213~~326,~~173~~832.3644 5-A-3 7683,~~138~~272.7600 2,~~844~~760,~~134~~862.01 0.~~90635246~~87981581 7683,~~138~~272.7600 C-B-1 5,~~005~~044.8394 15,~~480~~475,~~686~~641.3036 0.~~99811001~~99778474 5,~~005~~044.8394 C-B-2 2,~~310~~328.8893 7,~~146~~144,~~467~~138.6976 0.~~99811001~~99778474 2,~~310~~328.8893 C-B-3 1,~~349~~359.0963 4,~~172~~170,~~099~~740.8523 0.~~99811001~~99778474 1,~~349~~359.0963 C-B-4 1,~~155~~164.4447 3,~~573~~572,~~233~~069.8538 0.~~99811001~~99778474 1,~~155~~164.4447 C-B-5 ~~963~~970.4093 2,~~979~~978,~~358~~387.3946 0.~~99811001~~99778474 ~~963~~970.4093 C-B-6 ~~579~~583.1870 1,~~791~~790,~~125~~541.3968 0.~~99811002~~99778474 ~~579~~583.1870 6-A-1-1 24,~~416~~319,~~733~~063.7641 7369,~~942~~623,~~223~~160.9050 0.~~82158027~~77359067 24,~~416~~319,~~733~~063.7641 6-A-1-2 ~~268~~479,~~525~~895.9793 87,~~215~~735,~~802~~906.6672 0.~~82158027~~77359067 ~~268~~479,~~525~~895.9793 6-A-2 2825,~~735~~328,~~253~~528.1935 ~~339~~313,~~104~~776,~~568~~040.6732 0.~~74528477~~68961767 2825,~~735~~328,~~253~~528.1935 6-M-1 0.00 16,188,000.00 1.00000000 0.00 6-M-2 0.00 18,905,000.00 1.00000000 0.00 6-M-3 0.00 10,980,000.00 1.00000000 0.00 6-M-4 0.00 5,795,000.00 1.00000000 0.00 6-M-5 0.00 3,050,000.00 1.00000000 0.00 6-X 0.00 3,049,590.37 0.00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 4945,~~934~~089,~~528~~974.3850 1960,~~006~~974,~~064,399~~425.7727 0.~~83373848~~79637184 4945,~~934~~089,~~528~~974.3850

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 50,000,000.00 ~~849~~776.~~33779940~~66182580 0.~~27451560~~23891400 7236.~~40145800~~70695420 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-2 21,603,000.00 ~~849~~776.~~33779938~~66182567 0.~~27451558~~23891404 7236.~~40145813~~70695413 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 136,093,000.00 ~~899~~861.~~84109293~~69400212 0.~~27048166~~27093928 3725.~~87660916~~63634845 0.00000000 3-A-1 68,109,000.00 ~~925~~917.~~19764848~~86303646 0.~~37734749~~37501064 633.~~95726439~~41669941 0.00000000 4-A-1 100,320,000.00 ~~910~~879.~~39517205~~41072269 0.~~25991726~~25008014 3015.~~72453210~~27400339 0.00000000 5-A-1 132,300,000.00 ~~930~~906.~~61592419~~35245692 0.~~30643091~~30223348 2326.~~95703628~~23441527 0.00000000 5-A-2 50,000,000.00 ~~930~~906.~~61592420~~35245700 0.~~30643080~~30223340 2326.~~95703640~~23441520 0.00000000 5-A-3 3,138,000.00 ~~930~~906.~~61592416~~35245698 0.~~30643085~~30223391 2326.~~95703633~~23441683 0.00000000 C-B-1 15,510,000.00 998.~~43276144~~11001289 0.~~32274855~~32527015 0.00000000 0.00000000 C-B-2 7,160,000.00 998.~~43276117~~11001257 0.~~32274860~~32526955 0.00000000 0.00000000 C-B-3 4,180,000.00 998.~~43276077~~11001196 0.~~32274880~~32527033 0.00000000 0.00000000 C-B-4 3,580,000.00 998.~~43276257~~11001397 0.~~32274860~~32527095 0.00000000 0.00000000 C-B-5 2,985,000.00 998.~~43276047~~11001340 0.~~32274707~~32526968 0.00000000 0.00000000 C-B-6 1,794,517.00 998.~~43275934~~11001512 0.~~32274980~~32526858 0.00000000 0.00000000 6-A-1-1 90,000,000.00 ~~848~~821.~~43286289~~58026556 0.00000000 2647.~~85259733~~98959344 0.00000000 6-A-1-2 10,000,000.00 ~~848~~821.~~43286300~~58026600 0.00000000 2647.~~85259700~~98959300 0.00000000 6-A-2 455,000,000.00 ~~808~~745.~~43916890~~28476631 0.00000000 6355.~~15440262~~66709527 0.00000000 6-M-1 16,188,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-2 18,905,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-3 10,980,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-4 5,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-5 3,050,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 7236.~~67597360~~94586800 ~~776~~739.~~66182580~~71595760 0.~~77666183~~73971596 7236.~~67597360~~94586800 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-2 0.00000000 7236.~~67597371~~94586817 ~~776~~739.~~66182567~~71595751 0.~~77666183~~73971596 7236.~~67597371~~94586817 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3825.~~14709081~~90728774 ~~861~~835.~~69400212~~78671438 0.~~86169400~~83578671 3825.~~14709081~~90728774 3-A-1 0.00000000 733.~~33461187~~79171005 ~~917~~884.~~86303646~~07132655 0.~~91786304~~88407133 733.~~33461187~~79171005 4-A-1 0.00000000 3015.~~98444936~~52408353 ~~879~~863.~~41072269~~88663915 0.~~87941072~~86388664 3015.~~98444936~~52408353 5-A-1 0.00000000 2426.~~26346720~~53664875 ~~906~~879.~~35245692~~81580816 0.~~90635246~~87981581 2426.~~26346720~~53664875 5-A-2 0.00000000 2426.~~26346720~~53664880 ~~906~~879.~~35245700~~81580820 0.~~90635246~~87981581 2426.~~26346720~~53664880 5-A-3 0.00000000 2426.~~26346718~~53664755 ~~906~~879.~~35245698~~81580943 0.~~90635246~~87981581 2426.~~26346718~~53664755 C-B-1 0.00000000 0.~~32274855~~32527015 ~~998~~997.~~11001289~~78474275 0.~~99811001~~99778474 0.~~32274855~~32527015 C-B-2 0.00000000 0.~~32274860~~32526955 ~~998~~997.~~11001257~~78474302 0.~~99811001~~99778474 0.~~32274860~~32526955 C-B-3 0.00000000 0.~~32274880~~32527033 ~~998~~997.~~11001196~~78474402 0.~~99811001~~99778474 0.~~32274880~~32527033 C-B-4 0.00000000 0.~~32274860~~32527095 ~~998~~997.~~11001397~~78474302 0.~~99811001~~99778474 0.~~32274860~~32527095 C-B-5 0.00000000 0.~~32274707~~32526968 ~~998~~997.~~11001340~~78474372 0.~~99811001~~99778474 0.~~32274707~~32526968 C-B-6 0.00000000 0.~~32274980~~32526858 ~~998~~997.~~11001512~~78474096 0.~~99811002~~99778474 0.~~32274980~~32526858 6-A-1-1 0.00000000 2647.~~85259733~~98959344 ~~821~~773.~~58026556~~59067222 0.~~82158027~~77359067 2647.~~85259733~~98959344 6-A-1-2 0.00000000 2647.~~85259700~~98959300 ~~821~~773.~~58026600~~59067200 0.~~82158027~~77359067 2647.~~85259700~~98959300 6-A-2 0.00000000 6355.~~15440262~~66709527 ~~745~~689.~~28476631~~61767103 0.~~74528477~~68961767 6355.~~15440262~~66709527 6-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-X 0.00000000 0.00000000 0.00000000 0.00000000 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 1-A-1 50,000,000.00 3.~~98467~~97406% 4238,~~466~~833,~~889~~091.9729 ~~141~~128,~~013~~604.7809 0.00 0.00 1-A-X 0.00 0.57670% 4238,~~466~~833,~~889~~091.9729 2018,~~408~~662.8854 0.00 0.00 1-A-2 21,603,000.00 4.~~56137~~55076% 1816,~~348~~778,~~244~~225.4842 6963,~~744~~628.2802 0.00 0.00 AR 50.00 4.~~56594~~57402% 0.00 0.00 0.00 0.00 AR-L 50.00 4.~~56594~~57402% 0.00 0.00 0.00 0.00 2-A-1 136,093,000.00 4.~~97113~~96573% ~~122~~117,~~462~~270,~~073~~521.8683 ~~507~~485,~~312~~278.6122 0.00 0.00 3-A-1 68,109,000.00 4.~~97027~~97255% 6362,~~014~~514,~~286~~733.6455 ~~260~~259,~~998~~048.2404 0.00 0.00 4-A-1 100,320,000.00 4.~~61848~~61835% 9188,~~330~~222,~~843~~483.6670 ~~351~~339,~~508~~535.0426 0.00 0.00 5-A-1 132,300,000.00 5.~~07943~~08039% ~~123~~119,~~120~~910,~~486~~430.7705 ~~521~~507,~~151~~659.7256 0.00 0.00 5-A-2 50,000,000.00 5.~~07943~~08039% 4645,~~530~~317,~~796~~622.2185 ~~196~~191,~~958~~859.3224 0.00 0.00 5-A-3 3,138,000.00 5.~~07943~~08039% 2,~~920~~844,~~272~~134.7701 12,~~361~~041.1009 0.00 0.00 C-B-1 15,510,000.00 4.~~89153~~88943% 15,~~485~~480,~~692~~686.1330 63,~~123~~076.9450 0.00 0.00 C-B-2 7,160,000.00 4.~~89153~~88943% 7,~~148~~146,~~778~~467.5769 29,~~140~~118.3949 0.00 0.00 C-B-3 4,180,000.00 4.~~89153~~88943% 4,~~173~~172,~~448~~099.9485 1716,~~012~~999.1334 0.00 0.00 C-B-4 3,580,000.00 4.~~89153~~88943% 3,~~574~~573,~~389~~233.2985 14,~~570~~559.1924 0.00 0.00 C-B-5 2,985,000.00 4.~~89153~~88943% 2,~~980~~979,~~321~~358.7939 12,~~148~~139.6148 0.00 0.00 C-B-6 1,794,517.00 4.~~89153~~88943% 1,791,~~704~~125.5639 7,~~303~~297.4899 0.00 0.00 6-A-1-1 90,000,000.00 3.~~72000~~90125% 7673,~~358~~942,~~957~~223.6690 ~~244~~256,~~603~~415.1920 0.00 0.00 6-A-1-2 10,000,000.00 34.~~82000~~00125% 8,~~484~~215,~~328~~802.6366 2729,~~908~~220.7387 0.00 0.00 6-A-2 455,000,000.00 3.~~74000~~92125% ~~367~~339,~~839~~104,~~821~~568.8567 1,~~184~~181,~~648~~967.5881 0.00 0.00 6-M-1 16,188,000.00 34.~~85000~~03125% 16,188,000.00 5358,~~667~~007.7200 0.00 0.00 6-M-2 18,905,000.00 34.~~94000~~12125% 18,905,000.00 6469,~~140~~255.4632 0.00 0.00 6-M-3 10,980,000.00 4.~~31000~~49125% 10,980,000.00 4043,~~751~~834.0560 0.00 0.00 6-M-4 5,795,000.00 4.~~78000~~96125% 5,795,000.00 2325,~~852~~555.8695 0.00 0.00 6-M-5 3,050,000.00 5.~~66000~~84125% 3,050,000.00 1415,~~865~~836.3628 0.00 0.00 6-X 0.00 0.00000% ~~510~~479,~~650~~230,~~698~~185.5260 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,206,690,617.00 3,~~879~~829,~~193~~600.6613 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~141~~128,~~013~~604.7909 0.00 3836,~~833~~985,~~091~~797.2988 1-A-X 0.00 0.00 2018,~~408~~662.8854 0.00 3836,~~833~~985,~~091~~797.2988 1-A-2 0.00 0.00 6963,~~744~~628.2802 0.00 1615,~~778~~980,~~225~~083.4283 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~507~~485,~~312~~278.6122 0.00 ~~117~~113,~~270~~744,~~521~~721.8332 3-A-1 0.0100 0.00 ~~260~~259,~~998~~048.2305 0.00 6260,~~514~~213,~~733~~213.5598 4-A-1 0.00 0.00 ~~351~~339,~~508~~535.0427 0.00 8886,~~222~~665,~~483~~107.7064 5-A-1 0.00 0.00 ~~521~~507,~~151~~659.7256 0.00 ~~119~~116,~~910~~399,~~430~~631.0542 5-A-2 0.00 0.00 ~~196~~191,~~958~~859.3224 0.00 4543,~~317~~990,~~622~~790.8541 5-A-3 0.00 0.00 12,~~361~~041.1009 0.00 2,~~844~~760,~~134~~862.01 C-B-1 0.00 0.00 63,~~123~~076.9450 0.00 15,~~480~~475,~~686~~641.3036 C-B-2 0.00 0.00 29,~~140~~118.3949 0.00 7,~~146~~144,~~467~~138.6976 C-B-3 0.00 0.00 1716,~~012~~999.1334 0.00 4,~~172~~170,~~099~~740.8523 C-B-4 0.00 0.00 14,~~570~~559.1924 0.00 3,~~573~~572,~~233~~069.8538 C-B-5 0.00 0.00 12,~~148~~139.6148 0.00 2,~~979~~978,~~358~~387.3946 C-B-6 0.00 0.00 7,~~303~~297.4899 0.00 1,~~791~~790,~~125~~541.3968 6-A-1-1 0.00 0.00 ~~244~~256,~~603~~415.1920 0.00 7369,~~942~~623,~~223~~160.9050 6-A-1-2 0.00 0.00 2729,~~908~~220.7387 0.00 87,~~215~~735,~~802~~906.6672 6-A-2 0.00 0.00 1,~~184~~181,~~648~~967.5881 0.00 ~~339~~313,~~104~~776,~~568~~040.6732 6-M-1 0.00 0.00 5358,~~667~~007.7200 0.00 16,188,000.00 6-M-2 0.00 0.00 6469,~~140~~255.4632 0.00 18,905,000.00 6-M-3 0.00 0.00 4043,~~751~~834.0560 0.00 10,980,000.00 6-M-4 0.00 0.00 2325,~~852~~555.8695 0.00 5,795,000.00 6-M-5 0.00 0.00 1415,~~865~~836.3628 0.00 3,050,000.00 6-X 0.00 0.00 ~~777~~611,~~968~~179.9493 0.00 ~~479~~449,~~230~~102,~~185~~697.6091 P 0.00 0.00 ~~151~~122,~~463~~235.4225 0.00 0.00 Totals 0.0100 0.00 4,~~808~~563,~~626~~015.0233 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 50,000,000.00 3.~~98467~~97406% ~~849~~776.~~33779940~~66182580 2.~~82027560~~57208180 0.00000000 0.00000000 1-A-X 0.00 0.57670% ~~849~~776.~~33779940~~66182580 0.~~40817760~~37325080 0.00000000 0.00000000 1-A-2 21,603,000.00 4.~~56137~~55076% ~~849~~776.~~33779938~~66182567 32.~~22845346~~94533259 0.00000000 0.00000000 AR 50.00 4.~~56594~~57402% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 4.~~56594~~57402% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 136,093,000.00 4.~~97113~~96573% ~~899~~861.~~84109293~~69400212 3.~~72769070~~56578384 0.00000000 0.00000000 3-A-1 68,109,000.00 4.~~97027~~97255% ~~925~~917.~~19764848~~86303646 3.~~83206683~~80343332 0.00000000 0.00000000 4-A-1 100,320,000.00 4.~~61848~~61835% ~~910~~879.~~39517205~~41072269 3.~~50386802~~38452213 0.00000000 0.00000000 5-A-1 132,300,000.00 5.~~07943~~08039% ~~930~~906.~~61592419~~35245692 3.~~93916644~~83718488 0.00000000 0.00000000 5-A-2 50,000,000.00 5.~~07943~~08039% ~~930~~906.~~61592420~~35245700 3.~~93916640~~83718480 0.00000000 0.00000000 5-A-3 3,138,000.00 5.~~07943~~08039% ~~930~~906.~~61592416~~35245698 3.~~93916507~~83718611 0.00000000 0.00000000 C-B-1 15,510,000.00 4.~~89153~~88943% 998.~~43276144~~11001289 4.~~06988652~~06682785 0.00000000 0.00000000 C-B-2 7,160,000.00 4.~~89153~~88943% 998.~~43276117~~11001257 4.~~06988687~~06682821 0.00000000 0.00000000 C-B-3 4,180,000.00 4.~~89153~~88943% 998.~~43276077~~11001196 4.~~06988756~~06682775 0.00000000 0.00000000 C-B-4 3,580,000.00 4.~~89153~~88943% 998.~~43276257~~11001397 4.~~06988547~~06682682 0.00000000 0.00000000 C-B-5 2,985,000.00 4.~~89153~~88943% 998.~~43276047~~11001340 4.~~06988610~~06682747 0.00000000 0.00000000 C-B-6 1,794,517.00 4.~~89153~~88943% 998.~~43275934~~11001512 4.~~06988621~~06682690 0.00000000 0.00000000 6-A-1-1 90,000,000.00 3.~~72000~~90125% ~~848~~821.~~43286289~~58026556 2.~~71781322~~84905778 0.00000000 0.00000000 6-A-1-2 10,000,000.00 34.~~82000~~00125% ~~848~~821.~~43286300~~58026600 2.~~79087300~~92208700 0.00000000 0.00000000 6-A-2 455,000,000.00 3.~~74000~~92125% ~~808~~745.~~43916890~~28476631 2.~~60362325~~59773145 0.00000000 0.00000000 6-M-1 16,188,000.00 34.~~85000~~03125% 1000.00000000 3.~~31527798~~58333333 0.00000000 0.00000000 6-M-2 18,905,000.00 34.~~94000~~12125% 1000.00000000 3.~~39277757~~66333351 0.00000000 0.00000000 6-M-3 10,980,000.00 4.~~31000~~49125% 1000.00000000 3.~~71138889~~99222222 0.00000000 0.00000000 6-M-4 5,795,000.00 4.~~78000~~96125% 1000.00000000 4.~~11611044~~41000000 0.00000000 0.00000000 6-M-5 3,050,000.00 5.~~66000~~84125% 1000.00000000 45.~~87388852~~19222295 0.00000000 0.00000000 6-X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 2.~~82027580~~57208180 0.00000000 ~~776~~739.~~66182580~~71595760 1-A-X 0.00000000 0.00000000 0.~~40817760~~37325080 0.00000000 ~~776~~739.~~66182580~~71595760 1-A-2 0.00000000 0.00000000 32.~~22845346~~94533259 0.00000000 ~~776~~739.~~66182567~~71595751 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 3.~~72769070~~56578384 0.00000000 ~~861~~835.~~69400212~~78671438 3-A-1 0.~~00000015~~00000000 0.00000000 3.~~83206669~~80343347 0.00000000 ~~917~~884.~~86303646~~07132655 4-A-1 0.00000000 0.00000000 3.~~50386802~~38452223 0.00000000 ~~879~~863.~~41072269~~88663915 5-A-1 0.00000000 0.00000000 3.~~93916644~~83718488 0.00000000 ~~906~~879.~~35245692~~81580816 5-A-2 0.00000000 0.00000000 3.~~93916640~~83718480 0.00000000 ~~906~~879.~~35245700~~81580820 5-A-3 0.00000000 0.00000000 3.~~93916507~~83718611 0.00000000 ~~906~~879.~~35245698~~81580943 C-B-1 0.00000000 0.00000000 4.~~06988652~~06682785 0.00000000 ~~998~~997.~~11001289~~78474275 C-B-2 0.00000000 0.00000000 4.~~06988687~~06682821 0.00000000 ~~998~~997.~~11001257~~78474302 C-B-3 0.00000000 0.00000000 4.~~06988756~~06682775 0.00000000 ~~998~~997.~~11001196~~78474402 C-B-4 0.00000000 0.00000000 4.~~06988547~~06682682 0.00000000 ~~998~~997.~~11001397~~78474302 C-B-5 0.00000000 0.00000000 4.~~06988610~~06682747 0.00000000 ~~998~~997.~~11001340~~78474372 C-B-6 0.00000000 0.00000000 4.~~06988621~~06682690 0.00000000 ~~998~~997.~~11001512~~78474096 6-A-1-1 0.00000000 0.00000000 2.~~71781322~~84905778 0.00000000 ~~821~~773.~~58026556~~59067222 6-A-1-2 0.00000000 0.00000000 2.~~79087300~~92208700 0.00000000 ~~821~~773.~~58026600~~59067200 6-A-2 0.00000000 0.00000000 2.~~60362325~~59773145 0.00000000 ~~745~~689.~~28476631~~61767103 6-M-1 0.00000000 0.00000000 3.~~31527798~~58333333 0.00000000 1000.00000000 6-M-2 0.00000000 0.00000000 3.~~39277757~~66333351 0.00000000 1000.00000000 6-M-3 0.00000000 0.00000000 3.~~71138889~~99222222 0.00000000 1000.00000000 6-M-4 0.00000000 0.00000000 4.~~11611044~~41000000 0.00000000 1000.00000000 6-M-5 0.00000000 0.00000000 45.~~87388852~~19222295 0.00000000 1000.00000000 6-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 5449,~~877~~803,~~351~~674.6162 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 ~~151~~122,~~463~~235.4225 Total Deposits 5549,~~028~~925,~~815~~909.0387 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~285~~272,~~660~~920.6304 Payment of Interest and Principal 5449,~~743~~652,~~154~~989.4083 Total Withdrawals (Pool Distribution Amount) 5549,~~028~~925,~~815~~909.0387 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~285~~272,~~040~~300.5914 PMI Fee ~~620~~619.0490 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~285~~272,~~660~~920.6304

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 12 0 0 12 2,~~342~~341,~~462~~431.4248 0.00 0.00 2,~~342~~341,~~462~~431.4248 30 Days 2418 0 0 0 2418 73,~~726~~907,~~034~~905.5074 0.00 0.00 0.00 73,~~726~~907,~~034~~905.5074 60 Days 311 20 1 0 612 ~~680~~4,~~923~~415,653.6584 ~~223,135~~0.2300 ~~635~~877,~~147~~017.8928 0.00 15,~~539~~292,~~206~~671.7712 90 Days 51 02 62 0 115 1124,~~177,404~~957.1176 0223,135.0023 1,~~066~~122,~~953~~632.2289 0.00 21,~~244~~470,~~357~~725.3388 120 Days 25 20 6 0 1011 ~~863~~1,~~389~~695,506.1858 ~~209,480~~0.2100 1,~~440~~066,~~936~~953.8222 0.00 2,~~513~~762,~~806~~459.2180 150 Days 0 02 05 01 08 0.00 0209,480.0021 01,092,636.0082 0348,300.00 01,650,417.0003 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3435 16 1314 01 6366 10,~~447~~144,~~751~~023.4492 2,~~775~~774,~~077~~046.8692 34,~~143~~159,~~037~~240.9321 0348,300.00 1617,~~365~~425,~~867~~611.2305 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.~~332594~~345423% 0.000000% 0.000000% 0.~~332594~~345423% 0.~~232763~~243577% 0.000000% 0.000000% 0.~~232763~~243577% 30 Days 0.~~665188~~518135% 0.000000% 0.000000% 0.000000% 0.~~665188~~518135% 0.~~767711~~406535% 0.000000% 0.000000% 0.000000% 0.~~767711~~406535% 60 Days 0.~~083149~~316638% 0.~~055432~~000000% 0.~~027716~~028785% 0.000000% 0.~~166297~~345423% 0.~~067661~~459356% 0.~~022172~~000000% 0.~~063113~~091235% 0.000000% 0.~~152946~~550591% 90 Days 0.~~138581~~028785% 0.~~000000~~057571% 0.~~166297~~057571% 0.000000% 0.~~304878~~143926% 0.~~116995~~012999% 0.~~000000~~023213% 0.~~106020~~116786% 0.000000% 0.~~223015~~152998% 120 Days 0.~~055432~~143926% 0.~~055432~~000000% 0.~~166297~~172712% 0.000000% 0.~~277162~~316638% 0.~~085792~~176382% 0.~~020815~~000000% 0.~~143181~~110994% 0.000000% 0.~~249789~~287376% 150 Days 0.000000% 0.~~000000~~057571% 0.~~000000~~143926% 0.~~000000~~028785% 0.~~000000~~230282% 0.000000% 0.~~000000~~021792% 0.~~000000~~113666% 0.~~000000~~036233% 0.~~000000~~171691% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~942350~~007484% 0.~~443459~~460564% 0.~~360310~~402994% 0.~~000000~~028785% 1.~~746120~~899827% 1.~~038159~~055272% 0.~~275751~~288581% 0.~~312314~~432681% 0.~~000000~~036233% 1.~~626223~~812767%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 1 Jumbo 3/1ARM 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 Grp 2 Jumbo 5/1ARM 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 ~~825,000~~0.00 0.00 0.00 0.00 ~~825,000~~0.00 60 Days 01 0 0 0 01 0825,000.00 0.00 0.00 0.00 0825,000.00 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 1 0 0 0 1 825,000.00 0.00 0.00 0.00 825,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~434783~~000000% 0.000000% 0.000000% 0.000000% 0.~~434783~~000000% 0.~~655668~~000000% 0.000000% 0.000000% 0.000000% 0.~~655668~~000000% 60 Days 0.~~000000~~446429% 0.000000% 0.000000% 0.000000% 0.~~000000~~446429% 0.~~000000~~674591% 0.000000% 0.000000% 0.000000% 0.~~000000~~674591% 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.~~434783~~446429% 0.000000% 0.000000% 0.000000% 0.~~434783~~446429% 0.~~655668~~674591% 0.000000% 0.000000% 0.000000% 0.~~655668~~674591% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 3 7/1ARM 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 Grp 4 Cnfm 3/1ARM 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 3 0 0 0 3 ~~369~~515,~~179~~542.9832 0.00 0.00 0.00 ~~369~~515,~~179~~542.9832 60 Days 1 0 0 0 1 99,600.00 0.00 0.00 0.00 99,600.00 90 Days 0 1 0 0 1 0.00 97,175.33 0.00 0.00 97,175.33 90120 Days 1 0 0 0 1 224,652.02 0.00 0.00 0.00 224,652.02 ~~120~~150 Days 0 0 2 0 2 0.00 0.00 365,750.00 0.00 365,750.00 ~~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 45 1 2 0 78 ~~593~~839,~~832~~794.0034 97,175.33 365,750.00 0.00 1,~~056~~302,~~757~~719.3367 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~628931~~641026% 0.000000% 0.000000% 0.000000% 0.~~628931~~641026% 0.~~390584~~554581% 0.000000% 0.000000% 0.000000% 0.~~390584~~554581% 60 Days 0.~~000000~~213675% 0.~~209644~~000000% 0.000000% 0.000000% 0.~~209644~~213675% 0.~~000000~~107142% 0.~~102809~~000000% 0.000000% 0.000000% 0.~~102809~~107142% 90 Days 0.~~209644~~000000% 0.~~000000~~213675% 0.000000% 0.000000% 0.~~209644~~213675% 0.~~237677~~000000% 0.~~000000~~104534% 0.000000% 0.000000% 0.~~237677~~104534% 120 Days 0.~~000000~~213675% 0.000000% 0.~~419287~~000000% 0.000000% 0.~~419287~~213675% 0.~~000000~~241664% 0.000000% 0.~~386955~~000000% 0.000000% 0.~~386955~~241664% 150 Days 0.000000% 0.000000% 0.~~000000~~427350% 0.000000% 0.~~000000~~427350% 0.000000% 0.000000% 0.~~000000~~393446% 0.000000% 0.~~000000~~393446% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~838574~~068376% 0.~~209644~~213675% 0.~~419287~~427350% 0.000000% 1.~~467505~~709402% 0.~~628261~~903387% 0.~~102809~~104534% 0.~~386955~~393446% 0.000000% 1.~~118025~~401367% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 5 Cnfm 5/1ARM 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 3 0 0 3 384,~~360~~028.6707 0.00 0.00 384,~~360~~028.6707 30 Days 02 0 0 0 02 0359,025.0012 0.00 0.00 0.00 0359,025.0012 60 Days 0 10 0 0 10 0.00 ~~125,959~~0.9000 0.00 0.00 ~~125,959~~0.9000 90 Days 0 01 0 0 01 0.00 0125,959.0090 0.00 0.00 0125,959.0090 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 02 4 0 0 46 0359,025.0012 ~~510~~509,~~320~~987.5797 0.00 0.00 ~~510~~869,~~320~~013.5709 0-29 Days 0.~~323974~~331858% 0.000000% 0.000000% 0.~~323974~~331858% 0.~~213860~~219697% 0.000000% 0.000000% 0.~~213860~~219697% 30 Days 0.~~000000~~221239% 0.000000% 0.000000% 0.000000% 0.~~000000~~221239% 0.~~000000~~205393% 0.000000% 0.000000% 0.000000% 0.~~000000~~205393% 60 Days 0.000000% 0.~~107991~~000000% 0.000000% 0.000000% 0.~~107991~~000000% 0.000000% 0.~~070084~~000000% 0.000000% 0.000000% 0.~~070084~~000000% 90 Days 0.000000% 0.~~000000~~110619% 0.000000% 0.000000% 0.~~000000~~110619% 0.000000% 0.~~000000~~072060% 0.000000% 0.000000% 0.~~000000~~072060% 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~~221239% 0.~~431965~~442478% 0.000000% 0.000000% 0.~~431965~~663717% 0.~~000000~~205393% 0.~~283944~~291756% 0.000000% 0.000000% 0.~~283944~~497149% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 6A Mix Hyb 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 3 0 0 3 816,000.00 0.00 0.00 816,000.00 30 Days 87 0 0 0 87 1,~~624~~566,~~314~~264.26 0.00 0.00 0.00 1,~~624~~566,~~314~~264.26 60 Days 23 0 0 0 23 ~~193~~502,~~438~~335.6589 0.00 0.00 0.00 ~~193~~502,~~438~~335.6589 90 Days 21 0 10 0 31 ~~237~~124,~~724~~957.8176 0.00 ~~188,457~~0.7300 0.00 ~~426~~124,~~182~~957.5476 120 Days 1 0 01 0 12 ~~223~~115,~~389~~827.1828 0.00 0188,457.0073 0.00 ~~223~~304,~~389~~285.1801 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 1312 3 1 0 1716 2,~~278~~309,~~866~~385.9019 816,000.00 188,457.73 0.00 3,~~283~~313,~~324~~842.6392 0-29 Days 0.~~650759~~680272% 0.000000% 0.000000% 0.~~650759~~680272% 0.~~880687~~928811% 0.000000% 0.000000% 0.~~880687~~928811% 30 Days 1.~~735358~~587302% 0.000000% 0.000000% 0.000000% 1.~~735358~~587302% 1.~~753078~~782799% 0.000000% 0.000000% 0.000000% 1.~~753078~~782799% 60 Days 0.~~433839~~680272% 0.000000% 0.000000% 0.000000% 0.~~433839~~680272% 0.~~208773~~571783% 0.000000% 0.000000% 0.000000% 0.~~208773~~571783% 90 Days 0.~~433839~~226757% 0.000000% 0.~~216920~~000000% 0.000000% 0.~~650759~~226757% 0.~~256570~~142233% 0.000000% 0.~~203397~~000000% 0.000000% 0.~~459967~~142233% 120 Days 0.~~216920~~226757% 0.000000% 0.~~000000~~226757% 0.000000% 0.~~216920~~453515% 0.~~241098~~131840% 0.000000% 0.~~000000~~214512% 0.000000% 0.~~241098~~346352% 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 2.~~819957~~721088% 0.~~650759~~680272% 0.~~216920~~226757% 0.000000% 3.~~687636~~628118% 2.~~459519~~628656% 0.~~880687~~928811% 0.~~203397~~214512% 0.000000% 3.~~543604~~771979% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 6B Mix Hyb 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 6 0 0 6 1,~~142~~141,~~101~~403.7541 0.00 0.00 1,~~142~~141,~~101~~403.7541 30 Days 126 0 0 0 126 41,~~907~~467,~~540~~074.2604 0.00 0.00 0.00 41,~~907~~467,~~540~~074.2604 60 Days 16 0 1 0 27 ~~487~~2,~~485~~988,717.0095 0.00 ~~635~~877,~~147~~017.8928 0.00 13,~~122~~865,~~632~~735.8923 90 Days 20 0 52 0 72 ~~715,027~~0.2800 0.00 ~~878~~1,~~495~~122,632.4989 0.00 1,~~593~~122,~~522~~632.7789 120 Days 13 20 45 0 78 ~~640~~1,~~000~~355,027.0028 ~~209,480~~0.2100 1878,~~075,186~~495.8249 0.00 12,~~924~~233,~~667~~522.0377 150 Days 0 02 03 01 06 0.00 0209,480.0021 0726,886.0082 0348,300.00 01,284,667.0003 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1615 8 1011 01 3435 65,~~750~~810,~~052~~819.5427 1,~~351~~350,~~581~~883.9662 23,~~588~~605,~~830~~032.2048 0348,300.00 1011,~~690~~115,~~464~~035.7037 0-29 Days 0.~~493016~~520833% 0.000000% 0.000000% 0.~~493016~~520833% 0.~~295316~~315825% 0.000000% 0.000000% 0.~~295316~~315825% 30 Days 0.~~986031~~520833% 0.000000% 0.000000% 0.000000% 0.~~986031~~520833% 10.~~268953~~405937% 0.000000% 0.000000% 0.000000% 10.~~268953~~405937% 60 Days 0.~~082169~~520833% 0.000000% 0.~~082169~~086806% 0.000000% 0.~~164339~~607639% 0.~~126050~~826974% 0.000000% 0.~~164232~~242670% 0.000000% 01.~~290282~~069644% 90 Days 0.~~164339~~000000% 0.000000% 0.~~410846~~173611% 0.000000% 0.~~575185~~173611% 0.~~184886~~000000% 0.000000% 0.~~227154~~310631% 0.000000% 0.~~412041~~310631% 120 Days 0.~~082169~~260417% 0.~~164339~~000000% 0.~~328677~~434028% 0.000000% 0.~~575185~~694444% 0.~~165486~~374934% 0.~~054166~~000000% 0.~~278013~~243079% 0.000000% 0.~~497665~~618013% 150 Days 0.000000% 0.~~000000~~173611% 0.~~000000~~260417% 0.~~000000~~086806% 0.~~000000~~520833% 0.000000% 0.~~000000~~057963% 0.~~000000~~201129% 0.~~000000~~096374% 0.~~000000~~355466% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~314708~~302083% 0.~~657354~~694444% 0.~~821693~~954861% 0.~~000000~~086806% 23.~~793755~~038194% 1.~~745376~~607846% 0.~~349481~~373788% 0.~~669399~~997508% 0.~~000000~~096374% 23.~~764257~~075515%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7984,~~800~~915.7699

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 215,077.00 0.01781959% 215,077.00 0.~~02137805~~02238114% Fraud 11,935,453.00 0.98887765% 11,935,453.00 1.~~18635079~~24201567% Special Hazard 5,967,727.00 0.49443887% 5,967,727.00 0.~~59317545~~62100789% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Sep~~Oct-04 0.000% Original Principal Balance 0348,300.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0348,300.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 01 ~~Feb~~Mar-05 0.000% Original Principal Balance 0348,300.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0348,300.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~036% *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 Jumbo 3/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 Jumbo 5/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 7/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 Cnfm 3/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 Cnfm 5/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 6A Mix Hyb ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 6B Mix Hyb ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Sep~~Oct-04 0.000% Original Principal Balance 0348,300.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0348,300.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 01 ~~Feb~~Mar-05 0.000% Original Principal Balance 0348,300.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0348,300.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~096% *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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoGrp ~~REO~~6B ~~loans~~Mix ~~this~~Hyb ~~period~~ARM 0402164195 Sep-2005 01-Nov-2004 MO 90.00 348,300.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGrp ~~REO~~6B ~~loans~~Mix ~~this~~Hyb ~~period~~ARM 0402164195 348,300.00 01-Feb-2005 5 7.400% 14,527.03 Portions of this report have been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 112 ~~Sep~~Oct-04 0.000% Original Principal Balance 21,~~655~~367,~~650~~500.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 21,~~633~~364,~~237~~502.9328 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 1314 ~~Feb~~Mar-05 0.000% Original Principal Balance 34,~~165~~184,~~450~~650.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 34,~~143~~159,~~037~~240.9321 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.~~000~~061% ~~Jul~~Aug-05 0.~~061~~312% ~~Aug~~Sep-05 0.~~312~~433% *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 Jumbo 3/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 Jumbo 5/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 7/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 Cnfm 3/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Sep~~Oct-04 0.000% Original Principal Balance ~~204,250~~0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance ~~204,250~~0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 2 ~~Feb~~Mar-05 0.000% Original Principal Balance 365,750.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 365,750.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.~~000~~165% ~~Jul~~Aug-05 0.~~165~~387% ~~Aug~~Sep-05 0.~~387~~393% *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 Cnfm 5/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 6A Mix Hyb ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Sep~~Oct-04 0.000% Original Principal Balance ~~188,800~~0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance ~~188,457~~0.7300 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 1 ~~Feb~~Mar-05 0.000% Original Principal Balance 188,800.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 188,457.73 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.~~000~~142% ~~Jul~~Aug-05 0.~~142~~203% ~~Aug~~Sep-05 0.~~203~~215% *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 6B Mix Hyb ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 92 ~~Sep~~Oct-04 0.000% Original Principal Balance 21,~~262~~367,~~600~~500.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 21,~~240~~364,~~530~~502.2028 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 1011 ~~Feb~~Mar-05 0.000% Original Principal Balance 23,~~610~~630,~~900~~100.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 23,~~588~~605,~~830~~032.2048 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.~~000~~084% ~~Jul~~Aug-05 0.~~084~~669% ~~Aug~~Sep-05 0.~~669~~998% *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.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Grp 4 Cnfm 3/1ARM 0402073695 Aug-2005 01-Dec-2004 MS 95.00 204,250.00 Grp 4 Cnfm 3/1ARM 0402215844 Jul-2005 01-Dec-2004 CO 85.00 161,500.00 Grp 6A Mix Hyb ARM 0700025240 Aug-2005 01-Feb-2005 NJ 80.00 188,800.00 Grp 6B Mix Hyb ARM 0401797183 Aug-2005 01-Jan-2002 CA 80.00 444,000.00 Grp 6B Mix Hyb ARM ~~0402164195~~0402215876 ~~Jul~~Sep-2005 01-~~Nov~~Dec-2004 MOCO 9075.00 ~~348~~487,~~300~~500.00 Grp 6B Mix Hyb ARM 0402414149 Aug-2005 01-Feb-2005 PA 90.00 306,000.00 Grp 6B Mix Hyb ARM 0402414159 Aug-2005 01-Feb-2005 PA 80.00 163,200.00 Grp 6B Mix Hyb ARM 0500290273 Aug-2005 01-Jan-2005 GA 80.00 126,800.00 Grp 6B Mix Hyb ARM 0500292052 Aug-2005 01-Feb-2005 UT 80.00 636,800.00 Grp 6B Mix Hyb ARM 0500298048 Sep-2005 01-Feb-2005 NY 80.00 880,000.00 Grp 6B Mix Hyb ARM 0500308412 Aug-2005 01-Feb-2005 MA 80.00 437,600.00 Grp 6B Mix Hyb ARM 0500310231 Aug-2005 01-Nov-2004 NY 89.98 49,400.00 Grp 6B Mix Hyb ARM 0500310237 Aug-2005 01-Nov-2004 NY 89.98 49,400.00 Grp 6B Mix Hyb ARM 0500310239 Aug-2005 01-Nov-2004 NY 89.98 49,400.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Grp 4 Cnfm 3/1ARM 0402073695 204,250.00 01-Feb-2005 45 4.750% 45,~~467~~212.9662 Grp 4 Cnfm 3/1ARM 0402215844 161,500.00 01-Feb-2005 45 5.250% 34,~~936~~592.5463 Grp 6A Mix Hyb ARM 0700025240 188,457.73 01-Mar-2005 34 6.500% 45,~~898~~875.7172 Grp 6B Mix Hyb ARM 0401797183 425,430.11 01-Mar-2005 34 6.125% 1012,~~167~~193.2604 Grp 6B Mix Hyb ARM ~~0402164195~~0402215876 ~~348~~487,~~300~~485.00 01-~~Feb~~Apr-2005 43 75.~~400~~500% 1210,~~451~~257.7456 Grp 6B Mix Hyb ARM 0402414149 305,366.89 01-Mar-2005 34 6.875% 810,~~411~~089.1171 Grp 6B Mix Hyb ARM 0402414159 163,052.46 01-Feb-2005 45 6.500% 5,~~083~~928.7225 Grp 6B Mix Hyb ARM 0500290273 126,620.44 01-Feb-2005 45 7.750% 45,~~739~~527.7063 Grp 6B Mix Hyb ARM 0500292052 635,147.89 01-Apr-2005 23 7.500% 1519,~~331~~157.8340 Grp 6B Mix Hyb ARM 0500298048 877,017.28 01-May-2005 2 6.875% 19,342.31 Grp 6B Mix Hyb ARM 0500308412 437,213.92 01-Feb-2005 45 6.625% 1316,~~905~~215.0319 Grp 6B Mix Hyb ARM 0500310231 49,232.83 01-Mar-2005 34 8.250% 1,~~638~~966.9103 Grp 6B Mix Hyb ARM 0500310237 49,232.83 01-Mar-2005 34 8.250% 1,~~638~~966.9103 Grp 6B Mix Hyb ARM 0500310239 49,232.83 01-Mar-2005 34 8.250% 1,~~638~~966.9103

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.~~616850~~622619% Weighted Average Net Coupon 5.~~292940~~297829% Weighted Average Pass-Through Rate 5.~~292236~~297089% Weighted Average Maturity(Stepdown Calculation) ~~350~~349 Beginning Scheduled Collateral Loan Count 3,~~745~~608 Number Of Loans Paid In Full ~~137~~134 Ending Scheduled Collateral Loan Count 3,~~608~~474 Beginning Scheduled Collateral Balance 1,~~055~~006,~~998~~064,~~928~~400.6223 Ending Scheduled Collateral Balance 1960,~~006~~974,~~064,400~~425.2373 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 1961,~~006~~271,~~372,581~~157.9443 Monthly P&I Constant 5,~~305~~064,~~930~~470.5463 Special Servicing Fee 0.00 Prepayment Penalties ~~151~~122,~~463~~235.4225 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 1960,~~006~~974,~~064,400~~425.2373 Scheduled Principal ~~363~~350,~~107~~539.2992 Unscheduled Principal 4944,~~571~~739,~~421~~434.1058 Extra principal distribution Amount 0.00 Excess Cash Amount 0.00

Miscellaneous Reporting Delinquency Test Met YES Excess Cash Amount ~~777~~611,~~968~~179.9493 Total Excess Interest 4,~~696~~569.5263 Group 4 Excess Interest 1,~~626~~575.8602 Group 5 Excess Interest 32,~~069~~994.6661 Extra Principal Distribution 0.00 Extra Principal Distribution 0.00 Grp 6A Net Funds Cap 5.8161 Grp 6B Net Funds Cap 5.4631 Grp 6 Subordinate Net Funds Cap 5.5236 Overcollateralization Amount 3,049,590.37 Overcollateralization Deficiency 0.00 Overcollateralization Increase 0.00 Overcollateralization Reduction 0.00 3 Month Delinquency Rate 1.~~369423~~924054% Target Overcollateralization 3,049,590.37 Step Down Date Reach NO Trigger Event -3 mo Delinq Rate > 5.25% NO

Group Level Collateral Statement Group Grp 1 Jumbo 3/1ARM Grp 2 Jumbo 5/1ARM Grp 3 7/1ARM Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~936370~~925757 5.~~346132~~340731 5.~~345268~~347550 Weighted Average Net Rate 4.~~561370~~550757 4.~~971132~~965731 4.~~970268~~972550 Weighted Average Maturity ~~351~~350 ~~351~~350 ~~351~~350 Beginning Loan Count ~~126~~118 ~~238~~230 ~~181~~179 Loans Paid In Full 86 86 26 Ending Loan Count ~~118~~112 ~~230~~224 ~~179~~173 Beginning Scheduled Balance 6560,~~298~~092,~~225~~958.4673 ~~130~~125,~~982~~788,~~757~~644.9166 6766,~~276~~774,~~071~~780.8759 Ending Scheduled Balance 6057,~~092~~446,~~958~~145.7311 ~~125~~122,~~788~~260,~~644~~165.6683 6664,~~774~~471,~~780~~520.5949 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~289~~265,~~718~~154.6399 ~~622~~599,~~914~~387.4735 ~~327~~324,~~112~~850.8203 Scheduled Principal 2118,~~105~~485.1358 39,~~371~~551.8826 27,~~438~~282.9612 Unscheduled Principal 52,~~184~~628,~~161~~328.6004 53,~~154~~488,~~741~~927.3757 ~~473~~2,~~852~~275,977.3298 Scheduled Interest ~~268~~246,~~613~~669.5041 ~~583~~559,~~542~~836.5909 ~~299~~297,~~673~~567.8691 Servicing Fees 2018,~~405~~779.6905 4039,~~932~~308.1195 2120,~~023~~867.7811 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 ~~248~~227,~~207~~890.8136 ~~542~~520,~~610~~527.4814 ~~278~~276,~~650~~700.0880 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.~~561370~~550757 4.~~971132~~965731 4.~~970268~~972550

Group Level Collateral Statement Group Grp 4 Cnfm 3/1ARM Grp 5 Cnfm 5/1ARM Grp 6A Mix Hyb ARM Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~014420~~014322 5.~~474431~~475388 6.~~253771~~238167 Weighted Average Net Rate 4.~~639420~~639322 5.~~099431~~100388 5.~~999831~~984119 Weighted Average Maturity ~~352~~351 ~~352~~351 ~~350~~349 Beginning Loan Count ~~492~~477 ~~947~~926 ~~473~~461 Loans Paid In Full 159 2122 1220 Ending Loan Count ~~477~~468 ~~926~~904 ~~461~~441 Beginning Scheduled Balance 9794,~~611~~501,~~361~~208.6561 ~~184,~~179,~~813~~676,622.2104 9592,~~299~~613,~~219~~959.2451 Ending scheduled Balance 9492,~~501~~942,~~208~~047.6105 ~~179~~174,~~676~~751,~~622~~849.0434 9287,~~613~~815,~~959~~000.5117 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~435~~421,~~754~~756.9641 ~~900,~~879,747.4083 ~~540~~523,~~324~~814.9660 Scheduled Principal 2726,~~867~~873.9854 6059,~~646~~915.2720 4342,~~675~~363.4248 Unscheduled Principal 31,~~082~~532,~~285~~288.0602 4,~~442~~864,~~544~~857.9050 24,~~641~~756,~~584~~595.3186 Scheduled Interest ~~407~~394,~~886~~882.9887 ~~840~~819,~~233~~832.1363 ~~496~~481,~~649~~451.5412 Servicing Fees 3029,~~503~~531.5562 5756,~~556~~148.1994 2019,~~166~~606.8796 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 76.50 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 ~~377~~365,~~306~~274.9375 ~~782~~763,~~676~~683.9469 ~~476~~461,~~482~~844.6716 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.~~638480~~638350 5.~~099431~~100388 5.~~999831~~984119

Group Level Collateral Statement Group Grp 6B Mix Hyb ARM Total Collateral Description Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 5.~~911784~~939815 5.~~616850~~622619 Weighted Average Net Rate 5.~~638900~~666497 5.~~292940~~297829 Weighted Average Maturity ~~348~~347.00 ~~350~~349.00 Record Date 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 2,~~189~~049,~~225~~759.3042 5,~~305~~064,~~930~~470.5463 Beginning Loan Count 1,~~288~~217 3,~~745~~608 Loans Paid In Full 7165 ~~137~~134 Ending Loan Count 1,~~217~~152 3,~~608~~474 Beginning Scheduled Balance ~~415~~386,~~351~~616,~~479~~226.2809 1,~~055~~006,~~998~~064,~~928~~400.6223 Ending Scheduled Balance ~~386~~361,~~616~~287,~~226~~697.0974 1960,~~006~~974,~~064,400~~425.2373 Scheduled Principal ~~143~~136,~~001~~068.6574 ~~363~~350,~~107~~539.2992 Unscheduled Principal 2825,~~592~~192,~~251~~459.5461 4944,~~571~~739,~~421~~434.1058 Scheduled Interest 21,~~046~~913,~~223~~690.6568 4,~~942~~713,~~823~~930.2571 Servicing Fee 9488,~~452~~057.4051 ~~285~~272,~~040~~300.5914 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 543.5440 ~~620~~619.0490 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~951~~825,~~227~~089.7177 4,~~657~~441,~~162~~010.6267 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 5.~~637330~~664811 5.~~292236~~297089

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Grp 1 Jumbo 3/1ARM 86 52,~~211~~630,000.00 52,~~179~~624,~~492~~670.7166 0 0.00 0.00 Grp 2 Jumbo 5/1ARM 86 53,~~137~~496,~~460~~250.00 53,~~135~~473,~~504~~732.4832 0 0.00 0.00 Grp 3 7/1ARM 26 ~~477~~2,~~600~~273,300.00 ~~468~~2,~~426~~268,975.9853 0 0.00 0.00 Grp 4 Cnfm 3/1ARM 159 31,~~079~~781,~~954~~495.00 31,~~069~~520,~~250~~573.3675 0 0.00 0.00 Grp 5 Cnfm 5/1ARM 2122 4,~~484~~611,~~540~~950.00 4,~~409~~599,~~976~~888.1471 0 0.00 0.00 Grp 6A Mix Hyb ARM 1220 24,~~650~~788,~~030~~773.00 24,~~638~~752,~~572~~636.1934 0 0.00 0.00 Grp 6B Mix Hyb ARM 7165 2825,~~280~~464,~~354~~618.00 2825,~~181~~099,~~066~~986.8712 0 0.00 0.00 Total ~~137~~134 4945,~~320~~046,~~938~~386.00 4944,~~082~~340,~~289~~463.7343 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Grp 1 Jumbo 3/1ARM 0 0.00 0.00 0 0.00 0.00 74,~~374~~203.4295 Grp 2 Jumbo 5/1ARM 0 0.00 0.00 0 0.00 0.00 1917,~~236~~121.8982 Grp 3 7/1ARM 0 0.00 0.00 0 0.00 0.00 57,~~703~~428.9360 Grp 4 Cnfm 3/1ARM 0 0.00 0.00 0 0.00 0.00 1413,~~160~~748.5431 Grp 5 Cnfm 5/1ARM 0 0.00 0.00 0 0.00 0.00 33266,~~666~~075.6589 Grp 6A Mix Hyb ARM 0 0.00 0.00 0 0.00 0.00 46,~~556~~592.7848 Grp 6B Mix Hyb ARM 0 0.00 0.00 0 0.00 0.00 ~~418~~101,~~698~~207.7946 Total 0 0.00 0.00 0 0.00 0.00 ~~503~~416,~~398~~378.0051

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Grp 1 Jumbo 3/1ARM ~~0401925663~~0401994531 ILUT 2980.5500 01-~~Jul~~Nov-2004 ~~650~~448,000.00 ~~630~~447,~~536~~971.5488 Grp 1 Jumbo 3/1ARM ~~0402090277~~0402075957 CA 80.00 01-Dec-2004 ~~536~~448,000.00 ~~536~~447,~~000~~899.0022 Grp 1 Jumbo 3/1ARM ~~0402095251~~0402090264 CA 6080.0800 01-Dec-2004 ~~360~~392,~~500~~000.00 ~~360~~392,~~500~~000.00 Grp 1 Jumbo 3/1ARM ~~0402215714~~0402095259 CA 8075.00 01-~~Sep~~Dec-2004 ~~436~~392,000.00 ~~436~~386,~~000~~370.0034 Grp 1 Jumbo 3/1ARM ~~0402215811~~0402216034 COCA 7080.00 01-Dec-2004 1524,~~470,~~000.00 1523,~~455,250~~882.65 Grp 1 Jumbo 3/1ARM ~~0500297316~~0402216045 CA 8078.0089 01-~~Jan~~Dec-~~2005~~2004 ~~572~~426,000.00 ~~571~~426,~~999~~000.~~99 Grp 1 Jumbo 3/1ARM 0500297459 NV 70.~~00 ~~01-Jan-2005 542,500.00 542,500.00~~ Grp 12 Jumbo 35/1ARM ~~0700033688~~0402075921 CA 80.00 01-~~Feb~~Nov-~~2005~~2004 ~~644~~912,000.00 ~~644~~912,000.00 Grp 2 Jumbo 5/1ARM ~~0402075848~~0402088016 CAAL 4185.8400 01-Dec-2004 ~~500~~378,~~000~~250.00 ~~499~~373,~~633~~512.4104 Grp 2 Jumbo 5/1ARM ~~0402075933~~0402267714 CA 7880.3100 01-~~Dec~~Jan-~~2004~~2005 ~~650~~488,000.00 ~~648~~487,~~411~~879.0726 Grp 2 Jumbo 5/1ARM ~~0402075948~~0402490274 FLCA 80.00 01-~~Dec~~Jul-2004 ~~600~~568,000.00 ~~600~~557,~~000~~922.0015 Grp 2 Jumbo 5/1ARM ~~0402078114~~0402490275 CA 8063.0041 01-~~Dec~~Sep-2004 1650,000~~,000~~.00 1640,~~000,000~~492.0030 Grp 2 Jumbo 5/1ARM ~~0402262246~~0500292399 WACA 80.00 01-~~Feb~~Jan-2005 ~~504~~500,000.00 ~~504~~500,000.00 Grp 23 ~~Jumbo 5~~7/1ARM ~~0402272365~~0401837804 CA 8067.0034 01-~~Jan~~Oct-~~2005~~2004 ~~504~~468,000.00 ~~504~~468,000.00 Grp 23 ~~Jumbo 5~~7/1ARM ~~0500292374~~0402075955 CA 7072.0091 01-~~Jan~~Nov-~~2005~~2004 ~~380~~401,~~800~~000.00 ~~380~~401,~~800~~000.00 Grp 23 ~~Jumbo 5~~7/1ARM ~~0500303081~~0402095280 CAAZ ~~66.~~80.00 01-~~Feb~~Dec-~~2005~~2004 ~~998~~452,~~660~~000.00 ~~998~~452,~~660~~000.00 Grp 3 7/1ARM ~~0402266446~~0402161759 WA ~~76.~~80.00 01-~~Jan~~Nov-~~2005~~2004 ~~196~~414,~~600~~400.00 ~~187~~414,~~248~~400.7100 Grp 3 7/1ARM ~~0402267642~~0402171030 CAFL 6694.0012 01-~~Jan~~Dec-~~2005~~2004 ~~281~~400,000.00 ~~280~~395,~~899~~830.6820 Grp ~~4 Cnfm~~ 3 7/1ARM ~~0401994502~~0500270343 GANC 8879.8999 01-Nov-2004 ~~160~~137,~~000~~900.00 ~~158~~137,~~589~~319.6718 Grp 4 Cnfm 3/1ARM ~~0401994517~~0401994484 CADC 80.00 01-Nov-2004 ~~264~~190,~~000~~400.00 ~~264~~190,~~000~~165.0078 Grp 4 Cnfm 3/1ARM ~~0402057285~~0401994541 GA 7988.9938 01-~~Dec~~Nov-2004 ~~246~~87,~~300~~500.00 ~~246~~87,~~299~~500.~~99 Grp 4 Cnfm 3/1ARM 0402075997 CA 57.64 01-Dec-2004 230,000.~~00 ~~229,999.86~~ Grp 4 Cnfm 3/1ARM ~~0402090362~~0402160653 CANV 8061.0013 01-Dec-2004 ~~260~~162,000.00 ~~260~~161,~~000~~937.0037 Grp 4 Cnfm 3/1ARM ~~0402144528~~0402215765 CAHI 8090.00 01-Nov-2004 ~~208~~427,~~000~~500.00 ~~208~~168,~~000~~943.0087 Grp 4 Cnfm 3/1ARM ~~0402160652~~0402215780 VACA 6975.~~44 01-Dec-2004 250,000.~~00 ~~247,251.08 Grp 4 Cnfm 3/1ARM 0402215855 CO 80.00~~ 01-Dec-2004 ~~181~~108,~~600~~750.00 ~~179~~108,~~510~~749.8599 Grp 4 Cnfm 3/1ARM ~~0402216032~~0402266460 NCUT 8090.00 01-~~Dec~~Jan-~~2004~~2005 ~~144~~288,000.00 ~~143~~284,~~977~~974.8028 Grp 4 Cnfm 3/1ARM ~~0402274816~~0402282004 NVMN 80.00 01-Jan-2005 ~~142~~135,~~954~~920.00 ~~141~~135,~~965~~920.4800 Grp 4 Cnfm 3/1ARM ~~0500281314~~0500292407 NJCA 3679.2699 01-Jan-2005 ~~210~~257,~~000~~600.00 ~~207~~257,~~707~~600.9100 Grp 4 Cnfm 3/1ARM ~~0500290411~~0500303071 CAMN 7065.00 01-~~Jan~~Feb-2005 ~~191~~123,~~100~~825.00 ~~191~~122,~~099~~748.9842 Grp 45 Cnfm 35/1ARM ~~0500292436~~0402037338 MDUT 80.00 01-~~Jan~~Dec-~~2005~~2004 ~~256~~163,~~000~~200.00 ~~253~~162,~~722~~818.0532 Grp 45 Cnfm 35/1ARM ~~0500297463~~0402075796 MDKS 8071.0004 01-~~Jan~~Dec-~~2005~~2004 ~~188~~130,000.00 ~~188~~129,~~000~~703.0006 Grp 45 Cnfm 35/1ARM ~~0700031210~~0402075856 NCFL 7980.5700 01-~~Feb~~Dec-~~2005~~2004 ~~148~~112,000.00 ~~147~~112,~~999~~000.8500 Grp 5 Cnfm 5/1ARM ~~0402100417~~0402100411 ALAZ 8590.00 01-~~Dec~~Nov-2004 ~~113~~249,~~900~~500.00 ~~112~~249,~~858~~497.4891 Grp 5 Cnfm 5/1ARM ~~0402215677~~0402144536 AZCA 80.00 01-Nov-2004 ~~168~~336,000.00 ~~168~~336,000.00 Grp 5 Cnfm 5/1ARM ~~0402215685~~0402215697 AZ 7972.1600 01-Nov-2004 ~~169~~180,000.00 ~~168~~177,~~577~~782.5531 Grp 5 Cnfm 5/1ARM ~~0402215686~~0402215801 AZ 7580.1900 01-~~Nov~~Dec-2004 ~~118~~112,~~800~~400.00 ~~118~~112,~~799~~399.99 Grp 5 Cnfm 5/1ARM ~~0402215899~~0402215892 CANC 7679.9284 01-~~Nov~~Dec-2004 ~~300~~196,~~000~~400.00 ~~296~~193,~~490~~827.3559 Grp 5 Cnfm 5/1ARM ~~0402215953~~0402215907 AZ 80.00 01-Dec-2004 ~~152~~109,~~000~~200.00 ~~152~~109,~~000~~200.00 Grp 5 Cnfm 5/1ARM ~~0402221232~~0402215944 FLAZ 8092.0092 01-~~Jan~~Dec-~~2005~~2004 ~~192~~223,000.00 ~~191~~223,~~800~~000.2600 Grp 5 Cnfm 5/1ARM ~~0402221263~~0402215965 ILNV 7980.9800 01-~~Jan~~Dec-~~2005~~2004 ~~125~~308,~~700~~000.00 ~~125~~307,~~661~~675.8363 Grp 5 Cnfm 5/1ARM ~~0402247789~~0402216044 CAAZ 80.00 01-~~Jan~~Dec-~~2005~~2004 ~~292~~270,~~000~~400.00 ~~291~~270,~~906~~397.5667 Grp 5 Cnfm 5/1ARM ~~0402263421~~0402221264 FL 4980.0100 01-~~Jan~~Sep-~~2005~~2004 ~~250~~131,~~000~~200.00 ~~249~~129,~~998~~316.2085 Grp 5 Cnfm 5/1ARM ~~0402263433~~0402221293 ILFL 7980.4500 01-~~Jan~~Dec-~~2005~~2004 ~~333~~147,~~700~~200.00 ~~333~~146,~~607~~281.9209 Grp 5 Cnfm 5/1ARM ~~0402265954~~0402266448 FLCA 5668.5029 01-Jan-2005 ~~113~~280,000.00 ~~113~~280,000.00 Grp 5 Cnfm 5/1ARM ~~0402266461~~0402267701 CA 80.00 01-Jan-2005 ~~184~~248,000.00 ~~183~~248,~~299~~000.1600 Grp 5 Cnfm 5/1ARM ~~0402266476~~0402272364 CA 7084.0038 01-Jan-2005 ~~357~~267,~~000~~500.00 ~~357~~267,~~000~~500.00 Grp 5 Cnfm 5/1ARM ~~0402274822~~0500286504 NVCA 8078.0016 01-~~Jan~~Feb-2005 ~~233~~234,~~600~~500.00 ~~233~~234,~~600~~499.0099 Grp 5 Cnfm 5/1ARM ~~0500292172~~0500296249 NVMN 5975.6000 01-~~Jan~~Feb-2005 ~~208~~218,~~000~~250.00 ~~208~~216,~~000~~262.0056 Grp 5 Cnfm 5/1ARM ~~0500299113~~0500297528 NV 7080.00 01-Jan-2005 ~~245~~248,~~840~~000.00 ~~243~~247,~~702~~504.6799 Grp 5 Cnfm 5/1ARM ~~0500299510~~0500301827 CA 3264.3886 01-Feb-2005 ~~250~~240,000.00 ~~185~~238,~~000~~008.0060 Grp 5 Cnfm 5/1ARM ~~0500299916~~0500311788 CAAZ 6480.00 01-Feb-2005 ~~272~~207,~~000~~200.00 ~~269~~207,~~575~~105.8805 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500301061~~ARM FL0401797204 80SC 79.0029 01-Feb-~~2005~~2002 ~~236~~337,000.00 ~~236~~320,~~000~~176.0024 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500304270~~ARM NV0402057349 65TN 80.9700 01-~~Feb~~Dec-~~2005~~2004 ~~170~~129,~~000~~913.00 ~~169~~128,~~999~~526.4028 Grp 6A Mix Hyb ARM ~~0402076029~~0402100376 OHFL 8680.9800 01-~~Dec~~Nov-2004 ~~187~~136,~~000~~800.00 ~~185~~136,~~616~~800.9100 Grp 6A Mix Hyb ARM ~~0402160635~~0402100387 MIOH 7780.4900 01-Nov-2004 ~~170~~215,~~480~~920.00 ~~170~~213,~~413~~167.8962 Grp 6A Mix Hyb ARM ~~0402160700~~0402100389 TNOH 6279.8600 01-Dec-2004 88150,000.00 87148,~~238~~082.7426 Grp 6A Mix Hyb ARM ~~0402267399~~0402144578 CANV 8090.00 01-Dec-2004 ~~226~~227,~~400~~700.00 ~~226~~227,~~400~~700.00 Grp 6A Mix Hyb ARM ~~0500284844~~0402160645 NJCA 4180.4600 01-~~Feb~~Dec-~~2005~~2004 ~~136~~204,000.00 ~~134~~203,~~867~~935.9114 Grp 6A Mix Hyb ARM ~~0500285448~~0402160706 NV 80.00 01-~~Jan~~Nov-~~2005~~2004 ~~288~~216,000.00 ~~286~~216,~~336~~000.6100 Grp 6A Mix Hyb ARM ~~0500291294~~0402170928 CAMD 7078.0058 01-~~Jan~~Oct-~~2005~~2004 ~~227~~210,~~500~~600.00 ~~225~~206,~~612~~727.3243 Grp 6A Mix Hyb ARM ~~0500291578~~0402215702 NVCO 79.3199 01-~~Feb~~Dec-~~2005~~2004 ~~235~~323,~~600~~650.00 ~~234~~323,~~321~~649.7398 Grp 6A Mix Hyb ARM ~~0500295225~~0402265875 CAAZ 8090.00 01-Jan-2005 ~~296~~152,~~000~~100.00 ~~296~~150,~~000~~784.0052 Grp 6A Mix Hyb ARM ~~0500298662~~0402272381 MDCA 80.00 01-~~Feb~~Jan-2005 ~~186~~287,~~400~~920.00 ~~185~~287,~~068~~918.7678 Grp 6A Mix Hyb ARM ~~0500307366~~0402422873 CA 7980.0400 01-Feb-2005 ~~359~~460,~~650~~000.00 ~~357~~459,~~969~~981.3509 Grp 6A Mix Hyb ARM ~~0500307411~~0500273601 CANJ 7680.6100 01-~~Feb~~Dec-~~2005~~2004 ~~249~~332,000.00 ~~247~~328,~~181~~924.3142 Grp 6B6A Mix Hyb ARM ~~0401797159~~0500278189 CAMA 7390.3300 01-~~Feb~~Dec-~~2002~~2004 ~~385~~315,000.00 ~~368~~312,~~198~~218.6326 Grp 6B6A Mix Hyb ARM ~~0401797180~~0500282637 NYAZ 7494.3398 01-~~Feb~~Jan-~~2002~~2005 ~~472~~176,~~000~~650.00 ~~469~~175,~~499~~379.9742 Grp 6B6A Mix Hyb ARM ~~0401797197~~0500291032 AZMA 6380.4800 01-~~Jan~~Feb-~~2002~~2005 ~~365~~280,~~000~~800.00 ~~347~~279,~~923~~010.8411 Grp 6B6A Mix Hyb ARM ~~0401927771~~0500292411 CAAZ 80.00 01-~~Nov~~Feb-~~2004~~2005 ~~256~~230,~~000~~400.00 ~~253~~228,~~436~~701.3683 Grp 6B6A Mix Hyb ARM ~~0401975875~~0500296846 WVCA 7970.9900 01-~~Nov~~Feb-~~2004~~2005 ~~145~~229,~~100~~600.00 ~~144~~229,~~323~~600.9400 Grp 6B6A Mix Hyb ARM ~~0401994489~~0500298674 MAMD 7980.9000 01-~~Nov~~Jan-~~2004~~2005 ~~206~~172,~~150~~720.00 ~~205~~172,~~716~~720.5200 Grp 6B Mix Hyb ARM ~~0401994546~~0401797157 MDCA 5956.4411 01-~~Nov~~Jan-~~2004~~2002 ~~321~~533,000.00 ~~320~~506,~~689~~298.3200 Grp 6B Mix Hyb ARM ~~0401994792~~0401797173 CA 8062.0022 01-~~Nov~~Jan-~~2004~~2002 ~~780~~420,000.00 ~~771~~413,~~686~~461.9230 Grp 6B Mix Hyb ARM ~~0401994809~~0401797184 CA 8070.0080 01-~~Dec~~Feb-~~2004~~2002 ~~616~~485,000.00 ~~616~~461,~~000~~811.0023 Grp 6B Mix Hyb ARM ~~0402057491~~0401797205 SCCA 8067.0088 01-~~Dec~~Feb-~~2004~~2002 ~~128~~353,000.00 ~~128~~328,~~000~~755.0065 Grp 6B Mix Hyb ARM ~~0402095234~~0401797214 CA 8063.0080 01-~~Oct~~Feb-~~2004~~2002 ~~196~~520,~~800~~000.00 ~~196~~495,~~476~~138.2051 Grp 6B Mix Hyb ARM ~~0402099364~~0401797235 CACT 7531.0025 01-~~Dec~~Mar-~~2004~~2002 ~~1,687,~~500,000.00 1476,~~687,500~~699.0003 Grp 6B Mix Hyb ARM ~~0402099379~~0401875249 CAAL 8074.0099 01-~~Dec~~Sep-2004 ~~406~~217,~~400~~500.00 ~~404~~167,~~588~~391.6508 Grp 6B Mix Hyb ARM ~~0402099381~~0401901976 CA 8070.00 01-~~Dec~~Jan-~~2004~~2002 ~~420~~1,190,000.00 ~~420~~1,~~000~~183,960.0030 Grp 6B Mix Hyb ARM ~~0402114280~~0401927749 CA 7180.5900 01-~~Dec~~Oct-2004 ~~383~~494,~~000~~400.00 ~~382~~488,~~990~~501.6141 Grp 6B Mix Hyb ARM ~~0402160634~~0401927767 MICA 7780.9500 01-~~Dec~~Nov-2004 ~~121~~321,600.00 ~~120~~321,~~160~~600.1400 Grp 6B Mix Hyb ARM ~~0402221242~~0401994495 FLMD 80.00 01-~~Feb~~Nov-~~2005~~2004 ~~152~~424,000.00 ~~151~~424,~~999~~000.5800 Grp 6B Mix Hyb ARM ~~0402221323~~0401994806 FLCA 9575.00 01-Dec-2004 ~~189~~320,~~050~~250.00 ~~187~~320,~~416~~250.7700 Grp 6B Mix Hyb ARM ~~0402274877~~0402057279 CAGA 6480.9800 01-~~Jan~~Dec-~~2005~~2004 ~~835~~84,000.00 ~~834~~84,~~821~~000.6900 Grp 6B Mix Hyb ARM ~~0402274885~~0402114282 CA 5554.1755 01-~~Jan~~Dec-~~2005~~2004 ~~480~~420,000.00 ~~480~~419,~~000~~999.00 Grp 6B Mix Hyb ARM ~~0402285160~~0402160648 CANV 4775.5037 01-~~Jan~~Dec-~~2005~~2004 1309,~~900,~~000.00 1305,~~899,999~~702.6981 Grp 6B Mix Hyb ARM ~~0402285180~~0402160651 CAMI 8077.0071 01-Jan-2005 ~~760~~108,~~000~~800.00 ~~760~~107,~~000~~839.0061 Grp 6B Mix Hyb ARM ~~0402285189~~0402160697 CAVA 6079.0045 01-Jan-2005 ~~900~~116,000.00 ~~900~~115,~~000~~753.0019 Grp 6B Mix Hyb ARM ~~0402355439~~0402179013 MDCA 7470.1400 01-~~Dec~~Jan-~~2004~~2005 ~~519~~441,000.00 ~~519~~440,~~000~~999.0059 Grp 6B Mix Hyb ARM ~~0402355448~~0402179015 CA 4875.6400 01-Dec-2004 ~~410~~498,~~000~~750.00 ~~404~~498,~~513~~750.9600 Grp 6B Mix Hyb ARM ~~0402355454~~0402285153 NYCA 5580.2700 01-Jan-2005 ~~152~~627,~~000~~106.00 ~~151~~627,~~600~~106.00 Grp 6B Mix Hyb ARM ~~0402355502~~0402285166 CA 8067.0041 01-Jan-2005 ~~336~~910,000.00 ~~335~~910,~~899~~000.4100 Grp 6B Mix Hyb ARM ~~0402355513~~0402285176 CA 7480.8200 01-Jan-2005 ~~576~~500,~~100~~000.00 ~~576~~499,~~100~~277.0063 Grp 6B Mix Hyb ARM ~~0402355519~~0402355449 AZ 8076.0028 01-Jan-2005 ~~112~~328,000.00 ~~112~~328,000.00 Grp 6B Mix Hyb ARM ~~0402355563~~0402355452 CAOH 6959.3098 01-Jan-2005 ~~298~~323,~~000~~900.00 ~~297~~323,~~565~~900.4200 Grp 6B Mix Hyb ARM ~~0402355645~~0402355466 GACO 7970.4100 01-~~Feb~~Dec-2004 ~~216~~122,~~000~~850.00 ~~212,337~~340.8203 Grp 6B Mix Hyb ARM ~~0402390367~~0402355494 CAAZ 6480.2900 01-~~Feb~~Dec-~~2005~~2004 ~~450~~111,~~000~~200.00 ~~449~~111,~~899~~159.6947 Grp 6B Mix Hyb ARM ~~0402390380~~0402355532 CA 7080.00 01-~~Feb~~Jan-2005 ~~980~~1,056,000.00 ~~980~~1,056,000.00 Grp 6B Mix Hyb ARM ~~0402407721~~0402390379 CA 5975.8800 01-Feb-2005 ~~485~~1,~~000~~368,750.00 ~~479~~1,~~184~~356,972.9095 Grp 6B Mix Hyb ARM ~~0402407723~~0402390384 CA 6274.0117 01-Feb-2005 ~~710~~764,000.00 ~~710~~764,000.00 Grp 6B Mix Hyb ARM ~~0402407728~~0402407716 CAAZ 7566.9088 01-Feb-2005 ~~630~~588,~~000~~500.00 ~~630~~588,~~000~~500.00 Grp 6B Mix Hyb ARM ~~0402493874~~0402407719 GACA 8075.00 01-Feb-2005 ~~296~~378,~~000~~750.00 ~~295~~378,~~772~~750.6000 Grp 6B Mix Hyb ARM ~~0402708336~~0402407725 NVCA 7570.0069 01-~~Apr~~Feb-2005 ~~585~~369,000.00 ~~582~~369,~~453~~000.1400 Grp 6B Mix Hyb ARM ~~0402810209~~0402407727 MOCA 6615.3900 01-Feb-2005 81600,000.00 80600,~~950~~000.00 Grp 6B Mix Hyb ARM ~~0500272521~~0402490267 NVCA 4080.1600 01-~~Dec~~Mar-2004 ~~245~~620,000.00 ~~245~~605,~~000~~508.0088 Grp 6B Mix Hyb ARM ~~0500274739~~0402764464 NJCA 6675.6700 01-~~Jan~~Apr-2005 ~~200~~1,~~000~~162,500.00 ~~197~~1,~~718~~162,500.3400 Grp 6B Mix Hyb ARM ~~0500275283~~0402764473 NVCA 8064.0079 01-~~Jan~~Apr-2005 ~~324~~406,~~600~~250.00 ~~322~~406,~~479~~250.6800 Grp 6B Mix Hyb ARM ~~0500277382~~0402799352 AZWA 7975.1300 01-~~Dec~~Apr-~~2004~~2005 ~~182~~145,~~000~~500.00 ~~182~~145,~~000~~500.00 Grp 6B Mix Hyb ARM ~~0500277610~~0500270022 FLCO 9473.9951 01-~~Dec~~Nov-2004 ~~209~~408,~~100~~000.00 ~~209~~407,~~100~~964.0023 Grp 6B Mix Hyb ARM ~~0500280543~~0500272943 NJCA 8072.0019 01-~~Jan~~Dec-~~2005~~2004 ~~420~~496,000.00 ~~416~~496,~~696~~000.4100 Grp 6B Mix Hyb ARM ~~0500283345~~0500273998 FLAZ 3780.5000 01-Dec-2004 ~~150~~216,000.00 ~~149~~215,~~168~~749.4748 Grp 6B Mix Hyb ARM ~~0500283814~~0500277669 UTCO 8078.0060 01-Dec-2004 ~~233~~448,~~134~~000.00 ~~233~~448,~~134~~000.00 Grp 6B Mix Hyb ARM ~~0500284065~~0500279413 RIAZ 6379.5899 01-Dec-2004 ~~585~~227,000.00 ~~585~~223,~~000~~363.0071 Grp 6B Mix Hyb ARM ~~0500285936~~0500280094 CAKY 8076.0049 01-~~Jan~~Dec-~~2005~~2004 ~~516~~231,000.00 ~~515~~231,~~823~~000.4900 Grp 6B Mix Hyb ARM ~~0500285998~~0500283271 NJNV 6774.6690 01-~~Feb~~Dec-~~2005~~2004 ~~450~~299,~~000~~250.00 ~~446~~296,~~422~~273.5134 Grp 6B Mix Hyb ARM ~~0500289438~~0500285510 NVAZ 6580.2200 01-~~Feb~~Jan-2005 ~~300~~132,000.00 ~~300~~131,~~000~~095.0099 Grp 6B Mix Hyb ARM ~~0500290007~~0500285852 AZNY 7980.9900 01-~~Jan~~Feb-2005 ~~157~~468,~~300~~000.00 ~~156~~465,~~140~~027.6284 Grp 6B Mix Hyb ARM ~~0500290374~~0500289873 NJMA 8099.0062 01-Jan-2005 ~~520~~259,000.00 ~~515~~257,~~573~~226.6214 Grp 6B Mix Hyb ARM ~~0500291224~~0500289926 AZNJ 7180.2500 01-~~Mar~~Jan-2005 ~~228~~236,000.00 ~~228~~234,~~000~~037.0075 Grp 6B Mix Hyb ARM ~~0500291557~~0500290331 NVWI 7990.7800 01-~~Feb~~Jan-2005 ~~333~~78,~~700~~300.00 ~~331~~77,~~889~~763.4780 Grp 6B Mix Hyb ARM ~~0500291637~~0500292337 NVAZ 8095.00 01-~~Jan~~Feb-2005 ~~183~~176,~~650~~812.00 ~~183~~175,~~597~~738.0995 Grp 6B Mix Hyb ARM ~~0500292431~~0500292549 FLAZ 7980.9900 01-Jan-2005 ~~393~~202,~~450~~400.00 ~~390~~202,~~816~~110.6502 Grp 6B Mix Hyb ARM ~~0500296542~~0500292749 PAAZ 8065.0047 01-~~Jan~~Feb-2005 ~~128~~227,~~320~~500.00 ~~127~~226,~~418~~423.5781 Grp 6B Mix Hyb ARM ~~0500297101~~0500295305 CAMD 80.00 01-Feb-2005 ~~404~~454,000.00 ~~403~~453,~~999~~673.9542 Grp 6B Mix Hyb ARM ~~0500297401~~0500298114 FLGA 8078.0085 01-Feb-2005 ~~263~~179,~~200~~000.00 ~~263~~179,~~200~~000.00 Grp 6B Mix Hyb ARM ~~0500298693~~0500300866 VACT 80.00 01-~~Jan~~Feb-2005 ~~248~~104,000.00 ~~248~~103,~~000~~251.0024 Grp 6B Mix Hyb ARM ~~0500299322~~0500301283 CANV 6979.9299 01-Feb-2005 ~~437~~353,~~000~~550.00 ~~433~~351,~~834~~507.9799 Grp 6B Mix Hyb ARM ~~0500301178~~0500303547 CAAZ 7080.00 01-Feb-2005 ~~378~~164,~~700~~000.00 ~~376~~161,~~594~~657.1983 Grp 6B Mix Hyb ARM ~~0500304024~~0500310450 AZCO 7974.9817 01-Feb-2005 ~~136~~267,~~250~~000.00 ~~135~~267,~~414~~000.8900 Grp 6B Mix Hyb ARM ~~0500306494~~0500311395 VAAZ 7579.0099 01-Feb-2005 ~~170~~179,~~250~~800.00 ~~169~~178,~~303~~308.2515 Grp 6B Mix Hyb ARM ~~0500306696~~0500314712 FLCA 7580.00 01-~~Feb~~Apr-2005 ~~504~~308,~~800~~000.00 ~~502~~308,~~257~~000.1800 Grp 6B Mix Hyb ARM ~~0500306785~~0500375813 AZVA 7980.9900 01-~~Feb~~Apr-2005 ~~157~~369,~~700~~600.00 ~~157~~367,~~700~~271.0097 Grp 6B Mix Hyb ARM ~~0500307310~~0500404013 VACA 6857.6907 01-~~Feb~~May-2005 ~~267~~185,~~900~~500.00 ~~267~~184,~~900~~589.0026 Grp 6B Mix Hyb ARM ~~0500309360~~0700015181 CONC 7172.8406 01-~~Feb~~Dec-~~2005~~2004 ~~273~~227,000.00 ~~273~~227,000.00 Grp 6B Mix Hyb ARM ~~0500340291~~0700020038 NJNC 5074.6347 01-~~May~~Jan-2005 ~~200~~315,000.00 ~~199~~314,~~158~~935.7121 Grp 6B Mix Hyb ARM ~~0500344108~~0700027823 AZFL 8090.00 01-Feb-2005 ~~138~~114,~~600~~300.00 ~~138~~113,~~504~~606.9235

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Grp 1 Jumbo 3/1ARM ~~0401925663~~0401994531 Loan Paid in Full 0 35.~~750~~500% 360 1310 Grp 1 Jumbo 3/1ARM ~~0402090277~~0402075957 Loan Paid in Full ~~0 4.500% 360 8 Grp~~ (1) ~~Jumbo 3/1ARM 0402095251 Loan Paid in Full 0~~ 5.~~125~~375% 360 89 Grp 1 Jumbo 3/1ARM ~~0402215714~~0402090264 Loan Paid in Full 0 54.500% 360 119 Grp 1 Jumbo 3/1ARM ~~0402215811~~0402095259 Loan Paid in Full 0 54.~~500~~375% 360 89 Grp 1 Jumbo 3/1ARM ~~0500297316~~0402216034 Loan Paid in Full 0 45.~~625~~375% 360 79 Grp 1 Jumbo 3/1ARM ~~0500297459~~0402216045 Loan Paid in Full 0 5.~~500~~250% 360 79 Grp 12 Jumbo 35/1ARM ~~0700033688~~0402075921 Loan Paid in Full ~~(1)~~0 5.~~500~~000% 360 610 Grp 2 Jumbo 5/1ARM ~~0402075848~~0402088016 Loan Paid in Full 0 54.~~375~~875% 360 89 Grp 2 Jumbo 5/1ARM ~~0402075933~~0402267714 Loan Paid in Full 0 54.~~125~~750% 360 8 Grp 2 Jumbo 5/1ARM ~~0402075948~~0402490274 Loan Paid in Full 0 5.250% 360 814 Grp 2 Jumbo 5/1ARM ~~0402078114~~0402490275 Loan Paid in Full ~~(2)~~0 5.~~625~~500% 360 812 Grp 2 Jumbo 5/1ARM ~~0402262246~~0500292399 Loan Paid in Full ~~(1)~~0 56.~~125~~000% 360 68 Grp 23 ~~Jumbo 5~~7/1ARM ~~0402272365~~0401837804 Loan Paid in Full (1) 65.~~375~~625% 360 711 Grp 23 ~~Jumbo 5~~7/1ARM ~~0500292374~~0402075955 Loan Paid in Full 0 5.~~750~~875% 360 710 Grp 23 ~~Jumbo 5~~7/1ARM ~~0500303081~~0402095280 Loan Paid in Full 0 5.~~375~~750% 360 69 Grp 3 7/1ARM ~~0402266446~~0402161759 Loan Paid in Full (1) 45.~~875~~125% 360 710 Grp 3 7/1ARM ~~0402267642~~0402171030 Loan Paid in Full 0 5.~~125~~875% 360 79 Grp ~~4 Cnfm~~ 3 7/1ARM ~~0401994502~~0500270343 Loan Paid in Full 0 5.~~125~~875% 360 910 Grp 4 Cnfm 3/1ARM ~~0401994517~~0401994484 Loan Paid in Full ~~(1)~~0 45.~~875~~625% 360 910 Grp 4 Cnfm 3/1ARM ~~0402057285~~0401994541 Loan Paid in Full 0 5.500% 360 810 Grp 4 Cnfm 3/1ARM ~~0402075997~~0402160653 Loan Paid in Full 0 45.~~500~~375% 360 89 Grp 4 Cnfm 3/1ARM ~~0402090362~~0402215765 Loan Paid in Full (1) 4.~~500~~750% 360 810 Grp 4 Cnfm 3/1ARM ~~0402144528~~0402215780 Loan Paid in Full 0 54.500% 360 9 Grp 4 Cnfm 3/1ARM ~~0402160652~~0402266460 Loan Paid in Full 0 5.~~000~~250% 360 8 Grp 4 Cnfm 3/1ARM ~~0402215855~~0402282004 Loan Paid in Full 0 45.~~750~~400% 360 8 Grp 4 Cnfm 3/1ARM ~~0402216032~~0500292407 Loan Paid in Full ~~(1)~~0 45.~~625~~250% 360 8 Grp 4 Cnfm 3/1ARM ~~0402274816~~0500303071 Loan Paid in Full ~~(1)~~0 45.~~750~~625% 360 7 Grp 45 Cnfm 35/1ARM ~~0500281314~~0402037338 Loan Paid in Full 0 45.375% 360 79 Grp 45 Cnfm 35/1ARM ~~0500290411~~0402075796 Loan Paid in Full 0 5.~~625~~500% 360 79 Grp 45 Cnfm 35/1ARM ~~0500292436~~0402075856 Loan Paid in Full 0 5.~~500~~750% 360 79 Grp 45 Cnfm 35/1ARM ~~0500297463~~0402100411 Loan Paid in Full 0 56.~~375~~120% 360 710 Grp 45 Cnfm 35/1ARM ~~0700031210~~0402144536 Loan Paid in Full ~~(1)~~0 5.~~250~~875% 360 610 Grp 5 Cnfm 5/1ARM ~~0402100417~~0402215697 Loan Paid in Full ~~(1)~~0 65.~~000~~500% 360 810 Grp 5 Cnfm 5/1ARM ~~0402215677~~0402215801 Loan Paid in Full 0(1) 5.~~250~~125% 360 9 Grp 5 Cnfm 5/1ARM ~~0402215685~~0402215892 Loan Paid in Full 0(1) 54.~~250~~625% 360 9 Grp 5 Cnfm 5/1ARM ~~0402215686~~0402215907 Loan Paid in Full 0 5.~~875~~250% 360 9 Grp 5 Cnfm 5/1ARM ~~0402215899~~0402215944 Loan Paid in Full 0 5.~~250~~125% 360 9 Grp 5 Cnfm 5/1ARM ~~0402215953~~0402215965 Loan Paid in Full 0 5.~~000~~375% 360 89 Grp 5 Cnfm 5/1ARM ~~0402221232~~0402216044 Loan Paid in Full 0(1) 5.250% 360 79 Grp 5 Cnfm 5/1ARM ~~0402221263~~0402221264 Loan Paid in Full 0(1) 56.~~375~~250% 360 712 Grp 5 Cnfm 5/1ARM ~~0402247789~~0402221293 Loan Paid in Full 0(1) 5.~~625~~500% 360 79 Grp 5 Cnfm 5/1ARM ~~0402263421~~0402266448 Loan Paid in Full 0 5.~~375~~125% 360 78 Grp 5 Cnfm 5/1ARM ~~0402263433~~0402267701 Loan Paid in Full 0 54.~~250~~625% 360 78 Grp 5 Cnfm 5/1ARM ~~0402265954~~0402272364 Loan Paid in Full ~~(1)~~0 5.~~875~~625% 360 78 Grp 5 Cnfm 5/1ARM ~~0402266461~~0500286504 Loan Paid in Full ~~(1)~~0 5.~~000~~500% 360 7 Grp 5 Cnfm 5/1ARM ~~0402266476~~0500296249 Loan Paid in Full 0 5.~~500~~375% 360 7 Grp 5 Cnfm 5/1ARM ~~0402274822~~0500297528 Loan Paid in Full 0(1) 6.~~125~~000% 360 78 Grp 5 Cnfm 5/1ARM ~~0500292172~~0500301827 Loan Paid in Full ~~(1)~~0 5.~~625~~875% 360 7 Grp 5 Cnfm 5/1ARM ~~0500299113~~0500311788 Loan Paid in Full 0 5.~~625~~500% 360 7 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500299510~~ARM 0401797204 Loan Paid in Full ~~(1)~~0 45.875% 360 643 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500299916~~ARM 0402057349 Loan Paid in Full (1) 45.750% 360 69 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500301061~~ARM 0402100376 Loan Paid in Full 0 6.~~375~~000% ~~360~~240 610 Grp 56A ~~Cnfm~~Mix ~~5/1ARM~~Hyb ~~0500304270~~ARM 0402100387 Loan Paid in Full ~~(1)~~0 5.~~125~~875% 360 610 Grp 6A Mix Hyb ARM ~~0402076029~~0402100389 Loan Paid in Full ~~(1)~~0 5.~~250~~375% 360 89 Grp 6A Mix Hyb ARM ~~0402160635~~0402144578 Loan Paid in Full 0 75.~~625~~875% 360 9 Grp 6A Mix Hyb ARM ~~0402160700~~0402160645 Loan Paid in Full 0 6.~~500~~125% 360 89 Grp 6A Mix Hyb ARM ~~0402267399~~0402160706 Loan Paid in Full 30 57.~~000~~340% 360 810 Grp 6A Mix Hyb ARM ~~0500284844~~0402170928 Loan Paid in Full 30 53.~~125~~750% 360 611 Grp 6A Mix Hyb ARM ~~0500285448~~0402215702 Loan Paid in Full 0 75.~~750~~250% 360 79 Grp 6A Mix Hyb ARM ~~0500291294~~0402265875 Loan Paid in Full ~~(1)~~0 56.~~875~~500% 360 78 Grp 6A Mix Hyb ARM ~~0500291578~~0402272381 Loan Paid in Full 0 76.~~375~~625% 360 68 Grp 6A Mix Hyb ARM ~~0500295225~~0402422873 Loan Paid in Full 0 76.~~750~~875% 360 7 Grp 6A Mix Hyb ARM ~~0500298662~~0500273601 Loan Paid in Full 0 76.~~250~~500% 360 69 Grp 6A Mix Hyb ARM ~~0500307366~~0500278189 Loan Paid in Full ~~(1)~~0 86.~~125~~750% 360 69 Grp 6A Mix Hyb ARM ~~0500307411~~0500282637 Loan Paid in Full 0 57.~~875~~250% 360 68 Grp 6B6A Mix Hyb ARM ~~0401797159~~0500291032 Loan Paid in Full 0 67.~~500~~250% 360 427 Grp 6B6A Mix Hyb ARM ~~0401797180~~0500292411 Loan Paid in Full ~~(1)~~0 6.~~125~~500% 360 427 Grp 6B6A Mix Hyb ARM ~~0401797197~~0500296846 Loan Paid in Full 0 65.~~250~~750% 360 437 Grp 6B6A Mix Hyb ARM ~~0401927771~~0500298674 Loan Paid in Full ~~(1)~~0 67.~~625~~250% 360 98 Grp 6B Mix Hyb ARM ~~0401975875~~0401797157 Loan Paid in Full ~~(1)~~0 56.~~625~~000% 360 944 Grp 6B Mix Hyb ARM ~~0401994489~~0401797173 Loan Paid in Full ~~(1)~~0 56.~~875~~000% 360 944 Grp 6B Mix Hyb ARM ~~0401994546~~0401797184 Loan Paid in Full 0 6.125% 360 943 Grp 6B Mix Hyb ARM ~~0401994792~~0401797205 Loan Paid in Full ~~(1)~~0 6.~~625~~000% 360 943 Grp 6B Mix Hyb ARM ~~0401994809~~0401797214 Loan Paid in Full 0 6.~~875~~250% 360 843 Grp 6B Mix Hyb ARM ~~0402057491~~0401797235 Loan Paid in Full 0(1) 76.125% 360 842 Grp 6B Mix Hyb ARM ~~0402095234~~0401875249 Loan Paid in Full 0 45.~~875~~250% 360 1012 Grp 6B Mix Hyb ARM ~~0402099364~~0401901976 Loan Paid in Full 0 56.~~875~~000% 360 844 Grp 6B Mix Hyb ARM ~~0402099379~~0401927749 Loan Paid in Full ~~(1)~~0 56.500% 360 811 Grp 6B Mix Hyb ARM ~~0402099381~~0401927767 Loan Paid in Full (1) 56.625% 360 810 Grp 6B Mix Hyb ARM ~~0402114280~~0401994495 Loan Paid in Full 0 56.~~125~~375% 360 810 Grp 6B Mix Hyb ARM ~~0402160634~~0401994806 Loan Paid in Full 0 76.~~125~~875% 360 89 Grp 6B Mix Hyb ARM ~~0402221242~~0402057279 Loan Paid in Full 0 67.~~375~~500% 360 69 Grp 6B Mix Hyb ARM ~~0402221323~~0402114282 Loan Paid in Full 0 65.~~500~~125% 360 89 Grp 6B Mix Hyb ARM ~~0402274877~~0402160648 Loan Paid in Full ~~(1)~~0 5.~~125~~875% 360 79 Grp 6B Mix Hyb ARM ~~0402274885~~0402160651 Loan Paid in Full 0 56.~~500~~375% 360 78 Grp 6B Mix Hyb ARM ~~0402285160~~0402160697 Loan Paid in Full 0 56.125% 360 78 Grp 6B Mix Hyb ARM ~~0402285180~~0402179013 Loan Paid in Full (1) 5.875% 360 78 Grp 6B Mix Hyb ARM ~~0402285189~~0402179015 Loan Paid in Full ~~(1)~~0 5.500% 360 79 Grp 6B Mix Hyb ARM ~~0402355439~~0402285153 Loan Paid in Full 0 5.~~375~~625% 360 8 Grp 6B Mix Hyb ARM ~~0402355448~~0402285166 Loan Paid in Full 0 5.~~375~~125% 360 8 Grp 6B Mix Hyb ARM ~~0402355454~~0402285176 Loan Paid in Full 0 5.~~375~~750% 360 78 Grp 6B Mix Hyb ARM ~~0402355502~~0402355449 Loan Paid in Full 0 5.~~500~~375% 360 78 Grp 6B Mix Hyb ARM ~~0402355513~~0402355452 Loan Paid in Full 0 5.375% 360 78 Grp 6B Mix Hyb ARM ~~0402355519~~0402355466 Loan Paid in Full 0(1) 56.~~625~~000% 360 79 Grp 6B Mix Hyb ARM ~~0402355563~~0402355494 Loan Paid in Full 0 5.~~500~~625% 360 79 Grp 6B Mix Hyb ARM ~~0402355645~~0402355532 Loan Paid in Full (1) 5.~~000~~625% 360 188 Grp 6B Mix Hyb ARM ~~0402390367~~0402390379 Loan Paid in Full 0 46.~~750~~250% 360 67 Grp 6B Mix Hyb ARM ~~0402390380~~0402390384 Loan Paid in Full 0 5.~~750~~500% 360 67 Grp 6B Mix Hyb ARM ~~0402407721~~0402407716 Loan Paid in Full ~~(1)~~0 5.~~250~~375% 360 67 Grp 6B Mix Hyb ARM ~~0402407723~~0402407719 Loan Paid in Full 0(1) 5.375% 360 67 Grp 6B Mix Hyb ARM ~~0402407728~~0402407725 Loan Paid in Full 0 5.375% 360 67 Grp 6B Mix Hyb ARM ~~0402493874~~0402407727 Loan Paid in Full 0(1) 65.~~375~~250% 360 67 Grp 6B Mix Hyb ARM ~~0402708336~~0402490267 Loan Paid in Full 0 65.~~750~~125% 360 418 Grp 6B Mix Hyb ARM ~~0402810209~~0402764464 Loan Paid in Full ~~(1)~~0 65.~~250~~875% 360 65 Grp 6B Mix Hyb ARM ~~0500272521~~0402764473 Loan Paid in Full 0 54.~~625~~875% 360 85 Grp 6B Mix Hyb ARM ~~0500274739~~0402799352 Loan Paid in Full ~~(1)~~0 6.~~375~~125% 360 75 Grp 6B Mix Hyb ARM ~~0500275283~~0500270022 Loan Paid in Full 0 75.~~125~~500% 360 710 Grp 6B Mix Hyb ARM ~~0500277382~~0500272943 Loan Paid in Full 0 5.500% 360 89 Grp 6B Mix Hyb ARM ~~0500277610~~0500273998 Loan Paid in Full 0(1) 5.~~375~~625% 360 89 Grp 6B Mix Hyb ARM ~~0500280543~~0500277669 Loan Paid in Full 0 65.~~375~~125% 360 79 Grp 6B Mix Hyb ARM ~~0500283345~~0500279413 Loan Paid in Full 0 5.~~250~~500% 360 89 Grp 6B Mix Hyb ARM ~~0500283814~~0500280094 Loan Paid in Full (1) 65.000% 360 89 Grp 6B Mix Hyb ARM ~~0500284065~~0500283271 Loan Paid in Full 0 56.~~000~~125% 360 89 Grp 6B Mix Hyb ARM ~~0500285936~~0500285510 Loan Paid in Full 0 67.~~875~~500% 360 78 Grp 6B Mix Hyb ARM ~~0500285998~~0500285852 Loan Paid in Full ~~(1)~~0 57.375% 360 67 Grp 6B Mix Hyb ARM ~~0500289438~~0500289873 Loan Paid in Full 0(1) 57.~~375~~500% 360 68 Grp 6B Mix Hyb ARM ~~0500290007~~0500289926 Loan Paid in Full 0 6.500% 360 78 Grp 6B Mix Hyb ARM ~~0500290374~~0500290331 Loan Paid in Full 0 57.~~750~~500% 360 78 Grp 6B Mix Hyb ARM ~~0500291224~~0500292337 Loan Paid in Full 0 37.~~625~~500% 360 57 Grp 6B Mix Hyb ARM ~~0500291557~~0500292549 Loan Paid in Full 0 7.~~375~~250% 360 68 Grp 6B Mix Hyb ARM ~~0500291637~~0500292749 Loan Paid in Full 0(1) 65.~~875~~125% 360 7 Grp 6B Mix Hyb ARM ~~0500292431~~0500295305 Loan Paid in Full 0 75.000% 360 7 Grp 6B Mix Hyb ARM ~~0500296542~~0500298114 Loan Paid in Full 0 65.~~750~~250% 360 7 Grp 6B Mix Hyb ARM ~~0500297101~~0500300866 Loan Paid in Full 0 6.~~500~~875% 360 67 Grp 6B Mix Hyb ARM ~~0500297401~~0500301283 Loan Paid in Full 0 57.~~875~~750% 360 67 Grp 6B Mix Hyb ARM ~~0500298693~~0500303547 Loan Paid in Full (1) 56.~~875~~750% 360 7 Grp 6B Mix Hyb ARM ~~0500299322~~0500310450 Loan Paid in Full ~~(1)~~0 5.~~875~~500% 360 67 Grp 6B Mix Hyb ARM ~~0500301178~~0500311395 Loan Paid in Full 0 75.~~250~~875% 360 67 Grp 6B Mix Hyb ARM ~~0500304024~~0500314712 Loan Paid in Full 0 6.~~750~~875% 360 65 Grp 6B Mix Hyb ARM ~~0500306494~~0500375813 Loan Paid in Full 0 75.~~250~~875% 360 65 Grp 6B Mix Hyb ARM ~~0500306696~~0500404013 Loan Paid in Full 0 ~~7.750% 360~~ 6 ~~Grp 6B Mix Hyb ARM 0500306785 Loan Paid in Full 0 6~~.~~500~~125% 360 64 Grp 6B Mix Hyb ARM ~~0500307310~~0700015181 Loan Paid in Full 0(1) 54.~~375~~750% 360 69 Grp 6B Mix Hyb ARM ~~0500309360~~0700020038 Loan Paid in Full ~~0 5.500% 360 6 Grp 6B Mix Hyb ARM 0500340291 Loan Paid in Full~~ (1) 54.~~750~~875% 360 38 Grp 6B Mix Hyb ARM ~~0500344108~~0700027823 Loan Paid in Full ~~(1)~~0 7.~~000~~500% 360 67

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 4.~~696~~449% Current Month 4342.~~851~~077% Current Month 2,~~522~~192.~~066~~730% 3 Month Average 34.~~928~~563% 3 Month Average 3742.~~735~~903% 3 Month Average 2,~~436~~501.~~640~~509% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 19.417% N/A Mar-2005 2,417.223% N/A Apr-2005 21.623% N/A Apr-2005 2,189.848% N/A May-2005 25.350% N/A May-2005 2,135.129% N/A Jun-2005 26.571% N/A Jun-2005 1,998.121% N/A Jul-2005 42.781% N/A Jul-2005 2,789.733% N/A Aug-2005 43.851% N/A Aug-2005 2,522.066% N/A Sep-2005 42.077% N/A Sep-2005 2,192.730% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 1 Jumbo 3/1ARM SMM CPR PSA Current Month 74.~~942~~375% Current Month 6241.~~953~~541% Current Month 32,~~824~~249.~~231~~716% 3 Month Average 45.~~772~~623% 3 Month Average 4149.~~858~~109% 3 Month Average 23,~~790~~010.~~722~~017% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 18.929% N/A Mar-2005 2,781.402% N/A Apr-2005 21.446% N/A Apr-2005 2,452.508% N/A May-2005 44.367% N/A May-2005 4,248.891% N/A Jun-2005 19.788% N/A Jun-2005 1,591.829% N/A Jul-2005 42.833% N/A Jul-2005 2,956.104% N/A Aug-2005 62.953% N/A Aug-2005 3,824.231% N/A Sep-2005 41.541% N/A Sep-2005 2,249.716% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 2 Jumbo 5/1ARM SMM CPR PSA Current Month 32.~~937~~775% Current Month 3828.~~242~~655% Current Month 21,~~531~~685.~~355~~040% 3 Month Average 23.~~854~~138% 3 Month Average 2931.~~018~~638% 3 Month Average 2,~~182~~119.~~567~~289% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 4.817% N/A Mar-2005 942.341% N/A Apr-2005 18.596% N/A Apr-2005 2,614.506% N/A May-2005 29.881% N/A May-2005 3,291.055% N/A Jun-2005 20.794% N/A Jun-2005 1,874.873% N/A Jul-2005 28.017% N/A Jul-2005 2,141.474% N/A Aug-2005 38.242% N/A Aug-2005 2,531.355% N/A Sep-2005 28.655% N/A Sep-2005 1,685.040% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 3 7/1ARM SMM CPR PSA Current Month 03.~~705~~410% Current Month 834.~~135~~053% Current Month ~~528~~1,965.~~038~~254% 3 Month Average 12.~~011~~052% 3 Month Average 1121.~~149~~375% 3 Month Average ~~820~~1,376.~~191~~875% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 24.133% N/A Mar-2005 4,401.575% N/A Apr-2005 19.938% N/A Apr-2005 2,685.161% N/A May-2005 7.059% N/A May-2005 748.274% N/A Jun-2005 3.375% N/A Jun-2005 295.202% N/A Jul-2005 21.935% N/A Jul-2005 1,637.333% N/A Aug-2005 8.135% N/A Aug-2005 528.038% N/A Sep-2005 34.053% N/A Sep-2005 1,965.254% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 4 Cnfm 3/1ARM SMM CPR PSA Current Month 31.~~159~~622% Current Month 3117.~~965~~817% Current Month 21,~~136~~050.~~754~~982% 3 Month Average 2.~~653~~358% 3 Month Average 2724.~~508~~694% 3 Month Average 21,~~133~~686.~~889~~676% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 7.964% N/A Mar-2005 1,607.401% N/A Apr-2005 16.020% N/A Apr-2005 2,301.106% N/A May-2005 18.189% N/A May-2005 2,022.345% N/A Jun-2005 26.258% N/A Jun-2005 2,392.620% N/A Jul-2005 24.301% N/A Jul-2005 1,872.293% N/A Aug-2005 31.965% N/A Aug-2005 2,136.754% N/A Sep-2005 17.817% N/A Sep-2005 1,050.982% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 5 Cnfm 5/1ARM SMM CPR PSA Current Month 2.~~413~~708% Current Month 2528.~~405~~072% Current Month 1,~~708~~664.~~286~~909% 3 Month Average 12.~~949~~451% 3 Month Average 2025.~~876~~734% 3 Month Average 1,~~598~~739.~~866~~330% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 8.499% N/A Mar-2005 1,751.436% N/A Apr-2005 10.711% N/A Apr-2005 1,563.506% N/A May-2005 15.968% N/A May-2005 1,806.107% N/A Jun-2005 13.499% N/A Jun-2005 1,243.519% N/A Jul-2005 23.724% N/A Jul-2005 1,844.795% N/A Aug-2005 25.405% N/A Aug-2005 1,708.286% N/A Sep-2005 28.072% N/A Sep-2005 1,664.909% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 6A Mix Hyb ARM SMM CPR PSA Current Month 25.~~773~~138% Current Month 2846.~~643~~900% Current Month 12,~~683~~485.~~075~~162% 3 Month Average 3.~~079~~793% 3 Month Average 3136.~~253~~692% 3 Month Average 2,~~111~~160.~~384~~390% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 29.073% N/A Mar-2005 3,861.184% N/A Apr-2005 31.269% N/A Apr-2005 3,324.006% N/A May-2005 16.095% N/A May-2005 1,406.065% N/A Jun-2005 30.581% N/A Jun-2005 2,338.143% N/A Jul-2005 34.533% N/A Jul-2005 2,312.934% N/A Aug-2005 28.643% N/A Aug-2005 1,683.075% N/A Sep-2005 46.900% N/A Sep-2005 2,485.162% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 6B Mix Hyb ARM SMM CPR PSA Current Month 6.~~886~~518% Current Month 5755.~~522~~464% Current Month 2,~~810~~503.~~693~~478% 3 Month Average 56.~~903~~868% 3 Month Average 5057.~~835~~394% 3 Month Average 2,~~765~~853.~~587~~414% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 27.408% N/A Mar-2005 2,287.466% N/A Apr-2005 26.271% N/A Apr-2005 1,923.794% N/A May-2005 30.534% N/A May-2005 1,939.762% N/A Jun-2005 35.785% N/A Jun-2005 2,239.995% N/A Jul-2005 59.197% N/A Jul-2005 3,246.071% N/A Aug-2005 57.522% N/A Aug-2005 2,810.693% N/A Sep-2005 55.464% N/A Sep-2005 2,503.478% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 1 Jumbo 3/1ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 2 Jumbo 5/1ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 3 7/1ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 4 Cnfm 3/1ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 5 Cnfm 5/1ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 6A Mix Hyb ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp 6B Mix Hyb ARM MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Filing Compare · CSFB ADJUSTABLE RATE MORTGAGE TRUST 2005-2