8-K 1 arm05007_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 2005-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-18 Pooling and Servicing Agreement) (Commission 54-2176706 (State or other File Number) 54-2176707 jurisdiction 54-2176708 of Incorporation) 54-2176709 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 2005-7 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 2005-7 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 2005-7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-7 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 ARMT 2005-7 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 007036MQ6 SEN 4.~~97957~~97955% 31,~~923~~917,~~139~~517.2519 132,~~469~~445.5385 1-A-2 007036NY8 SEN 4.~~97957~~97955% 3,546,~~796~~171.0541 14,~~717~~715.9329 AR 007036NS1 SEN 4.~~97957~~98310% 0.00 0.00 AR-L 007036NT9 SEN 4.~~97957~~98310% 0.00 0.00 2-A-1 007036MR4 SEN 4.~~94272~~94111% ~~109~~106,~~991~~578,~~491~~191.4503 ~~453~~438,~~047~~845.8007 2-A-2-1 007036MT0 SEN 4.~~94272~~94111% 32,440,000.00 133,~~618~~574.2555 2-A-2-2 007036MU7 SEN 4.~~94272~~94111% 2,075,000.00 8,~~546~~543.7999 2-A-X 007036MS2 SEN 0.27240% 0.00 32,~~802~~028.9715 3-A-1 007036MV5 SEN 5.~~29261~~29270% 43,~~612~~589,~~405~~657.9832 192,~~352~~255.80 3-A-2 007036MW3 SEN 5.~~29261~~29270% 2,~~784~~782,~~196~~743.0074 12,~~279~~273.7152 4-A-1 007036MX1 SEN 5.~~53498~~52804% ~~139~~135,~~053~~371,~~584~~249.0722 ~~641~~623,~~382~~614.6473 4-A-2 007036MY9 SEN 5.~~53498~~52804% 8,~~877~~642,~~326~~242.8572 4039,~~946~~812.5422 5-A-1 007036MZ6 SEN 4.~~93518~~93128% 5251,~~691~~144,~~504~~231.88 ~~216~~210,~~701~~172.7705 6-A-1 007036NA0 SEN 5.~~26269~~26314% ~~229~~227,~~475~~951,~~837~~429.0740 1999,~~006,384~~783.5225 C-B-1 007036NM4 SUB 5.~~27387~~27179% 18,~~907~~904,~~126~~337.6005 83,~~094~~049.8183 C-B-2 007036NN2 SUB 5.~~27387~~27179% 8,~~918~~917,~~644~~328.5974 39,~~196~~175.4927 C-B-3 007036NP7 SUB 5.~~27387~~27179% 3,~~569~~568,~~457~~930.5390 15,~~687~~678.3989 C-B-4 007036NQ5 SUB 5.~~27387~~27179% 1,424,~~783~~573.4726 6,~~261~~258.7738 C-B-5 007036NR3 SUB 5.~~27387~~27179% 1,424,~~783~~573.4726 6,~~261~~258.7738 C-B-6 007036NU6 SUB 5.~~27387~~27179% 2,849,~~566~~146.9451 12,~~523~~516.5476 C-B-7 007036NV4 SUB 5.~~27387~~27179% 3,~~564~~563,~~458~~932.2939 15,~~665~~656.4293 C-B-8 007036NW2 SUB 5.~~27387~~27179% 2,~~152~~151,~~063~~746.5807 9,~~458~~452.0997 7-A-1-1 007036NB8 SEN 3.~~71000~~89125% 8180,~~541~~172,~~644~~352.3274 ~~260~~277,~~502~~307.9126 7-A-1-2 007036NC6 SEN 3.~~78000~~96125% 98,~~060~~908,~~182~~039.7019 2931,~~490~~366.9020 7-A-2-1 007036ND4 SEN 3.~~71000~~89125% ~~249~~239,~~627~~347,~~411~~004.3956 ~~797~~827,~~490~~874.2669 7-A-2-2 007036NE2 SEN 3.~~78000~~96125% 2726,~~762~~618,~~031~~707.1933 9093,~~365~~727.4143 7-M-1 007036NH5 MEZ 34.~~96000~~14125% 15,670,000.00 5357,~~434~~683.7001 7-M-2 007036NJ1 MEZ 4.~~23000~~41125% 9,610,000.00 3537,~~004~~681.4388 7-M-3 007036NK8 MEZ 4.~~71000~~89125% 5,010,000.00 2021,~~319~~782.7337 7-M-4 007036NL6 MEZ 5.~~66000~~84125% 3,554,000.00 1718,~~321~~453.8016 7-X 007036NX0 A 0.00000% 1,~~049~~786,~~186~~219.9080 0.00 P 007036NZ5 A 0.00000% 0.00 2638,~~001~~828.0730 Totals 1,~~102~~079,~~166~~519,~~622~~325.5771 4,~~403~~430,~~331~~816.7418

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 52,~~622~~258,503.0570 0.00 3129,~~917~~659,~~517~~013.1949 ~~138~~2,~~091~~390,949.5855 0.00 1-A-2 ~~624~~250,929.6333 0.00 3,~~546~~295,~~171~~242.4108 15265,~~342~~644.5662 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 34,~~413~~793,~~300~~117.4240 0.00 ~~106~~101,~~578~~785,~~191~~073.0363 35,~~866~~231,~~348~~962.2247 0.00 2-A-2-1 0.00 0.00 32,440,000.00 133,~~618~~574.2555 0.00 2-A-2-2 0.00 0.00 2,075,000.00 8,~~546~~543.7999 0.00 2-A-X 0.00 0.00 0.00 32,~~802~~028.9715 0.00 3-A-1 2220,~~748~~357.6627 0.00 43,~~589~~569,~~657~~300.3204 ~~215~~212,~~101~~613.4607 0.00 3-A-2 1,~~452~~299.2660 0.00 2,~~782~~781,~~743~~444.7414 13,~~731~~573.9712 0.00 4-A-1 31,~~682~~115,~~334~~688.8516 0.00 ~~135~~134,~~371~~255,~~249~~561.2206 41,~~323~~739,~~717~~302.4989 0.00 4-A-2 ~~235~~71,~~084~~226.1270 0.00 8,~~642~~571,~~242~~016.7202 ~~276~~111,~~030~~038.6692 0.00 5-A-1 1,~~547~~170,~~273~~363.0029 0.00 5149,~~144~~973,~~231~~868.8858 1,~~763~~380,~~974~~535.7734 0.00 6-A-1 14,~~524~~912,~~407~~056.6743 0.00 ~~227~~223,~~951~~039,~~429~~372.4098 25,~~530~~911,~~792~~839.1968 0.00 C-B-1 2,~~789~~822.5598 0.00 18,~~904~~901,~~337~~514.0507 85,~~884~~872.3681 0.00 C-B-2 1,~~315~~331.8562 0.00 8,~~917~~915,~~328~~997.7412 40,~~512~~506.3489 0.00 C-B-3 ~~526~~532.6495 0.00 3,568,~~930~~397.9095 16,~~214~~211.0384 0.00 C-B-4 ~~210~~212.2173 0.00 1,424,~~573~~360.2653 6,471.9811 0.00 C-B-5 ~~210~~212.2173 0.00 1,424,~~573~~360.2653 6,471.9811 0.00 C-B-6 ~~420~~425.4246 0.00 2,~~849~~848,~~146~~721.5105 12,~~943~~942.9622 0.00 C-B-7 ~~525~~532.9020 0.00 3,563,~~932~~400.3919 16,~~191~~189.3213 0.00 C-B-8 ~~317~~321.5132 0.00 2,151,~~746~~424.0775 9,~~775~~774.6029 0.00 7-A-1-1 12,~~369~~391,~~291~~664.5889 0.00 8077,~~172~~780,~~352~~687.7485 12,~~629~~668,~~794~~972.4915 0.00 7-A-1-2 ~~152~~265,~~143~~740.5154 0.00 8,~~908~~642,~~039~~298.1965 ~~181~~297,~~634~~106.4174 0.00 7-A-2-1 109,~~280~~325,~~406~~057.8473 0.00 ~~239~~230,~~347~~021,~~004~~946.5683 1110,~~077~~152,~~897~~932.1042 0.00 7-A-2-2 1,~~143~~037,~~323~~075.8678 0.00 2625,~~618~~581,~~707~~631.3354 1,~~233~~130,~~689~~803.2721 0.00 7-M-1 0.00 0.00 15,670,000.00 5357,~~434~~683.7001 0.00 7-M-2 0.00 0.00 9,610,000.00 3537,~~004~~681.4388 0.00 7-M-3 0.00 0.00 5,010,000.00 2021,~~319~~782.7337 0.00 7-M-4 0.00 0.00 3,554,000.00 1718,~~321~~453.8016 0.00 7-X 0.00 0.00 12,~~786~~406,~~219~~229.8094 0.00 0.00 P 0.00 0.00 0.00 2638,~~001~~828.0730 0.00 Totals 2327,~~384~~619,~~329~~472.7481 0.00 1,~~079~~052,519,~~325~~863.7102 2732,~~787~~050,~~661~~288.4899 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 32,330,000.00 31,~~923~~917,~~139~~517.2519 3,~~365~~380.6795 2,~~256~~255,122.3975 0.00 0.00 1-A-2 3,592,000.00 3,546,~~796~~171.0541 ~~373~~375.9464 250,553.69 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-1 115,500,000.00 ~~109~~106,~~991~~578,~~491~~191.4503 1918,~~209~~778.3060 34,~~394~~774,~~091~~338.1280 0.00 0.00 2-A-2-1 32,440,000.00 32,440,000.00 0.00 0.00 0.00 0.00 2-A-2-2 2,075,000.00 2,075,000.00 0.00 0.00 0.00 0.00 2-A-X 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 43,625,000.00 43,~~612~~589,~~405~~657.9832 11,~~012~~064.4971 119,~~736~~292.1757 0.00 0.00 3-A-2 2,785,000.00 2,~~784~~782,~~196~~743.0074 ~~703~~706.0337 ~~749~~593.23 0.00 0.00 4-A-1 141,680,000.00 ~~139~~135,~~053~~371,~~584~~249.0722 23,~~445~~537.8978 31,~~658~~092,~~888~~150.9738 0.00 0.00 4-A-2 9,045,000.00 8,~~877~~642,~~326~~242.8572 1,~~496~~502.8168 ~~233~~69,~~587~~724.3103 0.00 0.00 5-A-1 53,810,000.00 5251,~~691~~144,~~504~~231.88 5,~~679~~479.4957 1,~~541~~164,~~593~~883.5172 0.00 0.00 6-A-1 233,965,000.00 ~~229~~227,~~475~~951,~~837~~429.0740 31,~~690~~810.8139 14,~~492~~880,~~716~~246.8604 0.00 0.00 C-B-1 18,910,000.00 18,~~907~~904,~~126~~337.6005 2,~~789~~822.5598 0.00 0.00 0.00 C-B-2 8,920,000.00 8,~~918~~917,~~644~~328.5974 1,~~315~~331.8562 0.00 0.00 0.00 C-B-3 3,570,000.00 3,~~569~~568,~~457~~930.5390 ~~526~~532.6495 0.00 0.00 0.00 C-B-4 1,425,000.00 1,424,~~783~~573.4726 ~~210~~212.2173 0.00 0.00 0.00 C-B-5 1,425,000.00 1,424,~~783~~573.4726 ~~210~~212.2173 0.00 0.00 0.00 C-B-6 2,850,000.00 2,849,~~566~~146.9451 ~~420~~425.4246 0.00 0.00 0.00 C-B-7 3,565,000.00 3,~~564~~563,~~458~~932.2939 ~~525~~532.9020 0.00 0.00 0.00 C-B-8 2,152,391.00 2,~~152~~151,~~063~~746.5807 ~~317~~321.5132 0.00 0.00 0.00 7-A-1-1 86,040,000.00 8180,~~541~~172,~~644~~352.3274 0.00 12,~~369~~391,~~291~~664.5889 0.00 0.00 7-A-1-2 9,560,000.00 98,~~060~~908,~~182~~039.7019 0.00 ~~152~~265,~~143~~740.5154 0.00 0.00 7-A-2-1 259,500,000.00 ~~249~~239,~~627~~347,~~411~~004.3956 0.00 109,~~280~~325,~~406~~057.8473 0.00 0.00 7-A-2-2 28,860,000.00 2726,~~762~~618,~~031~~707.1933 0.00 1,~~143~~037,~~323~~075.8678 0.00 0.00 7-M-1 15,670,000.00 15,670,000.00 0.00 0.00 0.00 0.00 7-M-2 9,610,000.00 9,610,000.00 0.00 0.00 0.00 0.00 7-M-3 5,010,000.00 5,010,000.00 0.00 0.00 0.00 0.00 7-M-4 3,554,000.00 3,554,000.00 0.00 0.00 0.00 0.00 7-X 621.01 1,~~049~~786,~~186~~219.9080 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,131,469,112.01 1,~~102~~079,~~166~~519,~~622~~325.5771 103,~~293~~028.7268 2327,~~281~~516,~~036~~444.0415 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 52,~~622~~258,503.0570 3129,~~917~~659,~~517~~013.1949 0.~~98724148~~91738365 52,~~622~~258,503.0570 1-A-2 ~~624~~250,929.6333 3,~~546~~295,~~171~~242.4108 0.~~98724148~~91738365 ~~624~~250,929.6333 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 2-A-1 34,~~413~~793,~~300~~117.4240 ~~106~~101,~~578~~785,~~191~~073.0363 0.~~92275490~~88125605 34,~~413~~793,~~300~~117.4240 2-A-2-1 0.00 32,440,000.00 1.00000000 0.00 2-A-2-2 0.00 2,075,000.00 1.00000000 0.00 2-A-X 0.00 0.00 0.00000000 0.00 3-A-1 2220,~~748~~357.6627 43,~~589~~569,~~657~~300.3204 0.~~99918985~~99872321 2220,~~748~~357.6627 3-A-2 1,~~452~~299.2660 2,~~782~~781,~~743~~444.7414 0.~~99918985~~99872321 1,~~452~~299.2660 4-A-1 31,~~682~~115,~~334~~688.8516 ~~135~~134,~~371~~255,~~249~~561.2206 0.~~95547183~~94759713 31,~~682~~115,~~334~~688.8516 4-A-2 ~~235~~71,~~084~~226.1270 8,~~642~~571,~~242~~016.7202 0.~~95547183~~94759713 ~~235~~71,~~084~~226.1270 5-A-1 1,~~547~~170,~~273~~363.0029 5149,~~144~~973,~~231~~868.8858 0.~~95045961~~92870969 1,~~547~~170,~~273~~363.0029 6-A-1 14,~~524~~912,~~407~~056.6743 ~~227~~223,~~951~~039,~~429~~372.4098 0.~~97429714~~95330230 14,~~524~~912,~~407~~056.6743 C-B-1 2,~~789~~822.5598 18,~~904~~901,~~337~~514.0507 0.~~99970053~~99955125 2,~~789~~822.5598 C-B-2 1,~~315~~331.8562 8,~~917~~915,~~328~~997.7412 0.~~99970053~~99955125 1,~~315~~331.8562 C-B-3 ~~526~~532.6495 3,568,~~930~~397.9095 0.~~99970053~~99955125 ~~526~~532.6495 C-B-4 ~~210~~212.2173 1,424,~~573~~360.2653 0.~~99970053~~99955125 ~~210~~212.2173 C-B-5 ~~210~~212.2173 1,424,~~573~~360.2653 0.~~99970053~~99955125 ~~210~~212.2173 C-B-6 ~~420~~425.4246 2,~~849~~848,~~146~~721.5105 0.~~99970053~~99955125 ~~420~~425.4246 C-B-7 ~~525~~532.9020 3,563,~~932~~400.3919 0.~~99970053~~99955125 ~~525~~532.9020 C-B-8 ~~317~~321.5132 2,151,~~746~~424.0775 0.~~99970037~~99955108 ~~317~~321.5132 7-A-1-1 12,~~369~~391,~~291~~664.5889 8077,~~172~~780,~~352~~687.7485 0.~~93180326~~90400613 12,~~369~~391,~~291~~664.5889 7-A-1-2 ~~152~~265,~~143~~740.5154 8,~~908~~642,~~039~~298.1965 0.~~93180326~~90400613 ~~152~~265,~~143~~740.5154 7-A-2-1 109,~~280~~325,~~406~~057.8473 ~~239~~230,~~347~~021,~~004~~946.5683 0.~~92233913~~88640442 109,~~280~~325,~~406~~057.8473 7-A-2-2 1,~~143~~037,~~323~~075.8678 2625,~~618~~581,~~707~~631.3354 0.~~92233913~~88640442 1,~~143~~037,~~323~~075.8678 7-M-1 0.00 15,670,000.00 1.00000000 0.00 7-M-2 0.00 9,610,000.00 1.00000000 0.00 7-M-3 0.00 5,010,000.00 1.00000000 0.00 7-M-4 0.00 3,554,000.00 1.00000000 0.00 7-X 0.00 12,~~786~~406,~~219~~229.8094 23,~~876~~874.~~31406902~~70401443 0.00 P 0.00 0.00 0.00000000 0.00 Totals 2327,~~384~~619,~~329~~472.7481 1,~~079~~052,519,~~325~~863.7102 0.~~95408643~~93022412 2327,~~384~~619,~~329~~472.7481

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 32,330,000.00 987.~~41538045~~24148438 0.~~10410362~~10457624 069.~~06979245~~75325549 0.00000000 1-A-2 3,592,000.00 987.~~41538140~~24148385 0.~~10410356~~10457684 069.~~06979120~~75325445 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-1 115,500,000.00 ~~952~~922.~~30728528~~75490069 0.~~16631429~~16258528 2941.~~38607030~~33626667 0.00000000 2-A-2-1 32,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-2-2 2,075,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 43,625,000.00 999.~~71131186~~18985261 0.~~25243530~~25363232 0.~~26902395~~21301020 0.00000000 3-A-2 2,785,000.00 999.~~71131059~~18985278 0.~~25243447~~25363375 0.~~26902334~~21300898 0.00000000 4-A-1 141,680,000.00 ~~981~~955.~~46233816~~47183244 0.~~16548482~~16613340 257.~~82502096~~70857129 0.00000000 4-A-2 9,045,000.00 ~~981~~955.~~46233831~~47183195 0.~~16548480~~16613378 257.~~82502045~~70857159 0.00000000 5-A-1 53,810,000.00 ~~979~~950.~~21399145~~45961494 0.~~10554711~~10183182 2821.~~64882940~~64808995 0.00000000 6-A-1 233,965,000.00 ~~980~~974.~~81267313~~29713590 0.~~13545107~~13596217 620.~~38008617~~85887222 0.00000000 C-B-1 18,910,000.00 999.~~84804865~~70053146 0.~~14751719~~14928503 0.00000000 0.00000000 C-B-2 8,920,000.00 999.~~84804821~~70053139 0.~~14751682~~14928475 0.00000000 0.00000000 C-B-3 3,570,000.00 999.~~84804762~~70053221 0.~~14751821~~14928571 0.00000000 0.00000000 C-B-4 1,425,000.00 999.~~84804912~~70053333 0.~~14751579~~14928421 0.00000000 0.00000000 C-B-5 1,425,000.00 999.~~84804912~~70053333 0.~~14751579~~14928421 0.00000000 0.00000000 C-B-6 2,850,000.00 999.~~84804912~~70052982 0.~~14751579~~14928421 0.00000000 0.00000000 C-B-7 3,565,000.00 999.~~84804769~~70053015 0.~~14751753~~14928471 0.00000000 0.00000000 C-B-8 2,152,391.00 999.~~84788080~~70036578 0.~~14751502~~14928514 0.00000000 0.00000000 7-A-1-1 86,040,000.00 ~~947~~931.~~71785588~~80326290 0.00000000 1527.~~91459298~~79712796 0.00000000 7-A-1-2 9,560,000.00 ~~947~~931.~~71785565~~80326255 0.00000000 1527.~~91459310~~79712762 0.00000000 7-A-2-1 259,500,000.00 ~~961~~922.~~95534254~~33913125 0.00000000 3935.~~61621133~~93471187 0.00000000 7-A-2-2 28,860,000.00 ~~961~~922.~~95534269~~33913132 0.00000000 3935.~~61621137~~93471171 0.00000000 7-M-1 15,670,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-2 9,610,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-3 5,010,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-4 3,554,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-X 621.01 ~~1689484~~2876314.~~71039114~~06901660 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 069.~~17389576~~85783174 ~~987~~917.~~24148438~~38365264 0.~~98724148~~91738365 069.~~17389576~~85783174 1-A-2 0.00000000 069.~~17389477~~85783129 ~~987~~917.~~24148385~~38365256 0.~~98724148~~91738365 069.~~17389477~~85783129 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 2941.~~55238459~~49885195 ~~922~~881.~~75490069~~25604874 0.~~92275490~~88125605 2941.~~55238459~~49885195 2-A-2-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-2-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.~~52145926~~46664229 ~~999~~998.~~18985261~~72321009 0.~~99918985~~99872321 0.~~52145926~~46664229 3-A-2 0.00000000 0.~~52145781~~46664273 ~~999~~998.~~18985278~~72321005 0.~~99918985~~99872321 0.~~52145781~~46664273 4-A-1 0.00000000 257.~~99050572~~87470469 ~~955~~947.~~47183244~~59712775 0.~~95547183~~94759713 257.~~99050572~~87470469 4-A-2 0.00000000 257.~~99050525~~87470426 ~~955~~947.~~47183195~~59712769 0.~~95547183~~94759713 257.~~99050525~~87470426 5-A-1 0.00000000 2821.~~75437651~~74992176 ~~950~~928.~~45961494~~70969299 0.~~95045961~~92870969 2821.~~75437651~~74992176 6-A-1 0.00000000 620.~~51553724~~99483440 ~~974~~953.~~29713590~~30230154 0.~~97429714~~95330230 620.~~51553724~~99483440 C-B-1 0.00000000 0.~~14751719~~14928503 999.~~70053146~~55124643 0.~~99970053~~99955125 0.~~14751719~~14928503 C-B-2 0.00000000 0.~~14751682~~14928475 999.~~70053139~~55124664 0.~~99970053~~99955125 0.~~14751682~~14928475 C-B-3 0.00000000 0.~~14751821~~14928571 999.~~70053221~~55124650 0.~~99970053~~99955125 0.~~14751821~~14928571 C-B-4 0.00000000 0.~~14751579~~14928421 999.~~70053333~~55124912 0.~~99970053~~99955125 0.~~14751579~~14928421 C-B-5 0.00000000 0.~~14751579~~14928421 999.~~70053333~~55124912 0.~~99970053~~99955125 0.~~14751579~~14928421 C-B-6 0.00000000 0.~~14751579~~14928421 999.~~70052982~~55124561 0.~~99970053~~99955125 0.~~14751579~~14928421 C-B-7 0.00000000 0.~~14751753~~14928471 999.~~70053015~~55124544 0.~~99970053~~99955125 0.~~14751753~~14928471 C-B-8 0.00000000 0.~~14751502~~14928514 999.~~70036578~~55108064 0.~~99970037~~99955108 0.~~14751502~~14928514 7-A-1-1 0.00000000 1527.~~91459298~~79712796 ~~931~~904.~~80326290~~00613494 0.~~93180326~~90400613 1527.~~91459298~~79712796 7-A-1-2 0.00000000 1527.~~91459310~~79712762 ~~931~~904.~~80326255~~00613494 0.~~93180326~~90400613 1527.~~91459310~~79712762 7-A-2-1 0.00000000 3935.~~61621133~~93471187 ~~922~~886.~~33913125~~40441938 0.~~92233913~~88640442 3935.~~61621133~~93471187 7-A-2-2 0.00000000 3935.~~61621137~~93471171 ~~922~~886.~~33913132~~40441927 0.~~92233913~~88640442 3935.~~61621137~~93471171 7-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-X 0.00000000 0.00000000 23,~~876~~874,~~314~~704.~~06901660~~01442811 ~~2876~~3874.~~31406902~~70401443 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 32,330,000.00 4.~~97957~~97955% 31,~~923~~917,~~139~~517.2519 132,~~469~~445.5083 0.00 0.00 1-A-2 3,592,000.00 4.~~97957~~97955% 3,546,~~796~~171.0541 14,~~717~~715.9229 0.00 0.00 AR 50.00 4.~~97957~~98310% 0.00 0.00 0.00 0.00 AR-L 50.00 4.~~97957~~98310% 0.00 0.00 0.00 0.00 2-A-1 115,500,000.00 4.~~94272~~94111% ~~109~~106,~~991~~578,~~491~~191.4503 ~~453~~438,~~047~~845.7907 0.00 0.00 2-A-2-1 32,440,000.00 4.~~94272~~94111% 32,440,000.00 133,~~618~~574.2555 0.00 0.00 2-A-2-2 2,075,000.00 4.~~94272~~94111% 2,075,000.00 8,~~546~~543.7999 0.00 0.00 2-A-X 0.00 0.27240% ~~144~~141,~~506~~093,~~491~~191.4503 32,~~802~~028.9715 0.00 0.00 3-A-1 43,625,000.00 5.~~29261~~29270% 43,~~612~~589,~~405~~657.9832 192,~~352~~255.81 0.00 0.00 3-A-2 2,785,000.00 5.~~29261~~29270% 2,~~784~~782,~~196~~743.0074 12,~~279~~273.7252 0.00 0.00 4-A-1 141,680,000.00 5.~~53498~~52804% ~~139~~135,~~053~~371,~~584~~249.0722 ~~641~~623,~~382~~614.6374 0.00 0.00 4-A-2 9,045,000.00 5.~~53498~~52804% 8,~~877~~642,~~326~~242.8572 4039,~~946~~812.5422 0.00 0.00 5-A-1 53,810,000.00 4.~~93518~~93128% 5251,~~691~~144,~~504~~231.88 ~~216~~210,~~701~~172.7707 0.00 0.00 6-A-1 233,965,000.00 5.~~26269~~26314% ~~229~~227,~~475~~951,~~837~~429.0740 1999,~~006,384~~783.5026 0.00 0.00 C-B-1 18,910,000.00 5.~~27387~~27179% 18,~~907~~904,~~126~~337.6005 83,~~094~~049.8183 0.00 0.00 C-B-2 8,920,000.00 5.~~27387~~27179% 8,~~918~~917,~~644~~328.5974 39,~~196~~175.4928 0.00 0.00 C-B-3 3,570,000.00 5.~~27387~~27179% 3,~~569~~568,~~457~~930.5390 15,~~687~~678.3989 0.00 0.00 C-B-4 1,425,000.00 5.~~27387~~27179% 1,424,~~783~~573.4726 6,~~261~~258.7738 0.00 0.00 C-B-5 1,425,000.00 5.~~27387~~27179% 1,424,~~783~~573.4726 6,~~261~~258.7738 0.00 0.00 C-B-6 2,850,000.00 5.~~27387~~27179% 2,849,~~566~~146.9451 12,~~523~~516.5476 0.00 0.00 C-B-7 3,565,000.00 5.~~27387~~27179% 3,~~564~~563,~~458~~932.2939 15,~~665~~656.4193 0.00 0.00 C-B-8 2,152,391.00 5.~~27387~~27179% 2,~~152~~151,~~063~~746.5807 9,~~458~~452.0997 0.00 0.00 7-A-1-1 86,040,000.00 3.~~71000~~89125% 8180,~~541~~172,~~644~~352.3274 ~~260~~277,~~502~~307.9026 0.00 0.00 7-A-1-2 9,560,000.00 3.~~78000~~96125% 98,~~060~~908,~~182~~039.7019 2931,~~490~~366.8920 0.00 0.00 7-A-2-1 259,500,000.00 3.~~71000~~89125% ~~249~~239,~~627~~347,~~411~~004.3956 ~~797~~827,~~490~~874.2469 0.00 0.00 7-A-2-2 28,860,000.00 3.~~78000~~96125% 2726,~~762~~618,~~031~~707.1933 9093,~~365~~727.4143 0.00 0.00 7-M-1 15,670,000.00 34.~~96000~~14125% 15,670,000.00 5357,~~434~~683.7001 0.00 0.00 7-M-2 9,610,000.00 4.~~23000~~41125% 9,610,000.00 3537,~~004~~681.4388 0.00 0.00 7-M-3 5,010,000.00 4.~~71000~~89125% 5,010,000.00 2021,~~319~~782.7237 0.00 0.00 7-M-4 3,554,000.00 5.~~66000~~84125% 3,554,000.00 1718,~~321~~453.8016 0.00 0.00 7-X 621.01 0.00000% ~~402~~390,~~884~~676,~~456~~323.5062 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,131,469,112.01 4,~~377~~391,~~330~~987.5592 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 0.00 132,~~469~~445.5385 0.00 3129,~~917~~659,~~517~~013.1949 1-A-2 0.00 0.00 14,~~717~~715.9329 0.00 3,~~546~~295,~~171~~242.4108 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 ~~453~~438,~~047~~845.8007 0.00 ~~106~~101,~~578~~785,~~191~~073.0363 2-A-2-1 0.00 0.00 133,~~618~~574.2555 0.00 32,440,000.00 2-A-2-2 0.00 0.00 8,~~546~~543.7999 0.00 2,075,000.00 2-A-X 0.00 0.00 32,~~802~~028.9715 0.00 ~~141~~136,~~093~~300,~~191~~073.0363 3-A-1 0.00 0.00 192,~~352~~255.80 0.00 43,~~589~~569,~~657~~300.3204 3-A-2 0.00 0.00 12,~~279~~273.7152 0.00 2,~~782~~781,~~743~~444.7414 4-A-1 0.00 0.00 ~~641~~623,~~382~~614.6473 0.00 ~~135~~134,~~371~~255,~~249~~561.2206 4-A-2 0.00 0.00 4039,~~946~~812.5422 0.00 8,~~642~~571,~~242~~016.7202 5-A-1 0.00 0.00 ~~216~~210,~~701~~172.7705 0.00 5149,~~144~~973,~~231~~868.8858 6-A-1 0.00 0.00 1999,~~006,384~~783.5225 0.00 ~~227~~223,~~951~~039,~~429~~372.4098 C-B-1 0.00 0.00 83,~~094~~049.8183 0.00 18,~~904~~901,~~337~~514.0507 C-B-2 0.00 0.00 39,~~196~~175.4927 0.00 8,~~917~~915,~~328~~997.7412 C-B-3 0.00 0.00 15,~~687~~678.3989 0.00 3,568,~~930~~397.9095 C-B-4 0.00 0.00 6,~~261~~258.7738 0.00 1,424,~~573~~360.2653 C-B-5 0.00 0.00 6,~~261~~258.7738 0.00 1,424,~~573~~360.2653 C-B-6 0.00 0.00 12,~~523~~516.5476 0.00 2,~~849~~848,~~146~~721.5105 C-B-7 0.00 0.00 15,~~665~~656.4293 0.00 3,563,~~932~~400.3919 C-B-8 0.00 0.00 9,~~458~~452.0997 0.00 2,151,~~746~~424.0775 7-A-1-1 0.00 0.00 ~~260~~277,~~502~~307.9126 0.00 8077,~~172~~780,~~352~~687.7485 7-A-1-2 0.00 0.00 2931,~~490~~366.9020 0.00 8,~~908~~642,~~039~~298.1965 7-A-2-1 0.00 0.00 ~~797~~827,~~490~~874.2669 0.00 ~~239~~230,~~347~~021,~~004~~946.5683 7-A-2-2 0.00 0.00 9093,~~365~~727.4143 0.00 2625,~~618~~581,~~707~~631.3354 7-M-1 0.00 0.00 5357,~~434~~683.7001 0.00 15,670,000.00 7-M-2 0.00 0.00 3537,~~004~~681.4388 0.00 9,610,000.00 7-M-3 0.00 0.00 2021,~~319~~782.7337 0.00 5,010,000.00 7-M-4 0.00 0.00 1718,~~321~~453.8016 0.00 3,554,000.00 7-X 0.00 0.00 0.00 0.00 ~~390~~378,~~676~~276,~~323~~794.6281 P 0.00 0.00 2638,~~001~~828.0730 0.00 0.00 Totals 0.00 0.00 4,~~403~~430,~~331~~816.7418 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 32,330,000.00 4.~~97957~~97955% 987.~~41538045~~24148438 4.~~09741726~~09668512 0.00000000 0.00000000 1-A-2 3,592,000.00 4.~~97957~~97955% 987.~~41538140~~24148385 4.~~09741648~~09668430 0.00000000 0.00000000 AR 50.00 4.~~97957~~98310% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 4.~~97957~~98310% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 115,500,000.00 4.~~94272~~94111% ~~952~~922.~~30728528~~75490069 3.~~92249169~~79952442 0.00000000 0.00000000 2-A-2-1 32,440,000.00 4.~~94272~~94111% 1000.00000000 4.~~11893496~~11758785 0.00000000 0.00000000 2-A-2-2 2,075,000.00 4.~~94272~~94111% 1000.00000000 4.~~11893494~~11758554 0.00000000 0.00000000 2-A-X 0.00 0.27240% ~~963~~940.~~28028164~~52722081 0.~~21866460~~21349965 0.00000000 0.00000000 3-A-1 43,625,000.00 5.~~29261~~29270% 999.~~71131186~~18985261 4.~~40923347~~40700997 0.00000000 0.00000000 3-A-2 2,785,000.00 5.~~29261~~29270% 999.~~71131059~~18985278 4.~~40923519~~40700898 0.00000000 0.00000000 4-A-1 141,680,000.00 5.~~53498~~52804% ~~981~~955.~~46233816~~47183244 4.~~52698073~~40157213 0.00000000 0.00000000 4-A-2 9,045,000.00 5.~~53498~~52804% ~~981~~955.~~46233831~~47183195 4.~~52698065~~40157214 0.00000000 0.00000000 5-A-1 53,810,000.00 4.~~93518~~93128% ~~979~~950.~~21399145~~45961494 43.~~02716540~~90581806 0.00000000 0.00000000 6-A-1 233,965,000.00 5.~~26269~~26314% ~~980~~974.~~81267313~~29713590 4.~~30143184~~27321719 0.00000000 0.00000000 C-B-1 18,910,000.00 5.~~27387~~27179% 999.~~84804865~~70053146 4.~~39422581~~39184717 0.00000000 0.00000000 C-B-2 8,920,000.00 5.~~27387~~27179% 999.~~84804821~~70053139 4.~~39422534~~39184753 0.00000000 0.00000000 C-B-3 3,570,000.00 5.~~27387~~27179% 999.~~84804762~~70053221 4.~~39422689~~39184594 0.00000000 0.00000000 C-B-4 1,425,000.00 5.~~27387~~27179% 999.~~84804912~~70053333 4.~~39422456~~39184561 0.00000000 0.00000000 C-B-5 1,425,000.00 5.~~27387~~27179% 999.~~84804912~~70053333 4.~~39422456~~39184561 0.00000000 0.00000000 C-B-6 2,850,000.00 5.~~27387~~27179% 999.~~84804912~~70052982 4.~~39422456~~39184561 0.00000000 0.00000000 C-B-7 3,565,000.00 5.~~27387~~27179% 999.~~84804769~~70053015 4.~~39422440~~39184572 0.00000000 0.00000000 C-B-8 2,152,391.00 5.~~27387~~27179% 999.~~84788080~~70036578 4.~~39422484~~39184609 0.00000000 0.00000000 7-A-1-1 86,040,000.00 3.~~71000~~89125% ~~947~~931.~~71785588~~80326290 3.~~02769526~~22300395 0.00000000 0.00000000 7-A-1-2 9,560,000.00 3.~~78000~~96125% ~~947~~931.~~71785565~~80326255 3.~~08482113~~28098326 0.00000000 0.00000000 7-A-2-1 259,500,000.00 3.~~71000~~89125% ~~961~~922.~~95534254~~33913125 3.~~07318012~~19026855 0.00000000 0.00000000 7-A-2-2 28,860,000.00 3.~~78000~~96125% ~~961~~922.~~95534269~~33913132 3.~~13116459~~24765870 0.00000000 0.00000000 7-M-1 15,670,000.00 34.~~96000~~14125% 1000.00000000 3.~~41000000~~68111104 0.00000000 0.00000000 7-M-2 9,610,000.00 4.~~23000~~41125% 1000.00000000 3.~~64250052~~92111134 0.00000000 0.00000000 7-M-3 5,010,000.00 4.~~71000~~89125% 1000.00000000 4.~~05583234~~34777844 0.00000000 0.00000000 7-M-4 3,554,000.00 5.~~66000~~84125% 1000.00000000 45.~~87388858~~19222285 0.00000000 0.00000000 7-X 621.01 0.00000% ~~648756793~~629098281.~~77143700~~21930400 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 4.~~09741819~~09668574 0.00000000 ~~987~~917.~~24148438~~38365264 1-A-2 0.00000000 0.00000000 4.~~09741927~~09668430 0.00000000 ~~987~~917.~~24148385~~38365256 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.~~92249177~~79952442 0.00000000 ~~922~~881.~~75490069~~25604874 2-A-2-1 0.00000000 0.00000000 4.~~11893496~~11758785 0.00000000 1000.00000000 2-A-2-2 0.00000000 0.00000000 4.~~11893494~~11758554 0.00000000 1000.00000000 2-A-X 0.00000000 0.00000000 0.~~21866460~~21349965 0.00000000 ~~940~~908.~~52722081~~57629990 3-A-1 0.00000000 0.00000000 4.~~40923324~~40700974 0.00000000 ~~999~~998.~~18985261~~72321009 3-A-2 0.00000000 0.00000000 4.~~40923160~~40700898 0.00000000 ~~999~~998.~~18985278~~72321005 4-A-1 0.00000000 0.00000000 4.~~52698080~~40157206 0.00000000 ~~955~~947.~~47183244~~59712775 4-A-2 0.00000000 0.00000000 4.~~52698065~~40157214 0.00000000 ~~955~~947.~~47183195~~59712769 5-A-1 0.00000000 0.00000000 43.~~02716540~~90581769 0.00000000 ~~950~~928.~~45961494~~70969299 6-A-1 0.00000000 0.00000000 4.~~30143192~~27321715 0.00000000 ~~974~~953.~~29713590~~30230154 C-B-1 0.00000000 0.00000000 4.~~39422581~~39184717 0.00000000 999.~~70053146~~55124643 C-B-2 0.00000000 0.00000000 4.~~39422534~~39184641 0.00000000 999.~~70053139~~55124664 C-B-3 0.00000000 0.00000000 4.~~39422689~~39184594 0.00000000 999.~~70053221~~55124650 C-B-4 0.00000000 0.00000000 4.~~39422456~~39184561 0.00000000 999.~~70053333~~55124912 C-B-5 0.00000000 0.00000000 4.~~39422456~~39184561 0.00000000 999.~~70053333~~55124912 C-B-6 0.00000000 0.00000000 4.~~39422456~~39184561 0.00000000 999.~~70052982~~55124561 C-B-7 0.00000000 0.00000000 4.~~39422721~~39184572 0.00000000 999.~~70053015~~55124544 C-B-8 0.00000000 0.00000000 4.~~39422484~~39184609 0.00000000 999.~~70036578~~55108064 7-A-1-1 0.00000000 0.00000000 3.~~02769537~~22300395 0.00000000 ~~931~~904.~~80326290~~00613494 7-A-1-2 0.00000000 0.00000000 3.~~08482218~~28098326 0.00000000 ~~931~~904.~~80326255~~00613494 7-A-2-1 0.00000000 0.00000000 3.~~07318019~~19026855 0.00000000 ~~922~~886.~~33913125~~40441938 7-A-2-2 0.00000000 0.00000000 3.~~13116459~~24765870 0.00000000 ~~922~~886.~~33913132~~40441927 7-M-1 0.00000000 0.00000000 3.~~41000000~~68111104 0.00000000 1000.00000000 7-M-2 0.00000000 0.00000000 3.~~64250052~~92111134 0.00000000 1000.00000000 7-M-3 0.00000000 0.00000000 4.~~05583433~~34777844 0.00000000 1000.00000000 7-M-4 0.00000000 0.00000000 45.~~87388858~~19222285 0.00000000 1000.00000000 7-X 0.00000000 0.00000000 0.00000000 0.00000000 ~~629098281~~609131567.~~21930400~~62371000 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 2832,~~059~~303,~~677~~708.2128 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 2638,~~001~~828.0730 Total Deposits 2832,~~085~~342,~~678~~536.2858 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~298~~292,~~016~~247.8059 Payment of Interest and Principal 2732,~~787~~050,~~661~~288.4899 Total Withdrawals (Pool Distribution Amount) 2832,~~085~~342,~~678~~536.2858 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~297~~291,~~053~~284.6658 PMI FEE 963.1401 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~298~~292,~~016~~247.8059

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 923 0 0 0 923 24,~~438~~934,~~298~~898.8696 0.00 0.00 0.00 24,~~438~~934,~~298~~898.8696 60 Days 13 0 0 0 13 ~~650~~1,~~000~~060,150.00 0.00 0.00 0.00 ~~650~~1,~~000~~060,150.00 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 1026 0 0 0 1026 35,~~088~~995,~~298~~048.8696 0.00 0.00 0.00 35,~~088~~995,~~298~~048.8696 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~233766~~610890% 0.000000% 0.000000% 0.000000% 0.~~233766~~610890% 0.~~225834~~468792% 0.000000% 0.000000% 0.000000% 0.~~225834~~468792% 60 Days 0.~~025974~~079681% 0.000000% 0.000000% 0.000000% 0.~~025974~~079681% 0.~~060203~~100709% 0.000000% 0.000000% 0.000000% 0.~~060203~~100709% 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.~~259740~~690571% 0.000000% 0.000000% 0.000000% 0.~~259740~~690571% 0.~~286037~~569502% 0.000000% 0.000000% 0.000000% 0.~~286037~~569502%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr 1 - Jumbo 3/1 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 Gr 2 - Jumbo 5/1 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 ~~626,487~~0.7100 0.00 0.00 0.00 ~~626,487~~0.7100 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 10 0 0 0 10 ~~626,487~~0.7100 0.00 0.00 0.00 ~~626,487~~0.7100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~357143~~000000% 0.000000% 0.000000% 0.000000% 0.~~357143~~000000% 0.~~415763~~000000% 0.000000% 0.000000% 0.000000% 0.~~415763~~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.~~357143~~000000% 0.000000% 0.000000% 0.000000% 0.~~357143~~000000% 0.~~415763~~000000% 0.000000% 0.000000% 0.000000% 0.~~415763~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - 7/1 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 Group 4 - 10/1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0130,532.00 0.00 0.00 0.00 0130,532.00 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 01 0 0 0 01 0130,532.00 0.00 0.00 0.00 0130,532.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~228833% 0.000000% 0.000000% 0.000000% 0.~~000000~~228833% 0.~~000000~~085617% 0.000000% 0.000000% 0.000000% 0.~~000000~~085617% 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~~228833% 0.000000% 0.000000% 0.000000% 0.~~000000~~228833% 0.~~000000~~085617% 0.000000% 0.000000% 0.000000% 0.~~000000~~085617% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr5-Conforming 3/1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~125~~348,~~000~~500.00 0.00 0.00 0.00 ~~125~~348,~~000~~500.00 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 1 0 0 0 1 ~~125~~348,~~000~~500.00 0.00 0.00 0.00 ~~125~~348,~~000~~500.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~427350~~434783% 0.000000% 0.000000% 0.000000% 0.~~427350~~434783% 0.~~229013~~652483% 0.000000% 0.000000% 0.000000% 0.~~229013~~652483% 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.~~427350~~434783% 0.000000% 0.000000% 0.000000% 0.~~427350~~434783% 0.~~229013~~652483% 0.000000% 0.000000% 0.000000% 0.~~229013~~652483% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr6-Conforming 5/1 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 02 0 0 0 02 0458,596.0057 0.00 0.00 0.00 0458,596.0057 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 02 0 0 0 02 0458,596.0057 0.00 0.00 0.00 0458,596.0057 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~177620% 0.000000% 0.000000% 0.000000% 0.~~000000~~177620% 0.~~000000~~192695% 0.000000% 0.000000% 0.000000% 0.~~000000~~192695% 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~~177620% 0.000000% 0.000000% 0.000000% 0.~~000000~~177620% 0.~~000000~~192695% 0.000000% 0.000000% 0.000000% 0.~~000000~~192695% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr7A-Cnf Mx Hybrid 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 26 0 0 0 26 ~~313~~987,~~201~~631.0012 0.00 0.00 0.00 ~~313~~987,~~201~~631.0012 60 Days 01 0 0 0 01 0135,000.00 0.00 0.00 0.00 0135,000.00 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 27 0 0 0 27 ~~313~~1,~~201~~122,631.0012 0.00 0.00 0.00 ~~313~~1,~~201~~122,631.0012 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~408163~~255230% 0.000000% 0.000000% 0.000000% 01.~~408163~~255230% 01.~~319659~~034747% 0.000000% 0.000000% 0.000000% 01.~~319659~~034747% 60 Days 0.~~000000~~209205% 0.000000% 0.000000% 0.000000% 0.~~000000~~209205% 0.~~000000~~141440% 0.000000% 0.000000% 0.000000% 0.~~000000~~141440% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~408163~~464435% 0.000000% 0.000000% 0.000000% 01.~~408163~~464435% 01.~~319659~~176187% 0.000000% 0.000000% 0.000000% 01.~~319659~~176187% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr7B-NonCnf Mx Hyb No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 513 0 0 0 513 13,~~373~~009,~~610~~639.1527 0.00 0.00 0.00 13,~~373~~009,~~610~~639.1527 60 Days 12 0 0 0 12 ~~650~~925,~~000~~150.00 0.00 0.00 0.00 ~~650~~925,~~000~~150.00 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 615 0 0 0 615 23,~~023~~934,~~610~~789.1527 0.00 0.00 0.00 23,~~023~~934,~~610~~789.1527 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~485437~~301301% 0.000000% 0.000000% 0.000000% 01.~~485437~~301301% 01.~~469163~~063799% 0.000000% 0.000000% 0.000000% 01.~~469163~~063799% 60 Days 0.~~097087~~200200% 0.000000% 0.000000% 0.000000% 0.~~097087~~200200% 0.~~222010~~327007% 0.000000% 0.000000% 0.000000% 0.~~222010~~327007% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~582524~~501502% 0.000000% 0.000000% 0.000000% 01.~~582524~~501502% 01.~~691173~~390806% 0.000000% 0.000000% 0.000000% 01.~~691173~~390806%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1634,~~682~~546.9942

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 275,971.00 0.02439050% 275,971.00 0.~~02556425~~02622003% Fraud 14,273,290.00 1.26148296% 14,273,290.00 1.~~32218939~~35610647% Special Hazard 7,136,645.00 0.63074148% 7,136,645.00 0.~~66109470~~67805324% 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 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. Gr 1 - Jumbo 3/1 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. Gr 2 - Jumbo 5/1 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. Group 3 - 7/1 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. Group 4 - 10/1 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. Gr5-Conforming 3/1 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. Gr6-Conforming 5/1 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. Gr7A-Cnf Mx Hybrid 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. Gr7B-NonCnf Mx Hyb 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.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 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. Gr 1 - Jumbo 3/1 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. Gr 2 - Jumbo 5/1 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. Group 3 - 7/1 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. Group 4 - 10/1 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. Gr5-Conforming 3/1 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. Gr6-Conforming 5/1 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. Gr7A-Cnf Mx Hybrid 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. Gr7B-NonCnf Mx Hyb 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.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~892808~~896230% Weighted Average Net Coupon 5.~~569387~~572437% Weighted Average Pass-Through Rate 5.~~568338~~571366% Weighted Average Maturity(Stepdown Calculation) ~~357~~356 Beginning Scheduled Collateral Loan Count 3,~~912~~850 Number Of Loans Paid In Full 6285 Ending Scheduled Collateral Loan Count 3,~~850~~765 Beginning Scheduled Collateral Balance 1,~~102~~079,~~166~~519,~~622~~325.5770 Ending Scheduled Collateral Balance 1,~~079~~052,519,~~325~~863.7001 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 1,~~079~~052,~~684~~683,~~335~~269.0467 Monthly P&I Constant 5,~~604~~495,~~638~~166.6628 Special Servicing Fee 0.00 Prepayment Penalties 2638,~~001~~828.0730 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~192~~190,~~258~~920.3267 Unscheduled Principal 2226,~~455~~808,~~038~~542.5502 Extra principal distribution Amount ~~737~~620,~~032~~010.9314 Excess Cash Amount ~~737~~620,~~032~~010.9314

Miscellaneous Reporting Grp 7A Net Funds Cap 6.0405 Grp 7B Net Funds Cap 6.0912 Excess Cash Amount ~~737~~620,~~032~~010.9314 Extra Principal Distribution ~~737~~620,~~032~~010.9314 Overcollateralization Amount 12,~~786~~406,~~219~~229.8094 Overcollateralization Deficiency ~~929~~309,~~510~~500.2309 Overcollateralization Increase ~~737~~620,~~032~~010.9314 Overcollateralization Reduction 0.00 3 Month Rolling Delinquency Percentage 0.~~000832~~001507% Targeted Overcollateralization 2,715,730.04 Step Down Date Reach NO Trigger Event -3 mo Delinq Rate > 5.25% NO

Group Level Collateral Statement Group Gr 1 - Jumbo 3/1 Gr 2 - Jumbo 5/1 Group 3 - 7/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~354567~~354554 5.~~583529~~582183 5.~~630611~~630696 Weighted Average Net Rate 4.~~979567~~979554 5.~~215122~~213505 5.~~292608~~292700 Weighted Average Maturity ~~351~~350 ~~357~~356 ~~175~~174 Beginning Loan Count 74 ~~286~~280 154 Loans Paid In Full 04 69 0 Ending Loan Count 7470 ~~280~~271 154 Beginning Scheduled Balance 37,~~762~~755,~~461~~972.3394 ~~154~~150,~~080~~666,~~864~~291.9378 49,~~360~~335,~~808~~858.1574 Ending Scheduled Balance 3735,~~755~~246,~~972~~297.9409 ~~150~~145,~~666~~871,~~291~~900.7826 49,~~335~~313,~~858~~449.7463 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 172,~~482~~471.6640 ~~737~~720,~~411~~925.2007 244,~~073~~019.6134 Scheduled Principal 3,~~981~~999.3141 20,~~482~~052.0372 12,~~464~~523.0131 Unscheduled Principal 2,~~507~~505,676.0844 34,~~394~~774,~~091~~338.1280 129,~~485~~885.4080 Scheduled Interest 168,~~501~~471.3599 ~~716~~700,~~929~~872.1735 231,~~609~~496.6003 Servicing Fees 11,~~800~~798.7674 4746,~~303~~289.7641 13,~~903~~896.4313 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 156,~~700~~673.5925 ~~669~~654,~~625~~582.4194 217,~~706~~599.1790 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.~~979567~~979554 5.~~215122~~213505 5.~~292608~~292700

Group Level Collateral Statement Group Group 4 - 10/1 Gr5-Conforming 3/1 Gr6-Conforming 5/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~830651~~824603 5.~~308622~~304676 5.~~637695~~638138 Weighted Average Net Rate 5.~~537711~~530837 4.~~935181~~931279 5.~~262695~~263138 Weighted Average Maturity ~~177~~ 176 ~~176~~175 175 Beginning Loan Count ~~445~~440 ~~241~~234 1,~~153~~148 Loans Paid In Full 53 74 522 Ending Loan Count ~~440~~437 ~~234~~230 1,~~148~~126 Beginning Scheduled Balance ~~157~~153,~~548~~629,~~357~~316.0951 5654,~~124~~576,~~371~~728.3129 ~~244~~242,~~405~~878,~~303~~833.2682 Ending scheduled Balance ~~153~~152,~~629~~440,~~316~~729.5169 5453,~~576~~405,~~728~~997.2924 ~~242~~237,~~878~~964,~~833~~694.8229 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~792~~772,~~072~~403.1995 ~~254~~247,~~335~~107.4222 1,~~181~~175,~~988~~047.1022 Scheduled Principal 26,~~564~~712.3041 65,~~049~~847.5133 33,~~752~~893.5849 Unscheduled Principal 31,~~892~~161,~~476~~874.2841 1,~~541~~164,~~593~~883.5172 14,~~492~~880,~~716~~246.8604 Scheduled Interest ~~765~~745,~~507~~691.8954 ~~248~~241,~~285~~259.9189 1,~~148~~141,~~235~~153.5273 Servicing Fees 3837,~~460~~609.1223 1716,~~465~~982.9634 7675,~~376~~899.6465 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 358.2614 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 ~~726~~707,~~689~~724.5117 ~~230~~224,~~819~~277.9555 1,~~071~~065,~~858~~254.8808 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~534982~~528040 4.~~935181~~931279 5.~~262695~~263138

Group Level Collateral Statement Group Gr7A-Cnf Mx Hybrid Gr7B-NonCnf Mx Hyb Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~316052~~325927 6.~~366577~~390734 5.~~892808~~896230 Weighted Average Net Rate 6.~~046672~~056998 6.~~092048~~116658 5.~~569387~~572437 Weighted Average Maturity ~~174~~173.00 ~~174~~173.00 ~~357~~356.00 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~546~~539,~~555~~683.0582 1,~~675~~623,~~720~~508.4326 5,~~604~~495,~~638~~166.6628 Beginning Loan Count ~~497~~490 1,~~062~~030 3,~~912~~850 Loans Paid In Full 712 3231 6285 Ending Loan Count ~~490~~478 ~~1,030~~999 3,~~850~~765 Beginning Scheduled Balance 9997,~~393~~958,~~372~~560.7253 ~~303~~292,~~491~~717,~~083~~763.7809 1,~~102~~079,~~166~~519,~~622~~325.5770 Ending Scheduled Balance 9795,~~958~~427,~~560~~704.5376 ~~292~~282,~~717~~849,~~763~~090.0905 1,~~079~~052,519,~~325~~863.7001 Scheduled Principal 23,~~410~~284.2591 6564,~~554~~607.3309 ~~192~~190,~~258~~920.3267 Unscheduled Principal 12,~~411~~507,~~401~~570.9486 109,~~707~~804,~~766~~065.3695 2226,~~455~~808,~~038~~542.5502 Scheduled Interest ~~523~~516,~~144~~398.8091 1,~~610~~558,~~166~~901.1017 5,~~412~~304,~~380~~245.3461 Servicing Fee 2221,~~312~~953.1821 6966,~~430~~855.8187 ~~297~~291,~~053~~284.6658 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 402.41 202.4746 963.1401 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 ~~500~~494,~~430~~043.2129 1,~~540~~491,~~532~~842.8284 5,~~114~~011,~~363~~998.5402 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~041814~~052069 6.~~091248~~115828 5.~~568338~~571366

Group

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 Gr 1 - Jumbo 3/1 04 02,499,850.00 02,499,849.0097 0 0.00 0.00 Gr 2 - Jumbo 5/1 69 35,~~306~~256,~~825~~900.00 34,~~305~~752,~~619~~532.1962 0 0.00 0.00 Group 3 - 7/1 0 0.00 0.00 0 0.00 0.00 Group 4 - 10/1 5 3 1,~~640~~075,~~189~~800.00 31,~~639~~075,~~997~~362.9599 0 0.00 0.00 Gr5-Conforming 3/1 74 1,~~541~~161,~~700~~142.00 1,~~539~~159,~~470~~924.4180 0 0.00 0.00 Gr6-Conforming 5/1 522 14,~~194~~859,~~900~~501.00 14,~~193~~844,~~358~~453.4712 0 0.00 0.00 Gr7A-Cnf Mx Hybrid 712 12,~~406~~501,~~610~~570.00 12,~~405~~499,~~651~~180.2595 0 0.00 0.00 Gr7B-NonCnf Mx Hyb 3231 109,~~696~~790,~~541~~725.00 109,~~693~~780,~~078~~710.8663 0 0.00 0.00 Total 6285 2127,~~786~~145,~~765~~488.00 2126,~~777~~612,~~176~~015.1308 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 Gr 1 - Jumbo 3/1 0 0.00 0.00 0 0.00 0.00 25,~~507~~826.0847 Gr 2 - Jumbo 5/1 0 0.00 0.00 0 0.00 0.00 8922,~~016~~484.6945 Group 3 - 7/1 0 0.00 0.00 0 0.00 0.00 129,~~485~~885.4080 Group 4 - 10/1 0 0.00 0.00 0 0.00 0.00 ~~252~~86,~~478~~658.3323 Gr5-Conforming 3/1 0 0.00 0.00 0 0.00 0.00 25,~~351~~266.5964 Gr6-Conforming 5/1 0 0.00 0.00 0 0.00 0.00 ~~299~~36,~~794~~698.0097 Gr7A-Cnf Mx Hybrid 0 0.00 0.00 0 0.00 0.00 59,~~972~~125.1169 Gr7B-NonCnf Mx Hyb 0 0.00 0.00 0 0.00 0.00 1524,~~641~~351.8259 Total 0 0.00 0.00 0 0.00 0.00 ~~680~~200,~~247~~297.0284

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Gr 1 - Jumbo 3/1 0402936348 CA 69.99 01-Apr-2005 501,850.00 501,849.97 Gr 1 - Jumbo 3/1 0403136433 CA 80.00 01-Jun-2005 512,000.00 512,000.00 Gr 1 - Jumbo 3/1 0403136450 CA 80.00 01-Jun-2005 504,000.00 504,000.00 Gr 1 - Jumbo 3/1 0403136460 OR 79.20 01-Jun-2005 982,000.00 982,000.00 Gr 2 - Jumbo 5/1 ~~0402869022~~0402928030 CA 7780.00 01-May-2005 ~~600~~959,~~000~~400.00 ~~600~~459,400.00 Gr 2 - Jumbo 5/1 0402928721 AZ 80.00 01-Apr-2005 618,000.00 617,874.00 Gr 2 - Jumbo 5/1 ~~0402928018~~0403011984 CA 7980.9900 01-May-2005 ~~453~~400,800.00 ~~453~~400,800.00 Gr 2 - Jumbo 5/1 ~~0403011966~~0403125528 CA 80.00 01-~~May~~Apr-2005 ~~448~~456,000.00 ~~448~~456,000.00 Gr 2 - Jumbo 5/1 ~~0403136422~~0403125549 VANV 8079.0090 01-~~Jun~~May-2005 ~~504~~575,~~800~~300.00 ~~503~~575,~~170~~300.3100 Gr 2 - Jumbo 5/1 ~~0403199155~~0403198974 AZCA 7064.0097 01-Mar-2005 ~~936~~627,~~250~~000.00 ~~936~~627,~~250~~000.00 Gr 2 - Jumbo 5/1 ~~0403199220~~0403199196 FL 63.07 01-Apr-2005 473,000.00 472,980.00 Gr 2 - Jumbo 5/1 0500391919 CA 78.4565 01-~~Mar~~May-2005 ~~363~~645,~~975~~000.00 ~~363~~640,~~854~~100.1235 ~~Group~~Gr 42 - 10Jumbo 5/1 ~~0403106576~~0500398772 CA 8060.0090 01-May-2005 ~~305~~502,~~189~~400.00 ~~305~~502,~~189~~400.00 Group 4 - 10/1 ~~0403106954~~0403106601 CA 6335.2943 01-May-2005 1143,~~000,000~~500.00 ~~999~~143,~~866~~499.6040 Group 4 - 10/1 ~~0403107019~~0403106827 CAFL 74.5097 01-Jun-2005 ~~555~~132,~~000~~300.00 ~~555~~131,~~000~~716.0078 Group 4 - 10/1 ~~0403107020~~0403106940 CA 8060.0018 01-Jun-2005 ~~904~~800,000.00 ~~904~~800,000.00 ~~Group 4~~ Gr5-Conforming 103/1 ~~0403136432~~0402926734 CA 8065.00 01-~~Jun~~May-2005 ~~876~~269,~~000~~750.00 ~~875~~268,~~942~~225.3508 Gr5-Conforming 3/1 ~~0402865126~~0402926939 NJCA 6956.6467 01-~~Oct~~May-~~2004~~2005 ~~195~~255,000.00 ~~192~~255,~~541~~000.9200 Gr5-Conforming 3/1 ~~0402869116~~0402983346 CA 80.00 01-~~May~~Jun-2005 ~~336~~286,~~000~~392.00 ~~336~~286,~~000~~392.00 Gr5-Conforming 3/1 ~~0402926697~~0403011947 CA 8062.0022 01-May-2005 ~~128~~350,000.00 ~~128~~350,000.00 ~~Gr5~~Gr6-Conforming 35/1 ~~0402926742~~0402868989 CAWA 7071.0034 01-May-2005 ~~336~~217,~~000~~600.00 ~~336~~217,600.00 Gr6-Conforming 5/1 0402869006 AZ 80.00 01-Apr-2005 180,000.00 ~~Gr5~~179,999.95 Gr6-Conforming 35/1 ~~0402926900~~0402869124 CAAZ 7980.9900 01-May-2005 ~~172~~168,~~700~~800.00 ~~172~~167,~~700~~931.02 Gr6-Conforming 5/1 0402926764 CA 64.21 01-May-2005 359,600.00 ~~Gr5~~359,598.88 Gr6-Conforming 35/1 ~~0402926941~~0402926767 COCA 7780.3500 01-May-2005 ~~222~~344,000.00 ~~222~~344,000.00 ~~Gr5~~Gr6-Conforming 35/1 ~~0403255325~~0402926773 NVCA 3980.7800 01-~~Jun~~May-2005 ~~152~~178,~~000~~400.00 ~~152~~178,~~000~~400.00 Gr6-Conforming 5/1 ~~0402869067~~0402928736 AZ 80.00 01-May-2005 ~~228~~332,000.00 ~~228~~330,208.64 Gr6-Conforming 5/1 0402945644 CO 80.00 01-May-2005 142,400.00 142,400.00 Gr6-Conforming 5/1 0403125624 CA 80.00 01-Apr-2005 302,350.00 302,350.00 Gr6-Conforming 5/1 0403125703 CA 37.17 01-Apr-2005 210,000.00 210,000.00 Gr6-Conforming 5/1 ~~0403125768~~0403125769 AZ 75.54 01-Apr-2005 208,500.00 208,500.00 Gr6-Conforming 5/1 0403125775 AZ 79.99 01-Apr-2005 178,300.00 178,300.00 Gr6-Conforming 5/1 0403198724 FL 95.00 01-Apr-2005 135,850.00 134,975.49 Gr6-Conforming 5/1 0403198857 WA 80.00 01-Apr-2005 ~~272~~300,000.00 ~~272~~300,000.00 Gr6-Conforming 5/1 ~~0403125954~~0403198877 VAMA 74.06 01-Mar-2005 297,000.00 295,857.91 Gr6-Conforming 5/1 0403198936 OR 80.00 01-Apr-2005 ~~212~~156,000.00 ~~210~~144,~~801~~826.5386 Gr6-Conforming 5/1 ~~0403198938~~0403198963 ORCA 5854.8232 01-Apr-2005 ~~300~~201,000.00 ~~300~~201,000.00 Gr6-Conforming 5/1 ~~0500380133~~0403199073 NV 67.86 01-Mar-2005 190,000.00 189,997.32 Gr6-Conforming 5/1 0403199109 CA 5880.0800 01-Apr-2005 204,000.00 204,000.00 Gr6-Conforming 5/1 0403199149 KS 80.00 01-Apr-2005 260,901.00 260,801.00 Gr6-Conforming 5/1 0403199249 NJ 79.96 01-Mar-2005 148,800.00 148,800.00 Gr6-Conforming 5/1 0500397099 AZ 80.00 01-May-2005 ~~182~~144,~~900~~000.00 ~~182~~144,~~121~~000.3300 Gr7A-Cnf Mx Hybrid ~~0402406499~~0402869129 NCUT 80.00 01-~~Jan~~May-2005 ~~140~~224,000.00 ~~139~~224,~~974~~000.3900 Gr7A-Cnf Mx Hybrid ~~0402926823~~0402926871 CA 80.00 01-May-2005 ~~344~~320,000.00 ~~344~~320,000.00 Gr7A-Cnf Mx Hybrid ~~0403125680~~0402927061 TXAZ 80.00 01-~~Apr~~May-2005 ~~257~~157,600.00 ~~256~~157,~~505~~600.4400 Gr7A-Cnf Mx Hybrid ~~0403198721~~0402927078 SCCA 80.00 01-~~Apr~~May-2005 ~~184~~229,~~000~~450.00 ~~184~~229,~~000~~450.00 Gr7A-Cnf Mx Hybrid ~~0403198871~~0402934241 FLOR 9080.00 01-~~Apr~~May-2005 ~~128~~248,~~610~~000.00 ~~128~~248,~~610~~000.00 Gr7A-Cnf Mx Hybrid ~~0500399685~~0402945720 AZFL 7079.0099 01-May-2005 ~~176~~286,~~400~~850.00 ~~176~~286,~~340~~850.00 Gr7A-Cnf Mx Hybrid ~~0500412484~~0403125613 MDNC 8090.00 01-~~Jun~~Apr-2005 ~~176~~112,~~000~~500.00 ~~176~~112,~~000~~473.0062 ~~Gr7B~~Gr7A-~~NonCnf~~Cnf Mx ~~Hyb~~Hybrid ~~0402799362~~0403125681 CAVA 8089.0066 01-Apr-2005 ~~240~~130,000.00 ~~240~~130,000.00 ~~Gr7B~~Gr7A-~~NonCnf~~Cnf Mx ~~Hyb~~Hybrid ~~0402842302~~0500383309 CAAZ 7279.7399 01-May-2005 1207,~~200~~450.00 206,~~000~~546.83 Gr7A-Cnf Mx Hybrid 0500416915 FL 95.00 101-Jun-2005 138,~~200,000~~700.00 ~~Gr7B~~138,304.59 Gr7A-~~NonCnf~~Cnf Mx ~~Hyb~~Hybrid ~~0402868891~~0500417148 CAVA 80.00 01-~~Mar~~Jun-2005 ~~512~~267,~~000~~920.00 ~~512~~266,~~000~~966.62 Gr7A-Cnf Mx Hybrid 0500421121 TX 69.99 01-Jun-2005 179,100.00 178,253.51 Gr7B-NonCnf Mx Hyb ~~0402868935~~0402474505 NVCA 80.00 01-~~Apr~~Feb-2005 ~~133~~640,~~680~~000.00 ~~133~~639,~~679~~443.9752 Gr7B-NonCnf Mx Hyb ~~0402868956~~0402623314 CAFL 80.00 01-~~Apr~~Aug-~~2005~~2004 ~~157~~602,~~600~~000.00 ~~157~~595,~~600~~795.0034 Gr7B-NonCnf Mx Hyb ~~0402869001~~0402869171 AZ 80.00 01-May-2005 ~~144~~331,~~800~~200.00 ~~143~~331,~~843~~200.7400 Gr7B-NonCnf Mx Hyb ~~0402876630~~0402926893 CA 7078.0019 01-May-2005 ~~432~~359,~~150~~650.00 ~~432~~359,~~150~~650.00 Gr7B-NonCnf Mx Hyb ~~0402903015~~0402926992 NVCA 8075.00 01-May-2005 ~~271~~686,~~200~~250.00 ~~271~~686,~~200~~250.00 Gr7B-NonCnf Mx Hyb ~~0402926753~~0402926999 CA 8980.2900 01-May-2005 ~~417~~296,000.00 ~~417~~294,~~000~~450.0030 Gr7B-NonCnf Mx Hyb ~~0402926824~~0402934646 WAAZ 80.00 01-May-2005 ~~432~~167,~~000~~350.00 ~~432~~167,~~000~~350.00 Gr7B-NonCnf Mx Hyb ~~0402926836~~0402936671 CANV 80.00 01-May-2005 ~~252~~468,000.00 ~~252~~468,000.00 Gr7B-NonCnf Mx Hyb ~~0402926995~~0402943608 CA 80.00 01-~~May~~Apr-2005 ~~432~~512,000.00 ~~432~~511,~~000~~900.00 Gr7B-NonCnf Mx Hyb ~~0402927058~~0402945750 CAFL 80.00 01-May-2005 ~~588~~136,~~710~~000.00 ~~588~~136,~~710~~000.00 Gr7B-NonCnf Mx Hyb ~~0402945763~~0402945751 VAFL 80.00 01-May-2005 ~~336~~131,~~000~~200.00 ~~336~~131,~~000~~200.00 Gr7B-NonCnf Mx Hyb ~~0403125420~~0402945827 FLAL 9077.0092 01-~~Apr~~May-2005 ~~472~~128,~~400~~950.00 ~~472~~128,~~400~~950.00 Gr7B-NonCnf Mx Hyb ~~0403125921~~0402976652 VACA 8079.0076 01-May-2005 ~~493~~650,~~600~~000.00 ~~493~~650,~~600~~000.00 Gr7B-NonCnf Mx Hyb ~~0403125932~~0402988310 CTNV 8979.5890 01-~~Apr~~Jun-2005 96147,~~300~~000.00 95147,~~890~~000.8400 Gr7B-NonCnf Mx Hyb ~~0403125957~~0402988332 FLAZ 9479.99 01-~~Apr~~May-2005 ~~258~~159,~~450~~100.00 ~~258~~159,~~450~~100.00 Gr7B-NonCnf Mx Hyb ~~0403136436~~0403125650 MDIL 7483.1276 01-~~Jun~~Apr-2005 ~~504~~165,000.00 ~~504~~165,000.00 Gr7B-NonCnf Mx Hyb ~~0403136448~~0403125915 AZNV 80.00 01-Apr-2005 278,850.00 278,790.00 Gr7B-NonCnf Mx Hyb 0403136799 CA 77.0573 01-Jun-2005 ~~500~~427,~~000~~500.00 ~~498~~427,~~569~~216.3113 Gr7B-NonCnf Mx Hyb ~~0403136832~~0403198776 CAFL 80.00 01-~~May~~Apr-2005 ~~392~~196,~~048~~000.00 ~~392~~196,~~048~~000.00 Gr7B-NonCnf Mx Hyb ~~0403199200~~0403199174 FLID 8479.9499 01-~~Apr~~Mar-2005 ~~128~~125,~~100~~000.00 ~~128~~125,~~100~~000.00 Gr7B-NonCnf Mx Hyb ~~0403199238~~0403199294 CAAZ 8680.9600 01-Apr-2005 ~~500~~304,000.00 ~~500~~304,000.00 Gr7B-NonCnf Mx Hyb ~~0403199278~~0500369447 DCAZ 9572.0012 01-~~Apr~~Jun-2005 ~~313~~84,~~500~~375.00 ~~313~~84,~~497~~134.1549 Gr7B-NonCnf Mx Hyb ~~0500372603~~0500390290 FLMA 80.00 01-~~Apr~~Jun-2005 ~~400~~532,000.00 ~~400~~532,000.00 Gr7B-NonCnf Mx Hyb ~~0500394183~~0500398148 CARI 7280.9900 01-May-2005 ~~160~~152,000.00 ~~159~~151,~~718~~428.1785 Gr7B-NonCnf Mx Hyb ~~0500397108~~0500398370 CA 84.97 01-May-2005 191,100.00 191,100.00 Gr7B-NonCnf Mx Hyb ~~0500397447~~0500407366 AZMN 80.00 01-May-2005 ~~207~~140,~~938~~000.00 ~~207~~140,~~266~~000.8900 Gr7B-NonCnf Mx Hyb ~~0500408501~~0500408950 NVNJ 7080.00 01-Jun-2005 97223,~~265~~200.00 97222,~~024~~405.4177 Gr7B-NonCnf Mx Hyb ~~0500411431~~0500413047 AZCA 8060.00 01-~~Jun~~May-2005 ~~104~~649,800.00 ~~104~~649,800.00 Gr7B-NonCnf Mx Hyb ~~0500413616~~0500415072 FLHI 7980.9900 01-~~May~~Jun-2005 ~~123~~382,~~900~~400.00 ~~123~~382,~~900~~400.00 Gr7B-NonCnf Mx Hyb ~~0700071788~~0500417223 NJVA 80.00 01-Jun-2005 ~~204~~305,~~000~~600.00 ~~203~~305,~~576~~574.0683 Gr7B-NonCnf Mx Hyb 0500425520 AZ 80.00 01-Jun-2005 219,200.00 218,575.13

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Gr 21 - Jumbo 3/1 0402936348 Loan Paid in Full 0 5.000% 360 5 Gr 1 - Jumbo 3/1 ~~0402869022~~0403136433 Loan Paid in Full 0 5.~~625~~500% 360 3 Gr 21 - Jumbo 53/1 ~~0402928018~~0403136450 Loan Paid in Full 0 65.~~125~~500% 360 3 Gr 1 - Jumbo 3/1 0403136460 Loan Paid in Full (1) 5.250% 360 3 Gr 2 - Jumbo 5/1 ~~0403011966~~0402928030 Loan Paid in Full 0 5.~~750~~250% 360 34 Gr 2 - Jumbo 5/1 ~~0403136422~~0402928721 Loan Paid in Full 0 5.~~625~~500% 360 5 Gr 2 - Jumbo 5/1 0403011984 Loan Paid in Full 0 6.000% 360 4 Gr 2 - Jumbo 5/1 ~~0403199155~~0403125528 Loan Paid in Full 0 6.000% 360 5 Gr 2 - Jumbo 5/1 0403125549 Loan Paid in Full (1) 5.~~375~~875% 360 4 Gr 2 - Jumbo 5/1 0403198974 Loan Paid in Full (1) 5.500% 360 6 Gr 2 - Jumbo 5/1 ~~0403199220~~0403199196 Loan Paid in Full 0 5.~~750~~875% 360 5 ~~Group~~Gr 42 - 10Jumbo 5/1 ~~0403106576~~0500391919 Loan Paid in Full 0 65.~~500~~875% 360 34 ~~Group~~Gr 42 - 10Jumbo 5/1 ~~0403106954~~0500398772 Loan Paid in Full 0 65.~~250~~750% 360 34 Group 4 - 10/1 ~~0403107019~~0403106601 Loan Paid in Full 0 56.~~750~~250% 360 24 Group 4 - 10/1 ~~0403107020~~0403106827 Loan Paid in Full 0 5.~~875~~500% 360 23 Group 4 - 10/1 ~~0403136432~~0403106940 Loan Paid in Full ~~(1)~~0 6.125% 360 23 Gr5-Conforming 3/1 ~~0402865126~~0402926734 Loan Paid in Full ~~(1)~~0 5.375% 360 104 Gr5-Conforming 3/1 ~~0402869116~~0402926939 Loan Paid in Full 0 5.~~500~~375% 360 34 Gr5-Conforming 3/1 ~~0402926697~~0402983346 Loan Paid in Full ~~(1)~~0 5.~~625~~500% 360 3 Gr5-Conforming 3/1 ~~0402926742~~0403011947 Loan Paid in Full 0 5.~~375~~250% 360 34 ~~Gr5~~Gr6-Conforming 35/1 ~~0402926900~~0402868989 Loan Paid in Full 0 5.~~500~~625% 360 34 ~~Gr5~~Gr6-Conforming 35/1 ~~0402926941~~0402869006 Loan Paid in Full (1) 5.~~375~~875% 360 35 ~~Gr5~~Gr6-Conforming 35/1 ~~0403255325~~0402869124 Loan Paid in Full 0 5.875% 360 4 Gr6-Conforming 5/1 0402926764 Loan Paid in Full 0 5.500% 360 24 Gr6-Conforming 5/1 ~~0402869067~~0402926767 Loan Paid in Full 0 65.~~000~~500% 360 34 Gr6-Conforming 5/1 ~~0403125768~~0402926773 Loan Paid in Full 0 5.~~875~~750% 360 4 Gr6-Conforming 5/1 ~~0403125954~~0402928736 Loan Paid in Full (1) 5.~~375~~625% 360 4 Gr6-Conforming 5/1 ~~0403198938~~0402945644 Loan Paid in Full 0 56.~~375~~125% 360 4 Gr6-Conforming 5/1 ~~0500380133~~0403125624 Loan Paid in Full (0 5.000% 360 5 Gr6-Conforming 5/1) 0403125703 Loan Paid in Full 0 5.625% 360 5 Gr6-Conforming 5/1 0403125769 Loan Paid in Full 0 5.875% 360 5 Gr6-Conforming 5/1 0403125775 Loan Paid in Full 0 5.750% 360 35 Gr6-Conforming 5/1 0403198724 Loan Paid in Full 0 5.875% 360 5 Gr6-Conforming 5/1 0403198857 Loan Paid in Full 0 5.500% 360 5 Gr6-Conforming 5/1 0403198877 Loan Paid in Full 0 5.750% 360 6 Gr6-Conforming 5/1 0403198936 Loan Paid in Full 0 5.250% 360 5 Gr6-Conforming 5/1 0403198963 Loan Paid in Full 0 5.625% 360 5 Gr6-Conforming 5/1 0403199073 Loan Paid in Full 0 6.000% 360 6 Gr6-Conforming 5/1 0403199109 Loan Paid in Full 0 5.625% 360 5 Gr6-Conforming 5/1 0403199149 Loan Paid in Full 0 5.500% 360 5 Gr6-Conforming 5/1 0403199249 Loan Paid in Full 0 6.125% 360 6 Gr6-Conforming 5/1 0500397099 Loan Paid in Full 0 6.000% 360 4 Gr7A-Cnf Mx Hybrid ~~0402406499~~0402869129 Loan Paid in Full 0 6.125% 360 74 Gr7A-Cnf Mx Hybrid ~~0402926823~~0402926871 Loan Paid in Full 0 6.250% 360 4 Gr7A-Cnf Mx Hybrid 0402927061 Loan Paid in Full 0 5.~~875~~750% 360 34 Gr7A-Cnf Mx Hybrid ~~0403125680~~0402927078 Loan Paid in Full 0 6.125% 360 4 Gr7A-Cnf Mx Hybrid 0402934241 Loan Paid in Full (1) 6.~~875~~250% 360 4 Gr7A-Cnf Mx Hybrid ~~0403198721~~0402945720 Loan Paid in Full 0 67.~~750~~500% 360 4 Gr7A-Cnf Mx Hybrid ~~0403198871~~0403125613 Loan Paid in Full 0 6.~~875~~250% 360 45 Gr7A-Cnf Mx Hybrid ~~0500399685~~0403125681 Loan Paid in Full 0 67.000% 360 35 Gr7A-Cnf Mx Hybrid ~~0500412484~~0500383309 Loan Paid in Full 0 6.750% 360 4 Gr7A-Cnf Mx Hybrid 0500416915 Loan Paid in Full 0 7.~~250~~750% 360 23 ~~Gr7B~~Gr7A-~~NonCnf~~Cnf Mx ~~Hyb~~Hybrid ~~0402799362~~0500417148 Loan Paid in Full ~~(1)~~0 6.~~250~~625% 360 43 ~~Gr7B~~Gr7A-~~NonCnf~~Cnf Mx ~~Hyb~~Hybrid ~~0402842302~~0500421121 Loan Paid in Full 0 65.~~375~~125% 360 3 Gr7B-NonCnf Mx Hyb ~~0402868891~~0402474505 Loan Paid in Full 0(1) 57.~~750~~000% 360 57 Gr7B-NonCnf Mx Hyb ~~0402868935~~0402623314 Loan Paid in Full 0 67.~~375~~750% 360 413 Gr7B-NonCnf Mx Hyb ~~0402868956~~0402869171 Loan Paid in Full 0 6.250% 360 4 Gr7B-NonCnf Mx Hyb ~~0402869001~~0402926893 Loan Paid in Full (1) 6.500% 360 34 Gr7B-NonCnf Mx Hyb ~~0402876630~~0402926992 Loan Paid in Full 0 56.~~000~~500% 360 34 Gr7B-NonCnf Mx Hyb ~~0402903015~~0402926999 Loan Paid in Full 0 6.~~875~~250% 360 34 Gr7B-NonCnf Mx Hyb ~~0402926753~~0402934646 Loan Paid in Full 0 57.~~875~~375% 360 34 Gr7B-NonCnf Mx Hyb ~~0402926824~~0402936671 Loan Paid in Full 0 57.~~750~~500% 360 34 Gr7B-NonCnf Mx Hyb ~~0402926836~~0402943608 Loan Paid in Full ~~(1)~~0 6.~~250~~000% 360 35 Gr7B-NonCnf Mx Hyb ~~0402926995~~0402945750 Loan Paid in Full 0 58.~~750~~375% 360 34 Gr7B-NonCnf Mx Hyb ~~0402927058~~0402945751 Loan Paid in Full 0 56.~~875~~500% 360 34 Gr7B-NonCnf Mx Hyb ~~0402945763~~0402945827 Loan Paid in Full 0 7.~~000~~250% 360 34 Gr7B-NonCnf Mx Hyb ~~0403125420~~0402976652 Loan Paid in Full ~~(1)~~0 6.~~500~~875% 360 4 Gr7B-NonCnf Mx Hyb ~~0403125921~~0402988310 Loan Paid in Full 0 67.~~375~~125% 360 3 Gr7B-NonCnf Mx Hyb ~~0403125932~~0402988332 Loan Paid in Full 0 67.~~875~~500% 360 4 Gr7B-NonCnf Mx Hyb ~~0403125957~~0403125650 Loan Paid in Full 0 6.~~875~~250% 360 45 Gr7B-NonCnf Mx Hyb ~~0403136436~~0403125915 Loan Paid in Full 0 6.625% 360 5 Gr7B-NonCnf Mx Hyb 0403136799 Loan Paid in Full 0 5.~~750~~500% 360 23 Gr7B-NonCnf Mx Hyb ~~0403136448~~0403198776 Loan Paid in Full 0 6.~~250~~375% 360 25 Gr7B-NonCnf Mx Hyb ~~0403136832~~0403199174 Loan Paid in Full 0 56.750% 360 36 Gr7B-NonCnf Mx Hyb ~~0403199200~~0403199294 Loan Paid in Full 0 76.~~125~~500% 360 45 Gr7B-NonCnf Mx Hyb ~~0403199238~~0500369447 Loan Paid in Full 0 67.~~500~~750% 360 43 Gr7B-NonCnf Mx Hyb ~~0403199278~~0500390290 Loan Paid in Full ~~(1)~~0 6.~~875~~625% 360 43 Gr7B-NonCnf Mx Hyb ~~0500372603~~0500398148 Loan Paid in Full ~~(1)~~0 7.~~750~~500% 360 4 Gr7B-NonCnf Mx Hyb ~~0500394183~~0500398370 Loan Paid in Full 0 67.~~250~~375% 360 34 Gr7B-NonCnf Mx Hyb ~~0500397108~~0500407366 Loan Paid in Full 0 76.375% 360 34 Gr7B-NonCnf Mx Hyb ~~0500397447~~0500408950 Loan Paid in Full 0 76.~~125~~625% 360 3 Gr7B-NonCnf Mx Hyb ~~0500408501~~0500413047 Loan Paid in Full 0 75.~~000~~625% 360 24 Gr7B-NonCnf Mx Hyb ~~0500411431~~0500415072 Loan Paid in Full 0 7.~~000~~750% 360 23 Gr7B-NonCnf Mx Hyb ~~0500413616~~0500417223 Loan Paid in Full 0 65.875% 360 3 Gr7B-NonCnf Mx Hyb ~~0700071788~~0500425520 Loan Paid in Full 0 7.~~875~~750% 360 23

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 2.~~038~~484% Current Month 2126.~~890~~053% Current Month 3,~~441~~119.~~272~~668% 3 Month Average 02.~~000~~365% 3 Month Average 024.~~000~~932% 3 Month Average 04,238.~~000~~606% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 26.853% N/A Jul-2005 6,154.878% N/A Aug-2005 21.890% N/A Aug-2005 3,441.272% N/A Sep-2005 26.053% N/A Sep-2005 3,119.668% 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. Gr 1 - Jumbo 3/1 SMM CPR PSA Current Month 06.~~007~~637% Current Month 056.~~080~~138% Current Month 147,279.~~094~~522% 3 Month Average 02.~~000~~603% 3 Month Average 023.~~000~~111% 3 Month Average 03,628.~~000~~724% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 13.116% N/A Jul-2005 3,592.555% N/A Aug-2005 0.080% N/A Aug-2005 14.094% N/A Sep-2005 56.138% N/A Sep-2005 7,279.522% 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. Gr 2 - Jumbo 5/1 SMM CPR PSA Current Month 23.~~203~~169% Current Month 2332.~~458~~055% Current Month 3,~~429~~630.~~458~~585% 3 Month Average 02.~~000~~937% 3 Month Average 029.~~000~~935% 3 Month Average 04,711.~~000~~377% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 34.294% N/A Jul-2005 7,074.087% N/A Aug-2005 23.458% N/A Aug-2005 3,429.458% N/A Sep-2005 32.055% N/A Sep-2005 3,630.585% 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. Group 3 - 7/1 SMM CPR PSA Current Month 0.~~025~~020% Current Month 0.~~303~~240% Current Month 5732.~~306~~953% 3 Month Average 0.~~000~~016% 3 Month Average 0.~~000~~195% 3 Month Average 034.~~000~~371% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.042% N/A Jul-2005 12.855% N/A Aug-2005 0.303% N/A Aug-2005 57.306% N/A Sep-2005 0.240% N/A Sep-2005 32.953% 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. Group 4 - 10/1 SMM CPR PSA Current Month 20.~~471~~756% Current Month 258.~~937~~709% Current Month 51,~~428~~284.~~626~~189% 3 Month Average 01.~~000~~652% 3 Month Average 017.~~000~~838% 3 Month Average 04,503.~~000~~669% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 18.868% N/A Jul-2005 6,798.193% N/A Aug-2005 25.937% N/A Aug-2005 5,428.626% N/A Sep-2005 8.709% N/A Sep-2005 1,284.189% 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. Gr5-Conforming 3/1 SMM CPR PSA Current Month 2.~~747~~135% Current Month 2822.~~413~~812% Current Month 42,~~363~~673.~~769~~426% 3 Month Average 02.~~000~~275% 3 Month Average 024.~~000~~070% 3 Month Average 03,886.~~000~~646% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 20.986% N/A Jul-2005 4,622.744% N/A Aug-2005 28.413% N/A Aug-2005 4,363.769% N/A Sep-2005 22.812% N/A Sep-2005 2,673.426% 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. Gr6-Conforming 5/1 SMM CPR PSA Current Month 02.~~611~~010% Current Month 721.~~089~~621% Current Month ~~971~~2,326.~~628~~828% 3 Month Average 01.~~000~~471% 3 Month Average 016.~~000~~069% 3 Month Average 02,326.~~000~~333% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 19.497% N/A Jul-2005 3,680.545% N/A Aug-2005 7.089% N/A Aug-2005 971.628% N/A Sep-2005 21.621% N/A Sep-2005 2,326.828% 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. Gr7A-Cnf Mx Hybrid SMM CPR PSA Current Month 12.~~420~~560% Current Month 1526.~~774~~747% Current Month 23,~~504~~217.~~958~~935% 3 Month Average 02.~~000~~815% 3 Month Average 028.~~000~~240% 3 Month Average 05,169.~~000~~659% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 42.198% N/A Jul-2005 9,786.083% N/A Aug-2005 15.774% N/A Aug-2005 2,504.958% N/A Sep-2005 26.747% N/A Sep-2005 3,217.935% 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. Gr7B-NonCnf Mx Hyb SMM CPR PSA Current Month 3.~~529~~350% Current Month 3533.~~022~~562% Current Month 53,~~442~~994.~~398~~051% 3 Month Average 03.~~000~~375% 3 Month Average 033.~~000~~758% 3 Month Average 05,602.~~000~~348% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 32.689% N/A Jul-2005 7,370.596% N/A Aug-2005 35.022% N/A Aug-2005 5,442.398% N/A Sep-2005 33.562% N/A Sep-2005 3,994.051% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr 1 - Jumbo 3/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr 2 - Jumbo 5/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Group 3 - 7/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Group 4 - 10/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr5-Conforming 3/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr6-Conforming 5/1 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr7A-Cnf Mx Hybrid 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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. Gr7B-NonCnf Mx Hyb 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A 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 2005-7