8-K 1 csf04006_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-110800-03 54-2161194 Pooling and Servicing Agreement) (Commission 54-2161195 (State or other File Number) 54-2161196 jurisdiction 54-2161197 of Incorporation) 54-6637665 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed P/T Certificates, Series 2004-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2004-6 Trust, relating to the December 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2004-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2004-6 Trust, relating to the December 27, 2004 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage ~~Pass~~-~~Through~~Backed P/T Certificates Record Date: 1011/3130/042004 Distribution Date: 1112/2627/042004 ~~CSF~~Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series: 2004-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-A1 2254W0GU3 SEN 5.00000% 28,~~220~~023,~~674~~851.7093 ~~117~~116,~~586~~766.1405 ~~196~~423,~~822~~708.7754 I-A2 2254W0GV1 SEN 5.50000% 25,000,000.00 114,583.33 0.00 I-A3 2254W0GW9 SEN 5.50000% 3,585,000.00 16,431.25 0.00 I-A4 2254W0GX7 SEN 5.50000% 21,000,000.00 96,250.00 0.00 I-A5 2254W0GY5 SEN 4.62500% 98,~~791~~102,~~643~~629.6242 ~~380~~378,~~759~~103.4688 ~~689~~1,~~014~~483,269.1939 I-A6 2254W0GZ2 SEN 5.50000% 16,~~073~~147,~~333~~002.3378 7374,~~669~~007.4410 (7374,~~669~~007.4410) I-A7 2254W0HA6 SEN 2.~~28250~~53000% 40,~~813~~529,~~959~~306.6707 7785,~~631~~449.5529 ~~284~~612,~~653~~785.6061 I-A8 2254W0HB4 SEN 5.~~71750~~47000% 0.00 ~~194~~184,~~461~~746.5109 0.00 I-A9 2254W0JQ9 SEN 5.00000% 2,~~963~~943,~~749~~078.3188 12,~~348~~262.9683 2044,~~670~~498.4308 II-A1 2254W0HC2 SEN 4.75000% 9997,~~559~~966,~~806~~856.6483 ~~394~~387,~~090~~785.9047 1412,~~592,949~~375.8185 II-A2 2254W0HD0 SEN 4.75000% 1,~~497~~473,~~433~~474.6683 5,~~927~~832.3450 236,~~958~~202.8336 III-A1 2254W0HE8 SEN 5.00000% 46,~~203~~006,~~925~~534.7589 ~~192~~191,~~516~~693.3690 ~~197~~480,~~390~~489.8639 III-A2 2254W0HF5 SEN 5.00000% 1,~~618~~611,~~142~~229.5759 6,~~742~~713.2646 616,~~912~~827.9758 IV-A1 2254W0HG3 SEN 5.50000% 32,~~161~~718,~~713~~362.8223 1412,~~491~~459.1916 ~~443~~352,~~351~~030.5965 IV-A2 2254W0HH1 SEN 7.50000% 76,~~022~~037,~~019~~356.3509 4337,~~887~~733.6248 ~~984~~781,~~663~~843.2670 IV-A3 2254W0HJ7 SEN 6.00000% 3,250,000.00 16,250.00 0.00 IV-A4 2254W0HK4 SEN 5.00000% 37,~~415~~211,~~987~~682.8808 155,~~899~~048.9568 ~~204~~224,~~305~~520.8058 IV-A5 2254W0HL2 SEN 5.50000% 0.00 17,~~673~~588.3320 0.00 IV-A6 2254W0HM0 SEN 3.~~33250~~58000% 1311,~~129~~288,~~851~~717.8425 3633,~~462~~678.6901 1,~~841~~461,~~134~~900.5927 IV-A7 2254W0HN8 SEN 1211.~~17377~~32920% 3,~~847~~308,~~679~~138.3821 3931,~~033~~232.9612 ~~539~~428,~~541~~407.1724 IV-A8 2254W0HP3 SEN 8.50000% ~~926~~796,~~813~~850.0157 65,~~564~~644.9336 ~~129~~103,~~962~~192.4395 IV-A9 2254W0HQ1 SEN 5.50000% 2,000,000.00 9,166.67 0.00 IV-A10 2254W0HR9 SEN 5.25000% 10,000,000.00 43,750.00 0.00 IV-A11 2254W0HS7 SEN 5.50000% 15,541,600.00 71,232.33 0.00 IV-A12 2254W0HT5 SEN 2.~~33250~~58000% 16,~~239~~188,~~396~~320.9752 3134,~~565~~804.3389 5156,~~076~~130.4515 IV-A13 2254W0HU2 SEN 5.~~66750~~42000% 0.00 7673,~~697~~117.3225 0.00 V-A1 2254W0HV0 SEN 4.50000% 44,~~249~~029,~~696~~452.5585 165,~~936~~110.3645 ~~220~~608,~~243~~824.7029 AX 2254W0HW8 SEN 5.50000% 0.00 2423,~~059~~624.1118 0.00 CX 2254W0HX6 SEN 5.00000% 0.00 10,~~985~~900.5255 0.00 AP 2254W0HY4 SEN 0.00000% 5,~~096~~076,~~464~~340.8445 0.00 2012,~~124~~208.3917 CP 2254W0HZ1 SEN 0.00000% 2,~~335~~318,~~032~~771.5413 0.00 1610,~~261~~886.4271 B1 2254W0JA4 SUB 4.~~75616~~75617% 1,~~591~~585,~~717~~396.7914 6,~~308~~283.7268 6,~~321~~354.6558 B2 2254W0JB2 SUB 4.~~75616~~75617% ~~596~~594,~~893~~522.3068 2,~~365~~356.7738 2,~~370~~382.6196 B3 2254W0JC0 SUB 4.~~75616~~75617% ~~298~~297,~~446~~260.1585 1,~~182~~178.8819 1,~~185~~191.3048 B4 2254W0JJ5 SUB 4.~~75616~~75617% 198,~~964~~173.1090 ~~788~~785.5946 ~~790~~794.2032 B5 2254W0JK2 SUB 4.~~75616~~75617% 99,~~482~~086.0595 ~~394~~392.2973 ~~395~~397.1016 B6 2254W0JL0 SUB 4.~~75616~~75617% 198,~~966~~175.0988 ~~788~~785.6047 ~~790~~794.2133 CB1 2254W0JD8 SUB 5.~~66239~~66240% 5,~~182~~177,~~933~~769.3610 24,~~456~~432.5018 5,~~164~~168.2625 CB2 2254W0JE6 SUB 5.~~66239~~66240% 2,~~221~~219,~~256~~043.4419 10,~~481~~470.3593 2,~~213~~214.2596 CB3 2254W0JF3 SUB 5.~~66239~~66240% 1,~~295~~294,~~733~~442.3427 6,~~114~~108.1205 1,~~291~~292.06 CB4 2254W0JM8 SUB 5.~~66239~~66240% ~~925~~924,~~523~~600.1091 4,~~367~~362.2389 922.1990 CB5 2254W0JN6 SUB 5.~~66239~~66240% ~~925~~924,~~523~~600.1091 4,~~367~~362.2389 922.1990 CB6 2254W0JP1 SUB 5.~~66239~~66240% ~~555~~554,~~316~~763.8654 2,~~620~~617.3575 553.3272 AR 2254W0JG1 RES 5.50000% 0.00 0.00 0.00 ARL 2254W0JH9 RES 5.50000% 0.00 0.00 0.00 Totals ~~563~~556,~~634~~222,~~681~~392.1192 2,~~510~~476,~~890~~102.4408 7,~~412~~469,~~288~~084.1603

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A1 0.00 2827,~~023~~600,~~851~~143.9339 ~~314~~540,~~408~~474.9159 0.00 I-A2 0.00 25,000,000.00 114,583.33 0.00 I-A3 0.00 3,585,000.00 16,431.25 0.00 I-A4 0.00 21,000,000.00 96,250.00 0.00 I-A5 0.00 9896,~~102~~619,~~629~~360.4203 1,~~069~~861,~~773~~373.6527 0.00 I-A6 0.00 16,~~147~~221,~~002~~009.7887 0.00 0.00 I-A7 0.00 4039,~~529~~916,~~306~~520.0746 ~~362~~698,~~285~~234.1590 0.00 I-A8 0.00 0.00 ~~194~~184,~~461~~746.5109 0.00 I-A9 0.00 2,~~943~~898,~~078~~580.8880 3356,~~019~~760.3991 0.00 II-A1 0.00 97,~~966~~554,~~856~~480.8398 1800,~~987,040~~161.7132 0.00 II-A2 0.00 1,~~473~~467,~~474~~272.8347 2912,~~886~~034.1786 0.00 III-A1 0.00 4645,~~006~~526,~~534~~045.8950 ~~389~~672,~~907~~183.2229 0.00 III-A2 0.00 1,~~611~~594,~~229~~402.5901 1323,~~655~~541.2304 0.00 IV-A1 0.00 2,~~718~~366,~~362~~331.2358 ~~457~~364,~~842~~489.7881 0.00 IV-A2 0.00 65,~~037~~255,~~356~~512.0939 1819,~~028,550~~577.8818 0.00 IV-A3 0.00 3,250,000.00 16,250.00 0.00 IV-A4 0.00 3736,~~211~~987,~~682~~161.0850 ~~360~~379,~~205~~569.7526 0.00 IV-A5 0.00 0.00 17,~~673~~588.3320 0.00 IV-A6 0.00 119,~~288~~826,~~717~~816.2598 1,~~877~~495,~~597~~578.28 0.00 IV-A7 0.00 32,~~308~~879,~~138~~730.2198 ~~578~~459,~~575~~639.1336 0.00 IV-A8 0.00 ~~796~~693,~~850~~657.5762 ~~136~~108,~~527~~837.3631 0.00 IV-A9 0.00 2,000,000.00 9,166.67 0.00 IV-A10 0.00 10,000,000.00 43,750.00 0.00 IV-A11 0.00 15,541,600.00 71,232.33 0.00 IV-A12 0.00 16,~~188~~132,~~320~~190.5237 8290,~~641~~935.7804 0.00 IV-A13 0.00 0.00 7673,~~697~~117.3225 0.00 V-A1 0.00 4443,~~029~~420,~~452~~628.8555 ~~386~~773,~~180~~934.0674 0.00 AX 0.00 0.00 2423,~~059~~624.1118 0.00 CX 0.00 0.00 10,~~985~~900.5255 0.00 AP 0.00 5,~~076~~064,~~340~~132.4529 2012,~~124~~208.3917 0.00 CP 0.00 2,~~318~~307,~~771~~884.1341 1610,~~261~~886.4271 0.00 B1 0.00 1,~~585~~579,~~396~~041.1456 12,~~630~~638.3726 0.00 B2 0.00 ~~594~~592,~~522~~139.6872 4,~~736~~739.3834 0.00 B3 0.00 ~~297~~296,~~260~~069.8537 2,~~368~~369.1867 0.00 B4 0.00 ~~198~~197,~~173~~379.9058 1,~~578~~579.7978 0.00 B5 0.00 9998,~~086~~689.9579 789.3989 0.00 B6 0.00 ~~198~~197,~~175~~381.8855 1,~~578~~579.8180 0.00 CB1 0.00 5,~~177~~172,~~769~~600.1085 29,~~620~~600.7643 0.00 CB2 0.00 2,~~219~~216,~~043~~828.1922 12,~~694~~685.6089 0.00 CB3 0.00 1,~~294~~293,~~442~~150.2721 7,~~405~~400.1811 0.00 CB4 0.00 ~~924~~923,~~600~~678.9101 5,~~289~~285.4279 0.00 CB5 0.00 ~~924~~923,~~600~~678.9101 5,~~289~~285.4279 0.00 CB6 0.00 554,~~763~~209.5482 3,~~173~~171.6747 0.00 AR 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 Totals 0.00 ~~556~~548,~~222~~753,~~392~~308.9287 9,~~923~~945,~~178~~186.6011 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) I-A1 28,565,852.00 28,~~220~~023,~~674~~851.7093 4241,~~998~~350.3583 ~~153~~382,~~824~~357.4271 0.00 0.00 I-A2 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 I-A3 3,585,000.00 3,585,000.00 0.00 0.00 0.00 0.00 I-A4 21,000,000.00 21,000,000.00 0.00 0.00 0.00 0.00 I-A5 100,000,000.00 98,~~791~~102,~~643~~629.6242 ~~150~~144,~~523~~756.6116 ~~538~~1,~~490~~338,513.5823 0.00 0.00 I-A6 16,000,000.00 16,~~073~~147,~~333~~002.3378 0.00 0.00 (7374,~~669~~007.4410) 0.00 I-A7 41,313,170.00 40,~~813~~529,~~959~~306.6707 6259,~~186~~803.0836 ~~222~~552,~~467~~982.5325 0.00 0.00 I-A8 0.00 0.00 0.00 0.00 0.00 0.00 I-A9 3,000,000.00 2,~~963~~943,~~749~~078.3188 4,~~515~~342.7168 1640,~~154~~155.7240 0.00 0.00 II-A1 99,990,000.00 9997,~~559~~966,~~806~~856.6483 ~~396~~393,~~350~~492.9726 118,~~196,598~~883.8459 0.00 0.00 II-A2 1,503,904.00 1,~~497~~473,~~433~~474.6683 5,~~961~~918.3334 ~~17,997~~284.5002 0.00 0.00 III-A1 46,610,000.00 46,~~203~~006,~~925~~534.7589 ~~179~~180,~~982~~851.6450 17299,~~408~~637.2289 0.00 0.00 III-A2 1,632,364.00 1,~~618~~611,~~142~~229.5759 6,~~303~~333.3174 ~~609~~10,493.6784 0.00 0.00 IV-A1 3,531,784.00 32,~~161~~718,~~713~~362.8223 10,~~960~~366.6756 ~~432~~341,~~390~~664.9209 0.00 0.00 IV-A2 7,843,928.00 76,~~022~~037,~~019~~356.3509 2423,~~343~~023.1366 ~~960~~758,~~320~~820.1305 0.00 0.00 IV-A3 3,250,000.00 3,250,000.00 0.00 0.00 0.00 0.00 IV-A4 37,600,000.00 37,~~415~~211,~~987~~682.8808 56,~~050~~611.9166 ~~199~~217,~~254~~908.8992 0.00 0.00 IV-A5 0.00 0.00 0.00 0.00 0.00 0.00 IV-A6 14,666,666.00 1311,~~129~~288,~~851~~717.8425 4543,~~517~~049.0689 1,~~795~~418,~~617~~850.5338 0.00 0.00 IV-A7 4,298,040.00 3,~~847~~308,~~679~~138.3821 1312,~~338~~615.69 ~~526~~415,~~202~~791.4854 0.00 0.00 IV-A8 1,035,294.00 ~~926~~796,~~813~~850.0157 3,~~212~~038.9782 ~~126~~100,~~749~~154.4614 0.00 0.00 IV-A9 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 IV-A10 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 IV-A11 15,541,600.00 15,541,600.00 0.00 0.00 0.00 0.00 IV-A12 16,285,400.00 16,~~239~~188,~~396~~320.9752 1,~~262~~652.7391 4954,~~813~~477.7223 0.00 0.00 IV-A13 0.00 0.00 0.00 0.00 0.00 0.00 V-A1 44,495,959.00 44,~~249~~029,~~696~~452.5585 ~~178~~179,~~518~~399.8908 41429,~~724~~425.8121 0.00 0.00 AX 0.00 0.00 0.00 0.00 0.00 0.00 CX 0.00 0.00 0.00 0.00 0.00 0.00 AP 5,119,244.62 5,~~096~~076,~~464~~340.8445 6,~~059~~076.8784 146,~~064~~131.5233 0.00 0.00 CP 2,344,906.02 2,~~335~~318,~~032~~771.5413 9,~~292~~306.0429 61,~~969~~580.3843 0.00 0.00 B1 1,598,005.00 1,~~591~~585,~~717~~396.7914 6,~~321~~354.6558 0.00 0.00 0.00 B2 599,251.00 ~~596~~594,~~893~~522.3068 2,~~370~~382.6196 0.00 0.00 0.00 B3 299,625.00 ~~298~~297,~~446~~260.1585 1,~~185~~191.3048 0.00 0.00 0.00 B4 199,750.00 198,~~964~~173.1090 ~~790~~794.2032 0.00 0.00 0.00 B5 99,875.00 99,~~482~~086.0595 ~~395~~397.1016 0.00 0.00 0.00 B6 199,752.00 198,~~966~~175.0988 ~~790~~794.2133 0.00 0.00 0.00 CB1 5,188,068.00 5,~~182~~177,~~933~~769.3610 5,~~164~~168.2625 0.00 0.00 0.00 CB2 2,223,457.00 2,~~221~~219,~~256~~043.4419 2,~~213~~214.2596 0.00 0.00 0.00 CB3 1,297,017.00 1,~~295~~294,~~733~~442.3427 1,~~291~~292.06 0.00 0.00 0.00 CB4 926,440.00 ~~925~~924,~~523~~600.1091 922.1990 0.00 0.00 0.00 CB5 926,440.00 ~~925~~924,~~523~~600.1091 922.1990 0.00 0.00 0.00 CB6 555,867.00 ~~555~~554,~~316~~763.8654 553.3272 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 ARL 50.00 0.00 0.00 0.00 0.00 0.00 Totals 570,326,758.64 ~~563~~556,~~634~~222,~~681~~392.1192 1,~~169~~154,~~298~~979.3089 6,~~316~~388,~~659~~111.3225 (7374,~~669~~007.4410) 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 I-A1 ~~196~~423,~~822~~708.7754 2827,~~023~~600,~~851~~143.9339 0.~~98102629~~96619360 ~~196~~423,~~822~~708.7754 I-A2 0.00 25,000,000.00 1.00000000 0.00 I-A3 0.00 3,585,000.00 1.00000000 0.00 I-A4 0.00 21,000,000.00 1.00000000 0.00 I-A5 ~~689~~1,~~014~~483,269.1939 9896,~~102~~619,~~629~~360.4203 0.~~98102629~~96619360 ~~689~~1,~~014~~483,269.1939 I-A6 (7374,~~669~~007.4410) 16,~~147~~221,~~002~~009.7887 1.~~00918767~~01381312 (7374,~~669~~007.4410) I-A7 ~~284~~612,~~653~~785.6061 4039,~~529~~916,~~306~~520.0746 0.~~98102629~~96619360 ~~284~~612,~~653~~785.6061 I-A8 0.00 0.00 0.00000000 0.00 I-A9 2044,~~670~~498.4308 2,~~943~~898,~~078~~580.8880 0.~~98102629~~96619360 2044,~~670~~498.4308 II-A1 1412,~~592,949~~375.8185 97,~~966~~554,~~856~~480.8398 0.~~97976654~~97564237 1412,~~592,949~~375.8185 II-A2 236,~~958~~202.8336 1,~~473~~467,~~474~~272.8347 0.~~97976655~~97564237 236,~~958~~202.8336 III-A1 ~~197~~480,~~390~~489.8639 4645,~~006~~526,~~534~~045.8950 0.~~98705288~~97674416 ~~197~~480,~~390~~489.8639 III-A2 616,~~912~~827.9758 1,~~611~~594,~~229~~402.5901 0.~~98705288~~97674416 616,~~912~~827.9758 IV-A1 ~~443~~352,~~351~~030.5965 2,~~718~~366,~~362~~331.2358 0.~~76968530~~67001028 ~~443~~352,~~351~~030.5965 IV-A2 ~~984~~781,~~663~~843.2670 65,~~037~~255,~~356~~512.0939 0.~~76968530~~67001028 ~~984~~781,~~663~~843.2670 IV-A3 0.00 3,250,000.00 1.00000000 0.00 IV-A4 ~~204~~224,~~305~~520.8058 3736,~~211~~987,~~682~~161.0850 0.~~98967240~~98370110 ~~204~~224,~~305~~520.8058 IV-A5 0.00 0.00 0.00000000 0.00 IV-A6 1,~~841~~461,~~134~~900.5927 119,~~288~~826,~~717~~816.2598 0.~~76968530~~67001028 1,~~841~~461,~~134~~900.5927 IV-A7 ~~539~~428,~~541~~407.1724 32,~~308~~879,~~138~~730.2198 0.~~76968530~~67001028 ~~539~~428,~~541~~407.1724 IV-A8 ~~129~~103,~~962~~192.4395 ~~796~~693,~~850~~657.5762 0.~~76968530~~67001028 ~~129~~103,~~962~~192.4395 IV-A9 0.00 2,000,000.00 1.00000000 0.00 IV-A10 0.00 10,000,000.00 1.00000000 0.00 IV-A11 0.00 15,541,600.00 1.00000000 0.00 IV-A12 5156,~~076~~130.4515 16,~~188~~132,~~320~~190.5237 0.~~99403886~~99059221 5156,~~076~~130.4515 IV-A13 0.00 0.00 0.00000000 0.00 V-A1 ~~220~~608,~~243~~824.7029 4443,~~029~~420,~~452~~628.8555 0.~~98951576~~97583308 ~~220~~608,~~243~~824.7029 AX 0.00 0.00 0.00000000 0.00 CX 0.00 0.00 0.00000000 0.00 AP 2012,~~124~~208.3917 5,~~076~~064,~~340~~132.4529 0.~~99161904~~98923428 2012,~~124~~208.3917 CP 1610,~~261~~886.4271 2,~~318~~307,~~771~~884.1341 0.~~98885461~~98421190 1610,~~261~~886.4271 B1 6,~~321~~354.6558 1,~~585~~579,~~396~~041.1456 0.~~99210962~~98813305 6,~~321~~354.6558 B2 2,~~370~~382.6196 ~~594~~592,~~522~~139.6872 0.~~99210962~~98813305 2,~~370~~382.6196 B3 1,~~185~~191.3048 ~~297~~296,~~260~~069.8537 0.~~99210964~~98813307 1,~~185~~191.3048 B4 ~~790~~794.2032 ~~198~~197,~~173~~379.9058 0.~~99210964~~98813307 ~~790~~794.2032 B5 ~~395~~397.1016 9998,~~086~~689.9579 0.~~99210964~~98813307 ~~395~~397.1016 B6 ~~790~~794.2133 ~~198~~197,~~175~~381.8855 0.~~99210962~~98813303 ~~790~~794.2133 CB1 5,~~164~~168.2625 5,~~177~~172,~~769~~600.1085 0.~~99801489~~99701871 5,~~164~~168.2625 CB2 2,~~213~~214.2596 2,~~219~~216,~~043~~828.1922 0.~~99801489~~99701871 2,~~213~~214.2596 CB3 1,~~291~~292.06 1,~~294~~293,~~442~~150.2721 0.~~99801488~~99701871 1,~~291~~292.06 CB4 922.1990 ~~924~~923,~~600~~678.9101 0.~~99801488~~99701871 922.1990 CB5 922.1990 ~~924~~923,~~600~~678.9101 0.~~99801488~~99701871 922.1990 CB6 553.3272 554,~~763~~209.5482 0.~~99801488~~99701875 553.3272 AR 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00000000 0.00 Totals 7,~~412~~469,~~288~~084.1603 ~~556~~548,~~222~~753,~~392~~308.9287 0.~~97526968~~96217353 7,~~412~~469,~~288~~084.1603

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A1 28,565,852.00 ~~987~~981.~~91643603~~02629426 1.~~50523604~~44756159 513.~~38490573~~38513236 0.00000000 I-A2 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A3 3,585,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A4 21,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A5 100,000,000.00 ~~987~~981.~~91643620~~02629420 1.~~50523610~~44756160 513.~~38490580~~38513230 0.00000000 I-A6 16,000,000.00 ~~1004~~1009.~~58333313~~18767375 0.00000000 0.00000000 (4.~~60434000~~62544375) I-A7 41,313,170.00 ~~987~~981.~~91643609~~02629428 1.~~50523622~~44756164 513.~~38490583~~38513239 0.00000000 I-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A9 3,000,000.00 ~~987~~981.~~91643667~~02629333 1.~~50523667~~44756000 513.~~38490667~~38513333 0.00000000 II-A1 99,990,000.00 ~~995~~979.~~69763616~~76654495 3.~~96390609~~93531613 110.~~96718512~~18885479 0.00000000 II-A2 1,503,904.00 ~~995~~979.~~69763762~~76654760 3.~~96390328~~93531768 110.~~96718674~~18885514 0.00000000 III-A1 46,610,000.00 ~~991~~987.~~28782986~~05288329 3.~~86145977~~88010084 06.~~37348681~~42861811 0.00000000 III-A2 1,632,364.00 ~~991~~987.~~28783164~~05288159 3.~~86146105~~88010272 06.~~37348900~~42861519 0.00000000 IV-A1 3,531,784.00 ~~895~~769.~~21721034~~68530069 32.~~10343724~~93521914 ~~122~~96.~~42847241~~73980345 0.00000000 IV-A2 7,843,928.00 ~~895~~769.~~21721133~~68530180 32.~~10343619~~93522072 ~~122~~96.~~42847334~~73980307 0.00000000 IV-A3 3,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IV-A4 37,600,000.00 ~~995~~989.~~10606064~~67239574 0.~~13433271~~17584202 5.~~29933218~~79545000 0.00000000 IV-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IV-A6 14,666,666.00 ~~895~~769.~~21721160~~68530203 32.~~10343605~~93521991 ~~122~~96.~~42847352~~73980303 0.00000000 IV-A7 4,298,040.00 ~~895~~769.~~21721064~~68530074 32.~~10343552~~93521931 ~~122~~96.~~42847437~~73980233 0.00000000 IV-A8 1,035,294.00 ~~895~~769.~~21721366~~68529712 32.~~10343728~~93522420 ~~122~~96.~~42846959~~73980531 0.00000000 IV-A9 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IV-A10 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IV-A11 15,541,600.00 1000.00000000 0.00000000 0.00000000 0.00000000 IV-A12 16,285,400.00 ~~997~~994.~~17519803~~03886426 0.~~07753755~~10149643 3.~~05879622~~34515763 0.00000000 IV-A13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 V-A1 44,495,959.00 ~~994~~989.~~46550978~~51576367 4.~~01202478~~03180612 09.~~93772133~~65088111 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AP 5,119,244.62 ~~995~~991.~~55016771~~61904281 1.~~18374300~~18705795 21.~~74738190~~19770209 0.00000000 CP 2,344,906.02 ~~995~~988.~~78939202~~85461090 3.~~96264922~~96872622 20.~~97213617~~67398437 0.00000000 B1 1,598,005.00 ~~996~~992.~~06558803~~10962419 3.~~95596384~~97657079 0.00000000 0.00000000 B2 599,251.00 ~~996~~992.~~06558854~~10961684 3.~~95595502~~97656408 0.00000000 0.00000000 B3 299,625.00 ~~996~~992.~~06558198~~10963705 3.~~95594493~~97657071 0.00000000 0.00000000 B4 199,750.00 ~~996~~992.~~06558198~~10963705 3.~~95594493~~97657071 0.00000000 0.00000000 B5 99,875.00 ~~996~~992.~~06558198~~10963705 3.~~95594493~~97657071 0.00000000 0.00000000 B6 199,752.00 ~~996~~992.~~06557131~~10961592 3.~~95595538~~97658096 0.00000000 0.00000000 CB1 5,188,068.00 ~~999~~998.~~01029825~~01488724 0.~~99541101~~99618008 0.00000000 0.00000000 CB2 2,223,457.00 ~~999~~998.~~01029793~~01488853 0.~~99540940~~99617847 0.00000000 0.00000000 CB3 1,297,017.00 ~~999~~998.~~01029825~~01488338 0.~~99540715~~99617815 0.00000000 0.00000000 CB4 926,440.00 ~~999~~998.~~01029748~~01488494 0.~~99541255~~99617892 0.00000000 0.00000000 CB5 926,440.00 ~~999~~998.~~01029748~~01488494 0.~~99541255~~99617892 0.00000000 0.00000000 CB6 555,867.00 ~~999~~998.~~01030282~~01488486 0.~~99541797~~99613757 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 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 I-A1 0.00000000 614.~~89014177~~83269395 ~~981~~966.~~02629426~~19360032 0.~~98102629~~96619360 614.~~89014177~~83269395 I-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A5 0.00000000 614.~~89014190~~83269390 ~~981~~966.~~02629420~~19360030 0.~~98102629~~96619360 614.~~89014190~~83269390 I-A6 0.00000000 (4.~~60434000~~62544375) 1,~~009~~013.~~18767375~~81311687 1.~~00918767~~01381312 (4.~~60434000~~62544375) I-A7 0.00000000 614.~~89014181~~83269403 ~~981~~966.~~02629428~~19360025 0.~~98102629~~96619360 614.~~89014181~~83269403 I-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A9 0.00000000 614.~~89014333~~83269333 ~~981~~966.~~02629333~~19360000 0.~~98102629~~96619360 614.~~89014333~~83269333 II-A1 0.00000000 154.~~93109121~~12417092 ~~979~~975.~~76654495~~64237404 0.~~97976654~~97564237 154.~~93109121~~12417092 II-A2 0.00000000 154.~~93109002~~12417282 ~~979~~975.~~76654760~~64237478 0.~~97976655~~97564237 154.~~93109002~~12417282 III-A1 0.00000000 410.~~23494658~~30871894 ~~987~~976.~~05288329~~74416434 0.~~98705288~~97674416 410.~~23494658~~30871894 III-A2 0.00000000 410.~~23494392~~30871791 ~~987~~976.~~05288159~~74416368 0.~~98705288~~97674416 410.~~23494392~~30871791 IV-A1 0.00000000 ~~125~~99.~~53190965~~67502259 ~~769~~670.~~68530069~~01027809 0.~~76968530~~67001028 ~~125~~99.~~53190965~~67502259 IV-A2 0.00000000 ~~125~~99.~~53190952~~67502251 ~~769~~670.~~68530180~~01027929 0.~~76968530~~67001028 ~~125~~99.~~53190952~~67502251 IV-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IV-A4 0.00000000 5.~~43366489~~97129202 ~~989~~983.~~67239574~~70110372 0.~~98967240~~98370110 5.~~43366489~~97129202 IV-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IV-A6 0.00000000 ~~125~~99.~~53190957~~67502294 ~~769~~670.~~68530203~~01027909 0.~~76968530~~67001028 ~~125~~99.~~53190957~~67502294 IV-A7 0.00000000 ~~125~~99.~~53190989~~67502396 ~~769~~670.~~68530074~~01027910 0.~~76968530~~67001028 ~~125~~99.~~53190989~~67502396 IV-A8 0.00000000 ~~125~~99.~~53190688~~67501985 ~~769~~670.~~68529712~~01027727 0.~~76968530~~67001028 ~~125~~99.~~53190688~~67501985 IV-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IV-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IV-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IV-A12 0.00000000 3.~~13633377~~44665467 ~~994~~990.~~03886426~~59220959 0.~~99403886~~99059221 3.~~13633377~~44665467 IV-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V-A1 0.00000000 413.~~94974611~~68268723 ~~989~~975.~~51576367~~83307621 0.~~98951576~~97583308 413.~~94974611~~68268723 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AP 0.00000000 32.~~93112490~~38476004 ~~991~~989.~~61904281~~23428473 0.~~99161904~~98923428 32.~~93112490~~38476004 CP 0.00000000 64.~~93478539~~64270632 ~~988~~984.~~85461090~~21190031 0.~~98885461~~98421190 64.~~93478539~~64270632 B1 0.00000000 3.~~95596384~~97657079 ~~992~~988.~~10962419~~13305340 0.~~99210962~~98813305 3.~~95596384~~97657079 B2 0.00000000 3.~~95595502~~97656408 ~~992~~988.~~10961684~~13305276 0.~~99210962~~98813305 3.~~95595502~~97656408 B3 0.00000000 3.~~95594493~~97657071 ~~992~~988.~~10963705~~13306633 0.~~99210964~~98813307 3.~~95594493~~97657071 B4 0.00000000 3.~~95594493~~97657071 ~~992~~988.~~10963705~~13306633 0.~~99210964~~98813307 3.~~95594493~~97657071 B5 0.00000000 3.~~95594493~~97657071 ~~992~~988.~~10963705~~13306633 0.~~99210964~~98813307 3.~~95594493~~97657071 B6 0.00000000 3.~~95595538~~97658096 ~~992~~988.~~10961592~~13303496 0.~~99210962~~98813303 3.~~95595538~~97658096 CB1 0.00000000 0.~~99541101~~99618008 ~~998~~997.~~01488724~~01870716 0.~~99801489~~99701871 0.~~99541101~~99618008 CB2 0.00000000 0.~~99540940~~99617847 ~~998~~997.~~01488853~~01870556 0.~~99801489~~99701871 0.~~99540940~~99617847 CB3 0.00000000 0.~~99540715~~99617815 ~~998~~997.~~01488338~~01870523 0.~~99801488~~99701871 0.~~99540715~~99617815 CB4 0.00000000 0.~~99541255~~99617892 ~~998~~997.~~01488494~~01870601 0.~~99801488~~99701871 0.~~99541255~~99617892 CB5 0.00000000 0.~~99541255~~99617892 ~~998~~997.~~01488494~~01870601 0.~~99801488~~99701871 0.~~99541255~~99617892 CB6 0.00000000 0.~~99541797~~99613757 ~~998~~997.~~01488486~~01874729 0.~~99801488~~99701875 0.~~99541797~~99613757 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 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 I-A1 28,565,852.00 5.00000% 28,~~220~~023,~~674~~851.7093 ~~117~~116,~~586~~766.1405 0.00 0.00 I-A2 25,000,000.00 5.50000% 25,000,000.00 114,583.33 0.00 0.00 I-A3 3,585,000.00 5.50000% 3,585,000.00 16,431.25 0.00 0.00 I-A4 21,000,000.00 5.50000% 21,000,000.00 96,250.00 0.00 0.00 I-A5 100,000,000.00 4.62500% 98,~~791~~102,~~643~~629.6242 ~~380~~378,~~759~~103.4688 0.00 0.00 I-A6 16,000,000.00 5.50000% 16,~~073~~147,~~333~~002.3378 7374,~~669~~007.4410 0.00 0.00 I-A7 41,313,170.00 2.~~28250~~53000% 40,~~813~~529,~~959~~306.6707 7785,~~631~~449.5529 0.00 0.00 I-A8 0.00 5.~~71750~~47000% 40,~~813~~529,~~959~~306.6707 ~~194~~184,~~461~~746.5109 0.00 0.00 I-A9 3,000,000.00 5.00000% 2,~~963~~943,~~749~~078.3188 12,~~348~~262.9683 0.00 0.00 II-A1 99,990,000.00 4.75000% 9997,~~559~~966,~~806~~856.6483 ~~394~~387,~~090~~785.9047 0.00 0.00 II-A2 1,503,904.00 4.75000% 1,~~497~~473,~~433~~474.6683 5,~~927~~832.3450 0.00 0.00 III-A1 46,610,000.00 5.00000% 46,~~203~~006,~~925~~534.7589 ~~192~~191,~~516~~693.3690 0.00 0.00 III-A2 1,632,364.00 5.00000% 1,~~618~~611,~~142~~229.5759 6,~~742~~713.2646 0.00 0.00 IV-A1 3,531,784.00 5.50000% 32,~~161~~718,~~713~~362.8223 1412,~~491~~459.1916 0.00 0.00 IV-A2 7,843,928.00 7.50000% 76,~~022~~037,~~019~~356.3509 4337,~~887~~733.6248 0.00 0.00 IV-A3 3,250,000.00 6.00000% 3,250,000.00 16,250.00 0.00 0.00 IV-A4 37,600,000.00 5.00000% 37,~~415~~211,~~987~~682.8808 155,~~899~~048.9568 0.00 0.00 IV-A5 0.00 5.50000% 3,~~855~~837,~~998~~425.9064 17,~~673~~588.3320 0.00 0.00 IV-A6 14,666,666.00 3.~~33250~~58000% 1311,~~129~~288,~~851~~717.8425 3633,~~462~~678.6901 0.00 0.00 IV-A7 4,298,040.00 1211.~~17377~~32920% 3,~~847~~308,~~679~~138.3821 3931,~~033~~232.9612 0.00 0.00 IV-A8 1,035,294.00 8.50000% ~~926~~796,~~813~~850.0157 65,~~564~~644.9336 0.00 0.00 IV-A9 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 IV-A10 10,000,000.00 5.25000% 10,000,000.00 43,750.00 0.00 0.00 IV-A11 15,541,600.00 5.50000% 15,541,600.00 71,232.33 0.00 0.00 IV-A12 16,285,400.00 2.~~33250~~58000% 16,~~239~~188,~~396~~320.9752 3134,~~565~~804.3389 0.00 0.00 IV-A13 0.00 5.~~66750~~42000% 16,~~239~~188,~~396~~320.9752 7673,~~697~~117.3225 0.00 0.00 V-A1 44,495,959.00 4.50000% 44,~~249~~029,~~696~~452.5585 165,~~936~~110.3645 0.00 0.00 AX 0.00 5.50000% 5,~~249~~154,~~259~~367.4558 2423,~~059~~624.1118 0.00 0.00 CX 0.00 5.00000% 2,~~636~~616,~~525~~132.0797 10,~~985~~900.5255 0.00 0.00 AP 5,119,244.62 0.00000% 5,~~096~~076,~~464~~340.8445 0.00 0.00 0.00 CP 2,344,906.02 0.00000% 2,~~335~~318,~~032~~771.5413 0.00 0.00 0.00 B1 1,598,005.00 4.~~75616~~75617% 1,~~591~~585,~~717~~396.7914 6,~~308~~283.7268 0.00 0.00 B2 599,251.00 4.~~75616~~75617% ~~596~~594,~~893~~522.3068 2,~~365~~356.7738 0.00 0.00 B3 299,625.00 4.~~75616~~75617% ~~298~~297,~~446~~260.1585 1,~~182~~178.8819 0.00 0.00 B4 199,750.00 4.~~75616~~75617% 198,~~964~~173.1090 ~~788~~785.5946 0.00 0.00 B5 99,875.00 4.~~75616~~75617% 99,~~482~~086.0595 ~~394~~392.2973 0.00 0.00 B6 199,752.00 4.~~75616~~75617% 198,~~966~~175.0988 ~~788~~785.6047 0.00 0.00 CB1 5,188,068.00 5.~~66239~~66240% 5,~~182~~177,~~933~~769.3610 24,~~456~~432.5018 0.00 0.00 CB2 2,223,457.00 5.~~66239~~66240% 2,~~221~~219,~~256~~043.4419 10,~~481~~470.3593 0.00 0.00 CB3 1,297,017.00 5.~~66239~~66240% 1,~~295~~294,~~733~~442.3427 6,~~114~~108.1205 0.00 0.00 CB4 926,440.00 5.~~66239~~66240% ~~925~~924,~~523~~600.1091 4,~~367~~362.2389 0.00 0.00 CB5 926,440.00 5.~~66239~~66240% ~~925~~924,~~523~~600.1091 4,~~367~~362.2389 0.00 0.00 CB6 555,867.00 5.~~66239~~66240% ~~555~~554,~~316~~763.8654 2,~~620~~617.3575 0.00 0.00 AR 50.00 5.50000% 0.00 0.00 0.00 0.00 ARL 50.00 5.50000% 0.00 0.00 0.00 0.00 Totals 570,326,758.64 2,~~510~~476,~~890~~102.4408 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 I-A1 0.00 0.00 ~~117~~116,~~586~~766.1405 0.00 2827,~~023~~600,~~851~~143.9339 I-A2 0.00 0.00 114,583.33 0.00 25,000,000.00 I-A3 0.00 0.00 16,431.25 0.00 3,585,000.00 I-A4 0.00 0.00 96,250.00 0.00 21,000,000.00 I-A5 0.00 0.00 ~~380~~378,~~759~~103.4688 0.00 9896,~~102~~619,~~629~~360.4203 I-A6 0.00 0.00 7374,~~669~~007.4410 0.00 16,~~147~~221,~~002~~009.7887 I-A7 0.00 0.00 7785,~~631~~449.5529 0.00 4039,~~529~~916,~~306~~520.0746 I-A8 0.00 0.00 ~~194~~184,~~461~~746.5109 0.00 4039,~~529~~916,~~306~~520.0746 I-A9 0.00 0.00 12,~~348~~262.9683 0.00 2,~~943~~898,~~078~~580.8880 II-A1 0.00 0.00 ~~394~~387,~~090~~785.9047 0.00 97,~~966~~554,~~856~~480.8398 II-A2 0.00 0.00 5,~~927~~832.3450 0.00 1,~~473~~467,~~474~~272.8347 III-A1 0.00 0.00 ~~192~~191,~~516~~693.3690 0.00 4645,~~006~~526,~~534~~045.8950 III-A2 0.00 0.00 6,~~742~~713.2646 0.00 1,~~611~~594,~~229~~402.5901 IV-A1 0.00 0.00 1412,~~491~~459.1916 0.00 2,~~718~~366,~~362~~331.2358 IV-A2 0.00 0.00 4337,~~887~~733.6248 0.00 65,~~037~~255,~~356~~512.0939 IV-A3 0.00 0.00 16,250.00 0.00 3,250,000.00 IV-A4 0.00 0.00 155,~~899~~048.9568 0.00 3736,~~211~~987,~~682~~161.0850 IV-A5 0.00 0.00 17,~~673~~588.3320 0.00 3,~~837~~817,~~425~~014.6468 IV-A6 0.00 0.00 3633,~~462~~678.6901 0.00 119,~~288~~826,~~717~~816.2598 IV-A7 0.00 0.00 3931,~~033~~232.9612 0.00 32,~~308~~879,~~138~~730.2198 IV-A8 0.00 0.00 65,~~564~~644.9336 0.00 ~~796~~693,~~850~~657.5762 IV-A9 0.00 0.00 9,166.67 0.00 2,000,000.00 IV-A10 0.00 0.00 43,750.00 0.00 10,000,000.00 IV-A11 0.00 0.00 71,232.33 0.00 15,541,600.00 IV-A12 0.00 0.00 3134,~~565~~804.3389 0.00 16,~~188~~132,~~320~~190.5237 IV-A13 0.00 0.00 7673,~~697~~117.3225 0.00 16,~~188~~132,~~320~~190.5237 V-A1 0.00 0.00 165,~~936~~110.3645 0.00 4443,~~029~~420,~~452~~628.8555 AX 0.00 0.00 2423,~~059~~624.1118 0.00 54,~~154~~956,~~369~~210.5835 CX 0.00 0.00 10,~~985~~900.5255 0.00 2,~~616~~579,~~122~~757.0189 AP 0.00 0.00 0.00 0.00 5,~~076~~064,~~340~~132.4529 CP 0.00 0.00 0.00 0.00 2,~~318~~307,~~771~~884.1341 B1 0.00 0.00 6,~~308~~283.7268 0.00 1,~~585~~579,~~396~~041.1456 B2 0.00 0.00 2,~~365~~356.7738 0.00 ~~594~~592,~~522~~139.6872 B3 0.00 0.00 1,~~182~~178.8819 0.00 ~~297~~296,~~260~~069.8537 B4 0.00 0.00 ~~788~~785.5946 0.00 ~~198~~197,~~173~~379.9058 B5 0.00 0.00 ~~394~~392.2973 0.00 9998,~~086~~689.9579 B6 0.00 0.00 ~~788~~785.6047 0.00 ~~198~~197,~~175~~381.8855 CB1 0.00 0.00 24,~~456~~432.5018 0.00 5,~~177~~172,~~769~~600.1085 CB2 0.00 0.00 10,~~481~~470.3593 0.00 2,~~219~~216,~~043~~828.1922 CB3 0.00 0.00 6,~~114~~108.1205 0.00 1,~~294~~293,~~442~~150.2721 CB4 0.00 0.00 4,~~367~~362.2389 0.00 ~~924~~923,~~600~~678.9101 CB5 0.00 0.00 4,~~367~~362.2389 0.00 ~~924~~923,~~600~~678.9101 CB6 0.00 0.00 2,~~620~~617.3575 0.00 554,~~763~~209.5482 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~510~~476,~~890~~102.4408 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 I-A1 28,565,852.00 5.00000% ~~987~~981.~~91643603~~02629426 4.~~11631832~~08760957 0.00000000 0.00000000 I-A2 25,000,000.00 5.50000% 1000.00000000 4.58333320 0.00000000 0.00000000 I-A3 3,585,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A4 21,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A5 100,000,000.00 4.62500% ~~987~~981.~~91643620~~02629420 3.~~80759460~~78103880 0.00000000 0.00000000 I-A6 16,000,000.00 5.50000% ~~1004~~1009.~~58333313~~18767375 4.~~60434000~~62544375 0.00000000 0.00000000 I-A7 41,313,170.00 2.~~28250~~53000% ~~987~~981.~~91643609~~02629428 12.~~87909933~~06833051 0.00000000 0.00000000 I-A8 0.00 5.~~71750~~47000% ~~987~~981.~~91643609~~02629428 4.~~70701014~~47184493 0.00000000 0.00000000 I-A9 3,000,000.00 5.00000% ~~987~~981.~~91643667~~02629333 4.~~11632000~~08761000 0.00000000 0.00000000 II-A1 99,990,000.00 4.75000% ~~995~~979.~~69763616~~76654495 3.~~94130313~~87824252 0.00000000 0.00000000 II-A2 1,503,904.00 4.75000% ~~995~~979.~~69763762~~76654760 3.~~94130210~~87823957 0.00000000 0.00000000 III-A1 46,610,000.00 5.00000% ~~991~~987.~~28782986~~05288329 4.~~13036602~~11272045 0.00000000 0.00000000 III-A2 1,632,364.00 5.00000% ~~991~~987.~~28783164~~05288159 4.~~13036553~~11272241 0.00000000 0.00000000 IV-A1 3,531,784.00 5.50000% ~~895~~769.~~21721034~~68530069 43.~~10307935~~52772423 0.00000000 0.00000000 IV-A2 7,843,928.00 7.50000% ~~895~~769.~~21721133~~68530180 54.~~59510745~~81053370 0.00000000 0.00000000 IV-A3 3,250,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 IV-A4 37,600,000.00 5.00000% ~~995~~989.~~10606064~~67239574 4.~~14627527~~12363511 0.00000000 0.00000000 IV-A5 0.00 5.50000% ~~995~~990.~~68053725~~88462471 4.~~56353624~~54155431 0.00000000 0.00000000 IV-A6 14,666,666.00 3.~~33250~~58000% ~~895~~769.~~21721160~~68530203 2.~~48609261~~29622806 0.00000000 0.00000000 IV-A7 4,298,040.00 1211.~~17377~~32920% ~~895~~769.~~21721064~~68530074 97.~~08180473~~26659594 0.00000000 0.00000000 IV-A8 1,035,294.00 8.50000% ~~895~~769.~~21721366~~68529712 65.~~34112629~~45193926 0.00000000 0.00000000 IV-A9 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000 IV-A10 10,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IV-A11 15,541,600.00 5.50000% 1000.00000000 4.58333312 0.00000000 0.00000000 IV-A12 16,285,400.00 2.~~33250~~58000% ~~997~~994.~~17519803~~03886426 12.~~93825942~~13718361 0.00000000 0.00000000 IV-A13 0.00 5.~~66750~~42000% ~~997~~994.~~17519803~~03886426 4.~~70957545~~48974235 0.00000000 0.00000000 V-A1 44,495,959.00 4.50000% ~~994~~989.~~46550978~~51576367 3.~~72924562~~71068415 0.00000000 0.00000000 AX 0.00 5.50000% ~~984~~966.~~44101582~~64508674 4.~~51202211~~43045576 0.00000000 0.00000000 CX 0.00 5.00000% ~~992~~984.~~29981910~~62491497 4.~~13458216~~10260229 0.00000000 0.00000000 AP 5,119,244.62 0.00000% ~~995~~991.~~55016771~~61904281 0.00000000 0.00000000 0.00000000 CP 2,344,906.02 0.00000% ~~995~~988.~~78939202~~85461090 0.00000000 0.00000000 0.00000000 B1 1,598,005.00 4.~~75616~~75617% ~~996~~992.~~06558803~~10962419 3.~~94787250~~93220297 0.00000000 0.00000000 B2 599,251.00 4.~~75616~~75617% ~~996~~992.~~06558854~~10961684 3.~~94787827~~93220871 0.00000000 0.00000000 B3 299,625.00 4.~~75616~~75617% ~~996~~992.~~06558198~~10963705 3.~~94786817~~93221527 0.00000000 0.00000000 B4 199,750.00 4.~~75616~~75617% ~~996~~992.~~06558198~~10963705 3.~~94788486~~93221527 0.00000000 0.00000000 B5 99,875.00 4.~~75616~~75617% ~~996~~992.~~06558198~~10963705 3.~~94783479~~93221527 0.00000000 0.00000000 B6 199,752.00 4.~~75616~~75617% ~~996~~992.~~06557131~~10961592 3.~~94789539~~93222596 0.00000000 0.00000000 CB1 5,188,068.00 5.~~66239~~66240% ~~999~~998.~~01029825~~01488724 4.~~71398987~~70930219 0.00000000 0.00000000 CB2 2,223,457.00 5.~~66239~~66240% ~~999~~998.~~01029793~~01488853 4.~~71398817~~70930178 0.00000000 0.00000000 CB3 1,297,017.00 5.~~66239~~66240% ~~999~~998.~~01029825~~01488338 4.~~71398602~~70930605 0.00000000 0.00000000 CB4 926,440.00 5.~~66239~~66240% ~~999~~998.~~01029748~~01488494 4.~~71399119~~70930659 0.00000000 0.00000000 CB5 926,440.00 5.~~66239~~66240% ~~999~~998.~~01029748~~01488494 4.~~71399119~~70930659 0.00000000 0.00000000 CB6 555,867.00 5.~~66239~~66240% ~~999~~998.~~01030282~~01488486 4.~~71398734~~70930996 0.00000000 0.00000000 AR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 5.50000% 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 I-A1 0.00000000 0.00000000 4.~~11631832~~08760957 0.00000000 ~~981~~966.~~02629426~~19360032 I-A2 0.00000000 0.00000000 4.58333320 0.00000000 1000.00000000 I-A3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 I-A4 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 I-A5 0.00000000 0.00000000 3.~~80759460~~78103880 0.00000000 ~~981~~966.~~02629420~~19360030 I-A6 0.00000000 0.00000000 4.~~60434000~~62544375 0.00000000 ~~1009~~1013.~~18767375~~81311687 I-A7 0.00000000 0.00000000 12.~~87909933~~06833051 0.00000000 ~~981~~966.~~02629428~~19360025 I-A8 0.00000000 0.00000000 4.~~70701014~~47184493 0.00000000 ~~981~~966.~~02629428~~19360025 I-A9 0.00000000 0.00000000 4.~~11632000~~08761000 0.00000000 ~~981~~966.~~02629333~~19360000 II-A1 0.00000000 0.00000000 3.~~94130313~~87824252 0.00000000 ~~979~~975.~~76654495~~64237404 II-A2 0.00000000 0.00000000 3.~~94130210~~87823957 0.00000000 ~~979~~975.~~76654760~~64237478 III-A1 0.00000000 0.00000000 4.~~13036602~~11272045 0.00000000 ~~987~~976.~~05288329~~74416434 III-A2 0.00000000 0.00000000 4.~~13036553~~11272241 0.00000000 ~~987~~976.~~05288159~~74416368 IV-A1 0.00000000 0.00000000 43.~~10307935~~52772423 0.00000000 ~~769~~670.~~68530069~~01027809 IV-A2 0.00000000 0.00000000 54.~~59510745~~81053370 0.00000000 ~~769~~670.~~68530180~~01027929 IV-A3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 IV-A4 0.00000000 0.00000000 4.~~14627527~~12363511 0.00000000 ~~989~~983.~~67239574~~70110372 IV-A5 0.00000000 0.00000000 4.~~56353624~~54155431 0.00000000 ~~990~~985.~~88462471~~61418866 IV-A6 0.00000000 0.00000000 2.~~48609261~~29622806 0.00000000 ~~769~~670.~~68530203~~01027909 IV-A7 0.00000000 0.00000000 97.~~08180473~~26659594 0.00000000 ~~769~~670.~~68530074~~01027910 IV-A8 0.00000000 0.00000000 65.~~34112629~~45193926 0.00000000 ~~769~~670.~~68529712~~01027727 IV-A9 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000 IV-A10 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IV-A11 0.00000000 0.00000000 4.58333312 0.00000000 1000.00000000 IV-A12 0.00000000 0.00000000 12.~~93825942~~13718361 0.00000000 ~~994~~990.~~03886426~~59220959 IV-A13 0.00000000 0.00000000 4.~~70957545~~48974235 0.00000000 ~~994~~990.~~03886426~~59220959 V-A1 0.00000000 0.00000000 3.~~72924562~~71068415 0.00000000 ~~989~~975.~~51576367~~83307621 AX 0.00000000 0.00000000 4.~~51202211~~43045576 0.00000000 ~~966~~929.~~64546182~~48287240 CX 0.00000000 0.00000000 4.~~13458216~~10260229 0.00000000 ~~984~~970.~~62078999~~93455195 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~989.~~61904281~~23428473 CP 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~984.~~85461090~~21190031 B1 0.00000000 0.00000000 3.~~94787250~~93220297 0.00000000 ~~992~~988.~~10962419~~13305340 B2 0.00000000 0.00000000 3.~~94787827~~93220871 0.00000000 ~~992~~988.~~10961684~~13305276 B3 0.00000000 0.00000000 3.~~94786817~~93221527 0.00000000 ~~992~~988.~~10963705~~13306633 B4 0.00000000 0.00000000 3.~~94788486~~93221527 0.00000000 ~~992~~988.~~10963705~~13306633 B5 0.00000000 0.00000000 3.~~94783479~~93221527 0.00000000 ~~992~~988.~~10963705~~13306633 B6 0.00000000 0.00000000 3.~~94789539~~93222596 0.00000000 ~~992~~988.~~10961592~~13303496 CB1 0.00000000 0.00000000 4.~~71398987~~70930219 0.00000000 ~~998~~997.~~01488724~~01870716 CB2 0.00000000 0.00000000 4.~~71398817~~70930178 0.00000000 ~~998~~997.~~01488853~~01870556 CB3 0.00000000 0.00000000 4.~~71398602~~70930605 0.00000000 ~~998~~997.~~01488338~~01870523 CB4 0.00000000 0.00000000 4.~~71399119~~70930659 0.00000000 ~~998~~997.~~01488494~~01870601 CB5 0.00000000 0.00000000 4.~~71399119~~70930659 0.00000000 ~~998~~997.~~01488494~~01870601 CB6 0.00000000 0.00000000 4.~~71398734~~70930996 0.00000000 ~~998~~997.~~01488486~~01874729 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 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 10,~~064~~077,~~194~~564.9650 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~674~~2,214.3716 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 10,~~064~~079,~~869~~778.3366 Withdrawals Reimbursement for Servicer Advances ~~5,967~~674.7437 Payment of Service Fee ~~135~~133,~~722~~918.9918 Payment of Interest and Principal 9,~~923~~945,~~178~~186.6011 Total Withdrawals (Pool Distribution Amount) 10,~~064~~079,~~869~~778.3366 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~117~~115,~~423~~879.9067 External MS Fee 7,~~701~~574.3967 PMI Fee ~~321~~320.1481 Servicer FRY 5,~~579~~507.6184 Trust Administrator Fee 4,~~696~~635.9519 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~135~~133,~~722~~918.9918

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 30Yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0380,231.0033 0.00 0.00 0.00 0380,231.0033 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 0380,231.0033 0.00 0.00 0.00 0380,231.0033 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~215983% 0.000000% 0.000000% 0.000000% 0.~~000000~~215983% 0.~~000000~~155354% 0.000000% 0.000000% 0.000000% 0.~~000000~~155354% 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~~215983% 0.000000% 0.000000% 0.000000% 0.~~000000~~215983% 0.~~000000~~155354% 0.000000% 0.000000% 0.000000% 0.~~000000~~155354% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 15Yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G3 1YrConformAltA 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 ~~82,600~~0.00 0.00 0.00 0.00 ~~82,600~~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 10 0 0 0 10 ~~82,600~~0.00 0.00 0.00 0.00 ~~82,600~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~188324~~000000% 0.000000% 0.000000% 0.000000% 0.~~188324~~000000% 0.~~165897~~000000% 0.000000% 0.000000% 0.000000% 0.~~165897~~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.~~188324~~000000% 0.000000% 0.000000% 0.000000% 0.~~188324~~000000% 0.~~165897~~000000% 0.000000% 0.000000% 0.000000% 0.~~165897~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 30Yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 15Yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~634742~~630885% Weighted Average Net Coupon 5.~~384742~~380885% Weighted Average Pass-Through Rate 5.~~345783~~341968% Weighted Average Maturity(Stepdown Calculation ) ~~358~~357 Beginning Scheduled Collateral Loan Count 1,~~501~~491 Number Of Loans Paid In Full 1012 Ending Scheduled Collateral Loan Count 1,~~491~~479 Beginning Scheduled Collateral Balance ~~563~~556,~~634~~222,~~682~~394.4223 Ending Scheduled Collateral Balance ~~556~~548,~~222~~753,~~394~~310.2316 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~557~~549,~~111~~627,~~743~~027.5755 Monthly P &I Constant 3,~~799~~757,~~817~~777.8554 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 1,~~153~~147,~~204~~757.3137 Unscheduled Principal 6,~~259~~321,~~083~~326.8870

Group Level Collateral Statement Group G1 30Yr Jumbo A G2 15Yr Jumbo A G3 1YrConformAltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~774987~~773248 5.~~036775~~036362 5.~~284702~~284697 Weighted Average Net Rate 5.~~524987~~523248 4.~~786775~~786362 5.~~034701~~034697 Weighted Average Maturity ~~358~~357 ~~178~~177 ~~178~~177 Beginning Loan Count ~~468~~466 ~~200~~198 531 Loans Paid In Full 23 2 0 3 Ending Loan Count ~~466~~463 198 ~~531~~528 Beginning Scheduled Balance ~~248~~247,~~200~~069,~~009~~546.6838 ~~103~~102,~~680~~046,~~248~~218.6627 49,~~840~~628,~~976~~413.3135 Ending scheduled Balance ~~247~~244,~~069~~566,~~546~~233.3803 ~~102~~101,~~046~~616,~~218~~982.2771 49,~~628~~121,~~413~~701.3589 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 1,~~450~~444,~~979~~098.5686 ~~847~~838,~~904~~132.7125 413,779.00 Scheduled Principal ~~256~~255,~~519~~437.7043 ~~412~~409,~~726~~847.3253 ~~194~~195,~~283~~219.4372 Unscheduled Principal ~~873~~2,~~943~~247,875.6092 119,~~221,304~~388.0703 18311,~~279~~491.5374 Scheduled Interest 1,~~194~~188,~~459~~661.8643 ~~435~~428,~~178~~284.3972 ~~219~~218,~~495~~559.5728 Servicing Fees 51,~~708~~472.3482 21,~~600~~259.0563 10,~~383~~339.5425 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 2,~~068~~058.3391 ~~864~~850.0039 ~~415~~413.3457 FRY Amount 2,~~683~~681.6828 0.00 1,~~023~~019.8985 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,~~133~~130.1505 2,~~925~~863.2311 136.9745 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~134~~129,~~866~~318.3637 ~~409~~403,~~789~~311.1159 ~~207~~206,~~535~~650.8316 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.~~486864~~485023 4.~~742918~~742693 4.~~996752~~996738

Group Level Collateral Statement Group G4 30Yr Jumbo A G5 15Yr Jumbo A Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~328115~~329641 4.~~828648~~828676 5.~~634742~~630885 Weighted Average Net Rate 6.~~078115~~079640 4.~~578648~~578676 5.~~384742~~380885 Weighted Average Maturity ~~358~~357 ~~177~~176 ~~358~~357 Beginning Loan Count ~~215~~209 87 1,~~501~~491 Loans Paid In Full 65 01 1012 Ending Loan Count ~~209~~204 8786 1,~~491~~479 Beginning Scheduled Balance ~~116~~112,~~809~~598,~~935~~521.6907 4544,~~103~~879,~~512~~695.0816 ~~563~~556,~~634~~222,~~682~~394.4223 Ending scheduled Balance ~~112~~109,~~598~~186,~~521~~453.0766 44,~~879~~261,~~695~~938.1687 ~~556~~548,~~222~~753,~~394~~310.2316 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~723~~698,~~694~~307.5843 363,460.00 3,~~799~~757,~~817~~777.8554 Scheduled Principal ~~107~~104,~~705~~383.6796 ~~181~~182,~~969~~868.1973 1,~~153~~147,~~204~~757.3137 Unscheduled Principal 43,~~103~~307,~~708~~683.9545 41434,~~847~~887.7356 6,~~259~~321,~~083~~326.8870 Scheduled Interest ~~615~~593,~~988~~923.9147 ~~181~~180,~~490~~591.8127 2,~~646~~610,~~613~~020.5417 Servicing Fees 2423,~~335~~458.4003 9,~~396~~349.5794 ~~117~~115,~~423~~879.9067 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~973~~938.4232 ~~375~~374.8600 4,~~696~~635.9519 FRY Amount 1,~~872~~806.0471 0.00 5,~~579~~507.6184 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~811~~755.4900 1,~~015~~010.6987 87,~~022~~895.5348 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~587~~566,~~996~~965.5641 ~~170~~169,~~702~~856.6946 2,~~510~~476,~~890~~101.5599 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.~~040547~~042340 4.~~541625~~541648 5.~~345783~~341968

Group

Filing Compare · CSFB Mortgage-Backed Pass-Through Certificates, Series 2004-6