8-K 1 csf05003_10506.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): June 27, 2005 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2005-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-11 Pooling and Servicing Agreement) (Commission 54-2169446 (State or other File Number) 54-2169447 jurisdiction 54-2169448 of Incorporation) 54-2169449 54-2169450 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 June 27, 2005 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed P/T Certificates, Series 2005-3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2005-3 Trust, relating to the June 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2005-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2005-3 Trust , relating to the June 27, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Record Date: 45/2931/052005 Distribution Date: 56/2527/052005 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ 1A1 225458JU3 SEN 6.~~10924~~10850% 8887,~~027~~217,~~676~~952.0904 ~~448~~443,~~151~~975.7897 ~~809,724.05~~ 2A1 225458JV1 SEN 6.~~36155~~35036% 7170,~~771~~604,~~422~~565.8625 ~~380~~373,~~481~~636.4985 ~~1,166,857.60~~ 3A1 225458JW9 SEN 5.50000% 1615,~~090~~800,~~783~~081.1550 7372,~~749~~417.4204 ~~290,701.65~~ 3A2 225458JX7 SEN 5.50000% 8,790,000.00 40,287.50 ~~0.00~~ 3A3 225458JY5 SEN 5.50000% 8,943,000.00 40,988.75 ~~0.00~~ 3A4 225458JZ2 SEN 4.~~06000~~28125% 3130,~~203~~531,~~517~~861.0907 ~~105~~108,~~571~~928.9077 ~~671,656.02~~ 3A5 225458KA5 SEN 109.~~78000~~96875% 8,~~510~~326,~~050~~871.6371 7669,~~448~~173.6275 ~~183,178.93~~ 3A6 225458KB3 SEN 5.50000% 1,~~657~~665,~~562~~159.5066 7,~~597~~631.1698 ~~(7,597.16)~~ 3A7 225458KC1 SEN 4.50000% 3,~~291~~282,~~878~~313.9202 12,~~344~~308.5567 ~~9,565.90~~ 3A8 225458KD9 SEN 6.50000% 3,~~291~~282,~~878~~313.9202 17,~~831~~779.0120 ~~9,565.90~~ 3A9 225458KE7 SEN 4.~~06000~~28125% 20,~~541~~170,~~817~~702.7517 6971,~~499~~963.8218 ~~371,115.58~~ 3A10 225458KF4 SEN 7.~~90000~~53125% 3,~~898~~828,~~732~~296.4055 2524,~~666~~026.6555 ~~70,435.85~~ 3A11 225458KG2 SEN 5.50000% 15,000,000.00 68,750.00 ~~0.00~~ 3A12 225458KH0 SEN 5.50000% 2,184,000.00 10,010.00 ~~0.00~~ 3A13 225458KJ6 SEN 5.50000% 6463,~~119~~296,~~996~~427.4413 ~~293~~290,~~883~~108.3262 ~~823,569.30~~ 3A14 225458KK3 SEN 5.50000% 11,931,000.00 54,683.75 ~~0.00~~ 3A15 225458KL1 SEN 109.~~78000~~96875% 2,~~055~~018,~~210~~080.3117 1816,~~462~~764.6478 ~~37,130.14~~ 3A16 225458KM9 SEN 5.50000% 6059,~~057~~813,~~121~~057.3509 ~~275~~274,~~261~~143.8118 ~~244,064.26~~ 3A17 225458KN7 SEN 5.50000% ~~856~~860,~~909~~837.5809 3,~~927~~945.50 ~~(3,927.50)~~ 3A18 225458KP2 SEN 5.50000% 134,~~764~~451,~~383~~442.5107 ~~617~~616,~~670~~235.0977 ~~312,941.44~~ 3A19 225458KQ0 SEN 5.50000% 7,485,552.00 34,308.78 ~~0.00~~ 3A20 225458KR8 SEN 5.50000% 2,~~800~~789,~~397~~358.8909 12,~~835~~784.1656 ~~11,039.80~~ 3A21 225458KS6 SEN 6.~~94000~~71875% 5,~~754~~650,~~586~~622.5722 3331,~~280~~637.6960 ~~103,964.35~~ 3A22 225458KT4 SEN 5.00000% 3,~~836~~767,000.00 15,~~983~~695.3383 ~~69,000.00~~ 3A23 225458KU1 SEN 6.00000% 3,~~836~~767,000.00 1918,~~180~~835.00 ~~69,000.00~~ 3A24 225458KV9 SEN 5.50000% 4,~~795~~708,000.00 21,~~977~~578.0833 ~~87,000.00~~ 3A25 225458KW7 SEN 1110.~~02785~~10364% ~~180~~177,~~402~~143.4524 1,~~657~~491.8849 ~~3,259.21~~ 3A26 225458KX5 SEN 9.00000% 2524,~~118~~664.7796 ~~188~~184.3999 ~~453.81~~ 3A27 225458KY3 SEN 5.50000% 27,~~205~~053,~~948~~161.7897 ~~124~~123,~~693~~993.9366 ~~152,786.81~~ 3A28 225458KZ0 SEN 5.50000% 5,~~340~~365,~~983~~463.8233 24,~~479~~591.5171 ~~(24,479.51)~~ 3A29 225458LA4 SEN 5.50000% 1,000,000.00 4,583.33 ~~0.00~~ 3A30 225458MF2 SEN 5.50000% 20,000,000.00 91,666.6667 ~~0.00~~ 3A31 225458MG0 SEN 5.50000% 2,~~328~~314,~~008~~737.2335 10,~~670~~609.0421 ~~13,270.88~~ 3A32 225458MH8 SEN 5.50000% 1,346,000.00 6,169.17 ~~0.00~~ 3A33 225458MJ4 SEN 5.50000% 2,000,000.00 9,166.67 ~~0.00~~ 3A34 225458MK1 SEN 5.50000% 68,000.00 311.67 ~~0.00~~ 4A1 225458LB2 SEN 4.75000% 38,~~797~~151,~~571~~792.7462 ~~153~~151,~~573~~017.7251 ~~645,779.12~~ PP 225458MP0 PPP 4.~~75000~~74995% 100.00 074,802.4036 ~~0.00~~ 5A1 225458LC0 SEN 5.50000% 9390,~~800~~301,~~694~~706.0926 ~~429~~413,~~919~~882.8582 ~~3,498,987.83~~ 5A2 225458ML9 SEN 5.50000% 2,~~901~~793,~~440~~209.5495 1312,~~298~~802.2721 ~~108,230.60~~ 6A1 225458LD8 SEN 5.75000% 8179,~~837~~403,~~473~~604.4241 ~~392~~380,~~137~~475.8960 ~~2,433,869.01~~ 6A2 225458LE6 SEN 5.75000% 663,000.00 3,176.8788 ~~0.00~~ 6A3 225458LF3 SEN 5.75000% 10,000,000.00 47,916.67 ~~0.00~~ 6A4 225458LG1 SEN 5.75000% 275,000.00 1,317.71 ~~0.00~~ 7A1 225458LH9 SEN 5.75000% 15,365,000.00 73,623.96 ~~0.00~~ 7A2 225458LJ5 SEN 5.75000% 1,843,800.00 8,834.88 ~~0.00~~ 7A3 225458LK2 SEN 5.75000% 59,~~695~~190,~~963~~525.3189 ~~286~~283,~~043~~621.1627 ~~505,437.42~~ 7A4 225458LL0 SEN 5.75000% 3,936,965.00 18,864.63 ~~0.00~~ 7A5 225458LM8 SEN 5.75000% 3,936,965.00 18,864.63 ~~0.00~~ 6X 225458LN6 SEN-IO 5.75000% 0.00 4140,~~728~~920.7427 ~~0.00~~ AX 225458LP1 SEN-IO 5.50000% 0.00 6160,~~088~~544.8481 ~~0.00~~ CX 225458LQ9 SEN-IO 5.50000% 0.00 2423,~~542~~425.2483 ~~0.00~~ AP 225458MM7 SEN-PO 0.00000% ~~914~~898,~~823~~117.4461 0.00 ~~16,705.83~~ CB1 225458LR7 SUB 5.~~48970~~48981% 10,~~755~~739,~~841~~359.4128 49,~~205~~130.2588 ~~16,482.13~~ CB2 225458LS5 SUB 5.~~48970~~48981% 4,~~821~~814,~~583~~194.0148 22,~~057~~024.5218 ~~7,388.54~~ CB3 225458LT3 SUB 5.~~48970~~48981% 2,~~596~~592,~~236~~257.2480 11,~~877~~859.1217 ~~3,978.44~~ CB4 225458MC9 SUB 5.~~48970~~48981% 1,~~483~~481,~~563~~290.8545 6,~~786~~776.9367 ~~2,273.40~~ CB5 225458MD7 SUB 5.~~48970~~48981% 1,~~483~~481,~~563~~290.8545 6,~~786~~776.9367 ~~2,273.40~~ CB6 225458ME5 SUB 5.~~48970~~48981% 1,~~112~~110,~~675~~970.1813 5,~~090~~082.2151 ~~1,705.05~~ DB1 225458LU0 SUB 6.~~04482~~04143% 11,~~255~~246,~~298~~156.2609 56,~~696~~619.8601 ~~9,142.17~~ DB2 225458LV8 SUB 6.~~04482~~04143% 3,~~095~~092,~~206~~692.2718 15,~~591~~570.6322 ~~2,514.10~~ DB3 225458LW6 SUB 6.~~04482~~04143% 1,~~828~~827,~~985~~499.3474 9,~~213~~200.2459 ~~1,485.60~~ DB4 225458LZ9 SUB 6.~~04482~~04143% 2,~~251~~249,~~058~~230.6522 11,~~339~~323.3780 ~~1,828.43~~ DB5 225458MA3 SUB 6.~~04482~~04143% 1,~~406~~405,~~912~~769.0326 7,~~087~~077.1137 ~~1,142.77~~ DB6 225458MB1 SUB 6.~~04482~~04143% 562,~~767~~310.6554 2,~~834~~830.8696 ~~457.11~~ ES EXC 0.00000% 0.00 0.00 ~~0.00~~ AR 225458LX4 RES 5.75000% 0.00 54.8264 ~~0.00~~ AR-L 225458LY2 RES 5.75000% 0.00 0.00 ~~0.00~~ Totals 1988,~~001~~877,~~611,428~~470.2906 4,~~831~~843,~~925~~737.~~36 12,733,958.26~~19

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1A1 1,233,524.10 0.00 8785,~~217~~984,~~952~~427.0494 1,~~257~~677,~~875~~500.8307 0.00 2A1 1,194,907.48 0.00 7069,~~604~~409,~~565~~657.2577 1,~~547~~568,~~339~~544.0933 0.00 3A1 362,798.61 0.00 15,~~800~~437,~~081~~282.5089 ~~364~~435,~~451~~215.0765 0.00 3A2 0.00 0.00 8,790,000.00 40,287.50 0.00 3A3 0.00 0.00 8,943,000.00 40,988.75 0.00 3A4 838,244.99 0.00 3029,~~531~~693,~~861~~616.0708 ~~777~~947,~~227~~173.9276 0.00 3A5 228,612.28 0.00 8,~~326~~098,~~871~~259.7142 ~~259~~297,~~627~~786.5503 0.00 3A6 (7,631.98) 0.00 1,~~665~~672,~~159~~791.6664 0.00 0.00 3A7 11,006.38 0.00 3,~~282~~271,~~313~~306.0265 2123,~~910~~315.4505 0.00 3A8 11,006.38 0.00 3,~~282~~271,~~313~~306.0265 2728,~~396~~785.9158 0.00 3A9 463,156.01 0.00 2019,~~170~~707,~~702~~546.1716 ~~440~~535,~~615~~119.4019 0.00 3A10 87,904.65 0.00 3,~~828~~740,~~296~~391.5590 96111,~~102~~931.5020 0.00 3A11 0.00 0.00 15,000,000.00 68,750.00 0.00 3A12 0.00 0.00 2,184,000.00 10,010.00 0.00 3A13 999,241.47 0.00 6362,~~296~~297,~~427~~185.1367 1,~~117~~289,~~452~~350.6209 0.00 3A14 0.00 0.00 11,931,000.00 54,683.75 0.00 3A15 46,338.79 0.00 21,~~018~~971,~~080~~741.1738 5563,~~592~~103.7857 0.00 3A16 245,255.66 0.00 59,~~813~~567,~~057~~801.0943 519,~~326~~398.0784 0.00 3A17 (3,945.50) 0.00 ~~860~~864,~~837~~782.0959 0.00 0.00 3A18 390,025.53 0.00 134,~~451~~061,~~442~~416.0753 ~~930~~1,~~611~~006,261.5330 0.00 3A19 0.00 0.00 7,485,552.00 34,308.78 0.00 3A20 11,093.74 0.00 2,~~789~~778,~~358~~264.0935 23,~~874~~878.9630 0.00 3A21 129,748.56 0.00 5,~~650~~520,~~622~~873.2266 ~~137~~161,~~245~~386.0416 0.00 3A22 87,000.00 0.00 3,~~767~~680,000.00 84102,~~983~~695.3383 0.00 3A23 87,000.00 0.00 3,~~767~~680,000.00 88105,~~180~~835.00 0.00 3A24 108,000.00 0.00 4,~~708~~600,000.00 ~~108~~129,~~977~~578.0833 0.00 3A25 4,067.53 0.00 ~~177~~173,~~143~~075.2471 45,~~917~~559.0902 0.00 3A26 566.36 0.00 24,~~664~~098.9659 ~~642~~751.2035 0.00 3A27 153,525.96 0.00 2726,~~053~~899,~~161~~636.9701 277,~~480~~519.7462 0.00 3A28 (24,591.71) 0.00 5,~~365~~390,~~463~~055.3304 0.00 0.00 3A29 0.00 0.00 1,000,000.00 4,583.33 0.00 3A30 0.00 0.00 20,000,000.00 91,666.6667 0.00 3A31 16,539.78 0.00 2,~~314~~298,~~737~~197.3558 2327,~~940~~148.9299 0.00 3A32 0.00 0.00 1,346,000.00 6,169.17 0.00 3A33 0.00 0.00 2,000,000.00 9,166.67 0.00 3A34 0.00 0.00 68,000.00 311.67 0.00 4A1 913,572.18 0.00 3837,~~151~~238,~~792~~220.6245 ~~799~~1,~~352~~064,589.8469 0.00 PP 0.00 0.00 100.00 074,802.4036 0.00 5A1 2,356,028.19 0.00 9087,~~301~~945,~~706~~678.2607 32,~~928~~769,~~907~~911.6801 0.00 5A2 72,876.60 0.00 2,~~793~~720,~~209~~333.9535 ~~121~~85,~~528~~678.8781 0.00 6A1 3,644,196.21 0.00 7975,~~403~~759,~~604~~408.4120 24,~~826~~024,~~006~~671.9081 0.00 6A2 0.00 0.00 663,000.00 3,176.8788 0.00 6A3 0.00 0.00 10,000,000.00 47,916.67 0.00 6A4 0.00 0.00 275,000.00 1,317.71 0.00 7A1 0.00 0.00 15,365,000.00 73,623.96 0.00 7A2 0.00 0.00 1,843,800.00 8,834.88 0.00 7A3 1,035,476.64 0.00 5958,~~190~~155,~~525~~049.8925 ~~791~~1,~~480~~319,097.5891 0.00 7A4 0.00 0.00 3,936,965.00 18,864.63 0.00 7A5 0.00 0.00 3,936,965.00 18,864.63 0.00 6X 0.00 0.00 410.00 40,~~728~~920.7427 0.00 AX 0.00 0.00 610.00 60,~~088~~544.8481 0.00 CX 0.00 0.00 240.00 23,~~542~~425.2483 0.00 AP 13,333.22 0.00 ~~898~~884,~~117~~784.6139 1613,~~705~~333.8322 0.00 CB1 16,567.49 0.00 10,~~739~~722,~~359~~791.2879 65,~~687~~698.3837 0.00 CB2 7,426.81 0.00 4,~~814~~806,~~194~~767.4867 29,~~446~~450.0699 0.00 CB3 3,999.05 0.00 2,~~592~~588,~~257~~258.8075 15,~~855~~858.5622 0.00 CB4 2,285.17 0.00 1,~~481~~479,~~290~~005.4528 9,~~060~~061.3384 0.00 CB5 2,285.17 0.00 1,~~481~~479,~~290~~005.4528 9,~~060~~061.3384 0.00 CB6 1,713.88 0.00 1,~~110~~109,~~970~~256.1325 6,~~795~~796.2639 0.00 DB1 9,221.95 0.00 11,~~246~~236,~~156~~934.0915 65,~~839~~840.0396 0.00 DB2 2,536.03 0.00 3,~~092~~090,~~692~~156.1814 18,~~105~~106.7325 0.00 DB3 1,498.57 0.00 1,~~827~~826,~~499~~001.7418 10,~~698~~699.8416 0.00 DB4 1,844.39 0.00 2,~~249~~247,~~230~~385.2283 13,~~167~~168.8019 0.00 DB5 1,152.74 0.00 1,~~405~~404,~~769~~616.2652 8,~~229~~230.8811 0.00 DB6 461.10 0.00 ~~562~~561,~~310~~849.5444 3,~~291~~292.9706 0.00 ES 0.00 0.00 0.00 0.00 0.00 AR 0.00 0.00 50.8200 4.64 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 Totals 14,759,870.46 0.00 ~~988~~974,~~877~~117,~~470~~599.0663 1719,~~565~~603,~~883~~607.6265 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1A1 89,136,855.00 8887,~~027~~217,~~676~~952.0904 73,~~701~~464.9946 ~~736~~1,~~022~~160,059.0664 0.00 0.00 2A1 73,551,027.00 7170,~~771~~604,~~422~~565.8625 52,~~546~~430.9889 1,~~114~~142,~~310~~476.6259 0.00 0.00 3A1 16,777,000.00 1615,~~090~~800,~~783~~081.1550 4041,~~552~~724.4401 ~~250~~321,~~149~~074.2160 0.00 0.00 3A2 8,790,000.00 8,790,000.00 0.00 0.00 0.00 0.00 3A3 8,943,000.00 8,943,000.00 0.00 0.00 0.00 0.00 3A4 32,803,571.00 3130,~~203~~531,~~517~~861.0907 9396,~~693~~401.0656 ~~577~~741,~~962~~843.9743 0.00 0.00 3A5 8,946,429.00 8,~~510~~326,~~050~~871.6371 2526,~~552~~291.6534 ~~157~~202,~~626~~320.2795 0.00 0.00 3A6 1,650,000.00 1,~~657~~665,~~562~~159.5066 0.00 0.00 (7,~~597~~631.1698) 0.00 3A7 3,300,000.00 3,~~291~~282,~~878~~313.9202 1,~~334~~265.4078 89,~~231~~740.5060 0.00 0.00 3A8 3,300,000.00 3,~~291~~282,~~878~~313.9202 1,~~334~~265.4078 89,~~231~~740.5060 0.00 0.00 3A9 21,417,856.00 20,~~541~~170,~~817~~702.7517 5153,~~770~~265.0772 ~~319~~409,~~345~~890.5129 0.00 0.00 3A10 4,065,000.00 3,~~898~~828,~~732~~296.4055 910,~~825~~109.7056 6077,~~610~~795.1509 0.00 0.00 3A11 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 3A12 2,184,000.00 2,184,000.00 0.00 0.00 0.00 0.00 3A13 65,743,014.00 6463,~~119~~296,~~996~~427.4413 114,~~884~~916.2981 ~~708~~884,~~685~~324.0166 0.00 0.00 3A14 11,931,000.00 11,931,000.00 0.00 0.00 0.00 0.00 3A15 2,142,858.00 2,~~055~~018,~~210~~080.3117 5,~~179~~329.6024 3141,~~950~~009.5455 0.00 0.00 3A16 60,300,000.00 6059,~~057~~813,~~121~~057.3509 3428,~~045~~205.8939 ~~210~~217,~~018~~050.3726 0.00 0.00 3A17 853,000.00 ~~856~~860,~~909~~837.5809 0.00 0.00 (3,~~927~~945.50) 0.00 3A18 135,000,000.00 134,~~764~~451,~~383~~442.5107 4344,~~653~~854.9551 ~~269~~345,~~287~~171.4902 0.00 0.00 3A19 7,485,552.00 7,485,552.00 0.00 0.00 0.00 0.00 3A20 2,811,384.00 2,~~800~~789,~~397~~358.8909 1,~~540~~275.0082 9,~~499~~817.7992 0.00 0.00 3A21 6,000,000.00 5,~~754~~650,~~586~~622.5722 14,~~502~~921.8786 89114,~~461~~826.4870 0.00 0.00 3A22 4,000,000.00 3,~~836~~767,000.00 910,~~625~~005.2035 5976,~~374~~994.8065 0.00 0.00 3A23 4,000,000.00 3,~~836~~767,000.00 910,~~625~~005.2035 5976,~~374~~994.8065 0.00 0.00 3A24 5,000,000.00 4,~~795~~708,000.00 12,~~136~~420.1244 7495,~~863~~579.8856 0.00 0.00 3A25 188,096.00 ~~180~~177,~~402~~143.4524 ~~454~~467.6679 23,~~804~~599.5574 0.00 0.00 3A26 26,190.00 2524,~~118~~664.7796 6365.3113 ~~390~~501.5123 0.00 0.00 3A27 27,358,000.00 27,~~205~~053,~~948~~161.7897 2117,~~313~~656.0911 ~~131~~135,~~473~~869.7286 0.00 0.00 3A28 5,316,616.00 5,~~340~~365,~~983~~463.8233 0.00 0.00 (24,~~479~~591.5171) 0.00 3A29 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 3A30 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3A31 2,338,000.00 2,~~328~~314,~~008~~737.2335 1,~~851~~902.2314 1114,~~419~~637.6564 0.00 0.00 3A32 1,346,000.00 1,346,000.00 0.00 0.00 0.00 0.00 3A33 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 3A34 68,000.00 68,000.00 0.00 0.00 0.00 0.00 4A1 39,465,370.00 38,~~797~~151,~~571~~792.7462 ~~148~~147,~~233~~780.9635 ~~497~~765,~~545~~791.1683 0.00 0.00 PP 100.00 100.00 0.00 0.00 0.00 0.00 5A1 96,844,000.00 9390,~~800~~301,~~694~~706.0926 ~~358~~346,~~109~~457.5862 32,~~140~~009,~~878~~570.2557 0.00 0.00 5A2 2,995,576.00 2,~~901~~793,~~440~~209.5495 1110,~~077~~716.0462 9762,~~153~~159.5698 0.00 0.00 6A1 87,229,668.00 8179,~~837~~403,~~473~~604.4241 7877,~~808~~480.2272 23,~~355~~566,~~060~~715.7949 0.00 0.00 6A2 663,000.00 663,000.00 0.00 0.00 0.00 0.00 6A3 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 6A4 275,000.00 275,000.00 0.00 0.00 0.00 0.00 7A1 15,365,000.00 15,365,000.00 0.00 0.00 0.00 0.00 7A2 1,843,800.00 1,843,800.00 0.00 0.00 0.00 0.00 7A3 63,573,000.00 59,~~695~~190,~~963~~525.3189 73,~~937~~967.2192 ~~431~~961,~~500~~508.2172 0.00 0.00 7A4 3,936,965.00 3,936,965.00 0.00 0.00 0.00 0.00 7A5 3,936,965.00 3,936,965.00 0.00 0.00 0.00 0.00 6X 0.00 0.00 0.00 0.00 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 916,276.30 ~~914~~898,~~823~~117.4461 1,~~347~~336.1139 1511,~~358~~996.7183 0.00 0.00 CB1 10,772,213.00 10,~~755~~739,~~841~~359.4128 16,~~482~~567.1349 0.00 0.00 0.00 CB2 4,828,922.00 4,~~821~~814,~~583~~194.0148 7,~~388~~426.5481 0.00 0.00 0.00 CB3 2,600,188.00 2,~~596~~592,~~236~~257.2480 3,~~978~~999.4405 0.00 0.00 0.00 CB4 1,485,822.00 1,~~483~~481,~~563~~290.8545 2,~~273~~285.4017 0.00 0.00 0.00 CB5 1,485,822.00 1,~~483~~481,~~563~~290.8545 2,~~273~~285.4017 0.00 0.00 0.00 CB6 1,114,368.80 1,~~112~~110,~~675~~970.1813 1,~~705~~713.0588 0.00 0.00 0.00 DB1 11,264,410.00 11,~~255~~246,~~298~~156.2609 9,~~142~~221.1795 0.00 0.00 0.00 DB2 3,097,712.00 3,~~095~~092,~~206~~692.2718 2,~~514~~536.1003 0.00 0.00 0.00 DB3 1,830,466.00 1,~~828~~827,~~985~~499.3474 1,~~485~~498.6057 0.00 0.00 0.00 DB4 2,252,881.00 2,~~251~~249,~~058~~230.6522 1,~~828~~844.4339 0.00 0.00 0.00 DB5 1,408,051.00 1,~~406~~405,~~912~~769.0326 1,~~142~~152.7774 0.00 0.00 0.00 DB6 563,223.24 562,~~767~~310.6554 ~~457~~461.1110 0.00 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 Totals 1,024,521,347.34 1988,~~001~~877,~~611,428~~470.2906 1,~~341~~326,~~371~~977.3601 1113,~~428~~469,~~591~~062.0665 (36,~~004~~169.1719) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1A1 ~~809~~1,~~724~~233,524.0510 8785,~~217~~984,~~952~~427.0494 0.~~97847240~~96463385 ~~809~~1,~~724~~233,524.0510 2A1 1,~~166~~194,~~857~~907.6048 7069,~~604~~409,~~565~~657.2577 0.~~95993990~~94369393 1,~~166~~194,~~857~~907.6048 3A1 ~~290~~362,~~701~~798.6561 15,~~800~~437,~~081~~282.5089 0.~~94177037~~92014561 ~~290~~362,~~701~~798.6561 3A2 0.00 8,790,000.00 1.00000000 0.00 3A3 0.00 8,943,000.00 1.00000000 0.00 3A4 ~~671~~838,~~656~~244.0299 3029,~~531~~693,~~861~~616.0708 0.~~93074809~~90519462 ~~671~~838,~~656~~244.0299 3A5 ~~183~~228,~~178~~612.9328 8,~~326~~098,~~871~~259.7142 0.~~93074809~~90519462 ~~183~~228,~~178~~612.9328 3A6 (7,~~597~~631.1698) 1,~~665~~672,~~159~~791.6664 1.~~00918767~~01381312 (7,~~597~~631.1698) 3A7 911,~~565~~006.9038 3,~~282~~271,~~313~~306.0265 0.~~99464031~~99130505 911,~~565~~006.9038 3A8 911,~~565~~006.9038 3,~~282~~271,~~313~~306.0265 0.~~99464031~~99130505 911,~~565~~006.9038 3A9 ~~371~~463,~~115~~156.5801 2019,~~170~~707,~~702~~546.1716 0.~~94177037~~92014561 ~~371~~463,~~115~~156.5801 3A10 7087,~~435~~904.8565 3,~~828~~740,~~296~~391.5590 0.~~94177037~~92014561 7087,~~435~~904.8565 3A11 0.00 15,000,000.00 1.00000000 0.00 3A12 0.00 2,184,000.00 1.00000000 0.00 3A13 ~~823~~999,~~569~~241.3047 6362,~~296~~297,~~427~~185.1367 0.~~96278560~~94758640 ~~823~~999,~~569~~241.3047 3A14 0.00 11,931,000.00 1.00000000 0.00 3A15 3746,~~130~~338.1479 21,~~018~~971,~~080~~741.1738 0.~~94177037~~92014561 3746,~~130~~338.1479 3A16 ~~244~~245,~~064~~255.2666 59,~~813~~567,~~057~~801.0943 0.~~99192466~~98785740 ~~244~~245,~~064~~255.2666 3A17 (3,~~927~~945.50) ~~860~~864,~~837~~782.0959 1.~~00918768~~01381312 (3,~~927~~945.50) 3A18 ~~312~~390,~~941~~025.4453 134,~~451~~061,~~442~~416.0753 0.~~99593661~~99304753 ~~312~~390,~~941~~025.4453 3A19 0.00 7,485,552.00 1.00000000 0.00 3A20 11,~~039~~093.8074 2,~~789~~778,~~358~~264.0935 0.~~99216546~~98821945 11,~~039~~093.8074 3A21 ~~103~~129,~~964~~748.3556 5,~~650~~520,~~622~~873.2266 0.~~94177037~~92014561 ~~103~~129,~~964~~748.3556 3A22 6987,000.00 3,~~767~~680,000.00 0.~~94175000~~92000000 6987,000.00 3A23 6987,000.00 3,~~767~~680,000.00 0.~~94175000~~92000000 6987,000.00 3A24 87108,000.00 4,~~708~~600,000.00 0.~~94160000~~92000000 87108,000.00 3A25 34,~~259~~067.2153 ~~177~~173,~~143~~075.2471 0.~~94177037~~92014562 34,~~259~~067.2153 3A26 ~~453~~566.8136 24,~~664~~098.9659 0.~~94177014~~92014471 ~~453~~566.8136 3A27 ~~152~~153,~~786~~525.8196 2726,~~053~~899,~~161~~636.9701 0.~~98885744~~98324571 ~~152~~153,~~786~~525.8196 3A28 (24,~~479~~591.5171) 5,~~365~~390,~~463~~055.3304 1.~~00918767~~01381312 (24,~~479~~591.5171) 3A29 0.00 1,000,000.00 1.00000000 0.00 3A30 0.00 20,000,000.00 1.00000000 0.00 3A31 1316,~~270~~539.8878 2,~~314~~298,~~737~~197.3558 0.~~99005019~~98297587 1316,~~270~~539.8878 3A32 0.00 1,346,000.00 1.00000000 0.00 3A33 0.00 2,000,000.00 1.00000000 0.00 3A34 0.00 68,000.00 1.00000000 0.00 4A1 ~~645~~913,~~779~~572.1218 3837,~~151~~238,~~792~~220.6245 0.~~96671570~~94356699 ~~645~~913,~~779~~572.1218 PP 0.00 100.00 1.00000000 0.00 5A1 32,~~498~~356,~~987~~028.8319 9087,~~301~~945,~~706~~678.2607 0.~~93244503~~90811695 32,~~498~~356,~~987~~028.8319 5A2 ~~108~~72,~~230~~876.60 2,~~793~~720,~~209~~333.9535 0.~~93244503~~90811695 ~~108~~72,~~230~~876.60 6A1 23,~~433~~644,~~869~~196.0121 7975,~~403~~759,~~604~~408.4120 0.~~91028209~~86850506 23,~~433~~644,~~869~~196.0121 6A2 0.00 663,000.00 1.00000000 0.00 6A3 0.00 10,000,000.00 1.00000000 0.00 6A4 0.00 275,000.00 1.00000000 0.00 7A1 0.00 15,365,000.00 1.00000000 0.00 7A2 0.00 1,843,800.00 1.00000000 0.00 7A3 ~~505~~1,~~437~~035,476.4264 5958,~~190~~155,~~525~~049.8925 0.~~93106391~~91477592 ~~505~~1,~~437~~035,476.4264 7A4 0.00 3,936,965.00 1.00000000 0.00 7A5 0.00 3,936,965.00 1.00000000 0.00 6X 0.00 0.00 0.00000000 0.00 AX 0.00 0.00 0.00000000 0.00 CX 0.00 0.00 0.00000000 0.00 AP 1613,~~705~~333.8322 ~~898~~884,~~117~~784.6139 0.~~98018208~~96563055 1613,~~705~~333.8322 CB1 16,~~482~~567.1349 10,~~739~~722,~~359~~791.2879 0.~~99695014~~99541216 16,~~482~~567.1349 CB2 7,~~388~~426.5481 4,~~814~~806,~~194~~767.4867 0.~~99695014~~99541216 7,~~388~~426.5481 CB3 3,~~978~~999.4405 2,~~592~~588,~~257~~258.8075 0.~~99695014~~99541216 3,~~978~~999.4405 CB4 2,~~273~~285.4017 1,~~481~~479,~~290~~005.4528 0.~~99695014~~99541216 2,~~273~~285.4017 CB5 2,~~273~~285.4017 1,~~481~~479,~~290~~005.4528 0.~~99695014~~99541216 2,~~273~~285.4017 CB6 1,~~705~~713.0588 1,~~110~~109,~~970~~256.1325 0.~~99695014~~99541216 1,~~705~~713.0588 DB1 9,~~142~~221.1795 11,~~246~~236,~~156~~934.0915 0.~~99837951~~99756083 9,~~142~~221.1795 DB2 2,~~514~~536.1003 3,~~092~~090,~~692~~156.1814 0.~~99837951~~99756083 2,~~514~~536.1003 DB3 1,~~485~~498.6057 1,~~827~~826,~~499~~001.7418 0.~~99837951~~99756083 1,~~485~~498.6057 DB4 1,~~828~~844.4339 2,~~249~~247,~~230~~385.2283 0.~~99837951~~99756083 1,~~828~~844.4339 DB5 1,~~142~~152.7774 1,~~405~~404,~~769~~616.2652 0.~~99837950~~99756083 1,~~142~~152.7774 DB6 ~~457~~461.1110 ~~562~~561,~~310~~849.5444 0.~~99837951~~99756083 ~~457~~461.1110 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 Totals 1214,~~733~~759,~~958~~870.2646 ~~988~~974,~~877~~117,~~470~~599.0663 0.~~96520924~~95080264 1214,~~733~~759,~~958~~870.2646

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 89,136,855.00 ~~987~~978.~~55645002~~47239551 0.~~82684082~~82417604 813.~~25721370~~01436583 0.00000000 2A1 73,551,027.00 ~~975~~959.~~80449638~~93989656 0.~~71442891~~71285055 15.~~15017078~~53311540 0.00000000 3A1 16,777,000.00 ~~959~~941.~~09776182~~77037015 2.~~41714490~~48697681 1419.~~91024677~~13778387 0.00000000 3A2 8,790,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A3 8,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A4 32,803,571.00 ~~951~~930.~~22317903~~74809051 2.~~85618477~~93875200 1722.~~61890405~~61471564 0.00000000 3A5 8,946,429.00 ~~951~~930.~~22317854~~74809066 2.~~85618429~~93875243 1722.~~61890359~~61471588 0.00000000 3A6 1,650,000.00 ~~1004~~1009.~~58333333~~18767273 0.00000000 0.00000000 (4.~~60433939~~62544242) 3A7 3,300,000.00 ~~997~~994.~~53906667~~64030909 0.~~40436364~~38356970 2.~~49439394~~95169697 0.00000000 3A8 3,300,000.00 ~~997~~994.~~53906667~~64030909 0.~~40436364~~38356970 2.~~49439394~~95169697 0.00000000 3A9 21,417,856.00 ~~959~~941.~~09776170~~77037001 2.~~41714530~~48697722 1419.~~91024639~~13778345 0.00000000 3A10 4,065,000.00 ~~959~~941.~~09776138~~77036900 2.~~41714637~~48697663 1419.~~91024600~~13778352 0.00000000 3A11 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A12 2,184,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A13 65,743,014.00 ~~975~~962.~~31269923~~78559924 1.~~74747525~~74796991 1013.~~77962458~~45123392 0.00000000 3A14 11,931,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A15 2,142,858.00 ~~959~~941.~~09776103~~77036929 2.~~41714570~~48697767 1419.~~91024604~~13778234 0.00000000 3A16 60,300,000.00 ~~995~~991.~~97216169~~92466153 0.~~56460846~~46775108 3.~~48289171~~59950680 0.00000000 3A17 853,000.00 ~~1004~~1009.~~58332943~~18767878 0.00000000 0.00000000 (4.~~60433763~~62543962) 3A18 135,000,000.00 ~~998~~995.~~25469267~~93660793 0.~~32336259~~33225563 12.~~99472215~~55682237 0.00000000 3A19 7,485,552.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A20 2,811,384.00 ~~996~~992.~~09227697~~16545659 0.~~54777291~~45380496 3.~~37904392~~49220171 0.00000000 3A21 6,000,000.00 ~~959~~941.~~09776167~~77037000 2.~~41714500~~48697667 1419.~~91024667~~13778333 0.00000000 3A22 4,000,000.00 ~~959~~941.~~00000000~~75000000 2.~~40630000~~50133750 1419.~~84370000~~24866250 0.00000000 3A23 4,000,000.00 ~~959~~941.~~00000000~~75000000 2.~~40630000~~50133750 1419.~~84370000~~24866250 0.00000000 3A24 5,000,000.00 ~~959~~941.~~00000000~~60000000 2.~~42722400~~48408800 1419.~~97277600~~11591200 0.00000000 3A25 188,096.00 ~~959~~941.~~09774796~~77037258 2.~~41716996~~48697474 1419.~~91020543~~13778071 0.00000000 3A26 26,190.00 ~~959~~941.~~09774723~~77014128 2.~~41733486~~48682703 1419.~~91065292~~13822069 0.00000000 3A27 27,358,000.00 ~~994~~988.~~44216609~~85744462 0.~~77904416~~64537283 4.~~80567732~~96636669 0.00000000 3A28 5,316,616.00 ~~1004~~1009.~~58333271~~18767314 0.00000000 0.00000000 (4.~~60434043~~62544408) 3A29 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A30 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A31 2,338,000.00 ~~995~~990.~~72636014~~05019247 0.~~79180068~~81357571 46.~~88436698~~26075278 0.00000000 3A32 1,346,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A33 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A34 68,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4A1 39,465,370.00 ~~983~~966.~~07888004~~71569581 3.~~75605144~~74455757 1219.~~60713279~~40414672 0.00000000 PP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 5A1 96,844,000.00 ~~968~~932.~~57517337~~44502767 3.~~69779831~~57748152 3220.~~43234738~~75059446 0.00000000 5A2 2,995,576.00 ~~968~~932.~~57517219~~44502894 3.~~69779969~~57748226 3220.~~43234690~~75059354 0.00000000 6A1 87,229,668.00 ~~938~~910.~~18393783~~28208900 0.~~90345661~~88823816 2640.~~99839222~~88878901 0.00000000 6A2 663,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6A3 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6A4 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7A1 15,365,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7A2 1,843,800.00 1000.00000000 0.00000000 0.00000000 0.00000000 7A3 63,573,000.00 ~~939~~931.~~01441351~~06390905 1.~~16302849~~16351155 615.~~78747597~~12448241 0.00000000 7A4 3,936,965.00 1000.00000000 0.00000000 0.00000000 0.00000000 7A5 3,936,965.00 1000.00000000 0.00000000 0.00000000 0.00000000 6X 0.00 0.00000000 0.00000000 0.00000000 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 916,276.30 ~~998~~980.~~41438658~~18208045 1.~~47020064~~45850111 1613.~~76209458~~09302663 0.00000000 CB1 10,772,213.00 ~~998~~996.~~48020179~~95014200 1.~~53005979~~53798389 0.00000000 0.00000000 CB2 4,828,922.00 ~~998~~996.~~48020117~~95014332 1.~~53005992~~53798508 0.00000000 0.00000000 CB3 2,600,188.00 ~~998~~996.~~48020220~~95014361 1.~~53005860~~53798495 0.00000000 0.00000000 CB4 1,485,822.00 ~~998~~996.~~48020153~~95013938 1.~~53006215~~53798369 0.00000000 0.00000000 CB5 1,485,822.00 ~~998~~996.~~48020153~~95013938 1.~~53006215~~53798369 0.00000000 0.00000000 CB6 1,114,368.80 ~~998~~996.~~48019794~~95013895 1.~~53005899~~53798276 0.00000000 0.00000000 DB1 11,264,410.00 ~~999~~998.~~19110366~~37950590 0.~~81159777~~81868025 0.00000000 0.00000000 DB2 3,097,712.00 ~~999~~998.~~19110298~~37950720 0.~~81159901~~81867843 0.00000000 0.00000000 DB3 1,830,466.00 ~~999~~998.~~19110216~~37950555 0.~~81159661~~81868224 0.00000000 0.00000000 DB4 2,252,881.00 ~~999~~998.~~19110242~~37950606 0.~~81159635~~81868061 0.00000000 0.00000000 DB5 1,408,051.00 ~~999~~998.~~19110174~~37950472 0.~~81159702~~81867773 0.00000000 0.00000000 DB6 563,223.24 ~~999~~998.~~19110227~~37950579 0.~~81159648~~81868071 0.00000000 0.00000000 ES 0.00 0.00000000 0.00000000 0.00000000 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

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 913.~~08405451~~83854187 ~~978~~964.~~47239551~~63385364 0.~~97847240~~96463385 913.~~08405451~~83854187 2A1 0.00000000 1516.~~86459969~~24596595 ~~959~~943.~~93989656~~69393061 0.~~95993990~~94369393 1516.~~86459969~~24596595 3A1 0.00000000 1721.~~32739167~~62476068 ~~941~~920.~~77037015~~14560947 0.~~94177037~~92014561 1721.~~32739167~~62476068 3A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A4 0.00000000 2025.~~47508852~~55346764 ~~930~~905.~~74809051~~19462287 0.~~93074809~~90519462 2025.~~47508852~~55346764 3A5 0.00000000 2025.~~47508900~~55346720 ~~930~~905.~~74809066~~19462235 0.~~93074809~~90519462 2025.~~47508900~~55346720 3A6 0.00000000 (4.~~60433939~~62544242) 1,~~009~~013.~~18767273~~81311515 1.~~00918767~~01381312 (4.~~60433939~~62544242) 3A7 0.00000000 23.~~89875758~~33526667 ~~994~~991.~~64030909~~30504545 0.~~99464031~~99130505 23.~~89875758~~33526667 3A8 0.00000000 23.~~89875758~~33526667 ~~994~~991.~~64030909~~30504545 0.~~99464031~~99130505 23.~~89875758~~33526667 3A9 0.00000000 1721.~~32739169~~62476067 ~~941~~920.~~77037001~~14560935 0.~~94177037~~92014561 1721.~~32739169~~62476067 3A10 0.00000000 1721.~~32739237~~62476015 ~~941~~920.~~77036900~~14560886 0.~~94177037~~92014561 1721.~~32739237~~62476015 3A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A13 0.00000000 1215.~~52709984~~19920383 ~~962~~947.~~78559924~~58639557 0.~~96278560~~94758640 1215.~~52709984~~19920383 3A14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A15 0.00000000 1721.~~32739174~~62476002 ~~941~~920.~~77036929~~14560928 0.~~94177037~~92014561 1721.~~32739174~~62476002 3A16 0.00000000 4.~~04750017~~06725804 ~~991~~987.~~92466153~~85740348 0.~~99192466~~98785740 4.~~04750017~~06725804 3A17 0.00000000 (4.~~60433763~~62543962) 1,~~009~~013.~~18767878~~81311841 1.~~00918768~~01381312 (4.~~60433763~~62543962) 3A18 0.00000000 2.~~31808474~~88907800 ~~995~~993.~~93660793~~04752985 0.~~99593661~~99304753 2.~~31808474~~88907800 3A19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A20 0.00000000 3.~~92682038~~94600666 ~~992~~988.~~16545659~~21944992 0.~~99216546~~98821945 3.~~92682038~~94600666 3A21 0.00000000 1721.~~32739167~~62476000 ~~941~~920.~~77037000~~14561000 0.~~94177037~~92014561 1721.~~32739167~~62476000 3A22 0.00000000 1721.~~25000000~~75000000 ~~941~~920.~~75000000~~00000000 0.~~94175000~~92000000 1721.~~25000000~~75000000 3A23 0.00000000 1721.~~25000000~~75000000 ~~941~~920.~~75000000~~00000000 0.~~94175000~~92000000 1721.~~25000000~~75000000 3A24 0.00000000 1721.~~40000000~~60000000 ~~941~~920.~~60000000~~00000000 0.~~94160000~~92000000 1721.~~40000000~~60000000 3A25 0.00000000 1721.~~32737538~~62475544 ~~941~~920.~~77037258~~14561713 0.~~94177037~~92014562 1721.~~32737538~~62475544 3A26 0.00000000 1721.~~32760596~~62504773 ~~941~~920.~~77014128~~14471172 0.~~94177014~~92014471 1721.~~32760596~~62504773 3A27 0.00000000 5.~~58472147~~61173916 ~~988~~983.~~85744462~~24570546 0.~~98885744~~98324571 5.~~58472147~~61173916 3A28 0.00000000 (4.~~60434043~~62544408) 1,~~009~~013.~~18767314~~81311722 1.~~00918767~~01381312 (4.~~60434043~~62544408) 3A29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A31 0.00000000 57.~~67616766~~07432849 ~~990~~982.~~05019247~~97586826 0.~~99005019~~98297587 57.~~67616766~~07432849 3A32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4A1 0.00000000 1623.~~36318423~~14870429 ~~966~~943.~~71569581~~56699177 0.~~96671570~~94356699 1623.~~36318423~~14870429 PP 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5A1 0.00000000 3624.~~13014570~~32807598 ~~932~~908.~~44502767~~11695170 0.~~93244503~~90811695 3624.~~13014570~~32807598 5A2 0.00000000 3624.~~13014659~~32807580 ~~932~~908.~~44502894~~11695313 0.~~93244503~~90811695 3624.~~13014659~~32807580 6A1 0.00000000 2741.~~90184883~~77702717 ~~910~~868.~~28208900~~50506183 0.~~91028209~~86850506 2741.~~90184883~~77702717 6A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7A1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7A3 0.00000000 716.~~95050446~~28799396 ~~931~~914.~~06390905~~77591509 0.~~93106391~~91477592 716.~~95050446~~28799396 7A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 1814.~~23230613~~55152774 ~~980~~965.~~18208045~~63055271 0.~~98018208~~96563055 1814.~~23230613~~55152774 CB1 0.00000000 1.~~53005979~~53798389 ~~996~~995.~~95014200~~41215811 0.~~99695014~~99541216 1.~~53005979~~53798389 CB2 0.00000000 1.~~53005992~~53798508 ~~996~~995.~~95014332~~41215824 0.~~99695014~~99541216 1.~~53005992~~53798508 CB3 0.00000000 1.~~53005860~~53798495 ~~996~~995.~~95014361~~41215866 0.~~99695014~~99541216 1.~~53005860~~53798495 CB4 0.00000000 1.~~53006215~~53798369 ~~996~~995.~~95013938~~41215570 0.~~99695014~~99541216 1.~~53006215~~53798369 CB5 0.00000000 1.~~53006215~~53798369 ~~996~~995.~~95013938~~41215570 0.~~99695014~~99541216 1.~~53006215~~53798369 CB6 0.00000000 1.~~53005899~~53798276 ~~996~~995.~~95013895~~41215619 0.~~99695014~~99541216 1.~~53005899~~53798276 DB1 0.00000000 0.~~81159777~~81868025 ~~998~~997.~~37950590~~56082653 0.~~99837951~~99756083 0.~~81159777~~81868025 DB2 0.00000000 0.~~81159901~~81867843 ~~998~~997.~~37950720~~56082554 0.~~99837951~~99756083 0.~~81159901~~81867843 DB3 0.00000000 0.~~81159661~~81868224 ~~998~~997.~~37950555~~56082877 0.~~99837951~~99756083 0.~~81159661~~81868224 DB4 0.00000000 0.~~81159635~~81868061 ~~998~~997.~~37950606~~56082545 0.~~99837951~~99756083 0.~~81159635~~81868061 DB5 0.00000000 0.~~81159702~~81867773 ~~998~~997.~~37950472~~56082699 0.~~99837950~~99756083 0.~~81159702~~81867773 DB6 0.00000000 0.~~81159648~~81868071 ~~998~~997.~~37950579~~56082508 0.~~99837951~~99756083 0.~~81159648~~81868071 ES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1A1 89,136,855.00 6.~~10924~~10850% 8887,~~027~~217,~~676~~952.0904 ~~448~~443,~~151~~975.7897 0.00 0.00 2A1 73,551,027.00 6.~~36155~~35036% 7170,~~771~~604,~~422~~565.8625 ~~380~~373,~~481~~636.4985 0.00 0.00 3A1 16,777,000.00 5.50000% 1615,~~090~~800,~~783~~081.1550 7372,~~749~~417.4204 0.00 0.00 3A2 8,790,000.00 5.50000% 8,790,000.00 40,287.50 0.00 0.00 3A3 8,943,000.00 5.50000% 8,943,000.00 40,988.75 0.00 0.00 3A4 32,803,571.00 4.~~06000~~28125% 3130,~~203~~531,~~517~~861.0907 ~~105~~108,~~571~~928.9078 0.00 0.00 3A5 8,946,429.00 109.~~78000~~96875% 8,~~510~~326,~~050~~871.6371 7669,~~448~~173.6275 0.00 0.00 3A6 1,650,000.00 5.50000% 1,~~657~~665,~~562~~159.5066 7,~~597~~631.1698 0.00 0.00 3A7 3,300,000.00 4.50000% 3,~~291~~282,~~878~~313.9202 12,~~344~~308.5567 0.00 0.00 3A8 3,300,000.00 6.50000% 3,~~291~~282,~~878~~313.9202 17,~~831~~779.0120 0.00 0.00 3A9 21,417,856.00 4.~~06000~~28125% 20,~~541~~170,~~817~~702.7517 6971,~~499~~963.8218 0.00 0.00 3A10 4,065,000.00 7.~~90000~~53125% 3,~~898~~828,~~732~~296.4055 2524,~~666~~026.6555 0.00 0.00 3A11 15,000,000.00 5.50000% 15,000,000.00 68,750.00 0.00 0.00 3A12 2,184,000.00 5.50000% 2,184,000.00 10,010.00 0.00 0.00 3A13 65,743,014.00 5.50000% 6463,~~119~~296,~~996~~427.4413 ~~293~~290,~~883~~108.3262 0.00 0.00 3A14 11,931,000.00 5.50000% 11,931,000.00 54,683.75 0.00 0.00 3A15 2,142,858.00 109.~~78000~~96875% 2,~~055~~018,~~210~~080.3117 1816,~~462~~764.6478 0.00 0.00 3A16 60,300,000.00 5.50000% 6059,~~057~~813,~~121~~057.3509 ~~275~~274,~~261~~143.8118 0.00 0.00 3A17 853,000.00 5.50000% ~~856~~860,~~909~~837.5809 3,~~927~~945.50 0.00 0.00 3A18 135,000,000.00 5.50000% 134,~~764~~451,~~383~~442.5107 ~~617~~616,~~670~~235.0978 0.00 0.00 3A19 7,485,552.00 5.50000% 7,485,552.00 34,308.78 0.00 0.00 3A20 2,811,384.00 5.50000% 2,~~800~~789,~~397~~358.8909 12,~~835~~784.1656 0.00 0.00 3A21 6,000,000.00 6.~~94000~~71875% 5,~~754~~650,~~586~~622.5722 3331,~~280~~637.6960 0.00 0.00 3A22 4,000,000.00 5.00000% 3,~~836~~767,000.00 15,~~983~~695.3383 0.00 0.00 3A23 4,000,000.00 6.00000% 3,~~836~~767,000.00 1918,~~180~~835.00 0.00 0.00 3A24 5,000,000.00 5.50000% 4,~~795~~708,000.00 21,~~977~~578.0833 0.00 0.00 3A25 188,096.00 1110.~~02785~~10364% ~~180~~177,~~402~~143.4524 1,~~657~~491.8849 0.00 0.00 3A26 26,190.00 9.00000% 2524,~~118~~664.7796 ~~188~~184.3999 0.00 0.00 3A27 27,358,000.00 5.50000% 27,~~205~~053,~~948~~161.7897 ~~124~~123,~~693~~993.9366 0.00 0.00 3A28 5,316,616.00 5.50000% 5,~~340~~365,~~983~~463.8233 24,~~479~~591.5171 0.00 0.00 3A29 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 3A30 20,000,000.00 5.50000% 20,000,000.00 91,666.67 0.00 0.00 3A31 2,338,000.00 5.50000% 2,~~328~~314,~~008~~737.2335 10,~~670~~609.0421 0.00 0.00 3A32 1,346,000.00 5.50000% 1,346,000.00 6,169.17 0.00 0.00 3A33 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 3A34 68,000.00 5.50000% 68,000.00 311.67 0.00 0.00 4A1 39,465,370.00 4.75000% 38,~~797~~151,~~571~~792.7462 ~~153~~151,~~573~~017.7251 0.00 0.00 PP 100.00 4.~~75000~~74995% 100.00 0.40 0.00 0.00 5A1 96,844,000.00 5.50000% 9390,~~800~~301,~~694~~706.0926 ~~429~~413,~~919~~882.8582 0.00 0.00 5A2 2,995,576.00 5.50000% 2,~~901~~793,~~440~~209.5495 1312,~~298~~802.2721 0.00 0.00 6A1 87,229,668.00 5.75000% 8179,~~837~~403,~~473~~604.4241 ~~392~~380,~~137~~475.8960 0.00 0.00 6A2 663,000.00 5.75000% 663,000.00 3,176.88 0.00 0.00 6A3 10,000,000.00 5.75000% 10,000,000.00 47,916.67 0.00 0.00 6A4 275,000.00 5.75000% 275,000.00 1,317.71 0.00 0.00 7A1 15,365,000.00 5.75000% 15,365,000.00 73,623.96 0.00 0.00 7A2 1,843,800.00 5.75000% 1,843,800.00 8,834.88 0.00 0.00 7A3 63,573,000.00 5.75000% 59,~~695~~190,~~963~~525.3189 ~~286~~283,~~043~~621.1627 0.00 0.00 7A4 3,936,965.00 5.75000% 3,936,965.00 18,864.62 0.00 0.00 7A5 3,936,965.00 5.75000% 3,936,965.00 18,864.62 0.00 0.00 6X 0.00 5.75000% 8,~~708~~539,~~607~~881.0720 4140,~~728~~920.7426 0.00 0.00 AX 0.00 5.50000% 13,~~328~~209,~~474~~776.3787 6160,~~088~~544.8481 0.00 0.00 CX 0.00 5.50000% 5,~~354~~111,~~670~~090.9856 2423,~~542~~425.2483 0.00 0.00 AP 916,276.30 0.00000% ~~914~~898,~~823~~117.4461 0.00 0.00 0.00 CB1 10,772,213.00 5.~~48970~~48981% 10,~~755~~739,~~841~~359.4128 49,~~205~~130.2688 0.00 0.00 CB2 4,828,922.00 5.~~48970~~48981% 4,~~821~~814,~~583~~194.0148 22,~~057~~024.5218 0.00 0.00 CB3 2,600,188.00 5.~~48970~~48981% 2,~~596~~592,~~236~~257.2480 11,~~877~~859.1217 0.00 0.00 CB4 1,485,822.00 5.~~48970~~48981% 1,~~483~~481,~~563~~290.8545 6,~~786~~776.9367 0.00 0.00 CB5 1,485,822.00 5.~~48970~~48981% 1,~~483~~481,~~563~~290.8545 6,~~786~~776.9367 0.00 0.00 CB6 1,114,368.80 5.~~48970~~48981% 1,~~112~~110,~~675~~970.1813 5,~~090~~082.2151 0.00 0.00 DB1 11,264,410.00 6.~~04482~~04143% 11,~~255~~246,~~298~~156.2609 56,~~696~~619.8701 0.00 0.00 DB2 3,097,712.00 6.~~04482~~04143% 3,~~095~~092,~~206~~692.2718 15,~~591~~570.6322 0.00 0.00 DB3 1,830,466.00 6.~~04482~~04143% 1,~~828~~827,~~985~~499.3474 9,~~213~~200.2459 0.00 0.00 DB4 2,252,881.00 6.~~04482~~04143% 2,~~251~~249,~~058~~230.6522 11,~~339~~323.3780 0.00 0.00 DB5 1,408,051.00 6.~~04482~~04143% 1,~~406~~405,~~912~~769.0326 7,~~087~~077.1137 0.00 0.00 DB6 563,223.24 6.~~04482~~04143% 562,~~767~~310.6554 2,~~834~~830.8696 0.00 0.00 ES 0.00 0.00000% 0.00 0.00 0.00 0.00 AR 50.00 5.75000% 0.00 0.00 0.00 0.00 AR-L 50.00 5.75000% 0.00 0.00 0.00 0.00 Totals 1,024,521,347.34 4,~~831~~768,~~919~~930.5658 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1A1 0.00 0.00 ~~448~~443,~~151~~975.7897 0.00 8785,~~217~~984,~~952~~427.0494 2A1 0.00 0.00 ~~380~~373,~~481~~636.4985 0.00 7069,~~604~~409,~~565~~657.2577 3A1 0.00 0.00 7372,~~749~~417.4204 0.00 15,~~800~~437,~~081~~282.5089 3A2 0.00 0.00 40,287.50 0.00 8,790,000.00 3A3 0.00 0.00 40,988.75 0.00 8,943,000.00 3A4 0.00 0.00 ~~105~~108,~~571~~928.9077 0.00 3029,~~531~~693,~~861~~616.0708 3A5 0.00 0.00 7669,~~448~~173.6275 0.00 8,~~326~~098,~~871~~259.7142 3A6 0.00 0.00 7,~~597~~631.1698 0.00 1,~~665~~672,~~159~~791.6664 3A7 0.00 0.00 12,~~344~~308.5567 0.00 3,~~282~~271,~~313~~306.0265 3A8 0.00 0.00 17,~~831~~779.0120 0.00 3,~~282~~271,~~313~~306.0265 3A9 0.00 0.00 6971,~~499~~963.8218 0.00 2019,~~170~~707,~~702~~546.1716 3A10 0.00 0.00 2524,~~666~~026.6555 0.00 3,~~828~~740,~~296~~391.5590 3A11 0.00 0.00 68,750.00 0.00 15,000,000.00 3A12 0.00 0.00 10,010.00 0.00 2,184,000.00 3A13 0.00 0.00 ~~293~~290,~~883~~108.3262 0.00 6362,~~296~~297,~~427~~185.1367 3A14 0.00 0.00 54,683.75 0.00 11,931,000.00 3A15 0.00 0.00 1816,~~462~~764.6478 0.00 21,~~018~~971,~~080~~741.1738 3A16 0.00 0.00 ~~275~~274,~~261~~143.8118 0.00 59,~~813~~567,~~057~~801.0943 3A17 0.00 0.00 3,~~927~~945.50 0.00 ~~860~~864,~~837~~782.0959 3A18 0.00 0.00 ~~617~~616,~~670~~235.0977 0.00 134,~~451~~061,~~442~~416.0753 3A19 0.00 0.00 34,308.78 0.00 7,485,552.00 3A20 0.00 0.00 12,~~835~~784.1656 0.00 2,~~789~~778,~~358~~264.0935 3A21 0.00 0.00 3331,~~280~~637.6960 0.00 5,~~650~~520,~~622~~873.2266 3A22 0.00 0.00 15,~~983~~695.3383 0.00 3,~~767~~680,000.00 3A23 0.00 0.00 1918,~~180~~835.00 0.00 3,~~767~~680,000.00 3A24 0.00 0.00 21,~~977~~578.0833 0.00 4,~~708~~600,000.00 3A25 0.00 0.00 1,~~657~~491.8849 0.00 ~~177~~173,~~143~~075.2471 3A26 0.00 0.00 ~~188~~184.3999 0.00 24,~~664~~098.9659 3A27 0.00 0.00 ~~124~~123,~~693~~993.9366 0.00 2726,~~053~~899,~~161~~636.9701 3A28 0.00 0.00 24,~~479~~591.5171 0.00 5,~~365~~390,~~463~~055.3304 3A29 0.00 0.00 4,583.33 0.00 1,000,000.00 3A30 0.00 0.00 91,666.6667 0.00 20,000,000.00 3A31 0.00 0.00 10,~~670~~609.0421 0.00 2,~~314~~298,~~737~~197.3558 3A32 0.00 0.00 6,169.17 0.00 1,346,000.00 3A33 0.00 0.00 9,166.67 0.00 2,000,000.00 3A34 0.00 0.00 311.67 0.00 68,000.00 4A1 0.00 0.00 ~~153~~151,~~573~~017.7251 0.00 3837,~~151~~238,~~792~~220.6245 PP 0.00 0.00 074,802.4036 0.00 100.00 5A1 0.00 0.00 ~~429~~413,~~919~~882.8582 0.00 9087,~~301~~945,~~706~~678.2607 5A2 0.00 0.00 1312,~~298~~802.2721 0.00 2,~~793~~720,~~209~~333.9535 6A1 0.00 0.00 ~~392~~380,~~137~~475.8960 0.00 7975,~~403~~759,~~604~~408.4120 6A2 0.00 0.00 3,176.8788 0.00 663,000.00 6A3 0.00 0.00 47,916.67 0.00 10,000,000.00 6A4 0.00 0.00 1,317.71 0.00 275,000.00 7A1 0.00 0.00 73,623.96 0.00 15,365,000.00 7A2 0.00 0.00 8,834.88 0.00 1,843,800.00 7A3 0.00 0.00 ~~286~~283,~~043~~621.1627 0.00 5958,~~190~~155,~~525~~049.8925 7A4 0.00 0.00 18,864.63 0.00 3,936,965.00 7A5 0.00 0.00 18,864.63 0.00 3,936,965.00 6X 0.00 0.00 4140,~~728~~920.7427 0.00 8,~~539~~058,~~881~~618.2002 AX 0.00 0.00 6160,~~088~~544.8481 0.00 13,~~209~~102,~~770~~046.9431 CX 0.00 0.00 2423,~~542~~425.2483 0.00 54,~~111~~908,~~095~~815.3824 AP 0.00 0.00 0.00 0.00 ~~898~~884,~~117~~784.6139 CB1 0.00 0.00 49,~~205~~130.2588 0.00 10,~~739~~722,~~359~~791.2879 CB2 0.00 0.00 22,~~057~~024.5218 0.00 4,~~814~~806,~~194~~767.4867 CB3 0.00 0.00 11,~~877~~859.1217 0.00 2,~~592~~588,~~257~~258.8075 CB4 0.00 0.00 6,~~786~~776.9367 0.00 1,~~481~~479,~~290~~005.4528 CB5 0.00 0.00 6,~~786~~776.9367 0.00 1,~~481~~479,~~290~~005.4528 CB6 0.00 0.00 5,~~090~~082.2151 0.00 1,~~110~~109,~~970~~256.1325 DB1 0.00 0.00 56,~~696~~619.8601 0.00 11,~~246~~236,~~156~~934.0915 DB2 0.00 0.00 15,~~591~~570.6322 0.00 3,~~092~~090,~~692~~156.1814 DB3 0.00 0.00 9,~~213~~200.2459 0.00 1,~~827~~826,~~499~~001.7418 DB4 0.00 0.00 11,~~339~~323.3780 0.00 2,~~249~~247,~~230~~385.2283 DB5 0.00 0.00 7,~~087~~077.1137 0.00 1,~~405~~404,~~769~~616.2652 DB6 0.00 0.00 2,~~834~~830.8696 0.00 ~~562~~561,~~310~~849.5444 ES 0.00 0.00 0.00 0.00 0.00 AR 0.00 0.00 54.8264 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~831~~843,~~925~~737.3619 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1A1 89,136,855.00 6.~~10924~~10850% ~~987~~978.~~55645002~~47239551 54.~~02768221~~98083503 0.00000000 0.00000000 2A1 73,551,027.00 6.~~36155~~35036% ~~975~~959.~~80449638~~93989656 5.~~17302756~~07996782 0.00000000 0.00000000 3A1 16,777,000.00 5.50000% ~~959~~941.~~09776182~~77037015 4.~~39586458~~31644752 0.00000000 0.00000000 3A2 8,790,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A3 8,943,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A4 32,803,571.00 4.~~06000~~28125% ~~951~~930.~~22317903~~74809051 3.~~21830510~~32063787 0.00000000 0.00000000 3A5 8,946,429.00 109.~~78000~~96875% ~~951~~930.~~22317854~~74809066 87.~~54515472~~73199564 0.00000000 0.00000000 3A6 1,650,000.00 5.50000% ~~1004~~1009.~~58333333~~18767273 4.~~60433939~~62544242 0.00000000 0.00000000 3A7 3,300,000.00 4.50000% ~~997~~994.~~53906667~~64030909 3.~~74077273~~72990000 0.00000000 0.00000000 3A8 3,300,000.00 6.50000% ~~997~~994.~~53906667~~64030909 5.~~40333636~~38763636 0.00000000 0.00000000 3A9 21,417,856.00 4.~~06000~~28125% ~~959~~941.~~09776170~~77037001 3.~~24494758~~35996189 0.00000000 0.00000000 3A10 4,065,000.00 7.~~90000~~53125% ~~959~~941.~~09776138~~77036900 65.~~31405904~~91059041 0.00000000 0.00000000 3A11 15,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A12 2,184,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A13 65,743,014.00 5.50000% ~~975~~962.~~31269923~~78559924 4.~~47018325~~41276726 0.00000000 0.00000000 3A14 11,931,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A15 2,142,858.00 109.~~78000~~96875% ~~959~~941.~~09776103~~77036929 87.~~61589522~~82356087 0.00000000 0.00000000 3A16 60,300,000.00 5.50000% ~~995~~991.~~97216169~~92466153 4.~~56487247~~54632139 0.00000000 0.00000000 3A17 853,000.00 5.50000% ~~1004~~1009.~~58332943~~18767878 4.~~60433763~~62543962 0.00000000 0.00000000 3A18 135,000,000.00 5.50000% ~~998~~995.~~25469267~~93660793 4.~~57533400~~56470948 0.00000000 0.00000000 3A19 7,485,552.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3A20 2,811,384.00 5.50000% ~~996~~992.~~09227697~~16545659 4.~~56542400~~54742575 0.00000000 0.00000000 3A21 6,000,000.00 6.~~94000~~71875% ~~959~~941.~~09776167~~77037000 5.~~54678167~~27293333 0.00000000 0.00000000 3A22 4,000,000.00 5.00000% ~~959~~941.~~00000000~~75000000 3.~~99583250~~92395750 0.00000000 0.00000000 3A23 4,000,000.00 6.00000% ~~959~~941.~~00000000~~75000000 4.~~79500000~~70875000 0.00000000 0.00000000 3A24 5,000,000.00 5.50000% ~~959~~941.~~00000000~~60000000 4.~~39541600~~31566600 0.00000000 0.00000000 3A25 188,096.00 1110.~~02785~~10364% ~~959~~941.~~09774796~~77037258 87.~~81400987~~92940839 0.00000000 0.00000000 3A26 26,190.00 9.00000% ~~959~~941.~~09774723~~77014128 7.~~19320351~~06338297 0.00000000 0.00000000 3A27 27,358,000.00 5.50000% ~~994~~988.~~44216609~~85744462 4.~~55785986~~53226332 0.00000000 0.00000000 3A28 5,316,616.00 5.50000% ~~1004~~1009.~~58333271~~18767314 4.~~60434043~~62544408 0.00000000 0.00000000 3A29 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 3A30 20,000,000.00 5.50000% 1000.00000000 4.58333350 0.00000000 0.00000000 3A31 2,338,000.00 5.50000% ~~995~~990.~~72636014~~05019247 4.~~56374679~~53772883 0.00000000 0.00000000 3A32 1,346,000.00 5.50000% 1000.00000000 4.58333581 0.00000000 0.00000000 3A33 2,000,000.00 5.50000% 1000.00000000 4.58333500 0.00000000 0.00000000 3A34 68,000.00 5.50000% 1000.00000000 4.58338235 0.00000000 0.00000000 4A1 39,465,370.00 4.75000% ~~983~~966.~~07888004~~71569581 3.~~89135386~~82658290 0.00000000 0.00000000 PP 100.00 4.~~75000~~74995% 1000.00000000 4.00000000 0.00000000 0.00000000 5A1 96,844,000.00 5.50000% ~~968~~932.~~57517337~~44502767 4.~~43930290~~27370637 0.00000000 0.00000000 5A2 2,995,576.00 5.50000% ~~968~~932.~~57517219~~44502894 4.~~43930316~~27370562 0.00000000 0.00000000 6A1 87,229,668.00 5.75000% ~~938~~910.~~18393783~~28208900 4.~~49546466~~36176829 0.00000000 0.00000000 6A2 663,000.00 5.75000% 1000.00000000 4.79167421 0.00000000 0.00000000 6A3 10,000,000.00 5.75000% 1000.00000000 4.79166700 0.00000000 0.00000000 6A4 275,000.00 5.75000% 1000.00000000 4.79167273 0.00000000 0.00000000 7A1 15,365,000.00 5.75000% 1000.00000000 4.79166678 0.00000000 0.00000000 7A2 1,843,800.00 5.75000% 1000.00000000 4.79166938 0.00000000 0.00000000 7A3 63,573,000.00 5.75000% ~~939~~931.~~01441351~~06390905 4.~~49944410~~46134790 0.00000000 0.00000000 7A4 3,936,965.00 5.75000% 1000.00000000 4.79166566 0.00000000 0.00000000 7A5 3,936,965.00 5.75000% 1000.00000000 4.79166566 0.00000000 0.00000000 6X 0.00 5.75000% ~~937~~918.~~04978047~~89480596 4.~~49002996~~40303717 0.00000000 0.00000000 AX 0.00 5.50000% ~~972~~963.~~38298537~~72337241 4.~~45675529~~41706541 0.00000000 0.00000000 CX 0.00 5.50000% ~~969~~925.~~87160935~~75279517 4.~~44524452~~24303333 0.00000000 0.00000000 AP 916,276.30 0.00000% ~~998~~980.~~41438658~~18208045 0.00000000 0.00000000 0.00000000 CB1 10,772,213.00 5.~~48970~~48981% ~~998~~996.~~48020179~~95014200 4.~~56779494~~56089013 0.00000000 0.00000000 CB2 4,828,922.00 5.~~48970~~48981% ~~998~~996.~~48020117~~95014332 4.~~56779381~~56088957 0.00000000 0.00000000 CB3 2,600,188.00 5.~~48970~~48981% ~~998~~996.~~48020220~~95014361 4.~~56779279~~56088944 0.00000000 0.00000000 CB4 1,485,822.00 5.~~48970~~48981% ~~998~~996.~~48020153~~95013938 4.~~56779480~~56088953 0.00000000 0.00000000 CB5 1,485,822.00 5.~~48970~~48981% ~~998~~996.~~48020153~~95013938 4.~~56779480~~56088953 0.00000000 0.00000000 CB6 1,114,368.80 5.~~48970~~48981% ~~998~~996.~~48019794~~95013895 4.~~56779659~~56088684 0.00000000 0.00000000 DB1 11,264,410.00 6.~~04482~~04143% ~~999~~998.~~19110366~~37950590 5.~~03327471~~02636268 0.00000000 0.00000000 DB2 3,097,712.00 6.~~04482~~04143% ~~999~~998.~~19110298~~37950720 5.~~03327294~~02636139 0.00000000 0.00000000 DB3 1,830,466.00 6.~~04482~~04143% ~~999~~998.~~19110216~~37950555 5.~~03327568~~02636487 0.00000000 0.00000000 DB4 2,252,881.00 6.~~04482~~04143% ~~999~~998.~~19110242~~37950606 5.~~03327517~~02636402 0.00000000 0.00000000 DB5 1,408,051.00 6.~~04482~~04143% ~~999~~998.~~19110174~~37950472 5.~~03327649~~02635913 0.00000000 0.00000000 DB6 563,223.24 6.~~04482~~04143% ~~999~~998.~~19110227~~37950579 5.~~03327952~~02635509 0.00000000 0.00000000 ES 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 AR 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1A1 0.00000000 0.00000000 54.~~02768221~~98083503 0.00000000 ~~978~~964.~~47239551~~63385364 2A1 0.00000000 0.00000000 5.~~17302756~~07996782 0.00000000 ~~959~~943.~~93989656~~69393061 3A1 0.00000000 0.00000000 4.~~39586458~~31644752 0.00000000 ~~941~~920.~~77037015~~14560947 3A2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A4 0.00000000 0.00000000 3.~~21830510~~32063756 0.00000000 ~~930~~905.~~74809051~~19462287 3A5 0.00000000 0.00000000 87.~~54515472~~73199564 0.00000000 ~~930~~905.~~74809066~~19462235 3A6 0.00000000 0.00000000 4.~~60433939~~62544242 0.00000000 ~~1009~~1013.~~18767273~~81311515 3A7 0.00000000 0.00000000 3.~~74077273~~72990000 0.00000000 ~~994~~991.~~64030909~~30504545 3A8 0.00000000 0.00000000 5.~~40333636~~38763636 0.00000000 ~~994~~991.~~64030909~~30504545 3A9 0.00000000 0.00000000 3.~~24494758~~35996189 0.00000000 ~~941~~920.~~77037001~~14560935 3A10 0.00000000 0.00000000 65.~~31405904~~91059041 0.00000000 ~~941~~920.~~77036900~~14560886 3A11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A12 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A13 0.00000000 0.00000000 4.~~47018325~~41276726 0.00000000 ~~962~~947.~~78559924~~58639557 3A14 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A15 0.00000000 0.00000000 87.~~61589522~~82356087 0.00000000 ~~941~~920.~~77036929~~14560928 3A16 0.00000000 0.00000000 4.~~56487247~~54632139 0.00000000 ~~991~~987.~~92466153~~85740348 3A17 0.00000000 0.00000000 4.~~60433763~~62543962 0.00000000 ~~1009~~1013.~~18767878~~81311841 3A18 0.00000000 0.00000000 4.~~57533400~~56470941 0.00000000 ~~995~~993.~~93660793~~04752985 3A19 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3A20 0.00000000 0.00000000 4.~~56542400~~54742575 0.00000000 ~~992~~988.~~16545659~~21944992 3A21 0.00000000 0.00000000 5.~~54678167~~27293333 0.00000000 ~~941~~920.~~77037000~~14561000 3A22 0.00000000 0.00000000 3.~~99583250~~92395750 0.00000000 ~~941~~920.~~75000000~~00000000 3A23 0.00000000 0.00000000 4.~~79500000~~70875000 0.00000000 ~~941~~920.~~75000000~~00000000 3A24 0.00000000 0.00000000 4.~~39541600~~31566600 0.00000000 ~~941~~920.~~60000000~~00000000 3A25 0.00000000 0.00000000 87.~~81400987~~92940839 0.00000000 ~~941~~920.~~77037258~~14561713 3A26 0.00000000 0.00000000 7.~~19320351~~06338297 0.00000000 ~~941~~920.~~77014128~~14471172 3A27 0.00000000 0.00000000 4.~~55785986~~53226332 0.00000000 ~~988~~983.~~85744462~~24570546 3A28 0.00000000 0.00000000 4.~~60434043~~62544408 0.00000000 ~~1009~~1013.~~18767314~~81311722 3A29 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 3A30 0.00000000 0.00000000 4.~~58333300~~58333350 0.00000000 1000.00000000 3A31 0.00000000 0.00000000 4.~~56374679~~53772883 0.00000000 ~~990~~982.~~05019247~~97586826 3A32 0.00000000 0.00000000 4.58333581 0.00000000 1000.00000000 3A33 0.00000000 0.00000000 4.58333500 0.00000000 1000.00000000 3A34 0.00000000 0.00000000 4.58338235 0.00000000 1000.00000000 4A1 0.00000000 0.00000000 3.~~89135386~~82658290 0.00000000 ~~966~~943.~~71569581~~56699177 PP 0.00000000 0.00000000 4748023.~~00000000~~60000000 0.00000000 1000.00000000 5A1 0.00000000 0.00000000 4.~~43930290~~27370637 0.00000000 ~~932~~908.~~44502767~~11695170 5A2 0.00000000 0.00000000 4.~~43930316~~27370562 0.00000000 ~~932~~908.~~44502894~~11695313 6A1 0.00000000 0.00000000 4.~~49546466~~36176829 0.00000000 ~~910~~868.~~28208900~~50506183 6A2 0.00000000 0.00000000 4.~~79165913~~79167421 0.00000000 1000.00000000 6A3 0.00000000 0.00000000 4.79166700 0.00000000 1000.00000000 6A4 0.00000000 0.00000000 4.79167273 0.00000000 1000.00000000 7A1 0.00000000 0.00000000 4.79166678 0.00000000 1000.00000000 7A2 0.00000000 0.00000000 4.79166938 0.00000000 1000.00000000 7A3 0.00000000 0.00000000 4.~~49944410~~46134790 0.00000000 ~~931~~914.~~06390905~~77591509 7A4 0.00000000 0.00000000 4.79166820 0.00000000 1000.00000000 7A5 0.00000000 0.00000000 4.79166820 0.00000000 1000.00000000 6X 0.00000000 0.00000000 4.~~49002996~~40303825 0.00000000 ~~918~~867.~~89480596~~11068554 AX 0.00000000 0.00000000 4.~~45675529~~41706541 0.00000000 ~~963~~955.~~72293978~~86385596 CX 0.00000000 0.00000000 4.~~44524452~~24303333 0.00000000 ~~925~~889.~~75366820~~11541990 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~980~~965.~~18208045~~63055271 CB1 0.00000000 0.00000000 4.~~56779401~~56089013 0.00000000 ~~996~~995.~~95014200~~41215811 CB2 0.00000000 0.00000000 4.~~56779381~~56088957 0.00000000 ~~996~~995.~~95014332~~41215824 CB3 0.00000000 0.00000000 4.~~56779279~~56088944 0.00000000 ~~996~~995.~~95014361~~41215866 CB4 0.00000000 0.00000000 4.~~56779480~~56088953 0.00000000 ~~996~~995.~~95013938~~41215570 CB5 0.00000000 0.00000000 4.~~56779480~~56088953 0.00000000 ~~996~~995.~~95013938~~41215570 CB6 0.00000000 0.00000000 4.~~56779659~~56088684 0.00000000 ~~996~~995.~~95013895~~41215619 DB1 0.00000000 0.00000000 5.~~03327382~~02636268 0.00000000 ~~998~~997.~~37950590~~56082653 DB2 0.00000000 0.00000000 5.~~03327294~~02636139 0.00000000 ~~998~~997.~~37950720~~56082554 DB3 0.00000000 0.00000000 5.~~03327568~~02636487 0.00000000 ~~998~~997.~~37950555~~56082877 DB4 0.00000000 0.00000000 5.~~03327517~~02636402 0.00000000 ~~998~~997.~~37950606~~56082545 DB5 0.00000000 0.00000000 5.~~03327649~~02635913 0.00000000 ~~998~~997.~~37950472~~56082699 DB6 0.00000000 0.00000000 5.~~03327952~~02635509 0.00000000 ~~998~~997.~~37950579~~56082508 ES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 ~~116~~92.~~40000000~~80000000 0.00000000 0.00000000 AR-L 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 1719,~~776~~736,~~337~~399.3723 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 074,801.0096 Total Deposits 1719,~~776~~811,~~337~~201.3719 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~210~~207,~~453~~593.7554 Payment of Interest and Principal 1719,~~565~~603,~~883~~607.6265 Total Withdrawals (Pool Distribution Amount) 1719,~~776~~811,~~337~~201.3719 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~205~~203,~~993~~340.3228 Excess Servicing Fee 60.1306 External Master Servicing Fee 1,~~785~~725.6137 PMI Fee 2,~~614~~467.6983 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~210~~207,~~453~~593.7554

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 3-A-22 Rounding ~~608~~918.9451 81501.4836 ~~391~~0.0500 ~~918~~411.5153 3-A-23 Rounding ~~608~~918.9451 81501.4836 ~~391~~0.0500 ~~918~~411.5153 3-A-24 Rounding ~~511~~148.1814 ~~851~~(106.8507) ~~488~~0.8100 ~~148~~247.1419

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 71,~~355~~290.8524 0.00 0.00 71,~~355~~290.8524 30 Days 26 0 0 0 26 ~~210~~892,~~225~~228.7524 0.00 0.00 0.00 ~~210~~892,~~225~~228.7524 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 26 1 0 0 37 ~~210~~892,~~225~~228.7524 71,~~355~~290.8524 0.00 0.00 ~~281~~963,~~581~~518.6048 0-29 Days 0.~~188679~~191205% 0.000000% 0.000000% 0.~~188679~~191205% 0.~~077593~~078581% 0.000000% 0.000000% 0.~~077593~~078581% 30 Days 01.~~377358~~147228% 0.000000% 0.000000% 0.000000% 01.~~377358~~147228% 0.~~228602~~983472% 0.000000% 0.000000% 0.000000% 0.~~228602~~983472% 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 01.~~377358~~147228% 0.~~188679~~191205% 0.000000% 0.000000% 01.~~566038~~338432% 0.~~228602~~983472% 0.~~077593~~078581% 0.000000% 0.000000% 01.~~306195~~062053% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0614,329.0072 0.00 0.00 0.00 0614,329.0072 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 0614,329.0072 0.00 0.00 0.00 0614,329.0072 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~775194% 0.000000% 0.000000% 0.000000% 0.~~000000~~775194% 0.~~000000~~844596% 0.000000% 0.000000% 0.000000% 0.~~000000~~844596% 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~~775194% 0.000000% 0.000000% 0.000000% 0.~~000000~~775194% 0.~~000000~~844596% 0.000000% 0.000000% 0.000000% 0.~~000000~~844596% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G3 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G6 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 0965,815.0013 0.00 0.00 0.00 0965,815.0013 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 0965,815.0013 0.00 0.00 0.00 0965,815.0013 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~041667% 0.000000% 0.000000% 0.000000% 01.~~000000~~041667% 01.~~000000~~038483% 0.000000% 0.000000% 0.000000% 01.~~000000~~038483% 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 01.~~000000~~041667% 0.000000% 0.000000% 0.000000% 01.~~000000~~041667% 01.~~000000~~038483% 0.000000% 0.000000% 0.000000% 01.~~000000~~038483% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G7 30Y Conf AltA No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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~~Group ~~STATEMENT~~Level Collateral Statement Group G1 30Y Conf AltA G2 30Y Conf AltA G3 30Y Conf AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average ~~Gross~~ Coupon Rate 6.~~043898%~~362721 6.608565 5.865956 Weighted Average ~~Pass-Through~~Net Rate 6.112722 6.358565 5.~~788484%~~615956 Weighted Average Maturity~~(Stepdown~~ ~~Calculation~~348 )301 ~~315~~352 Beginning ~~Scheduled Collateral~~ Loan Count ~~2,289~~530 ~~Number~~131 Of985 Loans Paid In Full 277 ~~Ending~~2 ~~Scheduled~~7 ~~Collateral~~Ending Loan Count ~~2,262~~523 129 978 Beginning Scheduled ~~Collateral~~ Balance ~~988~~91,~~767~~896,~~801~~079.47 73,809,073.66 493,602,355.26 Ending Scheduled ~~Collateral~~ Balance ~~976~~90,~~033~~656,~~586~~696.9229 ~~Ending~~72,609,903.02 ~~Actual~~489,342,375.38 ~~Collateral~~Record ~~Balance~~Date at05/31/2005 ~~29-Apr-~~05/31/2005 ~~976~~05/31/2005 Principal And Interest Constant 566,~~993~~581.13 463,~~865~~170.3674 ~~Monthly~~2,916,888.03 PScheduled &IPrincipal ~~Constant~~79,323.54 656,~~316~~694.05 504,~~358~~013.3025 ~~Special~~Unscheduled Principal 1,160,059.64 1,142,476.59 3,755,966.63 Scheduled Interest 487,257.59 406,476.69 2,412,874.78 Servicing Fees 19,144.96 15,376.89 102,833.82 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 FRY Amount 60.06 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 57.25 451.26 613.10 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 467,995.32 390,648.54 2,309,427.86 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 ~~Class~~0.00 A0.00 ~~Optimal~~Percentage ~~Amount~~of ~~17,293,933~~Cumulative Losses 0.800000 ~~Class~~0.0000 AP0.0000 ~~Deferred~~Prepayment ~~Amount~~Penalties 0.00 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~1,336,348~~Special Servicing Fee 0.9100 ~~Unscheduled~~0.00 ~~Principal~~0.00 ~~11,397,865~~Pass-Through Rate 6.43111189 6.351228 5.614466

Group Level Collateral Statement Group G1G4 30Y Conf AltA G2G5 30Y Conf AltA G3G6 30Y Conf AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 65.~~363440~~141706 65.~~620018~~982611 56.~~866507~~502354 Weighted Average Net Rate 64.~~113440~~891706 65.~~370018~~732611 56.~~616507~~252354 Weighted Average Maturity ~~349~~171 ~~302~~149 ~~353~~325 Beginning Loan Count ~~534~~73 ~~133~~178 ~~992~~198 Loans Paid In Full 41 23 76 Ending Loan Count ~~530~~72 ~~131~~175 ~~985~~192 Beginning Scheduled Balance 9238,~~711~~992,~~632~~047.3672 7496,~~980~~212,~~137~~800.4844 ~~497~~96,~~116~~588,~~043~~157.0153 Ending scheduled Balance 9138,~~896~~073,~~079~~350.4779 7393,~~809~~771,~~073~~916.6680 ~~493~~92,~~602~~937,~~355~~028.2643 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~571~~319,~~168~~944.2344 ~~470~~848,~~394~~822.7688 2607,~~933,911~~765.9106 Scheduled Principal 79152,~~530~~873.8307 56369,~~753~~153.2009 ~~503~~84,~~632~~389.8272 Unscheduled Principal ~~736~~765,~~022~~823.0686 12,~~114~~071,~~310~~730.6255 3,~~010~~566,~~054~~739.9338 Scheduled Interest ~~491~~167,~~637~~071.4037 ~~413~~479,~~641~~669.5679 2523,~~430,279~~375.0934 Servicing Fees 198,~~314~~123.9235 1520,~~620~~044.8735 ~~103~~20,~~565~~122.8554 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 600.1300 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 5720.3320 ~~451~~487.5743 ~~693~~1,011.0325 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 ~~472~~158,~~205~~927.0282 ~~397~~459,~~569~~138.1201 2502,~~326,020~~241.2155 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 64.~~111920~~891084 65.~~362791~~726532 56.~~614834~~239791

Group Level Collateral Statement Group G4G7 30Y Conf AltA G5Total ~~30Y Conf AltA G6 30Y Conf AltA~~ Collateral Description Mixed Fixed Mixed Fixed ~~Mixed Fixed~~ Weighted Average Coupon Rate 56.~~141528~~180398 ~~5.986739~~ 6.~~500258~~041791 Weighted Average Net Rate 45.~~891528~~930398 5.~~736739~~868472 ~~6.250258~~ Weighted Average Maturity ~~172~~316.00 ~~150~~314.00 ~~326~~Record Date 05/31/2005 05/31/2005 Principal And Interest Constant 513,804.18 6,236,976.46 Beginning Loan Count 74167 ~~185~~2,262 ~~203~~ Loans Paid In Full 12 728 5 Ending Loan Count 73165 ~~178~~2,234 ~~198~~ Beginning Scheduled Balance 3984,~~642~~933,~~877~~072.2784 99976,~~831~~033,~~983~~586.7592 ~~99,044,227.60~~ Ending ~~scheduled~~Scheduled Balance 3883,~~992~~883,~~047.72 96,212,800.44 96,588,157.53 Record Date 04/29/2005 04/29/2005 04/29/2005 Principal And Interest Constant~~ 323~~,132~~.9287 ~~879~~961,~~208.20 622~~274,~~185~~594.8858 Scheduled Principal ~~153~~76,~~278~~370.7868 ~~381~~1,~~151.50 85~~322,~~675~~817.0440 Unscheduled Principal ~~497~~973,~~550~~378.7729 313,~~238~~436,~~031~~174.8194 ~~2,370,395.03~~ Scheduled Interest ~~169~~437,~~854~~433.1450 ~~498~~4,~~056.70 536~~914,~~510~~159.8406 Servicing ~~Fees~~Fee 817,~~258~~694.9537 20203,~~798~~340.3428 ~~20,634.20~~ Master Servicing ~~Fees~~Fee 0.00 0.00 ~~0.00~~ Trustee Fee 0.00 0.00 ~~0.00~~Fry ~~FRY~~ Amount 0.00 060.0006 ~~0.00~~ Special Hazard Fee 0.00 0.00 ~~0.00~~ Other Fee 201,552.2971 ~~489.38 1~~4,~~133~~193.0620 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 ~~161~~418,~~574~~186.9042 ~~476~~4,~~768.98 514~~706,~~743~~565.5852 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 45.~~890913~~908460 5.~~730857 6.236530~~863243

Group Level Collateral Statement Group G7 30Y Conf AltA Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.180127 6.043898 Weighted Average Net Rate 5.930127 5.793897 Weighted Average Maturity 317.00 315.00 Record Date 04/29/2005 04/29/2005 Principal And Interest Constant 516,356.40 6,316,358.30 Beginning Loan Count 168 2,289 Loans Paid In Full 1 27 Ending Loan Count 167 2,262 Beginning Scheduled Balance 85,440,899.79 988,767,801.26 Ending Scheduled Balance 84,933,072.84 976,033,586.92 Scheduled Principal 76,326.74 1,336,348.91 Unscheduled Principal 431,500.21 11,397,865.43 Scheduled Interest 440,029.66 4,980,009.39 Servicing Fee 17,800.19 205,993.32 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 60.13 Special Hazard Fee 0.00 0.00 Other Fee 1,555.64 4,400.30 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 420,673.83 4,769,555.64 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.908278 5.788484

Filing Compare · CSFB Mortgage-Backed Pass-Through Certificates, Series 2005-3