8-K 1 arm05003_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 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-09 54-2169421 Pooling and Servicing Agreement) (Commission 54-2169422 (State or other File Number) 54-2169423 jurisdiction 54-2169424 of Incorporation) 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 ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust, relating to the 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. ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-3 Trust, relating to the June 27, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ 1A1 007036HU3 SEN 5.~~07086~~07592% 9190,~~305~~222,~~973~~731.9267 ~~385~~381,~~833~~635.1398 ~~1,083,242.25~~ 1A2 007036KA3 SEN 5.~~07086~~07592% 10,~~150~~029,~~035~~616.3666 42,~~891~~424.1759 ~~120,418.71~~ AR 007036JT4 SEN 4.~~64614~~64642% 0.00 0.00 ~~0.00~~ ARL 007036JU1 SEN 4.~~64614~~64642% 0.00 0.00 ~~0.00~~ 2A1 007036HV1 SEN 4.~~71915~~71676% ~~189~~186,~~090~~366,~~288~~021.8738 ~~743~~732,~~620~~536.6209 ~~2,724,267.49~~ 3A1 007036HW9 SEN 5.~~03398~~01964% 41,~~899~~607,~~335~~035.7396 ~~175~~174,~~767~~043.1672 ~~292,299.77~~ 4A1 007036HX7 SEN 5.~~26827~~27119% 47,~~289~~054,~~358~~484.0860 ~~207~~206,~~611~~694.1007 ~~234,873.48~~ 5A1 007036HY5 SEN 4.~~66751~~66661% ~~117~~115,~~630~~529,~~897~~815.0203 ~~457~~449,~~536~~276.1493 ~~2,101,081.99~~ 6A1 007036HZ2 SEN 4.~~95104~~95108% ~~139~~138,~~304~~684,~~248~~234.5221 ~~574~~572,~~750~~197.6007 ~~620,014.31~~ 7A1 007036JA5 SEN 5.~~08913~~09089% 5049,~~711~~973,~~753~~074.9679 ~~215~~212,~~065~~006.6904 ~~738,679.17~~ CB1 007036JM9 SUB 4.~~89342~~89285% 14,~~040~~036,~~895~~808.7382 57,~~256~~233.6728 ~~4,086.91~~ CB2 007036JN7 SUB 4.~~89342~~89285% 9,~~607~~604,~~191~~395.7436 39,~~176~~160.69 ~~2,796.38~~ CB3 007036JP2 SUB 4.~~89342~~89285% 2,~~586~~585,~~244~~491.0224 10,~~546~~542.3201 ~~752.78~~ CB4 007036JQ0 SUB 4.~~89342~~89285% 2,~~217~~216,~~351~~706.8544 9,~~042~~038.0334 ~~645.41~~ CB5 007036JR8 SUB 4.~~89342~~89285% 2,~~586~~585,~~244~~491.0224 10,~~546~~542.3201 ~~752.78~~ CB6 007036JS6 SUB 4.~~89342~~89285% 2,~~956~~955,~~135~~275.9045 12,~~054~~049.6876 ~~860.45~~ CB7 007036JV9 SUB 4.~~89342~~89285% 2,~~217~~216,~~351~~706.8544 9,~~042~~038.0334 ~~645.41~~ CB8 007036JW7 SUB 4.~~89342~~89285% 2,~~956~~955,~~135~~275.9045 12,~~054~~049.6876 ~~860.45~~ CB9 007036JX5 SUB 4.~~89342~~89285% 2,~~217~~216,~~115~~470.7036 9,~~041~~037.0737 ~~645.34~~ 8A1-1 007036JB3 SEN 3.~~24500~~31500% 7776,~~766~~907,~~207~~915.7466 ~~210~~233,~~292~~703.7993 ~~858,292.08~~ 8A1-2 007036JC1 SEN 3.~~31000~~38000% 19,~~443~~229,~~984~~384.~~87 53,632.~~99 ~~214~~59,~~599~~579.8705 8A2 007036JD9 SEN 3.~~26000~~33000% ~~117~~113,~~454~~568,~~314~~488.5387 ~~319~~346,~~084~~667.2382 ~~3,885,825.66~~ 8A3-1 007036JE7 SEN 3.~~23000~~30000% 6562,~~407~~974,~~637~~738.4584 ~~176~~190,~~055~~498.5659 ~~2,432,898.61~~ 8A3-2 007036JF4 SEN 3.~~34000~~41000% 8,130,000.00 2225,~~628~~413.5003 ~~0.00~~ 8A4 007036JG2 SEN 3.~~30000~~37000% 2120,~~222~~520,~~962~~827.1763 5863,~~363~~392.1526 ~~702,134.54~~ 8M1 007036JH0 MEZ 3.~~47000~~54000% 14,660,000.00 4247,~~391~~571.8370 ~~0.00~~ 8M2 007036JJ6 MEZ 3.~~82000~~89000% 8,105,000.00 2528,~~800~~901.9208 ~~0.00~~ 8M3 007036JK3 MEZ 4.~~27000~~34000% 4,140,000.00 1416,~~731~~470.5030 ~~0.00~~ 8M4 007036JL1 MEZ 5.~~12000~~19000% 1,727,000.00 78,~~368~~216.5320 ~~0.00~~ 8X 007036JY3 SEN 0.00000% ~~571~~1,~~149~~290,124.4909 0152,737.0029 ~~0.00~~ P 007036JZ0 SEN 0.00000% 0.00 6866,~~761~~345.7982 ~~0.00~~ Totals 1,~~067~~052,~~394~~093,~~814~~115.4218 34,~~970~~179,~~947~~003.~~89 16,020,673.84~~12

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1A1 3,722,332.02 0.00 9086,~~222~~500,~~731~~399.6765 14,~~469~~103,~~075~~968.3800 0.00 1A2 413,793.32 0.00 109,~~029~~615,~~616~~823.6634 ~~163~~456,~~309~~217.8891 0.00 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 2A1 1,056,712.26 0.00 ~~186~~185,~~366~~309,~~021~~309.3812 31,~~467~~789,~~888~~248.1135 0.00 3A1 50,748.49 0.00 41,~~607~~556,~~035~~287.9647 ~~468~~224,~~066~~792.9321 0.00 4A1 35,967.83 0.00 47,~~054~~018,~~484~~516.6077 ~~442~~242,~~484~~661.5890 0.00 5A1 2,974,172.35 0.00 ~~115~~112,~~529~~555,~~815~~642.0368 23,~~558~~423,~~618~~449.1328 0.00 6A1 1,053,661.92 0.00 ~~138~~137,~~684~~630,~~234~~572.2129 1,~~194~~625,~~764~~858.9199 0.00 7A1 648,689.17 0.00 49,~~973~~324,~~074~~385.7962 ~~953~~860,~~744~~695.8621 0.00 CB1 4,099.73 0.00 14,~~036~~032,~~808~~709.8209 61,~~343~~333.5801 0.00 CB2 2,805.15 0.00 9,~~604~~601,~~395~~590.3620 41,~~973~~965.0784 0.00 CB3 755.14 0.00 2,~~585~~584,~~491~~736.2409 11,~~299~~297.1015 0.00 CB4 647.43 0.00 2,216,~~706~~059.4401 9,~~687~~685.4477 0.00 CB5 755.14 0.00 2,~~585~~584,~~491~~736.2409 11,~~299~~297.1015 0.00 CB6 863.15 0.00 2,~~955~~954,~~275~~412.4530 12,~~915~~912.1391 0.00 CB7 647.43 0.00 2,216,~~706~~059.4401 9,~~687~~685.4477 0.00 CB8 863.15 0.00 2,~~955~~954,~~275~~412.4530 12,~~915~~912.1391 0.00 CB9 647.36 0.00 2,~~216~~215,~~470~~822.3699 9,~~686~~684.4173 0.00 8A1-1 2,200,004.96 0.00 7674,~~907~~707,~~915~~910.6670 12,~~068~~433,~~584~~708.8789 0.00 8A1-2 550,070.07 0.00 1918,~~229~~679,~~384~~314.9992 ~~268~~609,~~232~~649.8612 0.00 8A2 3,653,815.42 0.00 ~~113~~109,~~568~~914,~~488~~673.8745 4,~~204~~000,~~909~~483.8924 0.00 8A3-1 2,287,638.01 0.00 6260,~~974~~687,~~738~~100.8483 2,~~608~~478,~~954~~136.1760 0.00 8A3-2 0.00 0.00 8,130,000.00 2225,~~628~~413.5003 0.00 8A4 660,212.33 0.00 2019,~~520~~860,~~827~~615.6330 ~~760~~723,~~497~~604.6959 0.00 8M1 0.00 0.00 14,660,000.00 4247,~~391~~571.8370 0.00 8M2 0.00 0.00 8,105,000.00 2528,~~800~~901.9208 0.00 8M3 0.00 0.00 4,140,000.00 1416,~~731~~470.5030 0.00 8M4 0.00 0.00 1,727,000.00 78,~~368~~216.5320 0.00 8X 0.00 0.00 1,~~290~~724,~~124~~787.0956 0152,737.0029 0.00 P 0.00 0.00 680.00 66,~~761~~345.7982 0.00 Totals 19,319,901.83 0.00 1,~~052~~033,~~093~~207,~~115~~876.1878 1923,~~991~~498,~~621~~904.7395 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1A1 94,715,000.00 9190,~~305~~222,~~973~~731.9267 13,~~965~~433.3589 13,~~069~~708,~~276~~898.8913 0.00 0.00 1A2 10,529,000.00 10,~~150~~029,~~035~~616.3666 1,~~552~~493.4638 ~~118~~412,~~866~~299.2594 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 ARL 50.00 0.00 0.00 0.00 0.00 0.00 2A1 192,889,000.00 ~~189~~186,~~090~~366,~~288~~021.8738 65,~~721~~584.7190 2991,~~658,545~~127.7836 0.00 0.00 3A1 41,920,000.00 41,~~899~~607,~~335~~035.7396 17,~~906~~800.5430 ~~274~~32,~~393~~948.2319 0.00 0.00 4A1 47,299,000.00 47,~~289~~054,~~358~~484.0860 6,~~193~~220.9468 ~~228~~29,~~679~~747.5415 0.00 0.00 5A1 118,745,000.00 ~~117~~115,~~630~~529,~~897~~815.0203 2221,~~181~~477.0894 2,~~078~~952,~~900~~694.9141 0.00 0.00 6A1 140,344,000.00 ~~139~~138,~~304~~684,~~248~~234.5221 53,~~284~~196.0579 ~~566~~1,~~730~~000,465.2613 0.00 0.00 7A1 51,374,000.00 5049,~~711~~973,~~753~~074.9679 19,~~545~~630.8867 ~~719~~629,~~133~~058.2950 0.00 0.00 CB1 14,045,000.00 14,~~040~~036,~~895~~808.7382 4,~~086~~099.9173 0.00 0.00 0.00 CB2 9,610,000.00 9,~~607~~604,~~191~~395.7436 2,~~796~~805.3815 0.00 0.00 0.00 CB3 2,587,000.00 2,~~586~~585,~~244~~491.0224 ~~752~~755.7814 0.00 0.00 0.00 CB4 2,218,000.00 2,~~217~~216,~~351~~706.8544 ~~645~~647.4143 0.00 0.00 0.00 CB5 2,587,000.00 2,~~586~~585,~~244~~491.0224 ~~752~~755.7814 0.00 0.00 0.00 CB6 2,957,000.00 2,~~956~~955,~~135~~275.9045 ~~860~~863.4515 0.00 0.00 0.00 CB7 2,218,000.00 2,~~217~~216,~~351~~706.8544 ~~645~~647.4143 0.00 0.00 0.00 CB8 2,957,000.00 2,~~956~~955,~~135~~275.9045 ~~860~~863.4515 0.00 0.00 0.00 CB9 2,217,763.78 2,~~217~~216,~~115~~470.7036 ~~645~~647.3436 0.00 0.00 0.00 8A1-1 79,910,000.00 7776,~~766~~907,~~207~~915.7466 0.00 ~~858~~2,~~292~~200,004.0896 0.00 0.00 8A1-2 19,980,000.00 19,~~443~~229,~~984~~384.8799 0.00 ~~214~~550,~~599~~070.8707 0.00 0.00 8A2 119,790,000.00 ~~117~~113,~~454~~568,~~314~~488.5387 0.00 3,~~885~~653,~~825~~815.6642 0.00 0.00 8A3-1 66,870,000.00 6562,~~407~~974,~~637~~738.4584 0.00 2,~~432~~287,~~898~~638.6101 0.00 0.00 8A3-2 8,130,000.00 8,130,000.00 0.00 0.00 0.00 0.00 8A4 21,645,000.00 2120,~~222~~520,~~962~~827.1763 0.00 ~~702~~660,~~134~~212.5433 0.00 0.00 8M1 14,660,000.00 14,660,000.00 0.00 0.00 0.00 0.00 8M2 8,105,000.00 8,105,000.00 0.00 0.00 0.00 0.00 8M3 4,140,000.00 4,140,000.00 0.00 0.00 0.00 0.00 8M4 1,727,000.00 1,727,000.00 0.00 0.00 0.00 0.00 8X 0.01 ~~571~~1,~~149~~290,124.4909 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,084,168,863.79 1,~~067~~052,~~394~~093,~~814~~115.4218 ~~212~~210,~~396~~922.9223 1519,~~808~~108,~~276~~979.9160 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1A1 13,~~083~~722,~~242~~332.2502 9086,~~222~~500,~~731~~399.6765 0.~~95257068~~91327033 13,~~083~~722,~~242~~332.2502 1A2 ~~120~~413,~~418~~793.7132 109,~~029~~615,~~616~~823.6634 0.~~95257068~~91327033 ~~120~~413,~~418~~793.7132 AR 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00000000 0.00 2A1 21,~~724~~056,~~267~~712.4926 ~~186~~185,~~366~~309,~~021~~309.3812 0.~~96618273~~96070439 21,~~724~~056,~~267~~712.4926 3A1 ~~292~~50,~~299~~748.7749 41,~~607~~556,~~035~~287.9647 0.~~99253425~~99132365 ~~292~~50,~~299~~748.7749 4A1 ~~234~~35,~~873~~967.4883 47,~~054~~018,~~484~~516.6077 0.~~99483043~~99407000 ~~234~~35,~~873~~967.4883 5A1 2,~~101~~974,~~081~~172.9935 ~~115~~112,~~529~~555,~~815~~642.0368 0.~~97292362~~94787690 2,~~101~~974,~~081~~172.9935 6A1 ~~620~~1,~~014~~053,661.3192 ~~138~~137,~~684~~630,~~234~~572.2129 0.~~98817359~~98066588 ~~620~~1,~~014~~053,661.3192 7A1 ~~738~~648,~~679~~689.17 49,~~973~~324,~~074~~385.7962 0.~~97273085~~96010405 ~~738~~648,~~679~~689.17 CB1 4,~~086~~099.9173 14,~~036~~032,~~808~~709.8209 0.~~99941679~~99912489 4,~~086~~099.9173 CB2 2,~~796~~805.3815 9,~~604~~601,~~395~~590.3620 0.~~99941679~~99912489 2,~~796~~805.3815 CB3 ~~752~~755.7814 2,~~585~~584,~~491~~736.2409 0.~~99941679~~99912489 ~~752~~755.7814 CB4 ~~645~~647.4143 2,216,~~706~~059.4401 0.~~99941679~~99912489 ~~645~~647.4143 CB5 ~~752~~755.7814 2,~~585~~584,~~491~~736.2409 0.~~99941679~~99912489 ~~752~~755.7814 CB6 ~~860~~863.4515 2,~~955~~954,~~275~~412.4530 0.~~99941679~~99912489 ~~860~~863.4515 CB7 ~~645~~647.4143 2,216,~~706~~059.4401 0.~~99941679~~99912489 ~~645~~647.4143 CB8 ~~860~~863.4515 2,~~955~~954,~~275~~412.4530 0.~~99941679~~99912489 ~~860~~863.4515 CB9 ~~645~~647.3436 2,~~216~~215,~~470~~822.3699 0.~~99941679~~99912489 ~~645~~647.3436 8A1-1 ~~858~~2,~~292~~200,004.0896 7674,~~907~~707,~~915~~910.6670 0.~~96243168~~93490065 ~~858~~2,~~292~~200,004.0896 8A1-2 ~~214~~550,~~599~~070.8707 1918,~~229~~679,~~384~~314.9992 0.~~96243168~~93490065 ~~214~~550,~~599~~070.8707 8A2 3,~~885~~653,~~825~~815.6642 ~~113~~109,~~568~~914,~~488~~673.8745 0.~~94806318~~91756134 3,~~885~~653,~~825~~815.6642 8A3-1 2,~~432~~287,~~898~~638.6101 6260,~~974~~687,~~738~~100.8483 0.~~94174875~~90753852 2,~~432~~287,~~898~~638.6101 8A3-2 0.00 8,130,000.00 1.00000000 0.00 8A4 ~~702~~660,~~134~~212.5433 2019,~~520~~860,~~827~~615.6330 0.~~94806318~~91756134 ~~702~~660,~~134~~212.5433 8M1 0.00 14,660,000.00 1.00000000 0.00 8M2 0.00 8,105,000.00 1.00000000 0.00 8M3 0.00 4,140,000.00 1.00000000 0.00 8M4 0.00 1,727,000.00 1.00000000 0.00 8X 0.00 1,~~290~~724,~~124~~787.0056 ~~29012~~2,~~409~~478,756.00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 1619,~~020~~319,~~673~~901.8483 1,~~052~~033,~~093~~207,~~115~~876.1878 0.~~97041443~~95299534 1619,~~020~~319,~~673~~901.8483

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 94,715,000.00 ~~964~~952.~~00753756~~57067698 0.~~14744602~~14183487 1139.~~28941445~~15850847 0.00000000 1A2 10,529,000.00 ~~964~~952.~~00753728~~57067718 0.~~14744610~~14183493 1139.~~28941495~~15850888 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 192,889,000.00 ~~980~~966.~~30623244~~18273401 0.~~34072295~~34001369 135.~~78277548~~13833013 0.00000000 3A1 41,920,000.00 ~~999~~992.~~50705463~~53425477 0.~~42715983~~42462548 60.~~54564003~~78597781 0.00000000 4A1 47,299,000.00 ~~999~~994.~~79614960~~83043193 0.~~13095287~~13151821 40.~~83476479~~62891710 0.00000000 5A1 118,745,000.00 ~~990~~972.~~61768512~~92361809 0.~~18679591~~18087448 1724.~~50727113~~86584201 0.00000000 6A1 140,344,000.00 ~~992~~988.~~59140768~~17358925 0.~~37966746~~37904570 47.~~03815097~~12866336 0.00000000 7A1 51,374,000.00 ~~987~~972.~~10931522~~73085199 0.~~38046249~~38211294 1312.~~99800074~~24468603 0.00000000 CB1 14,045,000.00 999.~~70777714~~41679032 0.~~29098683~~29189961 0.00000000 0.00000000 CB2 9,610,000.00 999.~~70777732~~41679084 0.~~29098647~~29189906 0.00000000 0.00000000 CB3 2,587,000.00 999.~~70777735~~41679165 0.~~29098570~~29189795 0.00000000 0.00000000 CB4 2,218,000.00 999.~~70777728~~41678990 0.~~29098738~~29189811 0.00000000 0.00000000 CB5 2,587,000.00 999.~~70777735~~41679165 0.~~29098570~~29189795 0.00000000 0.00000000 CB6 2,957,000.00 999.~~70777815~~41679067 0.~~29098749~~29190057 0.00000000 0.00000000 CB7 2,218,000.00 999.~~70777728~~41678990 0.~~29098738~~29189811 0.00000000 0.00000000 CB8 2,957,000.00 999.~~70777815~~41679067 0.~~29098749~~29190057 0.00000000 0.00000000 CB9 2,217,763.78 999.~~70777771~~41679091 0.~~29098681~~29189763 0.00000000 0.00000000 8A1-1 79,910,000.00 ~~973~~962.~~17241572~~43168139 0.00000000 1027.~~74073433~~53103441 0.00000000 8A1-2 19,980,000.00 ~~973~~962.~~17241592~~43168118 0.00000000 1027.~~74073423~~53103453 0.00000000 8A2 119,790,000.00 ~~980~~948.~~50183262~~06318449 0.00000000 3230.~~43864813~~50184005 0.00000000 8A3-1 66,870,000.00 ~~978~~941.~~13126140~~74874892 0.00000000 3634.~~38251249~~21022895 0.00000000 8A3-2 8,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8A4 21,645,000.00 ~~980~~948.~~50183276~~06318457 0.00000000 3230.~~43864819~~50184015 0.00000000 8M1 14,660,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M2 8,105,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M3 4,140,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8M4 1,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8X 0.01 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 1139.~~43686058~~30034335 ~~952~~913.~~57067698~~27033363 0.~~95257068~~91327033 1139.~~43686058~~30034335 1A2 0.00000000 1139.~~43686105~~30034381 ~~952~~913.~~57067718~~27033336 0.~~95257068~~91327033 1139.~~43686105~~30034381 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 145.~~12349844~~47834381 ~~966~~960.~~18273401~~70439019 0.~~96618273~~96070439 145.~~12349844~~47834381 3A1 0.00000000 61.~~97279986~~21060329 ~~992~~991.~~53425477~~32365148 0.~~99253425~~99132365 61.~~97279986~~21060329 4A1 0.00000000 40.~~96571767~~76043532 994.~~83043193~~06999662 0.~~99483043~~99407000 40.~~96571767~~76043532 5A1 0.00000000 1725.~~69406703~~04671649 ~~972~~947.~~92361809~~87690160 0.~~97292362~~94787690 1725.~~69406703~~04671649 6A1 0.00000000 47.~~41781843~~50770906 ~~988~~980.~~17358925~~66588019 0.~~98817359~~98066588 47.~~41781843~~50770906 7A1 0.00000000 1412.~~37846323~~62679896 ~~972~~960.~~73085199~~10405302 0.~~97273085~~96010405 1412.~~37846323~~62679896 CB1 0.00000000 0.~~29098683~~29189961 999.~~41679032~~12489071 0.~~99941679~~99912489 0.~~29098683~~29189961 CB2 0.00000000 0.~~29098647~~29189906 999.~~41679084~~12489074 0.~~99941679~~99912489 0.~~29098647~~29189906 CB3 0.00000000 0.~~29098570~~29189795 999.~~41679165~~12488983 0.~~99941679~~99912489 0.~~29098570~~29189795 CB4 0.00000000 0.~~29098738~~29189811 999.~~41678990~~12489179 0.~~99941679~~99912489 0.~~29098738~~29189811 CB5 0.00000000 0.~~29098570~~29189795 999.~~41679165~~12488983 0.~~99941679~~99912489 0.~~29098570~~29189795 CB6 0.00000000 0.~~29098749~~29190057 999.~~41679067~~12489009 0.~~99941679~~99912489 0.~~29098749~~29190057 CB7 0.00000000 0.~~29098738~~29189811 999.~~41678990~~12489179 0.~~99941679~~99912489 0.~~29098738~~29189811 CB8 0.00000000 0.~~29098749~~29190057 999.~~41679067~~12489009 0.~~99941679~~99912489 0.~~29098749~~29190057 CB9 0.00000000 0.~~29098681~~29189763 999.~~41679091~~12488877 0.~~99941679~~99912489 0.~~29098681~~29189763 8A1-1 0.00000000 1027.~~74073433~~53103441 ~~962~~934.~~43168139~~90064698 0.~~96243168~~93490065 1027.~~74073433~~53103441 8A1-2 0.00000000 1027.~~74073423~~53103453 ~~962~~934.~~43168118~~90064665 0.~~96243168~~93490065 1027.~~74073423~~53103453 8A2 0.00000000 3230.~~43864813~~50184005 ~~948~~917.~~06318449~~56134444 0.~~94806318~~91756134 3230.~~43864813~~50184005 8A3-1 0.00000000 3634.~~38251249~~21022895 ~~941~~907.~~74874892~~53851996 0.~~94174875~~90753852 3634.~~38251249~~21022895 8A3-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8A4 0.00000000 3230.~~43864819~~50184015 ~~948~~917.~~06318457~~56134442 0.~~94806318~~91756134 3230.~~43864819~~50184015 8M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8X 0.00000000 0.00000000 0.00000000 ~~29012409~~172478756.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1A1 94,715,000.00 5.~~07086~~07592% 9190,~~305~~222,~~973~~731.9267 ~~385~~381,~~833~~635.1399 0.00 0.00 1A2 10,529,000.00 5.~~07086~~07592% 10,~~150~~029,~~035~~616.3666 42,~~891~~424.1759 0.00 0.00 AR 50.00 4.~~64614~~64642% 0.00 0.00 0.00 0.00 ARL 50.00 4.~~64614~~64642% 0.00 0.00 0.00 0.00 2A1 192,889,000.00 4.~~71915~~71676% ~~189~~186,~~090~~366,~~288~~021.8738 ~~743~~732,~~620~~536.6209 0.00 0.00 3A1 41,920,000.00 5.~~03398~~01964% 41,~~899~~607,~~335~~035.7396 ~~175~~174,~~767~~043.1672 0.00 0.00 4A1 47,299,000.00 5.~~26827~~27119% 47,~~289~~054,~~358~~484.0860 ~~207~~206,~~611~~694.0906 0.00 0.00 5A1 118,745,000.00 4.~~66751~~66661% ~~117~~115,~~630~~529,~~897~~815.0203 ~~457~~449,~~536~~276.1494 0.00 0.00 6A1 140,344,000.00 4.~~95104~~95108% ~~139~~138,~~304~~684,~~248~~234.5221 ~~574~~572,~~750~~197.6107 0.00 0.00 7A1 51,374,000.00 5.~~08913~~09089% 5049,~~711~~973,~~753~~074.9679 ~~215~~212,~~065~~006.6904 0.00 0.00 CB1 14,045,000.00 4.~~89342~~89285% 14,~~040~~036,~~895~~808.7382 57,~~256~~233.6728 0.00 0.00 CB2 9,610,000.00 4.~~89342~~89285% 9,~~607~~604,~~191~~395.7436 39,~~176~~160.69 0.00 0.00 CB3 2,587,000.00 4.~~89342~~89285% 2,~~586~~585,~~244~~491.0224 10,~~546~~542.3201 0.00 0.00 CB4 2,218,000.00 4.~~89342~~89285% 2,~~217~~216,~~351~~706.8544 9,~~042~~038.0334 0.00 0.00 CB5 2,587,000.00 4.~~89342~~89285% 2,~~586~~585,~~244~~491.0224 10,~~546~~542.3201 0.00 0.00 CB6 2,957,000.00 4.~~89342~~89285% 2,~~956~~955,~~135~~275.9045 12,~~054~~049.6876 0.00 0.00 CB7 2,218,000.00 4.~~89342~~89285% 2,~~217~~216,~~351~~706.8544 9,~~042~~038.0334 0.00 0.00 CB8 2,957,000.00 4.~~89342~~89285% 2,~~956~~955,~~135~~275.9045 12,~~054~~049.6876 0.00 0.00 CB9 2,217,763.78 4.~~89342~~89285% 2,~~217~~216,~~115~~470.7036 9,~~041~~037.0737 0.00 0.00 8A1-1 79,910,000.00 3.~~24500~~31500% 7776,~~766~~907,~~207~~915.7466 ~~210~~233,~~292~~703.7993 0.00 0.00 8A1-2 19,980,000.00 3.~~31000~~38000% 19,~~443~~229,~~984~~384.8799 5359,~~632~~579.9904 0.00 0.00 8A2 119,790,000.00 3.~~26000~~33000% ~~117~~113,~~454~~568,~~314~~488.5387 ~~319~~346,~~084~~667.2281 0.00 0.00 8A3-1 66,870,000.00 3.~~23000~~30000% 6562,~~407~~974,~~637~~738.4584 ~~176~~190,~~055~~498.5658 0.00 0.00 8A3-2 8,130,000.00 3.~~34000~~41000% 8,130,000.00 2225,~~628~~413.5002 0.00 0.00 8A4 21,645,000.00 3.~~30000~~37000% 2120,~~222~~520,~~962~~827.1763 5863,~~363~~392.1526 0.00 0.00 8M1 14,660,000.00 3.~~47000~~54000% 14,660,000.00 4247,~~391~~571.8370 0.00 0.00 8M2 8,105,000.00 3.~~82000~~89000% 8,105,000.00 2528,~~800~~901.9208 0.00 0.00 8M3 4,140,000.00 4.~~27000~~34000% 4,140,000.00 1416,~~731~~470.5030 0.00 0.00 8M4 1,727,000.00 5.~~12000~~19000% 1,727,000.00 78,~~368~~216.5320 0.00 0.00 8X 0.01 0.00000% ~~338~~263,~~628~~314,~~256~~438.2455 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,084,168,863.79 3,~~902~~959,~~186~~919.0998 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 ~~385~~381,~~833~~635.1398 0.00 9086,~~222~~500,~~731~~399.6765 1A2 0.00 0.00 42,~~891~~424.1759 0.00 109,~~029~~615,~~616~~823.6634 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 2A1 0.00 0.00 ~~743~~732,~~620~~536.6209 0.00 ~~186~~185,~~366~~309,~~021~~309.3812 3A1 0.00 0.00 ~~175~~174,~~767~~043.1672 0.00 41,~~607~~556,~~035~~287.9647 4A1 0.00 0.00 ~~207~~206,~~611~~694.1007 0.00 47,~~054~~018,~~484~~516.6077 5A1 0.00 0.00 ~~457~~449,~~536~~276.1493 0.00 ~~115~~112,~~529~~555,~~815~~642.0368 6A1 0.00 0.00 ~~574~~572,~~750~~197.6007 0.00 ~~138~~137,~~684~~630,~~234~~572.2129 7A1 0.00 0.00 ~~215~~212,~~065~~006.6904 0.00 49,~~973~~324,~~074~~385.7962 CB1 0.00 0.00 57,~~256~~233.6728 0.00 14,~~036~~032,~~808~~709.8209 CB2 0.00 0.00 39,~~176~~160.69 0.00 9,~~604~~601,~~395~~590.3620 CB3 0.00 0.00 10,~~546~~542.3201 0.00 2,~~585~~584,~~491~~736.2409 CB4 0.00 0.00 9,~~042~~038.0334 0.00 2,216,~~706~~059.4401 CB5 0.00 0.00 10,~~546~~542.3201 0.00 2,~~585~~584,~~491~~736.2409 CB6 0.00 0.00 12,~~054~~049.6876 0.00 2,~~955~~954,~~275~~412.4530 CB7 0.00 0.00 9,~~042~~038.0334 0.00 2,216,~~706~~059.4401 CB8 0.00 0.00 12,~~054~~049.6876 0.00 2,~~955~~954,~~275~~412.4530 CB9 0.00 0.00 9,~~041~~037.0737 0.00 2,~~216~~215,~~470~~822.3699 8A1-1 0.00 0.00 ~~210~~233,~~292~~703.7993 0.00 7674,~~907~~707,~~915~~910.6670 8A1-2 0.00 0.00 5359,~~632~~579.9905 0.00 1918,~~229~~679,~~384~~314.9992 8A2 0.00 0.00 ~~319~~346,~~084~~667.2382 0.00 ~~113~~109,~~568~~914,~~488~~673.8745 8A3-1 0.00 0.00 ~~176~~190,~~055~~498.5659 0.00 6260,~~974~~687,~~738~~100.8483 8A3-2 0.00 0.00 2225,~~628~~413.5003 0.00 8,130,000.00 8A4 0.00 0.00 5863,~~363~~392.1526 0.00 2019,~~520~~860,~~827~~615.6330 8M1 0.00 0.00 4247,~~391~~571.8370 0.00 14,660,000.00 8M2 0.00 0.00 2528,~~800~~901.9208 0.00 8,105,000.00 8M3 0.00 0.00 1416,~~731~~470.5030 0.00 4,140,000.00 8M4 0.00 0.00 78,~~368~~216.5320 0.00 1,727,000.00 8X 0.00 0.00 0152,737.0029 0.00 ~~331~~254,~~253~~397,~~480~~361.0824 P 0.00 0.00 6866,~~761~~345.7982 0.00 0.00 Totals 0.00 0.00 34,~~970~~179,~~947~~003.8912 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1A1 94,715,000.00 5.~~07086~~07592% ~~964~~952.~~00753756~~57067698 4.~~07362224~~02930887 0.00000000 0.00000000 1A2 10,529,000.00 5.~~07086~~07592% ~~964~~952.~~00753728~~57067718 4.~~07362238~~02930858 0.00000000 0.00000000 AR 50.00 4.~~64614~~64642% 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 4.~~64614~~64642% 0.00000000 0.00000000 0.00000000 0.00000000 2A1 192,889,000.00 4.~~71915~~71676% ~~980~~966.~~30623244~~18273401 3.~~85517380~~79770796 0.00000000 0.00000000 3A1 41,920,000.00 5.~~03398~~01964% ~~999~~992.~~50705463~~53425477 4.~~19291889~~15180630 0.00000000 0.00000000 4A1 47,299,000.00 5.~~26827~~27119% ~~999~~994.~~79614960~~83043193 4.~~38933360~~36994566 0.00000000 0.00000000 5A1 118,745,000.00 4.~~66751~~66661% ~~990~~972.~~61768512~~92361809 3.~~85309815~~78354407 0.00000000 0.00000000 6A1 140,344,000.00 4.~~95104~~95108% ~~992~~988.~~59140768~~17358925 4.~~09529877~~07710390 0.00000000 0.00000000 7A1 51,374,000.00 5.~~08913~~09089% ~~987~~972.~~10931522~~73085199 4.~~18627496~~12671857 0.00000000 0.00000000 CB1 14,045,000.00 4.~~89342~~89285% 999.~~70777714~~41679032 4.~~07665860~~07499324 0.00000000 0.00000000 CB2 9,610,000.00 4.~~89342~~89285% 999.~~70777732~~41679084 4.~~07665869~~07499376 0.00000000 0.00000000 CB3 2,587,000.00 4.~~89342~~89285% 999.~~70777735~~41679165 4.~~07666022~~07499420 0.00000000 0.00000000 CB4 2,218,000.00 4.~~89342~~89285% 999.~~70777728~~41678990 4.~~07665915~~07499549 0.00000000 0.00000000 CB5 2,587,000.00 4.~~89342~~89285% 999.~~70777735~~41679165 4.~~07666022~~07499420 0.00000000 0.00000000 CB6 2,957,000.00 4.~~89342~~89285% 999.~~70777815~~41679067 4.~~07665878~~07499493 0.00000000 0.00000000 CB7 2,218,000.00 4.~~89342~~89285% 999.~~70777728~~41678990 4.~~07665915~~07499549 0.00000000 0.00000000 CB8 2,957,000.00 4.~~89342~~89285% 999.~~70777815~~41679067 4.~~07665878~~07499493 0.00000000 0.00000000 CB9 2,217,763.78 4.~~89342~~89285% 999.~~70777771~~41679091 4.~~07666050~~07499215 0.00000000 0.00000000 8A1-1 79,910,000.00 3.~~24500~~31500% ~~973~~962.~~17241572~~43168139 2.~~63162045~~92458929 0.00000000 0.00000000 8A1-2 19,980,000.00 3.~~31000~~38000% ~~973~~962.~~17241592~~43168118 2.~~68433383~~98193393 0.00000000 0.00000000 8A2 119,790,000.00 3.~~26000~~33000% ~~980~~948.~~50183262~~06318449 2.~~66369664~~89396285 0.00000000 0.00000000 8A3-1 66,870,000.00 3.~~23000~~30000% ~~978~~941.~~13126140~~74874892 2.~~63280335~~84878989 0.00000000 0.00000000 8A3-2 8,130,000.00 3.~~34000~~41000% 1000.00000000 23.~~78333333~~12583272 0.00000000 0.00000000 8A4 21,645,000.00 3.~~30000~~37000% ~~980~~948.~~50183276~~06318457 2.~~69638023~~92872534 0.00000000 0.00000000 8M1 14,660,000.00 3.~~47000~~54000% 1000.00000000 23.~~89166644~~24500000 0.00000000 0.00000000 8M2 8,105,000.00 3.~~82000~~89000% 1000.00000000 3.~~18333374~~56583344 0.00000000 0.00000000 8M3 4,140,000.00 4.~~27000~~34000% 1000.00000000 3.~~55833333~~97833333 0.00000000 0.00000000 8M4 1,727,000.00 5.~~12000~~19000% 1000.00000000 4.~~26666474~~75749855 0.00000000 0.00000000 8X 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) 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 4.~~07362224~~02930877 0.00000000 ~~952~~913.~~57067698~~27033363 1A2 0.00000000 0.00000000 4.~~07362238~~02930858 0.00000000 ~~952~~913.~~57067718~~27033336 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 0.00000000 3.~~85517380~~79770796 0.00000000 ~~966~~960.~~18273401~~70439019 3A1 0.00000000 0.00000000 4.~~19291889~~15180630 0.00000000 ~~992~~991.~~53425477~~32365148 4A1 0.00000000 0.00000000 4.~~38933381~~36994588 0.00000000 994.~~83043193~~06999662 5A1 0.00000000 0.00000000 3.~~85309815~~78354398 0.00000000 ~~972~~947.~~92361809~~87690160 6A1 0.00000000 0.00000000 4.~~09529869~~07710390 0.00000000 ~~988~~980.~~17358925~~66588019 7A1 0.00000000 0.00000000 4.~~18627496~~12671857 0.00000000 ~~972~~960.~~73085199~~10405302 CB1 0.00000000 0.00000000 4.~~07665860~~07499324 0.00000000 999.~~41679032~~12489071 CB2 0.00000000 0.00000000 4.~~07665869~~07499376 0.00000000 999.~~41679084~~12489074 CB3 0.00000000 0.00000000 4.~~07666022~~07499420 0.00000000 999.~~41679165~~12488983 CB4 0.00000000 0.00000000 4.~~07665915~~07499549 0.00000000 999.~~41678990~~12489179 CB5 0.00000000 0.00000000 4.~~07666022~~07499420 0.00000000 999.~~41679165~~12488983 CB6 0.00000000 0.00000000 4.~~07665878~~07499493 0.00000000 999.~~41679067~~12489009 CB7 0.00000000 0.00000000 4.~~07665915~~07499549 0.00000000 999.~~41678990~~12489179 CB8 0.00000000 0.00000000 4.~~07665878~~07499493 0.00000000 999.~~41679067~~12489009 CB9 0.00000000 0.00000000 4.~~07666050~~07499215 0.00000000 999.~~41679091~~12488877 8A1-1 0.00000000 0.00000000 2.~~63162045~~92458929 0.00000000 ~~962~~934.~~43168139~~90064698 8A1-2 0.00000000 0.00000000 2.~~68433383~~98193443 0.00000000 ~~962~~934.~~43168118~~90064665 8A2 0.00000000 0.00000000 2.~~66369672~~89396294 0.00000000 ~~948~~917.~~06318449~~56134444 8A3-1 0.00000000 0.00000000 2.~~63280335~~84879004 0.00000000 ~~941~~907.~~74874892~~53851996 8A3-2 0.00000000 0.00000000 23.~~78333333~~12583395 0.00000000 1000.00000000 8A4 0.00000000 0.00000000 2.~~69638023~~92872534 0.00000000 ~~948~~917.~~06318457~~56134442 8M1 0.00000000 0.00000000 23.~~89166644~~24500000 0.00000000 1000.00000000 8M2 0.00000000 0.00000000 3.~~18333374~~56583344 0.00000000 1000.00000000 8M3 0.00000000 0.00000000 3.~~55833333~~97833333 0.00000000 1000.00000000 8M4 0.00000000 0.00000000 4.~~26666474~~75749855 0.00000000 1000.00000000 8X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1923,~~618~~677,~~044~~914.7216 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 6866,~~761~~345.7982 Total Deposits 1923,~~686~~744,~~806~~259.5198 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~249~~245,~~240~~355.5903 Payment of Interest and Principal 1923,~~437~~498,~~565~~904.9295 Total Withdrawals (Pool Distribution Amount) 1923,~~686~~744,~~806~~259.5198 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~248~~244,~~083~~198.1946 PMI Fee 1,~~157~~156.4057 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~249~~245,~~240~~355.5903

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~DELINQUENCY STATUS~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 915 0 0 0 915 2,~~005~~598,~~478~~219.9207 0.00 0.00 0.00 2,~~005~~598,~~478~~219.9207 60 Days 12 0 0 0 12 ~~279~~800,~~244~~800.00 0.00 0.00 0.00 ~~279~~800,~~244~~800.00 90 Days 01 0 0 0 01 0279,244.00 0.00 0.00 0.00 0279,244.00 120 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 1018 0 0 0 1018 23,~~284~~678,~~722~~263.9207 0.00 0.00 0.00 23,~~284~~678,~~722~~263.9207 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~291168~~495213% 0.000000% 0.000000% 0.000000% 0.~~291168~~495213% 0.~~213752~~282542% 0.000000% 0.000000% 0.000000% 0.~~213752~~282542% 60 Days 0.~~032352~~066028% 0.000000% 0.000000% 0.000000% 0.~~032352~~066028% 0.~~029763~~087082% 0.000000% 0.000000% 0.000000% 0.~~029763~~087082% 90 Days 0.~~000000~~033014% 0.000000% 0.000000% 0.000000% 0.~~000000~~033014% 0.~~000000~~030366% 0.000000% 0.000000% 0.000000% 0.~~000000~~030366% 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.~~323520~~594256% 0.000000% 0.000000% 0.000000% 0.~~323520~~594256% 0.~~243514~~399990% 0.000000% 0.000000% 0.000000% 0.~~243514~~399990%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total One No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Two No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Three No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Four No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Five 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 0460,450.00 0.00 0.00 0.00 0460,450.00 60 Days 10 0 0 0 10 ~~279,244~~0.00 0.00 0.00 0.00 ~~279,244~~0.00 90 Days 01 0 0 0 01 0279,244.00 0.00 0.00 0.00 0279,244.00 120 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 13 0 0 0 13 ~~279~~739,~~244~~694.00 0.00 0.00 0.00 ~~279~~739,~~244~~694.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~387597% 0.000000% 0.000000% 0.000000% 0.~~000000~~387597% 0.~~000000~~417894% 0.000000% 0.000000% 0.000000% 0.~~000000~~417894% 60 Days 0.~~189394~~000000% 0.000000% 0.000000% 0.000000% 0.~~189394~~000000% 0.~~246795~~000000% 0.000000% 0.000000% 0.000000% 0.~~246795~~000000% 90 Days 0.~~000000~~193798% 0.000000% 0.000000% 0.000000% 0.~~000000~~193798% 0.~~000000~~253436% 0.000000% 0.000000% 0.000000% 0.~~000000~~253436% 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.~~189394~~581395% 0.000000% 0.000000% 0.000000% 0.~~189394~~581395% 0.~~246795~~671330% 0.000000% 0.000000% 0.000000% 0.~~246795~~671330% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Six 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 03 0 0 0 03 0610,109.0036 0.00 0.00 0.00 0610,109.0036 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 03 0 0 0 03 0610,109.0036 0.00 0.00 0.00 0610,109.0036 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~453858% 0.000000% 0.000000% 0.000000% 0.~~000000~~453858% 0.~~000000~~437013% 0.000000% 0.000000% 0.000000% 0.~~000000~~437013% 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~~453858% 0.000000% 0.000000% 0.000000% 0.~~000000~~453858% 0.~~000000~~437013% 0.000000% 0.000000% 0.000000% 0.~~000000~~437013% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Seven No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Eight-A 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 42 0 0 0 42 ~~778~~293,~~596~~862.6452 0.00 0.00 0.00 ~~778~~293,~~596~~862.6452 60 Days 01 0 0 0 01 0284,000.00 0.00 0.00 0.00 0284,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 43 0 0 0 43 ~~778~~577,~~596~~862.6452 0.00 0.00 0.00 ~~778~~577,~~596~~862.6452 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~862069~~442478% 0.000000% 0.000000% 0.000000% 0.~~862069~~442478% 0.~~822065~~319082% 0.000000% 0.000000% 0.000000% 0.~~822065~~319082% 60 Days 0.~~000000~~221239% 0.000000% 0.000000% 0.000000% 0.~~000000~~221239% 0.~~000000~~308373% 0.000000% 0.000000% 0.000000% 0.~~000000~~308373% 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.~~862069~~663717% 0.000000% 0.000000% 0.000000% 0.~~862069~~663717% 0.~~822065~~627455% 0.000000% 0.000000% 0.000000% 0.~~822065~~627455% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Eight-B 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 58 0 0 0 58 1,~~226~~233,~~882~~797.2819 0.00 0.00 0.00 1,~~226~~233,~~882~~797.2819 60 Days 01 0 0 0 01 0516,800.00 0.00 0.00 0.00 0516,800.00 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 59 0 0 0 59 1,~~226~~750,~~882~~597.2819 0.00 0.00 0.00 1,~~226~~750,~~882~~597.2819 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~986193~~642710% 0.000000% 0.000000% 0.000000% 01.~~986193~~642710% 0.~~727590~~759765% 0.000000% 0.000000% 0.000000% 0.~~727590~~759765% 60 Days 0.~~000000~~205339% 0.000000% 0.000000% 0.000000% 0.~~000000~~205339% 0.~~000000~~318242% 0.000000% 0.000000% 0.000000% 0.~~000000~~318242% 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.~~986193~~848049% 0.000000% 0.000000% 0.000000% 01.~~986193~~848049% 01.~~727590~~078007% 0.000000% 0.000000% 0.000000% 01.~~727590~~078007%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1219,~~440~~796.9144

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 227,480.00 0.02098196% 227,480.00 0.~~02425208~~02474385% Fraud 14,784,238.00 1.36364652% 14,784,238.00 1.~~57617600~~60813702% Special Hazard 7,392,119.00 0.68182326% 7,392,119.00 0.~~78808800~~80406851% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.~~433448~~426331% Weighted Average Net Coupon 5.~~818609~~817555% Weighted Average Pass-Through Rate 5.~~817152~~816075% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 3,~~133~~091 Number Of Loans Paid In Full 4262 Ending Scheduled Collateral Loan Count 3,~~091~~029 Beginning Scheduled Collateral Balance ~~953~~937,~~283~~981,~~117~~417.1290 Ending Scheduled Collateral Balance ~~937~~919,~~981~~339,~~417~~449.9051 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 ~~938~~919,~~229~~587,~~103~~945.2840 Monthly P &I Constant 4,~~628~~552,~~882~~280.2114 Special Servicing Fee 0.00 Prepayment Penalties 6866,~~761~~345.7982 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~312~~309,~~536~~681.7169 Unscheduled Principal 1418,~~989~~332,~~162~~286.5170 Extra principal distribution Amount ~~718~~365,~~974~~485.6028 Excess Cash Amount ~~718~~587,~~974~~400.6078

Miscellaneous Reporting Deliquency Test Met YES Excess Cach Amount ~~718~~656,~~974~~578.6096 Extra Principal Distribution ~~718~~503,~~974~~841.6066 Grp 8A Net Funds Cap 5.9340 Grp 8B Net Funds 5.8025 Grp 8 Subordinate Net Funds Cap 5.8529 Overcollateralization Amount 1,~~290~~724,~~124~~787.0956 Overcollateralization Deficiency ~~434,663~~0.4700 Overcollateralization Increase ~~718~~503,~~974~~841.6066 Overcollateralization Reduction 0.00 Target Overcollateralization 1,724,787.56 3 Month Delinquency Rate 0.~~000000~~0828% Step Down Date Reach NO Trigger Event NO

Group Level Collateral Statement Group One Two Three Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~031170~~031567 5.~~020849~~018737 5.~~390653~~371768 Weighted Average Net Rate 4.~~656170~~656567 4.~~714458~~711883 5.~~029765~~011000 Weighted Average Maturity ~~356~~355 ~~353~~352 ~~357~~356 Beginning Loan Count ~~190~~188 ~~354~~349 9089 Loans Paid In Full 7 2 50 1 Ending Loan Count ~~188~~181 ~~349~~347 89 Beginning Scheduled Balance 9998,~~812~~607,~~154~~538.4770 ~~191~~188,~~224~~496,~~498~~255.7747 3433,~~057~~764,~~556~~194.7771 Ending ~~scheduled~~Scheduled Balance 9894,~~607~~488,~~538~~172.7062 ~~188~~187,~~496~~531,~~255~~095.4705 33,~~764~~739,~~194~~246.7169 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~434~~429,~~949~~315.2233 ~~869~~857,~~788~~953.5630 ~~171~~170,~~962~~007.5577 Scheduled Principal 1615,~~472~~856.63 69,~~697~~609.5204 18,~~968~~863.8325 Unscheduled Principal 14,~~188~~103,~~143~~509.1445 2895,~~658,545~~551.7838 ~~274~~6,~~393~~084.2377 Scheduled Interest ~~418~~413,~~476~~458.5970 ~~800~~788,~~091~~344.0426 ~~152~~151,~~993~~144.7252 Servicing Fees 3130,~~191~~814.3086 48,~~824~~200.5066 10,~~242~~150.4787 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~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 ~~387~~382,~~285~~643.2984 ~~751~~740,~~266~~143.5460 ~~142~~140,~~751~~993.2565 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~656170~~656567 4.~~714458~~711883 5.~~029764~~011000

Group Level Collateral Statement Group Four Five Six Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~535641~~538625 5.~~042098~~041112 5.~~281613~~281491 Weighted Average Net Rate 5.~~268274~~271185 4.~~667697~~666720 4.~~947892~~947920 Weighted Average Maturity ~~356~~355 ~~356~~ 355 354 Beginning Loan Count 112 ~~537~~528 ~~669~~667 Loans Paid In Full 0 912 26 Ending Loan Count 112 ~~528~~516 ~~667~~661 Beginning Scheduled Balance 5049,~~095~~860,~~324~~083.32 ~~115~~113,~~231~~129,~~997~~587.4339 ~~141~~140,~~229~~606,~~617~~419.6698 Ending scheduled Balance 49,~~860~~823,~~083~~744.3258 ~~113~~110,~~129~~164,~~587~~927.3965 ~~140~~139,~~606~~564,~~419~~351.9823 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~237~~236,~~652~~721.9085 ~~507~~498,~~684~~036.9809 ~~678~~675,~~067~~230.5784 Scheduled Principal 6,~~561~~591.4659 2322,~~509~~787.1303 56,~~467~~387.4293 Unscheduled Principal ~~228~~29,~~679~~747.5415 2,~~078~~941,~~900~~872.9171 ~~566~~985,~~730~~680.2682 Scheduled Interest ~~231~~230,~~091~~130.4426 ~~484~~475,~~175~~249.8506 ~~621~~618,~~600~~842.1591 Servicing Fees 11,~~161~~112.5117 35,~~952~~295.4560 39,~~276~~085.0319 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 224.8558 0.00 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 219,~~929~~018.9309 ~~447~~439,~~998~~728.5588 ~~582~~579,~~324~~757.1272 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.~~268274~~271185 4.~~665356~~664338 4.~~947892~~947920

Group Level Collateral Statement Group Seven Eight-A Eight-B Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~433669~~435087 6.~~190535~~194201 6.~~059282~~044038 Weighted Average Net Rate 5.~~089204~~091055 5.~~939040~~942690 5.~~807270~~792867 Weighted Average Maturity ~~356~~355.00 ~~356~~355.00 ~~356~~355.00 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~251~~248,~~704~~521.8705 ~~534~~529,~~100~~044.7012 ~~942~~907,~~970~~449.8679 Beginning Loan Count ~~189~~187 ~~470~~464 ~~522~~507 Loans Paid In Full 23 612 1520 Ending Loan Count ~~187~~184 ~~464~~452 ~~507~~487 Beginning Scheduled Balance 5150,~~011~~272,~~931~~077.1897 9594,~~654~~677,~~979~~393.6659 ~~174~~168,~~965~~567,~~056~~866.8677 Ending Scheduled Balance 5049,~~272~~630,~~077~~550.9745 9492,~~677~~061,~~393~~748.5982 ~~168~~162,~~567~~335,~~866~~612.7742 Scheduled Principal 20,~~719~~826.9277 40,~~637~~335.7610 5958,~~502~~424.0435 Unscheduled Principal ~~719~~620,~~133~~700.2975 ~~936~~2,~~948~~575,309.3167 6,~~337~~173,~~688~~830.0500 Scheduled Interest ~~230~~227,~~984~~694.9528 ~~493~~488,~~462~~709.9402 ~~883~~849,~~468~~025.8244 Servicing Fee 14,~~643~~412.1669 2019,~~047~~843.3266 3635,~~744~~282.4576 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 ~~540~~539.1967 392.3632 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 ~~216~~213,~~341~~281.7959 ~~472~~468,~~875~~325.4369 ~~846~~813,~~332~~350.0136 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.~~089204~~091055 5.~~932263~~935850 5.~~804579~~790074

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 5.~~433448~~426331 Weighted Average Net Rate 5.~~818609~~817555 Weighted Average Maturity ~~357~~356.00 Record Date 0405/2931/2005 Principal And Interest Constant 4,~~628~~552,~~882~~280.2114 Beginning Loan Count 3,~~133~~091 Loans Paid In Full 4262 Ending Loan Count 3,~~091~~029 Beginning Scheduled Balance ~~953~~937,~~283~~981,~~117~~417.1290 Ending Scheduled Balance ~~937~~919,~~981~~339,~~417~~449.9051 Scheduled Principal ~~312~~309,~~536~~681.7169 Unscheduled Principal 1418,~~989~~332,~~162~~286.5170 Scheduled Interest 4,~~316~~242,~~345~~598.5045 Servicing Fee ~~248~~244,~~083~~198.1946 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 1,~~157~~156.4057 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 43,~~067~~997,~~104~~243.9142 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~817152~~816075

Group

Filing Compare · CSFB Adjustable Rate Mortgage Trust 2005-3