8-K 1 arm05002_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 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-07 Pooling and Servicing Agreement) (Commission 54-2168062 (State or other File Number) 54-2168063 jurisdiction 54-2168064 of Incorporation) 54-2168065 IRS EIN C/O Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On June 27, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert , Series 2005-2 Trust, relating to the 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 2005-2 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 2005-2 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: 45/2931/052005 Distribution Date: 56/2527/052005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ 1-A-1 007036GR1 SEN 3.~~98089~~99126% 4845,~~009~~556,~~511~~193.1979 ~~159~~151,~~267~~522.1314 ~~2,453,317.40~~ 1-A-X 007036HR0 SEN 0.57670% 0.00 2321,~~072~~893.5755 ~~0.00~~ 1-A-2 007036HS8 SEN 4.~~55759~~56796% 2019,~~742~~683,~~989~~009.4109 7874,~~781~~925.6998 ~~1,059,980.32~~ AR 007036HG4 SEN 4.~~56902~~56981% 0.00 0.00 ~~0.00~~ AR-L 007036HH2 SEN 4.~~56902~~56981% 0.00 0.00 ~~0.00~~ 2-A-1 007036GS9 SEN 4.~~97507~~97349% ~~132~~128,~~976~~815,~~852~~835.6776 ~~551~~533,~~308~~887.0443 ~~4,161,016.91~~ 3-A-1 007036GT7 SEN 4.~~97060~~97123% 6564,~~112~~665,~~901~~476.2590 ~~269~~267,~~708~~889.6907 ~~447,424.35~~ 4-A-1 007036GU4 SEN 4.~~61795~~61561% 9896,~~001~~243,~~123~~895.2811 ~~377~~370,~~136~~186.7059 ~~1,757,228.17~~ 5-A-1 007036GV2 SEN 5.~~08082~~08358% ~~129~~127,~~867~~837,~~313~~433.9884 ~~549~~541,~~860~~559.7185 ~~2,029,880.15~~ 5-A-2 007036HP4 SEN 5.~~08082~~08358% 4948,~~080~~313,~~617~~467.5306 ~~207~~204,~~808~~671.2814 ~~767,150.47~~ 5-A-3 007036HQ2 SEN 5.~~08082~~08358% 3,~~080~~032,~~299~~153.5619 1312,~~042~~845.0516 ~~48,146.36~~ C-B-1 007036HD1 SUB 4.~~89242~~89392% 15,~~500~~495,~~354~~502.6645 63,~~195~~194.1782 ~~4,852.21~~ C-B-2 007036HE9 SUB 4.~~89242~~89392% 7,~~155~~153,~~547~~307.3538 29,173.2711 ~~2,239.97~~ C-B-3 007036HF6 SUB 4.~~89242~~89392% 4,~~177~~176,~~400~~092.5586 17,031.3223 ~~1,307.69~~ C-B-4 007036HJ8 SUB 4.~~89242~~89392% 3,~~577~~576,~~773~~653.6769 14,586.6355 ~~1,119.98~~ C-B-5 007036HK5 SUB 4.~~89242~~89392% 2,~~983~~982,~~143~~209.6985 12,162.3225 ~~933.84~~ C-B-6 007036HL3 SUB 4.~~89242~~89392% 1,~~793~~792,~~401~~839.0362 7,311.7268 ~~561.40~~ 6-A-1-1 007036GW0 SEN 3.~~28000~~35000% 8382,~~800~~340,~~959~~627.4011 ~~229~~252,~~055~~854.9534 ~~1,460,332.29~~ 6-A-1-2 007036GX8 SEN 3.~~38000~~45000% 9,~~311~~148,~~217~~958.7157 2628,~~226~~933.6058 ~~162,259.14~~ 6-A-2 007036GY6 SEN 3.~~30000~~37000% ~~430~~417,~~907~~658,~~161~~509.8877 1,~~184~~290,~~994~~216.6876 ~~13,248,652.11~~ 6-M-1 007036GZ3 MEZ 3.~~41000~~48000% 16,188,000.00 4651,~~000~~639.9072 ~~0.00~~ 6-M-2 007036HA7 MEZ 3.~~50000~~57000% 18,905,000.00 5561,~~139~~866.5861 ~~0.00~~ 6-M-3 007036HB5 MEZ 3.~~87000~~94000% 10,980,000.00 3539,~~410~~656.5010 ~~0.00~~ 6-M-4 007036HC3 MEZ 4.~~34000~~41000% 5,795,000.00 2023,~~958~~426.5829 ~~0.00~~ 6-M-5 007036HT6 MEZ 5.~~22000~~29000% 3,050,000.00 1314,~~267~~789.5096 ~~0.00~~ 6-X 007036HM1 SEN 0.00000% 12,~~846~~531,~~154~~440.2340 0281,198.0076 ~~0.00~~ P 007036HN9 SEN 0.00000% 0.00 87112,~~439~~967.1265 ~~0.00~~ Totals 1,~~162~~135,~~842~~921,~~723~~606.0444 4,~~071~~480,~~939~~390.~~70 27,606,402.76~~32

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 900,473.85 0.00 4544,~~556~~655,~~193~~719.7994 21,~~612~~051,~~584~~995.5399 0.00 1-A-X 0.00 0.00 230.00 21,~~072~~893.5755 0.00 1-A-2 389,058.73 0.00 19,~~683~~293,~~009~~950.0936 1463,~~138,762~~984.0171 0.00 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 2,678,598.77 0.00 ~~128~~126,~~815~~137,~~835~~236.7699 43,~~712~~212,~~324~~486.9520 0.00 3-A-1 222,597.85 0.00 64,~~665~~442,~~476~~879.9004 ~~717~~490,~~133~~486.0492 0.00 4-A-1 2,595,522.54 0.00 9693,~~243~~648,~~895~~372.1157 2,~~134~~965,~~364~~709.8713 0.00 5-A-1 1,676,414.94 0.00 ~~127~~126,~~837~~161,~~433~~018.8490 2,~~579~~217,~~740~~974.8679 0.00 5-A-2 633,565.74 0.00 4847,~~313~~679,~~467~~901.0632 ~~974~~838,~~958~~236.7588 0.00 5-A-3 39,762.59 0.00 32,~~032~~992,~~153~~390.19 61 52,~~188~~607.4175 0.00 C-B-1 4,885.45 0.00 15,~~495~~490,~~502~~617.4500 68,~~047~~080.3827 0.00 C-B-2 2,255.31 0.00 7,~~153~~151,~~307~~052.3808 31,~~413~~428.2442 0.00 C-B-3 1,316.65 0.00 4,~~176~~174,~~092~~776.8621 18,~~339~~347.0188 0.00 C-B-4 1,127.65 0.00 3,~~576~~575,~~653~~526.6904 15,~~706~~714.6120 0.00 C-B-5 940.24 0.00 2,~~982~~981,~~209~~269.8562 13,~~096~~102.1649 0.00 C-B-6 565.25 0.00 1,792,~~839~~274.6237 7,~~873~~876.1293 0.00 6-A-1-1 2,859,131.38 0.00 8279,~~340~~481,~~627~~495.1173 13,~~689~~111,~~388~~985.2472 0.00 6-A-1-2 317,681.26 0.00 98,~~148~~831,~~958~~277.5731 ~~188~~346,~~485~~614.7484 0.00 6-A-2 17,454,198.31 0.00 ~~417~~400,~~658~~204,~~509~~311.7746 1418,~~433~~744,~~646~~415.7907 0.00 6-M-1 0.00 0.00 16,188,000.00 4651,~~000~~639.9072 0.00 6-M-2 0.00 0.00 18,905,000.00 5561,~~139~~866.5861 0.00 6-M-3 0.00 0.00 10,980,000.00 3539,~~410~~656.5010 0.00 6-M-4 0.00 0.00 5,795,000.00 2023,~~958~~426.5829 0.00 6-M-5 0.00 0.00 3,050,000.00 1314,~~267~~789.5096 0.00 6-X 0.00 20.00 3,~~531~~049,~~440~~590.4037 0281,198.0076 0.00 P 0.00 0.00 870.00 112,~~439~~967.1265 0.00 Totals 29,778,096.51 0.00 1,~~135~~106,~~921~~661,~~606~~659.4492 3134,~~678~~258,~~342~~486.4683 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 50,000,000.00 4845,~~009~~556,~~511~~193.1979 1514,~~015~~280.9836 2886,~~438,301~~193.4250 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 1-A-2 21,603,000.00 2019,~~742~~683,~~989~~009.4109 6,~~487~~169.8197 1382,~~053,492~~888.5176 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 136,093,000.00 ~~132~~128,~~976~~815,~~852~~835.6776 37,~~649~~066.0424 42,~~123~~641,~~367~~532.8753 0.00 0.00 3-A-1 68,109,000.00 6564,~~112~~665,~~901~~476.2590 25,~~617~~730.7720 ~~421~~196,~~806~~867.5865 0.00 0.00 4-A-1 100,320,000.00 9896,~~001~~243,~~123~~895.2811 2726,~~483~~466.3036 12,~~729~~569,~~744~~056.8718 0.00 0.00 5-A-1 132,300,000.00 ~~129~~127,~~867~~837,~~313~~433.9884 41,~~974~~886.4453 1,~~987~~634,~~905~~528.7141 0.00 0.00 5-A-2 50,000,000.00 4948,~~080~~313,~~617~~467.5306 15,~~863~~830.3613 ~~751~~617,~~287~~735.1160 0.00 0.00 5-A-3 3,138,000.00 3,~~080~~032,~~299~~153.5619 ~~995~~993.5850 4738,~~150~~769.7809 0.00 0.00 C-B-1 15,510,000.00 15,~~500~~495,~~354~~502.6645 4,~~852~~885.2145 0.00 0.00 0.00 C-B-2 7,160,000.00 7,~~155~~153,~~547~~307.3538 2,~~239~~255.9731 0.00 0.00 0.00 C-B-3 4,180,000.00 4,~~177~~176,~~400~~092.5586 1,~~307~~316.6965 0.00 0.00 0.00 C-B-4 3,580,000.00 3,~~577~~576,~~773~~653.6769 1,~~119~~127.9865 0.00 0.00 0.00 C-B-5 2,985,000.00 2,~~983~~982,~~143~~209.6985 ~~933~~940.8424 0.00 0.00 0.00 C-B-6 1,794,517.00 1,~~793~~792,~~401~~839.0362 ~~561~~565.4025 0.00 0.00 0.00 6-A-1-1 90,000,000.00 8382,~~800~~340,~~959~~627.4011 0.00 12,~~460~~859,~~332~~131.2938 0.00 0.00 6-A-1-2 10,000,000.00 9,~~311~~148,~~217~~958.7157 0.00 ~~162~~317,~~259~~681.1426 0.00 0.00 6-A-2 455,000,000.00 ~~430~~417,~~907~~658,~~161~~509.8877 0.00 1317,~~248~~454,~~652~~198.1131 0.00 0.00 6-M-1 16,188,000.00 16,188,000.00 0.00 0.00 0.00 0.00 6-M-2 18,905,000.00 18,905,000.00 0.00 0.00 0.00 0.00 6-M-3 10,980,000.00 10,980,000.00 0.00 0.00 0.00 0.00 6-M-4 5,795,000.00 5,795,000.00 0.00 0.00 0.00 0.00 6-M-5 3,050,000.00 3,050,000.00 0.00 0.00 0.00 0.00 6-X 0.00 12,~~846~~531,~~154~~440.2340 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,~~151~~206,~~772~~690,617.00 1,~~107~~135,~~924~~921,~~723~~606.0444 ~~182~~179,~~102~~513.3784 2729,~~424~~598,~~300~~582.3967 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 2900,~~453,317~~473.4085 4544,~~556~~655,~~193~~719.7994 0.~~91112388~~89311440 2900,~~453,317~~473.4085 1-A-X 0.00 0.00 0.00000000 0.00 1-A-2 1389,~~059,980~~058.3273 19,~~683~~293,~~009~~950.0936 0.~~91112388~~89311440 1389,~~059,980~~058.3273 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 2-A-1 42,~~161~~678,~~016~~598.9177 ~~128~~126,~~815~~137,~~835~~236.7699 0.~~94652800~~92684588 42,~~161~~678,~~016~~598.9177 3-A-1 ~~447~~222,~~424~~597.3585 64,~~665~~442,~~476~~879.9004 0.~~94944100~~94617274 ~~447~~222,~~424~~597.3585 4-A-1 12,~~757~~595,~~228~~522.1754 9693,~~243~~648,~~895~~372.1157 0.~~95936897~~93349654 12,~~757~~595,~~228~~522.1754 5-A-1 21,~~029~~676,~~880~~414.1594 ~~127~~126,~~837~~161,~~433~~018.8490 0.~~96626934~~95359803 21,~~029~~676,~~880~~414.1594 5-A-2 ~~767~~633,~~150~~565.4774 4847,~~313~~679,~~467~~901.0632 0.~~96626934~~95359803 ~~767~~633,~~150~~565.4774 5-A-3 4839,~~146~~762.3659 32,~~032~~992,~~153~~390.1961 0.~~96626934~~95359803 4839,~~146~~762.3659 C-B-1 4,~~852~~885.2145 15,~~495~~490,~~502~~617.4500 0.~~99906528~~99875029 4,~~852~~885.2145 C-B-2 2,~~239~~255.9731 7,~~153~~151,~~307~~052.3808 0.~~99906528~~99875029 2,~~239~~255.9731 C-B-3 1,~~307~~316.6965 4,~~176~~174,~~092~~776.8621 0.~~99906528~~99875029 1,~~307~~316.6965 C-B-4 1,~~119~~127.9865 3,~~576~~575,~~653~~526.6904 0.~~99906528~~99875029 1,~~119~~127.9865 C-B-5 ~~933~~940.8424 2,~~982~~981,~~209~~269.8562 0.~~99906528~~99875029 ~~933~~940.8424 C-B-6 ~~561~~565.4025 1,792,~~839~~274.6237 0.~~99906527~~99875029 ~~561~~565.4025 6-A-1-1 12,~~460~~859,~~332~~131.2938 8279,~~340~~481,~~627~~495.1173 0.~~91489586~~88312773 12,~~460~~859,~~332~~131.2938 6-A-1-2 ~~162~~317,~~259~~681.1426 98,~~148~~831,~~958~~277.5731 0.~~91489586~~88312773 ~~162~~317,~~259~~681.1426 6-A-2 1317,~~248~~454,~~652~~198.1131 ~~417~~400,~~658~~204,~~509~~311.7746 0.~~91793079~~87956992 1317,~~248~~454,~~652~~198.1131 6-XM-1 0.00 16,188,000.00 1.00000000 0.00 6-M-2 0.00 18,~~531~~905,~~440~~000.4000 1.00000000 0.00 6-M-3 0.00 10,980,000.00 1.00000000 0.00 6-M-4 0.00 5,795,000.00 1.00000000 0.00 6-M-5 0.00 3,050,000.00 1.00000000 0.00 6-X 0.00 3,049,590.37 0.00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 2729,~~606~~778,~~402~~096.7651 1,~~081~~106,~~003~~661,~~606~~659.4492 0.~~93855644~~91710472 2729,~~606~~778,~~402~~096.7651

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 50,000,000.00 ~~960~~911.~~19022380~~12387580 0.~~30031960~~28560720 4817.~~76602840~~72387000 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-2 21,603,000.00 ~~960~~911.~~19022404~~12387585 0.~~30031986~~28560709 4817.~~76602833~~72386983 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 136,093,000.00 ~~977~~946.~~10280962~~52800482 0.~~27664200~~27235964 3019.~~29816280~~40976046 0.00000000 3-A-1 68,109,000.00 ~~956~~949.~~01023727~~44099752 0.~~37612900~~37777974 62.~~19311075~~89047923 0.00000000 4-A-1 100,320,000.00 ~~976~~959.~~88520016~~36897039 0.~~27395634~~26381938 1725.~~24227343~~60861423 0.00000000 5-A-1 132,300,000.00 ~~981~~966.~~61235057~~26934119 0.~~31726712~~31660265 1512.~~02574233~~35471209 0.00000000 5-A-2 50,000,000.00 ~~981~~966.~~61235060~~26934120 0.~~31726720~~31660260 1512.~~02574220~~35471200 0.00000000 5-A-3 3,138,000.00 ~~981~~966.~~61235182~~26934034 0.~~31726577~~31660293 1512.~~02574251~~35471319 0.00000000 C-B-1 15,510,000.00 999.~~37812121~~06527724 0.~~31284397~~31498711 0.00000000 0.00000000 C-B-2 7,160,000.00 999.~~37812151~~06527654 0.~~31284497~~31498743 0.00000000 0.00000000 C-B-3 4,180,000.00 999.~~37812201~~06527751 0.~~31284450~~31498804 0.00000000 0.00000000 C-B-4 3,580,000.00 999.~~37812011~~06527654 0.~~31284358~~31498603 0.00000000 0.00000000 C-B-5 2,985,000.00 999.~~37812060~~06527638 0.~~31284422~~31498827 0.00000000 0.00000000 C-B-6 1,794,517.00 999.~~37812236~~06527495 0.~~31284184~~31498726 0.00000000 0.00000000 6-A-1-1 90,000,000.00 ~~931~~914.~~12177111~~89585678 0.00000000 1631.~~22591433~~76812644 0.00000000 6-A-1-2 10,000,000.00 ~~931~~914.~~12177100~~89585700 0.00000000 1631.~~22591400~~76812600 0.00000000 6-A-2 455,000,000.00 ~~947~~917.~~04870743~~93079070 0.00000000 2938.~~11791673~~36087541 0.00000000 6-M-1 16,188,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-2 18,905,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-3 10,980,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-4 5,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-5 3,050,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 4918.~~06634800~~00947700 ~~911~~893.~~12387580~~11439880 0.~~91112388~~89311440 4918.~~06634800~~00947700 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-2 0.00000000 4918.~~06634819~~00947692 ~~911~~893.~~12387585~~11439893 0.~~91112388~~89311440 4918.~~06634819~~00947692 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3019.~~57480480~~68212009 ~~946~~926.~~52800482~~84588473 0.~~94652800~~92684588 3019.~~57480480~~68212009 3-A-1 0.00000000 63.~~56923975~~26825897 ~~949~~946.~~44099752~~17273840 0.~~94944100~~94617274 63.~~56923975~~26825897 4-A-1 0.00000000 1725.~~51622976~~87243361 ~~959~~933.~~36897039~~49653678 0.~~95936897~~93349654 1725.~~51622976~~87243361 5-A-1 0.00000000 1512.~~34300945~~67131474 ~~966~~953.~~26934119~~59802646 0.~~96626934~~95359803 1512.~~34300945~~67131474 5-A-2 0.00000000 1512.~~34300940~~67131480 ~~966~~953.~~26934120~~59802640 0.~~96626934~~95359803 1512.~~34300940~~67131480 5-A-3 0.00000000 1512.~~34300829~~67131612 ~~966~~953.~~26934034~~59802741 0.~~96626934~~95359803 1512.~~34300829~~67131612 C-B-1 0.00000000 0.~~31284397~~31498711 ~~999~~998.~~06527724~~75029014 0.~~99906528~~99875029 0.~~31284397~~31498711 C-B-2 0.00000000 0.~~31284497~~31498743 ~~999~~998.~~06527654~~75029050 0.~~99906528~~99875029 0.~~31284497~~31498743 C-B-3 0.00000000 0.~~31284450~~31498804 ~~999~~998.~~06527751~~75028947 0.~~99906528~~99875029 0.~~31284450~~31498804 C-B-4 0.00000000 0.~~31284358~~31498603 ~~999~~998.~~06527654~~75029050 0.~~99906528~~99875029 0.~~31284358~~31498603 C-B-5 0.00000000 0.~~31284422~~31498827 ~~999~~998.~~06527638~~75029146 0.~~99906528~~99875029 0.~~31284422~~31498827 C-B-6 0.00000000 0.~~31284184~~31498726 ~~999~~998.~~06527495~~75028768 0.~~99906527~~99875029 0.~~31284184~~31498726 6-A-1-1 0.00000000 1631.~~22591433~~76812644 ~~914~~883.~~89585678~~12773033 0.~~91489586~~88312773 1631.~~22591433~~76812644 6-A-1-2 0.00000000 1631.~~22591400~~76812600 ~~914~~883.~~89585700~~12773100 0.~~91489586~~88312773 1631.~~22591400~~76812600 6-A-2 0.00000000 2938.~~11791673~~36087541 ~~917~~879.~~93079070~~56991530 0.~~91793079~~87956992 2938.~~11791673~~36087541 6-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 50,000,000.00 3.~~98089~~99126% 4845,~~009~~556,~~511~~193.1979 ~~159~~151,~~267~~522.13 0.00 0.00 1-A-X 0.00 0.57670% 4845,~~009~~556,~~511~~193.1979 2321,~~072~~893.5755 0.00 0.00 1-A-2 21,603,000.00 4.~~55759~~56796% 2019,~~742~~683,~~989~~009.4109 7874,~~781~~925.6998 0.00 0.00 AR 50.00 4.~~56902~~56981% 0.00 0.00 0.00 0.00 AR-L 50.00 4.~~56902~~56981% 0.00 0.00 0.00 0.00 2-A-1 136,093,000.00 4.~~97507~~97349% ~~132~~128,~~976~~815,~~852~~835.6776 ~~551~~533,~~308~~887.0442 0.00 0.00 3-A-1 68,109,000.00 4.~~97060~~97123% 6564,~~112~~665,~~901~~476.2590 ~~269~~267,~~708~~889.6907 0.00 0.00 4-A-1 100,320,000.00 4.~~61795~~61561% 9896,~~001~~243,~~123~~895.2811 ~~377~~370,~~136~~186.7160 0.00 0.00 5-A-1 132,300,000.00 5.~~08082~~08358% ~~129~~127,~~867~~837,~~313~~433.9884 ~~549~~541,~~860~~559.7185 0.00 0.00 5-A-2 50,000,000.00 5.~~08082~~08358% 4948,~~080~~313,~~617~~467.5306 ~~207~~204,~~808~~671.2815 0.00 0.00 5-A-3 3,138,000.00 5.~~08082~~08358% 3,~~080~~032,~~299~~153.5619 1312,~~042~~845.0516 0.00 0.00 C-B-1 15,510,000.00 4.~~89242~~89392% 15,~~500~~495,~~354~~502.6645 63,~~195~~194.1782 0.00 0.00 C-B-2 7,160,000.00 4.~~89242~~89392% 7,~~155~~153,~~547~~307.3538 29,173.2711 0.00 0.00 C-B-3 4,180,000.00 4.~~89242~~89392% 4,~~177~~176,~~400~~092.5586 17,031.3223 0.00 0.00 C-B-4 3,580,000.00 4.~~89242~~89392% 3,~~577~~576,~~773~~653.6769 14,586.6355 0.00 0.00 C-B-5 2,985,000.00 4.~~89242~~89392% 2,~~983~~982,~~143~~209.6985 12,162.3225 0.00 0.00 C-B-6 1,794,517.00 4.~~89242~~89392% 1,~~793~~792,~~401~~839.0362 7,311.7268 0.00 0.00 6-A-1-1 90,000,000.00 3.~~28000~~35000% 8382,~~800~~340,~~959~~627.4011 ~~229~~252,~~055~~854.9634 0.00 0.00 6-A-1-2 10,000,000.00 3.~~38000~~45000% 9,~~311~~148,~~217~~958.7157 2628,~~226~~933.6058 0.00 0.00 6-A-2 455,000,000.00 3.~~30000~~37000% ~~430~~417,~~907~~658,~~161~~509.8877 1,~~184~~290,~~994~~216.7075 0.00 0.00 6-M-1 16,188,000.00 3.~~41000~~48000% 16,188,000.00 4651,~~000~~639.9072 0.00 0.00 6-M-2 18,905,000.00 3.~~50000~~57000% 18,905,000.00 5561,~~139~~866.5861 0.00 0.00 6-M-3 10,980,000.00 3.~~87000~~94000% 10,980,000.00 3539,~~410~~656.5010 0.00 0.00 6-M-4 5,795,000.00 4.~~34000~~41000% 5,795,000.00 2023,~~958~~426.5829 0.00 0.00 6-M-5 3,050,000.00 5.~~22000~~29000% 3,050,000.00 1314,~~267~~789.5096 0.00 0.00 6-X 0.00 0.00000% ~~580~~566,~~783~~570,~~492~~683.7655 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,206,690,617.00 34,~~984~~086,~~500~~223.6290 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~159~~151,~~267~~522.1314 0.00 4544,~~556~~655,~~193~~719.7994 1-A-X 0.00 0.00 2321,~~072~~893.5755 0.00 4544,~~556~~655,~~193~~719.7994 1-A-2 0.00 0.00 7874,~~781~~925.6998 0.00 19,~~683~~293,~~009~~950.0936 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~551~~533,~~308~~887.0443 0.00 ~~128~~126,~~815~~137,~~835~~236.7699 3-A-1 0.0001 0.00 ~~269~~267,~~708~~889.6907 0.00 64,~~665~~442,~~476~~879.9004 4-A-1 0.0001 0.00 ~~377~~370,~~136~~186.7059 0.00 9693,~~243~~648,~~895~~372.1157 5-A-1 0.00 0.00 ~~549~~541,~~860~~559.7185 0.00 ~~127~~126,~~837~~161,~~433~~018.8490 5-A-2 0.00 0.00 ~~207~~204,~~808~~671.2814 0.00 4847,~~313~~679,~~467~~901.0632 5-A-3 0.00 0.00 1312,~~042~~845.0516 0.00 32,~~032~~992,~~153~~390.1961 C-B-1 0.00 0.00 63,~~195~~194.1782 0.00 15,~~495~~490,~~502~~617.4500 C-B-2 0.00 0.00 29,173.2711 0.00 7,~~153~~151,~~307~~052.3808 C-B-3 0.00 0.00 17,031.3223 0.00 4,~~176~~174,~~092~~776.8621 C-B-4 0.00 0.00 14,586.6355 0.00 3,~~576~~575,~~653~~526.6904 C-B-5 0.00 0.00 12,162.3225 0.00 2,~~982~~981,~~209~~269.8562 C-B-6 0.00 0.00 7,311.7268 0.00 1,792,~~839~~274.6237 6-A-1-1 0.00 0.00 ~~229~~252,~~055~~854.9534 0.00 8279,~~340~~481,~~627~~495.1173 6-A-1-2 0.00 0.00 2628,~~226~~933.6058 0.00 98,~~148~~831,~~958~~277.5731 6-A-2 (0.0001) 0.00 1,~~184~~290,~~994~~216.6876 0.00 ~~417~~400,~~658~~204,~~509~~311.7746 6-M-1 0.00 0.00 4651,~~000~~639.9072 0.00 16,188,000.00 6-M-2 0.00 0.00 5561,~~139~~866.5861 0.00 18,905,000.00 6-M-3 0.00 0.00 3539,~~410~~656.5010 0.00 10,980,000.00 6-M-4 0.00 0.00 2023,~~958~~426.5829 0.00 5,795,000.00 6-M-5 0.00 0.00 1314,~~267~~789.5096 0.00 3,050,000.00 6-X 0.00 0.00 0281,198.0076 0.00 ~~566~~546,~~597~~484,~~535~~674.8587 P 0.00 0.00 87112,~~439~~967.1265 0.00 0.00 Totals 0.0001 0.00 4,~~071~~480,~~939~~390.7032 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 50,000,000.00 3.~~98089~~99126% ~~960~~911.~~19022380~~12387580 3.~~18534260~~03044260 0.00000000 0.00000000 1-A-X 0.00 0.57670% ~~960~~911.~~19022380~~12387580 0.~~46145140~~43787100 0.00000000 0.00000000 1-A-2 21,603,000.00 4.~~55759~~56796% ~~960~~911.~~19022404~~12387585 3.~~64679396~~46831366 0.00000000 0.00000000 AR 50.00 4.~~56902~~56981% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 4.~~56902~~56981% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 136,093,000.00 4.~~97507~~97349% ~~977~~946.~~10280962~~52800482 43.~~05096544~~92296018 0.00000000 0.00000000 3-A-1 68,109,000.00 4.~~97060~~97123% ~~956~~949.~~01023727~~44099752 3.~~95995669~~93324039 0.00000000 0.00000000 4-A-1 100,320,000.00 4.~~61795~~61561% ~~976~~959.~~88520016~~36897039 3.~~75933722~~69005781 0.00000000 0.00000000 5-A-1 132,300,000.00 5.~~08082~~08358% ~~981~~966.~~61235057~~26934119 4.~~15616561~~09342290 0.00000000 0.00000000 5-A-2 50,000,000.00 5.~~08082~~08358% ~~981~~966.~~61235060~~26934120 4.~~15616560~~09342300 0.00000000 0.00000000 5-A-3 3,138,000.00 5.~~08082~~08358% ~~981~~966.~~61235182~~26934034 4.~~15616635~~09342256 0.00000000 0.00000000 C-B-1 15,510,000.00 4.~~89242~~89392% 999.~~37812121~~06527724 4.~~07447905~~07445648 0.00000000 0.00000000 C-B-2 7,160,000.00 4.~~89242~~89392% 999.~~37812151~~06527654 4.~~07447905~~07445670 0.00000000 0.00000000 C-B-3 4,180,000.00 4.~~89242~~89392% 999.~~37812201~~06527751 4.~~07447847~~07445694 0.00000000 0.00000000 C-B-4 3,580,000.00 4.~~89242~~89392% 999.~~37812011~~06527654 4.~~07447765~~07445531 0.00000000 0.00000000 C-B-5 2,985,000.00 4.~~89242~~89392% 999.~~37812060~~06527638 4.~~07447906~~07445561 0.00000000 0.00000000 C-B-6 1,794,517.00 4.~~89242~~89392% 999.~~37812236~~06527495 4.~~07447798~~07445569 0.00000000 0.00000000 6-A-1-1 90,000,000.00 3.~~28000~~35000% ~~931~~914.~~12177111~~89585678 2.~~54506622~~80949267 0.00000000 0.00000000 6-A-1-2 10,000,000.00 3.~~38000~~45000% ~~931~~914.~~12177100~~89585700 2.~~62266000~~89335800 0.00000000 0.00000000 6-A-2 455,000,000.00 3.~~30000~~37000% ~~947~~917.~~04870743~~93079070 2.~~60438396~~83564121 0.00000000 0.00000000 6-M-1 16,188,000.00 3.~~41000~~48000% 1000.00000000 23.~~84166667~~19000000 0.00000000 0.00000000 6-M-2 18,905,000.00 3.~~50000~~57000% 1000.00000000 23.~~91666649~~27249987 0.00000000 0.00000000 6-M-3 10,980,000.00 3.~~87000~~94000% 1000.00000000 3.~~22500000~~61166667 0.00000000 0.00000000 6-M-4 5,795,000.00 4.~~34000~~41000% 1000.00000000 34.~~61666609~~04250043 0.00000000 0.00000000 6-M-5 3,050,000.00 5.~~22000~~29000% 1000.00000000 4.~~35000000~~84916721 0.00000000 0.00000000 6-X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 3.~~18534260~~03044280 0.00000000 ~~911~~893.~~12387580~~11439880 1-A-X 0.00000000 0.00000000 0.~~46145140~~43787100 0.00000000 ~~911~~893.~~12387580~~11439880 1-A-2 0.00000000 0.00000000 3.~~64679396~~46831366 0.00000000 ~~911~~893.~~12387585~~11439893 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 43.~~05096544~~92296026 0.00000000 ~~946~~926.~~52800482~~84588473 3-A-1 0.~~00000000~~00000015 0.00000000 3.~~95995669~~93324039 0.00000000 ~~949~~946.~~44099752~~17273840 4-A-1 0.~~00000000~~00000010 0.00000000 3.~~75933712~~69005772 0.00000000 ~~959~~933.~~36897039~~49653678 5-A-1 0.00000000 0.00000000 4.~~15616561~~09342290 0.00000000 ~~966~~953.~~26934119~~59802646 5-A-2 0.00000000 0.00000000 4.~~15616560~~09342280 0.00000000 ~~966~~953.~~26934120~~59802640 5-A-3 0.00000000 0.00000000 4.~~15616635~~09342256 0.00000000 ~~966~~953.~~26934034~~59802741 C-B-1 0.00000000 0.00000000 4.~~07447905~~07445648 0.00000000 ~~999~~998.~~06527724~~75029014 C-B-2 0.00000000 0.00000000 4.~~07447905~~07445670 0.00000000 ~~999~~998.~~06527654~~75029050 C-B-3 0.00000000 0.00000000 4.~~07447847~~07445694 0.00000000 ~~999~~998.~~06527751~~75028947 C-B-4 0.00000000 0.00000000 4.~~07447765~~07445531 0.00000000 ~~999~~998.~~06527654~~75029050 C-B-5 0.00000000 0.00000000 4.~~07447906~~07445561 0.00000000 ~~999~~998.~~06527638~~75029146 C-B-6 0.00000000 0.00000000 4.~~07447798~~07445569 0.00000000 ~~999~~998.~~06527495~~75028768 6-A-1-1 0.00000000 0.00000000 2.~~54506611~~80949267 0.00000000 ~~914~~883.~~89585678~~12773033 6-A-1-2 0.00000000 0.00000000 2.~~62266000~~89335800 0.00000000 ~~914~~883.~~89585700~~12773100 6-A-2 (0.~~00000000~~00000002) 0.00000000 2.~~60438391~~83564123 0.00000000 ~~917~~879.~~93079070~~56991530 6-M-1 0.00000000 0.00000000 23.~~84166667~~19000000 0.00000000 1000.00000000 6-M-2 0.00000000 0.00000000 23.~~91666649~~27249987 0.00000000 1000.00000000 6-M-3 0.00000000 0.00000000 3.~~22500000~~61166667 0.00000000 1000.00000000 6-M-4 0.00000000 0.00000000 34.~~61666609~~04250043 0.00000000 1000.00000000 6-M-5 0.00000000 0.00000000 4.~~35000000~~84916721 0.00000000 1000.00000000 6-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3134,~~909~~452,~~088~~007.6948 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 87112,~~439~~967.1265 Total Deposits 3134,~~996~~564,~~527~~975.8113 Withdrawals Reimbursement for Servicer Advances ~~16,901~~0.8000 Payment of Service Fee ~~301~~306,~~283~~488.5529 Payment of Interest and Principal 3134,~~678~~258,~~342~~486.4684 Total Withdrawals (Pool Distribution Amount) 3134,~~996~~564,~~527~~975.8113 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.0001

SERVICING FEES Gross Servicing Fee ~~300~~305,~~224~~430.7800 PMI Fee 1,058.7729 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~301~~306,~~283~~488.5529

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 6 0 0 6 1,~~233~~162,~~774~~037.9438 0.00 0.00 1,~~233~~162,~~774~~037.9438 30 Days 3121 20 0 0 3321 65,~~989~~863,~~552~~933.9485 ~~261,408~~0.9000 0.00 0.00 75,~~250~~863,~~961~~933.8485 60 Days 19 2 0 0 021 ~~2 359~~4,~~501~~616,935.0746 0261,408.0090 0.00 0.00 ~~359~~4,~~501~~878,344.0736 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 3340 8 0 0 4148 710,~~349~~480,~~054~~869.0131 1,~~495~~423,~~183~~446.8428 0.00 0.00 811,~~844~~904,~~237~~315.8559 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.~~158772~~154044% 0.000000% 0.000000% 0.~~158772~~154044% 0.~~114565~~104975% 0.000000% 0.000000% 0.~~114565~~104975% 30 Days 0.~~820323~~539153% 0.~~052924~~000000% 0.000000% 0.000000% 0.~~873247~~539153% 0.~~649031~~529729% 0.~~024274~~000000% 0.000000% 0.000000% 0.~~673305~~529729% 60 Days 0.~~052924~~487805% 0.~~000000~~051348% 0.000000% 0.000000% 0.~~052924~~539153% 0.~~033382~~417079% 0.~~000000~~023615% 0.000000% 0.000000% 0.~~033382~~440694% 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.~~873247~~026958% 0.~~211696~~205392% 0.000000% 0.000000% 1.~~084943~~232349% 0.~~682414~~946807% 0.~~138839~~128589% 0.000000% 0.000000% 01.~~821253~~075397%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Jumbo 3/1 Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~403,950~~0.00 0.00 0.00 0.00 ~~403,950~~0.00 60 Days 01 0 0 0 01 0403,950.00 0.00 0.00 0.00 0403,950.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 403,950.00 0.00 0.00 0.00 403,950.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~751880~~000000% 0.000000% 0.000000% 0.000000% 0.~~751880~~000000% 0.~~579197~~000000% 0.000000% 0.000000% 0.000000% 0.~~579197~~000000% 60 Days 0.~~000000~~763359% 0.000000% 0.000000% 0.000000% 0.~~000000~~763359% 0.~~000000~~590122% 0.000000% 0.000000% 0.000000% 0.~~000000~~590122% 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.~~751880~~763359% 0.000000% 0.000000% 0.000000% 0.~~751880~~763359% 0.~~579197~~590122% 0.000000% 0.000000% 0.000000% 0.~~579197~~590122% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Jumbo 5/1 Arms 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 7/1 Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~529,600~~0.00 0.00 0.00 0.00 ~~529,600~~0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~529,600~~0.00 0.00 0.00 0.00 ~~529,600~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~537634~~000000% 0.000000% 0.000000% 0.000000% 0.~~537634~~000000% 0.~~768071~~000000% 0.000000% 0.000000% 0.000000% 0.~~768071~~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.~~537634~~000000% 0.000000% 0.000000% 0.000000% 0.~~537634~~000000% 0.~~768071~~000000% 0.000000% 0.000000% 0.000000% 0.~~768071~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Conforming 3/1 Arm No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 ~~365~~344,~~750~~010.0002 0.00 0.00 0.00 ~~365~~344,~~750~~010.0002 60 Days 02 0 0 0 02 0365,750.00 0.00 0.00 0.00 0365,750.00 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 24 0 0 0 24 ~~365~~709,~~750~~760.0002 0.00 0.00 0.00 ~~365~~709,~~750~~760.0002 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~391389~~399202% 0.000000% 0.000000% 0.000000% 0.~~391389~~399202% 0.~~356662~~344175% 0.000000% 0.000000% 0.000000% 0.~~356662~~344175% 60 Days 0.~~000000~~399202% 0.000000% 0.000000% 0.000000% 0.~~000000~~399202% 0.~~000000~~365926% 0.000000% 0.000000% 0.000000% 0.~~000000~~365926% 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.~~391389~~798403% 0.000000% 0.000000% 0.000000% 0.~~391389~~798403% 0.~~356662~~710101% 0.000000% 0.000000% 0.000000% 0.~~356662~~710101% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Conforming 5/1 Arm No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 10 0 0 20 ~~183,920~~0.00 ~~125,960~~0.0600 0.00 0.00 ~~309,880~~0.0600 60 Days 0 01 0 0 01 0.00 0125,960.0006 0.00 0.00 0125,960.0006 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 1 0 0 21 ~~183,920~~0.00 125,960.06 0.00 0.00 ~~309~~125,~~880~~960.06 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~101937~~000000% 0.~~101937~~000000% 0.000000% 0.000000% 0.~~203874~~000000% 0.~~096372~~000000% 0.~~066002~~000000% 0.000000% 0.000000% 0.~~162374~~000000% 60 Days 0.000000% 0.~~000000~~103199% 0.000000% 0.000000% 0.~~000000~~103199% 0.000000% 0.~~000000~~066825% 0.000000% 0.000000% 0.~~000000~~066825% 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.~~101937~~000000% 0.~~101937~~103199% 0.000000% 0.000000% 0.~~203874~~103199% 0.~~096372~~000000% 0.~~066002~~066825% 0.000000% 0.000000% 0.~~162374~~066825% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Conf Mix Hyb Arms No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 12 0 0 12 ~~340~~664,000.00 0.00 0.00 ~~340~~664,000.00 30 Days 126 0 0 0 126 21,~~271~~002,~~305~~888.3785 0.00 0.00 0.00 21,~~271~~002,~~305~~888.3785 60 Days 17 0 0 0 17 ~~125~~1,~~100~~119,456.0044 0.00 0.00 0.00 ~~125~~1,~~100~~119,456.0044 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 13 12 0 0 1415 2,~~396~~122,~~405~~345.3729 ~~340~~664,000.00 0.00 0.00 2,~~736~~786,~~405~~345.3729 0-29 Days 0.~~198413~~408163% 0.000000% 0.000000% 0.~~198413~~408163% 0.~~333627~~671995% 0.000000% 0.000000% 0.~~333627~~671995% 30 Days 21.~~380952~~224490% 0.000000% 0.000000% 0.000000% 21.~~380952~~224490% 21.~~228730~~014964% 0.000000% 0.000000% 0.000000% 21.~~228730~~014964% 60 Days 01.~~198413~~428571% 0.000000% 0.000000% 0.000000% 01.~~198413~~428571% 01.~~122755~~132936% 0.000000% 0.000000% 0.000000% 01.~~122755~~132936% 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 2.~~579365~~653061% 0.~~198413~~408163% 0.000000% 0.000000% 23.~~777778~~061224% 2.~~351485~~147900% 0.~~333627~~671995% 0.000000% 0.000000% 2.~~685112~~819895% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Mixed Hybrid Arms 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 54 0 0 54 ~~893~~498,~~774~~037.9438 0.00 0.00 ~~893~~498,~~774~~037.9438 30 Days 1413 10 0 0 1513 34,~~235~~517,~~027~~034.5798 ~~135,448~~0.8400 0.00 0.00 34,~~370~~517,~~476~~034.4198 60 Days 9 1 0 0 010 ~~1 234~~2,~~401~~727,779.0702 0135,448.0084 0.00 0.00 ~~234~~2,~~401~~863,227.0786 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 1522 65 0 0 2127 37,~~469~~244,~~428~~814.6400 1633,~~029,223~~486.7822 0.00 0.00 47,~~498~~878,~~652~~300.4222 0-29 Days 0.~~411184~~291121% 0.000000% 0.000000% 0.~~411184~~291121% 0.~~220386~~111208% 0.000000% 0.000000% 0.~~220386~~111208% 30 Days 10.~~151316~~946143% 0.~~082237~~000000% 0.000000% 0.000000% 10.~~233553~~946143% 01.~~797691~~008624% 0.~~033399~~000000% 0.000000% 0.000000% 01.~~831090~~008624% 60 Days 0.~~082237~~655022% 0.~~000000~~072780% 0.000000% 0.000000% 0.~~082237~~727802% 0.~~057798~~609095% 0.~~000000~~030245% 0.000000% 0.000000% 0.~~057798~~639340% 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 1.~~233553~~601164% 0.~~493421~~363901% 0.000000% 0.000000% 1.~~726974~~965066% 01.~~855489~~617719% 0.~~253785~~141453% 0.000000% 0.000000% 1.~~109274~~759172%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4261,~~329~~601.7792

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 215,077.00 0.01781959% 215,077.00 0.~~01997703~~01943476% Fraud 11,935,453.00 0.98887765% 11,935,453.00 1.~~10860240~~07850967% Special Hazard 5,967,727.00 0.49443887% 5,967,727.00 0.~~55430125~~53925488% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New &REO ~~Arm~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Jul-04 0.~~405577~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Aug-04 0.~~079111~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Sep-~~Through~~04 ~~Rate~~0.000% 5Oct-04 0.~~077959~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation~~Nov-04 )0.000% ~~353~~Loans ~~Beginning~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Dec-04 ~~Count~~0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Jumbo 3~~,858~~/1 ~~Number~~Arms Of12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 79Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Jul-04 ~~Count~~0.000% ~~3,779~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Aug-04 0.000% Current Principal Balance ~~1,103,542,723~~0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 ~~Ending~~0.000% ~~Scheduled~~Current ~~Collateral~~Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Jumbo 5/1~~,076,621,606~~ Arms 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.91000% ~~Ending~~Original ~~Actual~~Principal ~~Collateral~~Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. 7/1 Arms 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-~~2005~~05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conforming 3/1~~,076,920,626~~ Arm 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.89000% ~~Monthly~~Original PPrincipal &IBalance ~~Constant~~0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conforming 5~~,340,379~~/1 Arm 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.88000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Aug-04 ~~Penalties~~0.000% ~~87,439~~Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conf Mix Hyb Arms 12 ~~Realized~~Month ~~Loss~~REO ~~Amount~~History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Aug-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal ~~369,308~~Balance 0.6900 ~~Unscheduled~~Jan-05 0.000% Current Principal ~~26,551,807~~Balance 0.4500 ~~Extra~~Feb-05 ~~principal~~0.000% ~~distribution~~Mar-05 ~~Amount~~0.000% ~~685,286~~Apr-05 0.64000% ~~Excess~~May-05 ~~Cash~~0.000% ~~Amount~~Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Mixed Hybrid Arms 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Delinquency~~Detail ~~Test~~- ~~Met~~All ~~YES~~Mortgage ~~Excess~~Loans ~~Cash~~in ~~Amount~~REO ~~685,286.64~~during ~~Total~~Current ~~Excess~~Period ~~Interest~~Month ~~4,965.58~~Loan ~~Group~~First 4Original ~~Excess~~Loan ~~Interest~~Entered ~~1,738.12~~Payment ~~Group~~LTV 5at ~~Excess Interest 3,227.46 Extra~~ Principal ~~Distribution~~Group ~~685,286.64~~Number ~~Extra~~REO Principal Distribution 685,286.64 Grp 6A Net Funds Cap 5.91 Grp 6B Net Funds Cap 4.53 Grp 6 Subordinate Net Funds Cap 4.53 Overcollateralization Amount 2,531,440.40 Overcollateralization Deficiency 518,149.97 Overcollateralization Increase 0.00 Overcollateralization Reduction 0.00 3 Month Delinquency Rate 0.000122% Target Overcollateralization 3,049,590.37 Step Down Date ~~Reach~~State NOOrigination ~~Trigger~~Balance ~~Event~~No -3REO moloans ~~Delinq~~this ~~Rate > 5~~period.~~25% NO~~

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Jumbo~~Mortgage ~~3/1~~Loans ~~Arms~~in ~~Jumbo~~REO ~~5/1~~during ~~Arms~~Current ~~7/1~~Period ~~Arms~~(continued) ~~Collateral~~Current ~~Description~~Paid ~~Mixed~~Current ~~ARM~~Approximate ~~Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.932589 5.350074 5.345604 Weighted Average Net Rate 4.557589 4.975074 4.970604 Weighted Average Maturity 354 354 354 Beginning~~ Loan ~~Count~~Principal ~~140~~To ~~255~~Months ~~187 Loans Paid In Full 7 7 1 Ending~~ Loan ~~Count~~Delinquent ~~133~~Group ~~248~~Number ~~186 Beginning Scheduled~~ Balance ~~73,239,777.83 141,504,919.55 69,379,772.26 Ending scheduled Balance 69,725,076.62 137,341,488.13 68,930,669.17 Record~~ Date ~~04/29/2005~~Delinquent ~~04/29/2005~~Rate ~~04/29/2005 Principal And~~ Interest ~~Constant~~No ~~323,958.74~~REO ~~670,948.35~~loans ~~336,360.48~~this ~~Scheduled Principal 22,907~~period.28 ~~40,063.55~~Portions ~~27,296.51~~of ~~Unscheduled~~this ~~Principal~~report ~~3,491,793.93~~have ~~4,123,367.87~~been ~~421,806.58~~compiled ~~Scheduled~~from ~~Interest~~data ~~301,051.46~~provided ~~630,884.80~~to ~~309,063.97~~Wells ~~Servicing~~Fargo ~~Fees~~by ~~22,887.43~~third ~~44,220~~parties.29 ~~21,681.18~~Wells ~~Master~~Fargo ~~Servicing~~has ~~Fees~~not ~~0.00~~confirmed ~~0.00~~the ~~0.00~~accuracy ~~Trustee~~of ~~Fee~~this ~~0.00~~data ~~0.00~~and ~~0.00~~assumes ~~FRY~~no ~~Amount~~duty ~~0.00~~to ~~0.00~~do 0so.00 ~~Special~~Wells ~~Hazard~~Fargo ~~Fee~~disclaims ~~0.00~~any ~~0.00~~responsibility ~~0.00~~for ~~Other~~the ~~Fee~~accuracy 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 278,164.03 586,664.51 287,382.79 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of ~~Cumulative~~the ~~Losses 0~~data.~~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 4.557589 4.975074 4.970604~~

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Conforming~~New ~~3/1~~Foreclosure ~~Arm~~Loans ~~Conforming~~Month ~~5/1~~Foreclosure ~~Arm~~Percentage ~~Conf~~Loans ~~Mix~~in ~~Hyb~~Foreclosure ~~Arms~~0 ~~Collateral~~Jul-04 ~~Description~~0.000% ~~Mixed~~Original ~~ARM~~Principal ~~Mixed~~Balance ~~ARM~~0.00 ~~Mixed~~Aug-04 ~~ARM~~0.000% ~~Weighted~~Current ~~Average~~Principal ~~Coupon~~Balance ~~Rate~~0.00 5Sep-04 0.~~013828~~000% 5Oct-04 0.~~475823~~000% 6Current Foreclosure Total Nov-04 0.~~164426~~000% ~~Weighted~~Loans ~~Average~~in ~~Net~~Foreclosure ~~Rate~~0 4Dec-04 0.~~638828~~000% 5Original Principal Balance 0.~~100823~~00 5Jan-05 0.~~909585~~000% ~~Weighted~~Current ~~Average~~Principal ~~Maturity~~Balance ~~355~~0.00 ~~355~~Feb-05 ~~353~~0.000% ~~Beginning~~Mar-05 ~~Loan~~0.000% ~~Count~~Apr-05 ~~519~~0.000% ~~993~~May-05 ~~510~~0.000% ~~Loans~~Jun-05 ~~Paid~~0.000% In*The ~~Full~~text 8reported 12in 6the ~~Ending~~above ~~Loan~~table ~~Count~~is ~~511~~presented ~~981~~graphically ~~504~~on ~~Beginning~~the ~~Scheduled~~monthly ~~Balance~~bond ~~104,286,908~~remittance report.34 ~~193,647,852~~The monthly bond remittance report can be viewed online at www.31ctslink.com. ~~103,413,552~~Jumbo 3/1 Arms 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.92000% ~~Ending~~Original ~~scheduled~~Principal Balance ~~102,527,917~~0.3900 ~~190,798,919~~Aug-04 0.75000% ~~101,865,732~~Current Principal Balance 0.6500 ~~Record~~Sep-04 ~~Date~~0.000% Oct-04~~/29/2005~~ 0.000% Current Foreclosure Total Nov-04~~/29/2005~~ 0.000% Loans in Foreclosure 0 Dec-04~~/29/2005~~ 0.000% Original Principal ~~And~~Balance ~~Interest~~0.00 ~~Constant~~Jan-05 ~~464,976~~0.59000% ~~946,240~~Current Principal Balance 0.1200 ~~578,502~~Feb-05 0.98000% ~~Scheduled~~Mar-05 ~~Principal~~0.000% ~~29,246~~Apr-05 0.08000% ~~62,588~~May-05 0.96000% ~~47,265~~Jun-05 0.35000% ~~Unscheduled~~*The ~~Principal~~text ~~1,729,744~~reported in the above table is presented graphically on the monthly bond remittance report.87 ~~2,786,343~~The monthly bond remittance report can be viewed online at www.60ctslink.com. Jumbo 5/1~~,500,554~~ Arms 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.92000% ~~Scheduled~~Original ~~Interest~~Principal ~~435,730~~Balance 0.5100 ~~883,651~~Aug-04 0.16000% ~~531,237~~Current Principal Balance 0.6300 ~~Servicing~~Sep-04 ~~Fees~~0.000% ~~32,589~~Oct-04 0.67000% ~~60,514~~Current Foreclosure Total Nov-04 0.96000% ~~21,961~~Loans in Foreclosure 0 Dec-04 0.64000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Jan-05 0.00000% Current Principal Balance 0.00 ~~Trustee~~Feb-05 ~~Fee~~0.000% Mar-05 0.00000% Apr-05 0.00000% May-05 0.00000% ~~FRY~~Jun-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7/1 Arms 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.00000% Original Principal Balance 0.00 Aug-04 0.00000% ~~Special~~Current ~~Hazard~~Principal ~~Fee~~Balance 0.00 Sep-04 0.00000% Oct-04 0.00000% ~~Other~~Current ~~Fee~~Foreclosure 76Total Nov-04 0.50000% Loans in Foreclosure 0 Dec-04 0.00000% Original Principal Balance 0.00 ~~Pool~~Jan-05 ~~Insurance~~0.000% ~~Fee~~Current Principal Balance 0.00 Feb-05 0.00000% Mar-05 0.00000% ~~Spread~~Apr-05 ~~Fee~~0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conforming 3/1 Arm 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.00000% Original Principal Balance 0.00 Aug-04 0.00000% ~~Spread~~Current ~~Fee~~Principal 2Balance 0.00 Sep-04 0.00000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 ~~Spread~~Jan-05 ~~Fee~~0.000% 3Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conforming 5/1 Arm 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 ~~Net~~Sep-04 ~~Interest~~0.000% ~~403,064~~Oct-04 0.34000% ~~823,136~~Current Foreclosure Total Nov-04 0.20000% ~~509,275~~Loans in Foreclosure 0 Dec-04 0.99000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Conf Mix Hyb Arms 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Aug-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Feb-05 of0.000% ~~Cumulative~~Mar-05 ~~Losses~~0.000% Apr-05 0.~~0000~~000% May-05 0.~~0000~~000% Jun-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Mixed Hybrid Arms 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.00000% Original Principal Balance 0.00 Aug-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 ~~Pass~~Feb-~~Through~~05 ~~Rate~~0.000% 4Mar-05 0.~~637948~~000% 5Apr-05 0.~~100823~~000% 5May-05 0.~~909585~~000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Mixed~~Mortgage ~~Hybrid~~Loans ~~Arms~~in ~~Total~~Foreclosure ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~Month Mixed Fixed & Arm Weighted Average Coupon Rate 5.394652 5.405577 Weighted Average Net Rate 5.118039 5.079111 Weighted Average Maturity 351.00 353.00 Record Date 04/29/2005 04/29/2005 Principal And Interest Constant 2,019,392.62 5,340,379.88 Beginning Loan ~~Count~~First ~~1,254~~Original ~~3,858 Loans Paid In Full 38 79 Ending~~ Loan ~~Count~~Entered ~~1,216~~Payment ~~3,779~~LTV ~~Beginning~~at ~~Scheduled Balance 418,069,939.84 1,103,542,723.05 Ending Scheduled Balance 405,431,803.20 1,076,621,606.91 Scheduled~~ Principal ~~139,940.96~~Group ~~369,308.69~~Number ~~Unscheduled~~FC ~~Principal~~Date ~~12,498,195.68~~State ~~26,551,807.45~~Origination ~~Scheduled~~Balance ~~Interest~~No ~~1,879,451.66~~Foreclosure ~~4,971,071.19~~loans ~~Servicing~~this ~~Fee 96,369~~period.61 300,224.78 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 982.27 1,058.77 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,782,099.78 4,669,787.64 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 5.115220 5.077959

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · CSFB ADJUSTABLE RATE MORTGAGE TRUST 2005-2