8-K 1 arm05003_10507.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): July 25, 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 Pooling and Servicing Agreement) (Commission 54-2169421 (State or other File Number) 54-2169422 jurisdiction 54-2169423 of Incorporation) 54-2169424 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 July 25, 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 July 25, 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: 7/27/2005 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 July 25, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 56/3130/2005 Distribution Date: 67/2725/2005 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 Class CUSIP Description Rate Balance Distribution 1A1 007036HU3 SEN 54.~~07592~~65097% 9086,~~222~~500,~~731~~399.6765 ~~381~~335,~~635~~258.9896 1A2 007036KA3 SEN 54.~~07592~~65097% 109,~~029~~615,~~616~~823.6634 4237,~~424~~269.5909 AR 007036JT4 SEN 4.~~64642~~64424% 0.00 0.00 ARL 007036JU1 SEN 4.~~64642~~64424% 0.00 0.00 2A1 007036HV1 SEN 4.~~71676~~72078% ~~186~~185,~~366~~309,~~021~~309.3812 ~~732~~729,~~536~~003.0938 3A1 007036HW9 SEN 5.~~01964~~02161% 41,~~607~~556,~~035~~287.9647 ~~174~~173,~~043~~899.7259 4A1 007036HX7 SEN 5.~~27119~~27151% 47,~~054~~018,~~484~~516.6077 206,~~694~~548.0797 5A1 007036HY5 SEN 4.~~66661~~66420% ~~115~~112,~~529~~555,~~815~~642.0368 ~~449~~437,~~276~~484.9353 6A1 007036HZ2 SEN 4.~~95108~~95123% ~~138~~137,~~684~~630,~~234~~572.2129 ~~572~~567,~~197~~867.0773 7A1 007036JA5 SEN 5.~~09089~~09779% 49,~~973~~324,~~074~~385.7962 ~~212~~209,~~006~~537.0470 CB1 007036JM9 SUB 4.~~89285~~83011% 14,~~036~~032,~~808~~709.8209 5756,~~233~~482.2894 CB2 007036JN7 SUB 4.~~89285~~83011% 9,~~604~~601,~~395~~590.3620 3938,~~160~~647.6928 CB3 007036JP2 SUB 4.~~89285~~83011% 2,~~585~~584,~~491~~736.2409 10,~~542~~403.0180 CB4 007036JQ0 SUB 4.~~89285~~83011% 2,216,~~706~~059.4401 98,~~038~~919.3484 CB5 007036JR8 SUB 4.~~89285~~83011% 2,~~585~~584,~~491~~736.2409 10,~~542~~403.0180 CB6 007036JS6 SUB 4.~~89285~~83011% 2,~~955~~954,~~275~~412.4530 1211,~~049~~891.7678 CB7 007036JV9 SUB 4.~~89285~~83011% 2,216,~~706~~059.4401 98,~~038~~919.3484 CB8 007036JW7 SUB 4.~~89285~~83011% 2,~~955~~954,~~275~~412.4530 1211,~~049~~891.7678 CB9 007036JX5 SUB 4.~~89285~~83011% 2,~~216~~215,~~470~~822.3699 98,~~037~~918.3789 8A1-1 007036JB3 SEN 3.~~31500~~53938% 7674,~~907~~707,~~915~~910.6670 ~~233~~205,~~703~~659.9375 8A1-2 007036JC1 SEN 3.~~38000~~60438% 1918,~~229~~679,~~384~~314.9992 5952,~~579~~365.0572 8A2 007036JD9 SEN 3.~~33000~~55438% ~~113~~109,~~568~~914,~~488~~673.8745 ~~346~~303,~~667~~861.8206 8A3-1 007036JE7 SEN 3.~~30000~~52438% 6260,~~974~~687,~~738~~100.8483 ~~190~~166,~~498~~354.5953 8A3-2 007036JF4 SEN 3.~~41000~~63438% 8,130,000.00 2522,~~413~~981.0340 8A4 007036JG2 SEN 3.~~37000~~59438% 2019,~~520~~860,~~827~~615.6330 6355,~~392~~522.2691 8M1 007036JH0 MEZ 3.~~54000~~76438% 14,660,000.00 4742,~~571~~922.7030 8M2 007036JJ6 MEZ 34.~~89000~~11438% 8,105,000.00 2825,~~901~~936.0859 8M3 007036JK3 MEZ 4.~~34000~~56438% 4,140,000.00 1614,~~470~~697.30 8M4 007036JL1 MEZ 5.~~19000~~41438% 1,727,000.00 87,~~216~~272.2072 8X 007036JY3 SEN 0.00000% 1,~~290~~724,~~124~~787.0956 ~~152~~699,~~737~~343.2901 P 007036JZ0 SEN 0.00000% 0.00 6652,~~345~~589.8267 Totals 1,~~052~~033,~~093~~207,~~115~~876.1878 4,~~179~~512,~~003~~856.1286

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1A1 3,~~722~~057,~~332~~528.0264 0.00 8683,~~500~~442,~~399~~871.6501 43,~~103~~392,~~968~~787.0060 0.00 1A2 ~~413~~339,~~793~~890.3240 0.00 9,~~615~~275,~~823~~932.3494 ~~456~~377,~~217~~159.9149 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 13,~~056~~859,~~712~~433.2604 0.00 ~~185~~181,~~309~~449,~~309~~876.1208 14,~~789~~588,~~248~~436.3542 0.00 3A1 5034,~~748~~446.4962 0.00 41,~~556~~521,~~287~~840.4786 ~~224~~208,~~792~~346.21 0.00 4A1 35893,~~967~~554.8309 0.00 4746,~~018~~124,~~516~~962.7768 ~~242~~1,~~661~~100,103.9006 0.00 5A1 2,~~974~~970,~~172~~467.3523 0.00 ~~112~~109,~~555~~585,~~642~~175.6845 3,~~423~~407,~~449~~951.2876 0.00 6A1 12,~~053~~839,~~661~~768.9235 0.00 ~~137~~134,~~630~~790,~~572~~803.2995 13,~~625~~407,~~858~~636.9908 0.00 7A1 ~~648~~557,~~689~~147.1748 0.00 4948,~~324~~767,~~385~~238.6214 ~~860~~766,~~695~~685.2118 0.00 CB1 4,~~099~~465.7351 0.00 14,~~032~~028,~~709~~243.0959 6160,~~333~~948.0145 0.00 CB2 23,~~805~~055.1543 0.00 9,~~601~~598,~~590~~534.2077 41,~~965~~702.8471 0.00 CB3 ~~755~~822.1452 0.00 2,~~584~~583,~~736~~913.0958 11,~~297~~226.1532 0.00 CB4 ~~647~~705.4320 0.00 2,~~216~~215,~~059~~353.0181 9,~~685~~625.7704 0.00 CB5 ~~755~~822.1452 0.00 2,~~584~~583,~~736~~913.0958 11,~~297~~226.1532 0.00 CB6 ~~863~~940.1516 0.00 2,~~954~~953,~~412~~472.3015 12,~~912~~831.9194 0.00 CB7 ~~647~~705.4320 0.00 2,~~216~~215,~~059~~353.0181 9,~~685~~625.7704 0.00 CB8 ~~863~~940.1516 0.00 2,~~954~~953,~~412~~472.3015 12,~~912~~831.9194 0.00 CB9 ~~647~~705.3612 0.00 2,215,~~822~~117.9987 9,~~684~~624.7301 0.00 8A1-1 23,~~200~~517,~~004~~851.9602 0.00 7471,~~707~~190,~~910~~059.7068 23,~~433~~723,~~708~~510.8977 0.00 8A1-2 ~~550~~879,~~070~~572.0781 0.00 1817,~~679~~799,~~314~~742.9211 ~~609~~931,~~649~~938.1253 0.00 8A2 35,~~653~~136,~~815~~916.4295 0.00 ~~109~~104,~~914~~777,~~673~~756.4550 45,~~000~~440,~~483~~778.2401 0.00 8A3-1 23,~~287~~216,~~638~~201.0145 0.00 6057,~~687~~470,~~100~~899.8338 23,~~478~~382,~~136~~555.6098 0.00 8A3-2 0.00 0.00 8,130,000.00 2522,~~413~~981.0340 0.00 8A4 ~~660~~928,~~212~~195.3374 0.00 1918,~~860~~932,~~615~~419.3056 ~~723~~983,~~604~~718.5965 0.00 8M1 0.00 0.00 14,660,000.00 4742,~~571~~922.7030 0.00 8M2 0.00 0.00 8,105,000.00 2825,~~901~~936.0859 0.00 8M3 0.00 0.00 4,140,000.00 1614,~~470~~697.30 0.00 8M4 0.00 0.00 1,727,000.00 87,~~216~~272.2072 0.00 8X 0.00 0.00 1,724,787.56 ~~152~~699,~~737~~343.2901 0.00 P 0.00 0.00 0.00 6652,~~345~~589.8267 0.00 Totals 1928,~~319~~244,~~901~~135.8364 0.00 1,~~033~~004,~~207~~963,~~876~~741.7821 2332,~~498~~756,~~904~~992.9550 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 9086,~~222~~500,~~731~~399.6765 1314,~~433~~847.8987 3,~~708~~042,~~898~~680.1378 0.00 0.00 1A2 10,529,000.00 109,~~029~~615,~~616~~823.6634 1,~~493~~650.3856 ~~412~~338,~~299~~239.9483 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 ~~186~~185,~~366~~309,~~021~~309.3812 6566,~~584~~763.9000 ~~991~~3,~~127~~792,670.3604 0.00 0.00 3A1 41,920,000.00 41,~~607~~556,~~035~~287.9647 1721,~~800~~649.3044 3212,~~948~~797.1918 0.00 0.00 4A1 47,299,000.00 47,~~054~~018,~~484~~516.6077 6,~~220~~249.6803 29887,~~747~~305.1506 0.00 0.00 5A1 118,745,000.00 ~~115~~112,~~529~~555,~~815~~642.0368 2126,~~477~~857.9491 2,~~952~~943,~~694~~609.4132 0.00 0.00 6A1 140,344,000.00 ~~138~~137,~~684~~630,~~234~~572.2129 5356,~~196~~213.7994 12,~~000~~783,~~465~~554.1341 0.00 0.00 7A1 51,374,000.00 49,~~973~~324,~~074~~385.7962 19,~~630~~916.6740 ~~629~~537,~~058~~231.5008 0.00 0.00 CB1 14,045,000.00 14,~~036~~032,~~808~~709.8209 4,~~099~~465.7351 0.00 0.00 0.00 CB2 9,610,000.00 9,~~604~~601,~~395~~590.3620 23,~~805~~055.1543 0.00 0.00 0.00 CB3 2,587,000.00 2,~~585~~584,~~491~~736.2409 ~~755~~822.1452 0.00 0.00 0.00 CB4 2,218,000.00 2,216,~~706~~059.4401 ~~647~~705.4320 0.00 0.00 0.00 CB5 2,587,000.00 2,~~585~~584,~~491~~736.2409 ~~755~~822.1452 0.00 0.00 0.00 CB6 2,957,000.00 2,~~955~~954,~~275~~412.4530 ~~863~~940.1516 0.00 0.00 0.00 CB7 2,218,000.00 2,216,~~706~~059.4401 ~~647~~705.4320 0.00 0.00 0.00 CB8 2,957,000.00 2,~~955~~954,~~275~~412.4530 ~~863~~940.1516 0.00 0.00 0.00 CB9 2,217,763.78 2,~~216~~215,~~470~~822.3699 ~~647~~705.3612 0.00 0.00 0.00 8A1-1 79,910,000.00 7674,~~907~~707,~~915~~910.6670 0.00 23,~~200~~517,~~004~~851.9602 0.00 0.00 8A1-2 19,980,000.00 1918,~~229~~679,~~384~~314.9992 0.00 ~~550~~879,~~070~~572.0781 0.00 0.00 8A2 119,790,000.00 ~~113~~109,~~568~~914,~~488~~673.8745 0.00 35,~~653~~136,~~815~~916.4295 0.00 0.00 8A3-1 66,870,000.00 6260,~~974~~687,~~738~~100.8483 0.00 23,~~287~~216,~~638~~201.0145 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 2019,~~520~~860,~~827~~615.6330 0.00 ~~660~~928,~~212~~195.3374 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 1,~~290~~724,~~124~~787.0956 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,~~052~~033,~~093~~207,~~115~~876.1878 ~~210~~227,~~922~~309.2397 1928,~~108~~016,~~979~~825.6067 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 3,~~722~~057,~~332~~528.0264 8683,~~500~~442,~~399~~871.6501 0.~~91327033~~88098898 3,~~722~~057,~~332~~528.0264 1A2 ~~413~~339,~~793~~890.3240 9,~~615~~275,~~823~~932.3494 0.~~91327033~~88098898 ~~413~~339,~~793~~890.3240 AR 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00000000 0.00 2A1 13,~~056~~859,~~712~~433.2604 ~~185~~181,~~309~~449,~~309~~876.1208 0.~~96070439~~94069582 13,~~056~~859,~~712~~433.2604 3A1 5034,~~748~~446.4962 41,~~556~~521,~~287~~840.4786 0.~~99132365~~99050193 5034,~~748~~446.4962 4A1 35893,~~967~~554.8309 4746,~~018~~124,~~516~~962.7768 0.~~99407000~~97517839 35893,~~967~~554.8309 5A1 2,~~974~~970,~~172~~467.3523 ~~112~~109,~~555~~585,~~642~~175.6845 0.~~94787690~~92286139 2,~~974~~970,~~172~~467.3523 6A1 12,~~053~~839,~~661~~768.9235 ~~137~~134,~~630~~790,~~572~~803.2995 0.~~98066588~~96043154 12,~~053~~839,~~661~~768.9235 7A1 ~~648~~557,~~689~~147.1748 4948,~~324~~767,~~385~~238.6214 0.~~96010405~~94925912 ~~648~~557,~~689~~147.1748 CB1 4,~~099~~465.7351 14,~~032~~028,~~709~~243.0959 0.~~99912489~~99880695 4,~~099~~465.7351 CB2 23,~~805~~055.1543 9,~~601~~598,~~590~~534.2077 0.~~99912489~~99880695 23,~~805~~055.1543 CB3 ~~755~~822.1452 2,~~584~~583,~~736~~913.0958 0.~~99912489~~99880695 ~~755~~822.1452 CB4 ~~647~~705.4320 2,~~216~~215,~~059~~353.0181 0.~~99912489~~99880695 ~~647~~705.4320 CB5 ~~755~~822.1452 2,~~584~~583,~~736~~913.0958 0.~~99912489~~99880695 ~~755~~822.1452 CB6 ~~863~~940.1516 2,~~954~~953,~~412~~472.3015 0.~~99912489~~99880695 ~~863~~940.1516 CB7 ~~647~~705.4320 2,~~216~~215,~~059~~353.0181 0.~~99912489~~99880695 ~~647~~705.4320 CB8 ~~863~~940.1516 2,~~954~~953,~~412~~472.3015 0.~~99912489~~99880695 ~~863~~940.1516 CB9 ~~647~~705.3612 2,215,~~822~~117.9987 0.~~99912489~~99880695 ~~647~~705.3612 8A1-1 23,~~200~~517,~~004~~851.9602 7471,~~707~~190,~~910~~059.7068 0.~~93490065~~89087798 23,~~200~~517,~~004~~851.9602 8A1-2 ~~550~~879,~~070~~572.0781 1817,~~679~~799,~~314~~742.9211 0.~~93490065~~89087798 ~~550~~879,~~070~~572.0781 8A2 35,~~653~~136,~~815~~916.4295 ~~109~~104,~~914~~777,~~673~~756.4550 0.~~91756134~~87467866 35,~~653~~136,~~815~~916.4295 8A3-1 23,~~287~~216,~~638~~201.0145 6057,~~687~~470,~~100~~899.8338 0.~~90753852~~85944219 23,~~287~~216,~~638~~201.0145 8A3-2 0.00 8,130,000.00 1.00000000 0.00 8A4 ~~660~~928,~~212~~195.3374 1918,~~860~~932,~~615~~419.3056 0.~~91756134~~87467866 ~~660~~928,~~212~~195.3374 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 1,724,787.56 2,478,756.~~00000000~~0000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 1928,~~319~~244,~~901~~135.8364 1,~~033~~004,~~207~~963,~~876~~741.7821 0.~~95299534~~92694392 1928,~~319~~244,~~901~~135.8364

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 94,715,000.00 ~~952~~913.~~57067698~~27033363 0.~~14183487~~15676366 3932.~~15850847~~12459251 0.00000000 1A2 10,529,000.00 ~~952~~913.~~57067718~~27033336 0.~~14183493~~15676323 3932.~~15850888~~12459208 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 ~~966~~960.~~18273401~~70439019 0.~~34001369~~34612134 519.~~13833013~~66244856 0.00000000 3A1 41,920,000.00 ~~992~~991.~~53425477~~32365148 0.~~42462548~~51644656 0.~~78597781~~30527624 0.00000000 4A1 47,299,000.00 994.~~83043193~~06999662 0.~~13151821~~13211759 018.~~62891710~~75948878 0.00000000 5A1 118,745,000.00 ~~972~~947.~~92361809~~87690160 0.~~18087448~~22618140 24.~~86584201~~78933277 0.00000000 6A1 140,344,000.00 ~~988~~980.~~17358925~~66588019 0.~~37904570~~40054395 719.~~12866336~~83379703 0.00000000 7A1 51,374,000.00 ~~972~~960.~~73085199~~10405302 0.~~38211294~~38767470 1210.~~24468603~~45725620 0.00000000 CB1 14,045,000.00 999.~~41679032~~12489071 0.~~29189961~~31794304 0.00000000 0.00000000 CB2 9,610,000.00 999.~~41679084~~12489074 0.~~29189906~~31794277 0.00000000 0.00000000 CB3 2,587,000.00 999.~~41679165~~12488983 0.~~29189795~~31794356 0.00000000 0.00000000 CB4 2,218,000.00 999.~~41678990~~12489179 0.~~29189811~~31794409 0.00000000 0.00000000 CB5 2,587,000.00 999.~~41679165~~12488983 0.~~29189795~~31794356 0.00000000 0.00000000 CB6 2,957,000.00 999.~~41679067~~12489009 0.~~29190057~~31794386 0.00000000 0.00000000 CB7 2,218,000.00 999.~~41678990~~12489179 0.~~29189811~~31794409 0.00000000 0.00000000 CB8 2,957,000.00 999.~~41679067~~12489009 0.~~29190057~~31794386 0.00000000 0.00000000 CB9 2,217,763.78 999.~~41679091~~12488877 0.~~29189763~~31794189 0.00000000 0.00000000 8A1-1 79,910,000.00 ~~962~~934.~~43168139~~90064698 0.00000000 2744.~~53103441~~02266325 0.00000000 8A1-2 19,980,000.00 ~~962~~934.~~43168118~~90064665 0.00000000 2744.~~53103453~~02266316 0.00000000 8A2 119,790,000.00 ~~948~~917.~~06318449~~56134444 0.00000000 3042.~~50184005~~88268595 0.00000000 8A3-1 66,870,000.00 ~~941~~907.~~74874892~~53851996 0.00000000 3448.~~21022895~~09632795 0.00000000 8A3-2 8,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8A4 21,645,000.00 ~~948~~917.~~06318457~~56134442 0.00000000 3042.~~50184015~~88268607 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 (2) The Beginning Scheduled Collateral Balance reported on the Collateral Statement contains the Prefunded Amount of $114,111,697.28. The Ending Scheduled Collateral Balance does not include this amount.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 3932.~~30034335~~28135607 ~~913~~880.~~27033363~~98897756 0.~~91327033~~88098898 3932.~~30034335~~28135607 1A2 0.00000000 3932.~~30034381~~28135625 ~~913~~880.~~27033336~~98897711 0.~~91327033~~88098898 3932.~~30034381~~28135625 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 520.~~47834381~~00856990 ~~960~~940.~~70439019~~69582029 0.~~96070439~~94069582 520.~~47834381~~00856990 3A1 0.00000000 10.~~21060329~~82172281 ~~991~~990.~~32365148~~50192891 0.~~99132365~~99050193 10.~~21060329~~82172281 4A1 0.00000000 018.~~76043532~~89160638 ~~994~~975.~~06999662~~17839024 0.~~99407000~~97517839 018.~~76043532~~89160638 5A1 0.00000000 25.~~04671649~~01551417 ~~947~~922.~~87690160~~86138743 0.~~94787690~~92286139 25.~~04671649~~01551417 6A1 0.00000000 720.~~50770906~~23434098 ~~980~~960.~~66588019~~43153929 0.~~98066588~~96043154 720.~~50770906~~23434098 7A1 0.00000000 1210.~~62679896~~84493090 ~~960~~949.~~10405302~~25912212 0.~~96010405~~94925912 1210.~~62679896~~84493090 CB1 0.00000000 0.~~29189961~~31794304 ~~999~~998.~~12489071~~80694838 0.~~99912489~~99880695 0.~~29189961~~31794304 CB2 0.00000000 0.~~29189906~~31794277 ~~999~~998.~~12489074~~80694797 0.~~99912489~~99880695 0.~~29189906~~31794277 CB3 0.00000000 0.~~29189795~~31794356 ~~999~~998.~~12488983~~80695014 0.~~99912489~~99880695 0.~~29189795~~31794356 CB4 0.00000000 0.~~29189811~~31794409 ~~999~~998.~~12489179~~80694770 0.~~99912489~~99880695 0.~~29189811~~31794409 CB5 0.00000000 0.~~29189795~~31794356 ~~999~~998.~~12488983~~80695014 0.~~99912489~~99880695 0.~~29189795~~31794356 CB6 0.00000000 0.~~29190057~~31794386 ~~999~~998.~~12489009~~80694961 0.~~99912489~~99880695 0.~~29190057~~31794386 CB7 0.00000000 0.~~29189811~~31794409 ~~999~~998.~~12489179~~80694770 0.~~99912489~~99880695 0.~~29189811~~31794409 CB8 0.00000000 0.~~29190057~~31794386 ~~999~~998.~~12489009~~80694961 0.~~99912489~~99880695 0.~~29190057~~31794386 CB9 0.00000000 0.~~29189763~~31794189 ~~999~~998.~~12488877~~80694688 0.~~99912489~~99880695 0.~~29189763~~31794189 8A1-1 0.00000000 2744.~~53103441~~02266325 ~~934~~890.~~90064698~~87798373 0.~~93490065~~89087798 2744.~~53103441~~02266325 8A1-2 0.00000000 2744.~~53103453~~02266316 ~~934~~890.~~90064665~~87798348 0.~~93490065~~89087798 2744.~~53103453~~02266316 8A2 0.00000000 3042.~~50184005~~88268595 ~~917~~874.~~56134444~~67865849 0.~~91756134~~87467866 3042.~~50184005~~88268595 8A3-1 0.00000000 3448.~~21022895~~09632795 ~~907~~859.~~53851996~~44219201 0.~~90753852~~85944219 3448.~~21022895~~09632795 8A3-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8A4 0.00000000 3042.~~50184015~~88268607 ~~917~~874.~~56134442~~67865835 0.~~91756134~~87467866 3042.~~50184015~~88268607 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 ~~172478756~~2478756.00000000 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 54.~~07592~~65097% 9086,~~222~~500,~~731~~399.6765 ~~381~~335,~~635~~258.9996 0.00 0.00 1A2 10,529,000.00 54.~~07592~~65097% 109,~~029~~615,~~616~~823.6634 4237,~~424~~269.5909 0.00 0.00 AR 50.00 4.~~64642~~64424% 0.00 0.00 0.00 0.00 ARL 50.00 4.~~64642~~64424% 0.00 0.00 0.00 0.00 2A1 192,889,000.00 4.~~71676~~72078% ~~186~~185,~~366~~309,~~021~~309.3812 ~~732~~729,~~536~~003.0938 0.00 0.00 3A1 41,920,000.00 5.~~01964~~02161% 41,~~607~~556,~~035~~287.9647 ~~174~~173,~~043~~899.7258 0.00 0.00 4A1 47,299,000.00 5.~~27119~~27151% 47,~~054~~018,~~484~~516.6077 206,~~694~~548.0697 0.00 0.00 5A1 118,745,000.00 4.~~66661~~66420% ~~115~~112,~~529~~555,~~815~~642.0368 ~~449~~437,~~276~~484.9452 0.00 0.00 6A1 140,344,000.00 4.~~95108~~95123% ~~138~~137,~~684~~630,~~234~~572.2129 ~~572~~567,~~197~~867.0772 0.00 0.00 7A1 51,374,000.00 5.~~09089~~09779% 49,~~973~~324,~~074~~385.7962 ~~212~~209,~~006~~537.0470 0.00 0.00 CB1 14,045,000.00 4.~~89285~~83011% 14,~~036~~032,~~808~~709.8209 5756,~~233~~482.2894 0.00 0.00 CB2 9,610,000.00 4.~~89285~~83011% 9,~~604~~601,~~395~~590.3620 3938,~~160~~647.6928 0.00 0.00 CB3 2,587,000.00 4.~~89285~~83011% 2,~~585~~584,~~491~~736.2409 10,~~542~~403.0180 0.00 0.00 CB4 2,218,000.00 4.~~89285~~83011% 2,216,~~706~~059.4401 98,~~038~~919.3484 0.00 0.00 CB5 2,587,000.00 4.~~89285~~83011% 2,~~585~~584,~~491~~736.2409 10,~~542~~403.0180 0.00 0.00 CB6 2,957,000.00 4.~~89285~~83011% 2,~~955~~954,~~275~~412.4530 1211,~~049~~891.7678 0.00 0.00 CB7 2,218,000.00 4.~~89285~~83011% 2,216,~~706~~059.4401 98,~~038~~919.3484 0.00 0.00 CB8 2,957,000.00 4.~~89285~~83011% 2,~~955~~954,~~275~~412.4530 1211,~~049~~891.7678 0.00 0.00 CB9 2,217,763.78 4.~~89285~~83011% 2,~~216~~215,~~470~~822.3699 98,~~037~~918.3789 0.00 0.00 8A1-1 79,910,000.00 3.~~31500~~53938% 7674,~~907~~707,~~915~~910.6670 ~~233~~205,~~703~~659.9375 0.00 0.00 8A1-2 19,980,000.00 3.~~38000~~60438% 1918,~~229~~679,~~384~~314.9992 5952,~~579~~365.0472 0.00 0.00 8A2 119,790,000.00 3.~~33000~~55438% ~~113~~109,~~568~~914,~~488~~673.8745 ~~346~~303,~~667~~861.8107 0.00 0.00 8A3-1 66,870,000.00 3.~~30000~~52438% 6260,~~974~~687,~~738~~100.8483 ~~190~~166,~~498~~354.5854 0.00 0.00 8A3-2 8,130,000.00 3.~~41000~~63438% 8,130,000.00 2522,~~413~~981.0240 0.00 0.00 8A4 21,645,000.00 3.~~37000~~59438% 2019,~~520~~860,~~827~~615.6330 6355,~~392~~522.2691 0.00 0.00 8M1 14,660,000.00 3.~~54000~~76438% 14,660,000.00 4742,~~571~~922.7030 0.00 0.00 8M2 8,105,000.00 34.~~89000~~11438% 8,105,000.00 2825,~~901~~936.0859 0.00 0.00 8M3 4,140,000.00 4.~~34000~~56438% 4,140,000.00 1614,~~470~~697.30 0.00 0.00 8M4 1,727,000.00 5.~~19000~~41438% 1,727,000.00 87,~~216~~272.2072 0.00 0.00 8X 0.01 0.00000% ~~263~~322,~~314~~336,~~438~~402.5577 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,~~959~~760,~~919~~924.9817 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 ~~381~~335,~~635~~258.9896 0.00 8683,~~500~~442,~~399~~871.6501 1A2 0.00 0.00 4237,~~424~~269.5909 0.00 9,~~615~~275,~~823~~932.3494 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 ~~732~~729,~~536~~003.0938 0.00 ~~185~~181,~~309~~449,~~309~~876.1208 3A1 0.00 0.00 ~~174~~173,~~043~~899.7259 0.00 41,~~556~~521,~~287~~840.4786 4A1 0.00 0.00 206,~~694~~548.0797 0.00 4746,~~018~~124,~~516~~962.7768 5A1 0.00 0.00 ~~449~~437,~~276~~484.9353 0.00 ~~112~~109,~~555~~585,~~642~~175.6845 6A1 0.00 0.00 ~~572~~567,~~197~~867.0773 0.00 ~~137~~134,~~630~~790,~~572~~803.2995 7A1 0.00 0.00 ~~212~~209,~~006~~537.0470 0.00 4948,~~324~~767,~~385~~238.6214 CB1 0.00 0.00 5756,~~233~~482.2894 0.00 14,~~032~~028,~~709~~243.0959 CB2 0.00 0.00 3938,~~160~~647.6928 0.00 9,~~601~~598,~~590~~534.2077 CB3 0.00 0.00 10,~~542~~403.0180 0.00 2,~~584~~583,~~736~~913.0958 CB4 0.00 0.00 98,~~038~~919.3484 0.00 2,~~216~~215,~~059~~353.0181 CB5 0.00 0.00 10,~~542~~403.0180 0.00 2,~~584~~583,~~736~~913.0958 CB6 0.00 0.00 1211,~~049~~891.7678 0.00 2,~~954~~953,~~412~~472.3015 CB7 0.00 0.00 98,~~038~~919.3484 0.00 2,~~216~~215,~~059~~353.0181 CB8 0.00 0.00 1211,~~049~~891.7678 0.00 2,~~954~~953,~~412~~472.3015 CB9 0.00 0.00 98,~~037~~918.3789 0.00 2,215,~~822~~117.9987 8A1-1 0.00 0.00 ~~233~~205,~~703~~659.9375 0.00 7471,~~707~~190,~~910~~059.7068 8A1-2 0.00 0.00 5952,~~579~~365.0572 0.00 1817,~~679~~799,~~314~~742.9211 8A2 0.00 0.00 ~~346~~303,~~667~~861.8206 0.00 ~~109~~104,~~914~~777,~~673~~756.4550 8A3-1 0.00 0.00 ~~190~~166,~~498~~354.5953 0.00 6057,~~687~~470,~~100~~899.8338 8A3-2 0.00 0.00 2522,~~413~~981.0340 0.00 8,130,000.00 8A4 0.00 0.00 6355,~~392~~522.2691 0.00 1918,~~860~~932,~~615~~419.3056 8M1 0.00 0.00 4742,~~571~~922.7030 0.00 14,660,000.00 8M2 0.00 0.00 2825,~~901~~936.0859 0.00 8,105,000.00 8M3 0.00 0.00 1614,~~470~~697.30 0.00 4,140,000.00 8M4 0.00 0.00 87,~~216~~272.2072 0.00 1,727,000.00 8X 0.00 0.00 ~~152~~699,~~737~~343.2901 0.00 ~~254~~308,~~397~~657,~~361~~664.2480 P 0.00 0.00 6652,~~345~~589.8267 0.00 0.00 Totals 0.00 0.00 4,~~179~~512,~~003~~856.1286 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 54.~~07592~~65097% ~~952~~913.~~57067698~~27033363 43.~~02930887~~53966067 0.00000000 0.00000000 1A2 10,529,000.00 54.~~07592~~65097% ~~952~~913.~~57067718~~27033336 43.~~02930858~~53966094 0.00000000 0.00000000 AR 50.00 4.~~64642~~64424% 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 4.~~64642~~64424% 0.00000000 0.00000000 0.00000000 0.00000000 2A1 192,889,000.00 4.~~71676~~72078% ~~966~~960.~~18273401~~70439019 3.~~79770796~~77939323 0.00000000 0.00000000 3A1 41,920,000.00 5.~~01964~~02161% ~~992~~991.~~53425477~~32365148 4.~~15180630~~14836784 0.00000000 0.00000000 4A1 47,299,000.00 5.~~27119~~27151% 994.~~83043193~~06999662 4.~~36994566~~36687816 0.00000000 0.00000000 5A1 118,745,000.00 4.~~66661~~66420% ~~972~~947.~~92361809~~87690160 3.~~78354407~~68423529 0.00000000 0.00000000 6A1 140,344,000.00 4.~~95108~~95123% ~~988~~980.~~17358925~~66588019 4.~~07710390~~04625577 0.00000000 0.00000000 7A1 51,374,000.00 5.~~09089~~09779% ~~972~~960.~~73085199~~10405302 4.~~12671857~~07867209 0.00000000 0.00000000 CB1 14,045,000.00 4.~~89285~~83011% 999.~~41679032~~12489071 4.~~07499324~~02156924 0.00000000 0.00000000 CB2 9,610,000.00 4.~~89285~~83011% 999.~~41679084~~12489074 4.~~07499376~~02156920 0.00000000 0.00000000 CB3 2,587,000.00 4.~~89285~~83011% 999.~~41679165~~12488983 4.~~07499420~~02156939 0.00000000 0.00000000 CB4 2,218,000.00 4.~~89285~~83011% 999.~~41678990~~12489179 4.~~07499549~~02156898 0.00000000 0.00000000 CB5 2,587,000.00 4.~~89285~~83011% 999.~~41679165~~12488983 4.~~07499420~~02156939 0.00000000 0.00000000 CB6 2,957,000.00 4.~~89285~~83011% 999.~~41679067~~12489009 4.~~07499493~~02156916 0.00000000 0.00000000 CB7 2,218,000.00 4.~~89285~~83011% 999.~~41678990~~12489179 4.~~07499549~~02156898 0.00000000 0.00000000 CB8 2,957,000.00 4.~~89285~~83011% 999.~~41679067~~12489009 4.~~07499493~~02156916 0.00000000 0.00000000 CB9 2,217,763.78 4.~~89285~~83011% 999.~~41679091~~12488877 4.~~07499215~~02156897 0.00000000 0.00000000 8A1-1 79,910,000.00 3.~~31500~~53938% ~~962~~934.~~43168139~~90064698 2.~~92458929~~57364222 0.00000000 0.00000000 8A1-2 19,980,000.00 3.~~38000~~60438% ~~962~~934.~~43168118~~90064665 2.~~98193393~~62090691 0.00000000 0.00000000 8A2 119,790,000.00 3.~~33000~~55438% ~~948~~917.~~06318449~~56134444 2.~~89396285~~53661466 0.00000000 0.00000000 8A3-1 66,870,000.00 3.~~30000~~52438% ~~941~~907.~~74874892~~53851996 2.~~84878989~~48773052 0.00000000 0.00000000 8A3-2 8,130,000.00 3.~~41000~~63438% 1000.00000000 32.~~12583272~~82674047 0.00000000 0.00000000 8A4 21,645,000.00 3.~~37000~~59438% ~~948~~917.~~06318457~~56134442 2.~~92872534~~56516101 0.00000000 0.00000000 8M1 14,660,000.00 3.~~54000~~76438% 1000.00000000 32.~~24500000~~92785130 0.00000000 0.00000000 8M2 8,105,000.00 34.~~89000~~11438% 1000.00000000 3.~~56583344~~20007279 0.00000000 0.00000000 8M3 4,140,000.00 4.~~34000~~56438% 1000.00000000 3.~~97833333~~55007246 0.00000000 0.00000000 8M4 1,727,000.00 5.~~19000~~41438% 1000.00000000 4.~~75749855~~21118703 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~~All denominations per $1 ~~denomination~~,000.

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 43.~~02930877~~53966067 0.00000000 ~~913~~880.~~27033363~~98897756 1A2 0.00000000 0.00000000 43.~~02930858~~53966094 0.00000000 ~~913~~880.~~27033336~~98897711 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.~~79770796~~77939323 0.00000000 ~~960~~940.~~70439019~~69582029 3A1 0.00000000 0.00000000 4.~~15180630~~14836808 0.00000000 ~~991~~990.~~32365148~~50192891 4A1 0.00000000 0.00000000 4.~~36994588~~36687816 0.00000000 ~~994~~975.~~06999662~~17839024 5A1 0.00000000 0.00000000 3.~~78354398~~68423538 0.00000000 ~~947~~922.~~87690160~~86138743 6A1 0.00000000 0.00000000 4.~~07710390~~04625584 0.00000000 ~~980~~960.~~66588019~~43153929 7A1 0.00000000 0.00000000 4.~~12671857~~07867209 0.00000000 ~~960~~949.~~10405302~~25912212 CB1 0.00000000 0.00000000 4.~~07499324~~02156924 0.00000000 ~~999~~998.~~12489071~~80694838 CB2 0.00000000 0.00000000 4.~~07499376~~02156920 0.00000000 ~~999~~998.~~12489074~~80694797 CB3 0.00000000 0.00000000 4.~~07499420~~02156939 0.00000000 ~~999~~998.~~12488983~~80695014 CB4 0.00000000 0.00000000 4.~~07499549~~02156898 0.00000000 ~~999~~998.~~12489179~~80694770 CB5 0.00000000 0.00000000 4.~~07499420~~02156939 0.00000000 ~~999~~998.~~12488983~~80695014 CB6 0.00000000 0.00000000 4.~~07499493~~02156916 0.00000000 ~~999~~998.~~12489009~~80694961 CB7 0.00000000 0.00000000 4.~~07499549~~02156898 0.00000000 ~~999~~998.~~12489179~~80694770 CB8 0.00000000 0.00000000 4.~~07499493~~02156916 0.00000000 ~~999~~998.~~12489009~~80694961 CB9 0.00000000 0.00000000 4.~~07499215~~02156897 0.00000000 ~~999~~998.~~12488877~~80694688 8A1-1 0.00000000 0.00000000 2.~~92458929~~57364222 0.00000000 ~~934~~890.~~90064698~~87798373 8A1-2 0.00000000 0.00000000 2.~~98193443~~62090691 0.00000000 ~~934~~890.~~90064665~~87798348 8A2 0.00000000 0.00000000 2.~~89396294~~53661458 0.00000000 ~~917~~874.~~56134444~~67865849 8A3-1 0.00000000 0.00000000 2.~~84879004~~48773037 0.00000000 ~~907~~859.~~53851996~~44219201 8A3-2 0.00000000 0.00000000 32.~~12583395~~82674047 0.00000000 1000.00000000 8A4 0.00000000 0.00000000 2.~~92872534~~56516101 0.00000000 ~~917~~874.~~56134442~~67865835 8M1 0.00000000 0.00000000 32.~~24500000~~92785130 0.00000000 1000.00000000 8M2 0.00000000 0.00000000 3.~~56583344~~20007279 0.00000000 1000.00000000 8M3 0.00000000 0.00000000 3.~~97833333~~55007246 0.00000000 1000.00000000 8M4 0.00000000 0.00000000 4.~~75749855~~21118703 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 2332,~~677~~973,~~914~~239.1690 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 6652,~~345~~589.8267 Total Deposits 2333,~~744~~025,~~259~~829.9857 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~245~~268,~~355~~837.0307 Payment of Interest and Principal 2332,~~498~~756,~~904~~992.9550 Total Withdrawals (Pool Distribution Amount) 2333,~~744~~025,~~259~~829.9857 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~244~~267,~~198~~929.4651 PMI Fee ~~1,156~~907.5756 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~245~~268,~~355~~837.0307

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0182,125.00 0.00 0.00 0182,125.00 30 Days 1511 0 0 0 1511 2,~~598~~133,~~219~~814.0753 0.00 0.00 0.00 2,~~598~~133,~~219~~814.0753 60 Days 25 0 0 0 25 ~~800~~1,~~800~~413,944.0013 0.00 0.00 0.00 ~~800~~1,~~800~~413,944.0013 90 Days 10 0 0 0 10 ~~279,244~~0.00 0.00 0.00 0.00 ~~279,244~~0.00 120 Days 01 0 0 0 01 0279,244.00 0.00 0.00 0.00 0279,244.00 150 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 1817 01 0 0 18 3,~~678~~827,~~263~~002.0766 0182,125.00 0.00 0.00 34,~~678~~009,~~263~~127.0766 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~~029878% 0.000000% 0.000000% 0.~~000000~~029878% 0.~~000000~~018117% 0.000000% 0.000000% 0.~~000000~~018117% 30 Days 0.~~495213~~328653% 0.000000% 0.000000% 0.000000% 0.~~495213~~328653% 0.~~282542~~212268% 0.000000% 0.000000% 0.000000% 0.~~282542~~212268% 60 Days 0.~~066028~~149388% 0.000000% 0.000000% 0.000000% 0.~~066028~~149388% 0.~~087082~~140657% 0.000000% 0.000000% 0.000000% 0.~~087082~~140657% 90 Days 0.~~033014~~000000% 0.000000% 0.000000% 0.000000% 0.~~033014~~000000% 0.~~030366~~000000% 0.000000% 0.000000% 0.000000% 0.~~030366~~000000% 120 Days 0.~~000000~~029878% 0.000000% 0.000000% 0.000000% 0.~~000000~~029878% 0.~~000000~~027779% 0.000000% 0.000000% 0.000000% 0.~~000000~~027779% 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.~~594256~~507918% 0.~~000000~~029878% 0.000000% 0.000000% 0.~~594256~~537795% 0.~~399990~~380704% 0.~~000000~~018117% 0.000000% 0.000000% 0.~~399990~~398821%

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 21 0 0 0 21 ~~460~~320,~~450~~875.00 0.00 0.00 0.00 ~~460~~320,~~450~~875.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~279,244~~0.00 0.00 0.00 0.00 ~~279,244~~0.00 120 Days 01 0 0 0 01 0279,244.00 0.00 0.00 0.00 0279,244.00 150 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 32 0 0 0 32 ~~739~~600,~~694~~119.00 0.00 0.00 0.00 ~~739~~600,~~694~~119.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~387597~~183150% 0.000000% 0.000000% 0.000000% 0.~~387597~~183150% 0.~~417894~~275083% 0.000000% 0.000000% 0.000000% 0.~~417894~~275083% 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.~~193798~~000000% 0.000000% 0.000000% 0.000000% 0.~~193798~~000000% 0.~~253436~~000000% 0.000000% 0.000000% 0.000000% 0.~~253436~~000000% 120 Days 0.~~000000~~183150% 0.000000% 0.000000% 0.000000% 0.~~000000~~183150% 0.~~000000~~239393% 0.000000% 0.000000% 0.000000% 0.~~000000~~239393% 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.~~581395~~366300% 0.000000% 0.000000% 0.000000% 0.~~581395~~366300% 0.~~671330~~514476% 0.000000% 0.000000% 0.000000% 0.~~671330~~514476% 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 31 0 0 0 31 ~~610~~111,~~109~~914.3600 0.00 0.00 0.00 ~~610~~111,~~109~~914.3600 60 Days 01 0 0 0 01 0243,950.00 0.00 0.00 0.00 0243,950.00 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 32 0 0 0 32 ~~610~~355,~~109~~864.3600 0.00 0.00 0.00 ~~610~~355,~~109~~864.3600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~453858~~146843% 0.000000% 0.000000% 0.000000% 0.~~453858~~146843% 0.~~437013~~078183% 0.000000% 0.000000% 0.000000% 0.~~437013~~078183% 60 Days 0.~~000000~~146843% 0.000000% 0.000000% 0.000000% 0.~~000000~~146843% 0.~~000000~~170423% 0.000000% 0.000000% 0.000000% 0.~~000000~~170423% 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.~~453858~~293686% 0.000000% 0.000000% 0.000000% 0.~~453858~~293686% 0.~~437013~~248606% 0.000000% 0.000000% 0.000000% 0.~~437013~~248606% 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 01 0 0 01 0182,125.00 0.00 0.00 0182,125.00 30 Days 23 0 0 0 23 ~~293~~807,~~862~~651.5213 0.00 0.00 0.00 ~~293~~807,~~862~~651.5213 60 Days 1 0 0 0 1 ~~284~~120,000.00 0.00 0.00 0.00 ~~284~~120,000.00 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 34 01 0 0 35 ~~577~~927,~~862~~651.5213 0182,125.00 0.00 0.00 ~~577~~1,~~862~~109,776.5213 0-29 Days 0.~~000000~~206186% 0.000000% 0.000000% 0.~~000000~~206186% 0.~~000000~~184870% 0.000000% 0.000000% 0.~~000000~~184870% 30 Days 0.~~442478~~618557% 0.000000% 0.000000% 0.000000% 0.~~442478~~618557% 0.~~319082~~819824% 0.000000% 0.000000% 0.000000% 0.~~319082~~819824% 60 Days 0.~~221239~~206186% 0.000000% 0.000000% 0.000000% 0.~~221239~~206186% 0.~~308373~~121809% 0.000000% 0.000000% 0.000000% 0.~~308373~~121809% 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.~~663717~~824742% 0.~~000000~~206186% 0.000000% 0.000000% 01.~~663717~~030928% 0.~~627455~~941633% 0.~~000000~~184870% 0.000000% 0.000000% 01.~~627455~~126503% 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 86 0 0 0 86 1893,~~233,797~~374.1940 0.00 0.00 0.00 1893,~~233,797~~374.1940 60 Days 13 0 0 0 13 ~~516~~1,~~800~~049,994.0013 0.00 0.00 0.00 ~~516~~1,~~800~~049,994.0013 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 9 0 0 0 9 1,~~750~~943,~~597~~368.1953 0.00 0.00 0.00 1,~~750~~943,~~597~~368.1953 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~642710~~891530% 0.000000% 0.000000% 0.000000% 10.~~642710~~891530% 0.~~759765~~424892% 0.000000% 0.000000% 0.000000% 0.~~759765~~424892% 60 Days 0.~~205339~~445765% 0.000000% 0.000000% 0.000000% 0.~~205339~~445765% 0.~~318242~~499381% 0.000000% 0.000000% 0.000000% 0.~~318242~~499381% 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.~~848049~~337296% 0.000000% 0.000000% 0.000000% 1.~~848049~~337296% 10.~~078007~~924272% 0.000000% 0.000000% 0.000000% 10.~~078007~~924272%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1921,~~796~~287.4412

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 227,480.00 0.02098196% 227,480.00 0.~~02474385~~02263564% Fraud 14,784,238.00 1.36364652% 14,784,238.00 1.~~60813702~~47112153% Special Hazard 7,392,119.00 0.68182326% 7,392,119.00 0.~~80406851~~73556077% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.~~426331~~492530% Weighted Average Net Coupon 5.~~817555~~142805% Weighted Average Pass-Through Rate 5.~~816075~~180294% Weighted Average Maturity(Stepdown Calculation) ~~356~~355 Beginning Scheduled Collateral Loan Count 3,~~091~~029 Number Of Loans Paid In Full 62(318) Ending Scheduled Collateral Loan Count 3,~~029~~347 Beginning Scheduled Collateral Balance ~~937~~919,~~981~~339,~~417~~449.9051 Ending Scheduled Collateral Balance ~~919~~1,~~339~~004,~~449~~963,741.5121 Ending Actual Collateral Balance at 3130-~~May~~Jun-2005 ~~919~~1,~~587~~005,~~945~~244,158.4001 Monthly P&I Constant 45,~~552~~091,~~280~~662.1497 Special Servicing Fee 0.00 Prepayment Penalties 6652,~~345~~589.8267 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~309~~362,~~681~~558.6972 Unscheduled Principal 1827,~~332~~881,~~286~~576.7089 Extra principal distribution Amount ~~365,485~~0.2800 Excess Cash Amount ~~587~~699,~~400~~343.7800

Miscellaneous Reporting Deliquency Test Met YES Excess Cach Amount ~~656~~699,~~578~~343.9600 Extra Principal Distribution ~~503,841~~0.6600 Grp 8A Net Funds Cap 56.4039 Grp 8B Net Funds 56.2536 Grp 8 Subordinate Net Funds Cap 56.2937 Overcollateralization Amount 1,724,787.56 Overcollateralization Deficiency 0.00 Overcollateralization Increase ~~503,841~~0.6600 Overcollateralization Reduction 0.0001 Target Overcollateralization 1,724,787.56 3 Month Delinquency Rate 0.~~0828~~212657% 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.~~031567~~025970 5.~~018737~~030811 5.~~371768~~385705 Weighted Average Net Rate 4.~~656567~~619741 4.~~711883~~705553 54.~~011000~~910453 Weighted Average Maturity ~~355~~354 ~~352~~351 ~~356~~355 Beginning Loan Count ~~188~~181 ~~349~~347 89 Loans Paid In Full (7) 2(6) 0(27) Ending Loan Count ~~181~~188 ~~347~~353 89116 Beginning Scheduled Balance 9894,~~607~~488,~~538~~172.7062 ~~188~~187,~~496~~531,~~255~~095.4705 33,~~764~~739,~~194~~246.7169 Ending Scheduled Balance 9498,~~488~~958,~~172~~465.6290 ~~187~~192,~~531~~876,~~095~~713.0502 3344,~~739~~004,~~246~~070.6909 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant ~~429~~446,~~315~~272.3314 ~~857~~895,~~953~~683.3090 ~~170~~220,~~007~~597.7778 Scheduled Principal 1517,~~856~~569.6366 6970,~~609~~881.0433 1822,~~863~~943.2527 Unscheduled Principal 43,~~103~~380,~~509~~920.4561 ~~895~~3,~~551~~792,670.3804 612,~~084~~797.7718 Scheduled Interest ~~413~~428,~~458~~702.7048 ~~788~~824,~~344~~802.2657 ~~151~~197,~~144~~654.5251 Servicing Fees 3031,~~814~~986.8655 4850,~~200~~830.6602 1013,~~150~~362.8718 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~382~~396,~~643~~715.8493 ~~740~~773,~~143~~972.6055 ~~140~~184,~~993~~292.6533 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.~~656567~~650970 4.~~711883~~720778 5.~~011000~~021611

Group Level Collateral Statement Group Four Five Six Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~538625~~538960 5.~~041112~~040870 5.~~281491~~286597 Weighted Average Net Rate 5.~~271185~~271514 4.~~666720~~634392 4.~~947920~~935898 Weighted Average Maturity ~~355~~354 ~~355~~ 354 353 Beginning Loan Count 112 ~~528~~516 ~~667~~661 Loans Paid In Full 02 12(30) 6(20) Ending Loan Count ~~112~~110 ~~516~~546 ~~661~~681 Beginning Scheduled Balance 49,~~860~~823,~~083~~744.3258 ~~113~~110,~~129~~164,~~587~~927.3965 ~~140~~139,~~606~~564,~~419~~351.9823 Ending scheduled Balance 4948,~~823~~929,~~744~~817.5866 ~~110~~116,~~164~~623,~~927~~800.6548 ~~139~~143,~~564~~103,~~351~~532.2364 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 236,~~721~~598.8528 ~~498~~530,~~036~~927.0959 ~~675~~702,~~230~~578.8436 Scheduled Principal 6,~~591~~621.5986 2228,~~787~~537.0386 5659,~~387~~610.9358 Unscheduled Principal 29887,~~747~~305.1506 2,~~941~~943,~~872~~609.7132 ~~985~~2,~~680~~783,554.8241 Scheduled Interest ~~230~~229,~~130~~976.2642 ~~475~~502,~~249~~389.0673 ~~618~~642,~~842~~967.9178 Servicing Fees 11,~~112~~104.1729 3537,~~295~~316.6041 3940,~~085~~787.1948 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 0.00 224.5833 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~219~~218,~~018~~872.0913 ~~439~~464,~~728~~848.8899 ~~579~~602,~~757~~180.7230 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.~~271185~~271514 4.~~664338~~664195 4.~~947920~~951235

Group Level Collateral Statement Group Seven Eight-A Eight-B Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~435087~~443928 6.~~194201~~225411 6.~~044038~~186080 Weighted Average Net Rate 5.~~091055~~078695 5.~~942690~~944494 5.~~792867~~846890 Weighted Average Maturity ~~355~~354.00 ~~355~~354.00 ~~355~~354.00 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant ~~248~~258,~~521~~718.0562 ~~529~~580,~~044~~042.1230 ~~907~~1,~~449~~220,244.7900 Beginning Loan Count ~~187~~184 ~~464~~452 ~~507~~487 Loans Paid In Full 3(11) 12(33) 20(186) Ending Loan Count ~~184~~195 ~~452~~485 ~~487~~673 Beginning Scheduled Balance 5049,~~272~~630,~~077~~550.9745 9492,~~677~~061,~~393~~748.5982 ~~168~~162,~~567~~335,~~866~~612.7742 Ending Scheduled Balance 4951,~~630~~809,~~550~~676.4562 9298,~~061~~477,~~748~~617.8203 ~~162~~210,~~335~~180,~~612~~047.4277 Scheduled Principal 2021,~~826~~145.7738 4046,~~335~~342.1076 5888,~~424~~906.3502 Unscheduled Principal ~~620~~537,~~700~~231.7508 24,~~575~~351,~~309~~081.6707 69,~~173~~192,~~830~~408.0012 Scheduled Interest ~~227~~237,~~694~~573.2824 ~~488~~533,~~709~~699.0254 ~~849~~1,~~025~~131,337.4498 Servicing Fee 1415,~~412~~105.6957 1921,~~843~~551.6649 3545,~~282~~885.7652 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 ~~539~~538.6788 ~~392~~144.3235 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 ~~213~~222,~~281~~467.5967 ~~468~~511,~~325~~609.6917 ~~813~~1,~~350~~085,308.3611 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.~~091055~~097788 5.~~935850~~967735 5.~~790074~~934392

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 5.~~426331~~492530 Weighted Average Net Rate 5.~~817555~~142805 Weighted Average Maturity ~~356~~355.00 Record Date 0506/3130/2005 Principal And Interest Constant 45,~~552~~091,~~280~~662.1497 Beginning Loan Count 3,~~091~~029 Loans Paid In Full 62(318) Ending Loan Count 3,~~029~~347 Beginning Scheduled Balance ~~937~~919,~~981~~339,~~417~~449.9051 Ending Scheduled Balance ~~919~~1,~~339~~004,~~449~~963,741.5121 Scheduled Principal ~~309~~362,~~681~~558.6972 Unscheduled Principal 1827,~~332~~881,~~286~~576.7089 Scheduled Interest 4,~~242~~729,~~598~~104.4525 Servicing Fee ~~244~~267,~~198~~929.4651 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~1,156~~907.5756 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 34,~~997~~460,~~243~~267.4218 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.~~816075~~180294

Miscellaneous Reporting Group One Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00 Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 Group Two Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00 Substitution~~ Adjustment Amount 0.00 Group Three Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~

Miscellaneous Reporting Group Four Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~ Group Five Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~ Group Six Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~

Miscellaneous Reporting Group Seven Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~ Group Eight-A Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~ Group Eight-B Insurance Proceeds 0.00 ~~Net Liquidation Proceeds 0.00 Repurchase Proceeds 0.00~~ Substitution ~~Amount 0.00 Substitution~~ Adjustment Amount 0.00 ~~Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00~~

Group

Filing Compare · CSFB Adjustable Rate Mortgage Trust 2005-3