8-K 1 gsp05ar3_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 GSR MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-AR3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120274-23 Pooling and Servicing Agreement) (Commission 54-2175552 (State or other File Number) 54-2175553 jurisdiction 54-2175554 of Incorporation) 54-2176692 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 GSR MORTGAGE LOAN TRUST , Mortgage Pass-Through Certificates, Series 2005-AR3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR3 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. GSR MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-AR3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/26/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR3 Trust, relating to the July 25, 2005 distribution. EX-99.1

GS Mortgage Securities Corp Mortgage Pass-Through Certificates Record Date: 56/3130/2005 Distribution Date: 67/2725/2005 GS Mortgage Securities Corp Mortgage Pass-Through Certificates Series 2005-AR3 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 1-A1 36242D4R1 SEN 3.~~31630~~53438% ~~133~~129,~~284~~374,~~000~~972.0088 ~~380~~355,~~619~~646.4991 2-A2 36242D4S9 SEN 3.~~31630~~53438% ~~169~~162,~~571~~427,~~000~~633.0014 ~~484~~446,~~244~~507.3843 3-A1 36242D4T7 SEN 4.~~65488~~64961% ~~181~~177,~~240~~230,~~000~~939.0088 ~~703~~686,~~042~~711.1094 3-A2 362341AL3 SEN 4.~~65488~~64961% 2019,~~138~~692,~~000~~543.0096 7876,~~116~~302.6517 4-A1 36242D4U4 SEN 4.~~66211~~66418% ~~278~~271,~~440~~166,~~000~~628.0067 1,~~081~~053,~~764~~974.8776 5-A1 36242D4V2 SEN 5.~~06775~~06558% ~~186~~185,~~605~~109,~~000~~341.0087 ~~788~~781,~~055~~405.8162 6-A1 36242D4W0 SEN 5.~~05894~~05860% ~~360~~357,~~482~~640,~~000~~563.0077 1,~~519~~507,~~712~~634.5053 6-A2 36242D4X8 SEN 5.~~05894~~05860% 11,~~168~~079,~~000~~970.0020 4746,~~081~~707.8264 7-A1 36242D4Y6 SEN 5.~~03414~~03419% 34,~~039~~026,~~000~~087.0024 142,~~797~~744.5792 8-A1 36242D4Z3 SEN 5.~~33607~~33639% 67,~~807~~542,~~000~~863.0082 ~~301~~300,~~518~~362.9971 8-A2 36242D5A7 SEN 5.~~33607~~33639% 3,~~655~~640,~~000~~762.0027 16,~~252~~190.7745 1-B1 36242D5C3 JUN 3.~~59630~~81438% 7,~~790~~789,~~000~~025.0085 2124,~~789~~758.5859 1-B2 36242D5D1 JUN 34.~~94630~~16438% 2,~~544~~543,~~000~~681.0087 78,~~808~~827.4138 1-B3 36242D5E9 JUN 4.~~34630~~56438% 1,~~271~~270,~~000~~841.0006 4,~~296~~833.5683 1-B4 36242D5M1 JUN 4.~~34630~~56438% 1,~~431~~430,~~000~~821.0005 45,~~837~~442.4334 1-B5 36242D5N9 JUN 4.~~34630~~56438% 1,~~272~~271,~~000~~840.0093 4,~~299~~837.9464 1-B6 36242D5P4 JUN 4.~~34630~~56438% 795,~~489~~390.5911 23,~~689~~025.1239 2-B1 36242D5F6 JUN 4.~~90918~~90831% 28,~~335~~330,~~000~~670.0005 115,~~918~~879.0086 2-B2 36242D5G4 JUN 4.~~90918~~90831% 13,~~262~~259,~~000~~973.0040 54,~~254~~236.6276 2-B3 36242D5H2 JUN 4.~~90918~~90831% 7,~~234~~232,~~000~~894.0055 29,~~594~~584.1743 2-B4 36242D5Q2 JUN 4.~~90918~~90831% 6,~~028~~027,~~000~~078.0084 24,~~660~~652.4533 2-B5 36242D5R0 JUN 4.~~90918~~90831% 4,~~220~~219,~~000~~355.0013 17,~~263~~258.9527 2-B6 36242D5S8 JUN 4.~~90918~~90831% 3,014,~~910~~449.5785 12,~~333~~329.9589 X 36242D5B5 SEN 0.~~09869~~31237% 0.00 1773,~~681~~827.4132 R 36242D5J8 RES 4.~~65488~~64743% ~~100~~0.00 0.3900 RSR 36242D5K5 RES 3.~~37384~~30364% ~~100~~0.00 0.2800 RH 36242D5L3 RES 4.~~65488~~64743% ~~100~~0.00 0.3900 Totals 1,~~523~~496,~~626~~118,~~700~~330.1639 5,~~860~~793,~~635~~683.6011

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A1 37,~~909~~994,~~027~~191.1252 0.00 ~~129~~121,~~374~~380,~~972~~781.8836 48,~~289~~349,~~646~~838.6143 0.00 2-A2 712,~~143~~992,~~366~~982.8679 0.00 ~~162~~149,~~427~~434,~~633~~650.1435 713,~~627~~439,~~611~~490.2422 0.00 3-A1 43,~~009~~698,~~060~~818.1204 0.00 ~~177~~173,~~230~~532,~~939~~121.8884 4,~~712~~385,~~102~~529.2298 0.00 3-A2 ~~445~~410,~~456~~984.0432 0.00 19,~~692~~281,~~543~~559.9664 ~~523~~487,~~572~~286.6949 0.00 4-A1 79,~~273~~847,~~371~~515.3394 0.00 ~~271~~261,~~166~~319,~~628~~112.6773 810,~~355~~901,~~136~~490.2070 0.00 5-A1 12,~~495~~378,~~658~~534.1398 0.00 ~~185~~182,~~109~~730,~~341~~806.8789 23,~~283~~159,~~713~~940.9460 0.00 6-A1 24,~~841~~666,~~436~~238.2341 0.00 ~~357~~352,~~640~~974,~~563~~325.7736 46,~~361~~173,~~148~~872.7394 0.00 6-A2 88144,~~029~~563.8053 0.00 1110,~~079~~935,~~970~~406.2067 ~~135~~191,~~111~~271.6217 0.00 7-A1 12356,~~912~~839.7627 0.00 3433,~~026~~669,~~087~~247.2497 ~~155~~499,~~710~~584.3319 0.00 8-A1 ~~264~~267,~~136~~999.1875 0.00 67,~~542~~274,~~863~~864.8207 ~~565~~568,~~655~~362.1746 0.00 8-A2 14,~~237~~445.7399 0.00 3,~~640~~626,~~762~~316.2728 30,~~490~~636.5044 0.00 1-B1 ~~974~~964.1541 0.00 7,~~789~~788,~~025~~061.8544 2225,~~763~~723.7300 0.00 1-B2 ~~318~~314.1395 0.00 2,543,~~681~~366.8792 89,~~126~~142.5433 0.00 1-B3 ~~158~~157.9435 0.00 1,270,~~841~~683.0671 4,~~455~~991.5018 0.00 1-B4 ~~178~~177.9516 0.00 1,430,~~821~~643.0589 5,~~016~~619.3850 0.00 1-B5 ~~159~~157.0748 0.00 1,271,~~840~~683.9346 4,~~459~~995.0112 0.00 1-B6 9998.48 0.00 795,~~390~~291.1163 23,~~788~~123.6087 0.00 2-B1 4,~~329~~360.9511 0.00 28,~~330~~326,~~670~~309.0593 120,~~247~~239.9597 0.00 2-B2 2,~~026~~040.6072 0.00 13,~~259~~257,~~973~~932.4067 56,~~281~~277.2248 0.00 2-B3 1,~~105~~113.4515 0.00 7,~~232~~231,~~894~~781.5540 30,~~699~~697.6258 0.00 2-B4 ~~921~~927.1657 0.00 6,~~027~~026,~~078~~151.8427 25,~~581~~579.6190 0.00 2-B5 ~~644~~649.8736 0.00 4,~~219~~218,~~355~~705.1377 17,~~908~~907.8263 0.00 2-B6 ~~460~~463.7293 0.00 3,~~014~~013,~~449~~985.8593 12,~~794~~793.6782 0.00 X 0.00 0.00 0.00 1773,~~681~~827.4132 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.3900 0.00 RSR ~~100~~0.00 0.00 0.00 ~~100~~0.2800 0.00 RH ~~100~~0.00 0.00 0.00 ~~100~~0.3900 0.00 Totals 2742,~~508~~784,~~369~~539.7721 0.00 1,~~496~~453,~~118~~333,~~330~~791.3918 3348,~~369~~578,~~005~~222.3732 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-A1 133,284,000.00 ~~133~~129,~~284~~374,~~000~~972.0088 1514,~~662~~297.2676 37,~~893~~979,~~364~~893.8676 0.00 0.00 2-A2 169,571,000.00 ~~169~~162,~~571~~427,~~000~~633.0014 2221,~~209~~809.7653 712,~~121~~971,~~157~~173.1026 0.00 0.00 3-A1 181,240,000.00 ~~181~~177,~~240~~230,~~000~~939.0088 25,~~244~~217.3872 3,~~983~~673,~~815~~600.7432 0.00 0.00 3-A2 20,138,000.00 2019,~~138~~692,~~000~~543.0096 2,~~804~~802.9600 ~~442~~408,~~651~~182.0832 0.00 0.00 4-A1 278,440,000.00 ~~278~~271,~~440~~166,~~000~~628.0067 4544,~~007~~877.4289 79,~~228~~802,~~363~~638.9105 0.00 0.00 5-A1 186,605,000.00 ~~186~~185,~~605~~109,~~000~~341.0087 31,~~982~~769.6417 12,~~463~~346,~~675~~765.4981 0.00 0.00 6-A1 360,482,000.00 ~~360~~357,~~482~~640,~~000~~563.0077 4140,~~061~~357.5664 24,~~800~~625,~~374~~880.6678 0.00 0.00 6-A2 11,168,000.00 11,~~168~~079,~~000~~970.0020 1,~~272~~250.1231 86143,~~757~~313.6922 0.00 0.00 7-A1 34,039,000.00 34,~~039~~026,~~000~~087.0024 11,~~583~~637.6871 1345,~~329~~201.0856 0.00 0.00 8-A1 67,807,000.00 67,~~807~~542,~~000~~863.0082 14,~~984~~796.9582 ~~249~~253,~~151~~202.2393 0.00 0.00 8-A2 3,655,000.00 3,~~655~~640,~~000~~762.0027 ~~807~~797.7359 13,~~430~~648.0040 0.00 0.00 1-B1 7,790,000.00 7,~~790~~789,~~000~~025.0085 ~~974~~964.1541 0.00 0.00 0.00 1-B2 2,544,000.00 2,~~544~~543,~~000~~681.0087 ~~318~~314.1395 0.00 0.00 0.00 1-B3 1,271,000.00 1,~~271~~270,~~000~~841.0006 ~~158~~157.9435 0.00 0.00 0.00 1-B4 1,431,000.00 1,~~431~~430,~~000~~821.0005 ~~178~~177.9516 0.00 0.00 0.00 1-B5 1,272,000.00 1,~~272~~271,~~000~~840.0093 ~~159~~157.0748 0.00 0.00 0.00 1-B6 795,489.59 795,~~489~~390.5911 9998.48 0.00 0.00 0.00 2-B1 28,335,000.00 28,~~335~~330,~~000~~670.0005 4,~~329~~360.9511 0.00 0.00 0.00 2-B2 13,262,000.00 13,~~262~~259,~~000~~973.0040 2,~~026~~040.6072 0.00 0.00 0.00 2-B3 7,234,000.00 7,~~234~~232,~~000~~894.0055 1,~~105~~113.4515 0.00 0.00 0.00 2-B4 6,028,000.00 6,~~028~~027,~~000~~078.0084 ~~921~~927.1657 0.00 0.00 0.00 2-B5 4,220,000.00 4,~~220~~219,~~000~~355.0013 ~~644~~649.8736 0.00 0.00 0.00 2-B6 3,014,910.57 3,014,~~910~~449.5785 ~~460~~463.7293 0.00 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 0.6300 990.3700 0.00 0.00 RSR 100.00 ~~100~~0.00 0.4000 990.6000 0.00 0.00 RH 100.00 ~~100~~0.00 0.6300 990.3700 0.00 0.00 Totals 1,523,626,700.16 1,~~523~~496,~~626~~118,~~700~~330.1639 ~~224~~221,~~000~~038.5981 2742,~~284~~563,~~369~~500.1841 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-A1 37,~~909~~994,~~027~~191.1252 ~~129~~121,~~374~~380,~~972~~781.8836 0.~~97067145~~91069282 37,~~909~~994,~~027~~191.1252 2-A2 712,~~143~~992,~~366~~982.8679 ~~162~~149,~~427~~434,~~633~~650.1435 0.~~95787389~~88125122 712,~~143~~992,~~366~~982.8679 3-A1 43,~~009~~698,~~060~~818.1204 ~~177~~173,~~230~~532,~~939~~121.8884 0.~~97787983~~95747143 43,~~009~~698,~~060~~818.1204 3-A2 ~~445~~410,~~456~~984.0432 19,~~692~~281,~~543~~559.9664 0.~~97787983~~95747143 ~~445~~410,~~456~~984.0432 4-A1 79,~~273~~847,~~371~~515.3394 ~~271~~261,~~166~~319,~~628~~112.6773 0.~~97387814~~93851139 79,~~273~~847,~~371~~515.3394 5-A1 12,~~495~~378,~~658~~534.1398 ~~185~~182,~~109~~730,~~341~~806.8789 0.~~99198490~~97923854 12,~~495~~378,~~658~~534.1398 6-A1 24,~~841~~666,~~436~~238.2341 ~~357~~352,~~640~~974,~~563~~325.7736 0.~~99211768~~97917323 24,~~841~~666,~~436~~238.2341 6-A2 88144,~~029~~563.8053 1110,~~079~~935,~~970~~406.2067 0.~~99211768~~97917323 88144,~~029~~563.8053 7-A1 12356,~~912~~839.7627 3433,~~026~~669,~~087~~247.2497 0.~~99962065~~98913740 12356,~~912~~839.7627 8-A1 ~~264~~267,~~136~~999.1875 67,~~542~~274,~~863~~864.8207 0.~~99610459~~99215220 ~~264~~267,~~136~~999.1875 8-A2 14,~~237~~445.7399 3,~~640~~626,~~762~~316.2728 0.~~99610459~~99215220 14,~~237~~445.7399 1-B1 ~~974~~964.1541 7,~~789~~788,~~025~~061.8544 0.~~99987495~~99975115 ~~974~~964.1541 1-B2 ~~318~~314.1395 2,543,~~681~~366.8792 0.~~99987495~~99975115 ~~318~~314.1395 1-B3 ~~158~~157.9435 1,270,~~841~~683.0671 0.~~99987495~~99975115 ~~158~~157.9435 1-B4 ~~178~~177.9516 1,430,~~821~~643.0589 0.~~99987495~~99975115 ~~178~~177.9516 1-B5 ~~159~~157.0748 1,271,~~840~~683.9346 0.~~99987494~~99975115 ~~159~~157.0748 1-B6 9998.48 795,~~390~~291.1163 0.~~99987494~~99975115 9998.48 2-B1 4,~~329~~360.9511 28,~~330~~326,~~670~~309.0593 0.~~99984719~~99969331 4,~~329~~360.9511 2-B2 2,~~026~~040.6072 13,~~259~~257,~~973~~932.4067 0.~~99984719~~99969331 2,~~026~~040.6072 2-B3 1,~~105~~113.4515 7,~~232~~231,~~894~~781.5540 0.~~99984719~~99969331 1,~~105~~113.4515 2-B4 ~~921~~927.1657 6,~~027~~026,~~078~~151.8427 0.~~99984719~~99969331 ~~921~~927.1657 2-B5 ~~644~~649.8736 4,~~219~~218,~~355~~705.1377 0.~~99984719~~99969331 ~~644~~649.8736 2-B6 ~~460~~463.7293 3,~~014~~013,~~449~~985.8593 0.~~99984719~~99969331 ~~460~~463.7293 X 0.00 0.00 0.00000000 0.00 R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 RSR ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 RH ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals 2742,~~508~~784,~~369~~539.7721 1,~~496~~453,~~118~~333,~~330~~791.3918 0.~~98194547~~95386474 2742,~~508~~784,~~369~~539.7721

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 133,284,000.00 ~~1000~~970.~~00000000~~67144503 0.~~11751043~~10727289 2959.~~21104454~~87135560 0.00000000 2-A2 169,571,000.00 ~~1000~~957.~~00000000~~87388846 0.~~13097617~~12861592 4176.~~99513537~~49405417 0.00000000 3-A1 181,240,000.00 ~~1000~~977.~~00000000~~87982719 0.~~13928702~~13913992 2120.~~98088579~~26925800 0.00000000 3-A2 20,138,000.00 ~~1000~~977.~~00000000~~87982719 0.~~13928692~~13913993 2120.~~98088589~~26925812 0.00000000 4-A1 278,440,000.00 ~~1000~~973.~~00000000~~87813773 0.~~16164136~~16117616 2535.~~96022091~~20556691 0.00000000 5-A1 186,605,000.00 ~~1000~~991.~~00000000~~98489789 0.~~17139219~~17024822 712.~~84370992~~57611431 0.00000000 6-A1 360,482,000.00 ~~1000~~992.~~00000000~~11767514 0.~~11390738~~11195466 712.~~76841745~~83248756 0.00000000 6-A2 11,168,000.00 ~~1000~~992.~~00000000~~11767550 0.~~11390759~~11195469 712.~~76841780~~83248746 0.00000000 7-A1 34,039,000.00 ~~1000~~999.~~00000000~~62064808 0.~~34030612~~34189342 010.~~03904580~~14135433 0.00000000 8-A1 67,807,000.00 ~~1000~~996.~~00000000~~10458832 0.~~22099415~~21821965 3.~~67441754~~73417096 0.00000000 8-A2 3,655,000.00 ~~1000~~996.~~00000000~~10458824 0.~~22099316~~21821888 3.~~67441860~~73417237 0.00000000 1-B1 7,790,000.00 ~~1000~~999.~~00000000~~87494865 0.~~12505135~~12380103 0.00000000 0.00000000 1-B2 2,544,000.00 ~~1000~~999.~~00000000~~87494890 0.~~12505110~~12380110 0.00000000 0.00000000 1-B3 1,271,000.00 ~~1000~~999.~~00000000~~87494886 0.~~12505114~~12380016 0.00000000 0.00000000 1-B4 1,431,000.00 ~~1000~~999.~~00000000~~87494759 0.~~12505241~~12380154 0.00000000 0.00000000 1-B5 1,272,000.00 ~~1000~~999.~~00000000~~87494497 0.~~12505503~~12380503 0.00000000 0.00000000 1-B6 795,489.59 ~~1000~~999.~~00000000~~87494494 0.~~12505506~~12379797 0.00000000 0.00000000 2-B1 28,335,000.00 ~~1000~~999.~~00000000~~84718722 0.~~15281278~~15387718 0.00000000 0.00000000 2-B2 13,262,000.00 ~~1000~~999.~~00000000~~84718745 0.~~15281255~~15387724 0.00000000 0.00000000 2-B3 7,234,000.00 ~~1000~~999.~~00000000~~84718690 0.~~15281310~~15387752 0.00000000 0.00000000 2-B4 6,028,000.00 ~~1000~~999.~~00000000~~84718646 0.~~15281354~~15387691 0.00000000 0.00000000 2-B5 4,220,000.00 ~~1000~~999.~~00000000~~84718720 0.~~15281280~~15387678 0.00000000 0.00000000 2-B6 3,014,910.57 ~~1000~~999.~~00000000~~84718618 0.~~15281382~~15387853 0.00000000 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 60.~~30000000~~00000000 ~~993~~0.~~70000000~~00000000 0.00000000 RSR 100.00 ~~1000~~0.00000000 40.00000000 ~~996~~0.00000000 0.00000000 RH 100.00 ~~1000~~0.00000000 60.~~30000000~~00000000 ~~993~~0.~~70000000~~00000000 0.00000000 All classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 2959.~~32855497~~97862849 ~~970~~910.~~67144503~~69281654 0.~~97067145~~91069282 2959.~~32855497~~97862849 2-A2 0.00000000 4276.~~12611154~~62267009 ~~957~~881.~~87388846~~25121837 0.~~95787389~~88125122 4276.~~12611154~~62267009 3-A1 0.00000000 2220.~~12017281~~40839793 ~~977~~957.~~87982719~~47142927 0.~~97787983~~95747143 2220.~~12017281~~40839793 3-A2 0.00000000 2220.~~12017281~~40839805 ~~977~~957.~~87982719~~47142914 0.~~97787983~~95747143 2220.~~12017281~~40839805 4-A1 0.00000000 2635.~~12186227~~36674307 ~~973~~938.~~87813773~~51139466 0.~~97387814~~93851139 2635.~~12186227~~36674307 5-A1 0.00000000 812.~~01510211~~74636253 ~~991~~979.~~98489789~~23853536 0.~~99198490~~97923854 812.~~01510211~~74636253 6-A1 0.00000000 712.~~88232486~~94444219 ~~992~~979.~~11767514~~17323295 0.~~99211768~~97917323 712.~~88232486~~94444219 6-A2 0.00000000 712.~~88232450~~94444216 ~~992~~979.~~11767550~~17323335 0.~~99211768~~97917323 712.~~88232450~~94444216 7-A1 0.00000000 010.~~37935192~~48324775 ~~999~~989.~~62064808~~13740033 0.~~99962065~~98913740 010.~~37935192~~48324775 8-A1 0.00000000 3.~~89541168~~95239061 ~~996~~992.~~10458832~~15219771 0.~~99610459~~99215220 3.~~89541168~~95239061 8-A2 0.00000000 3.~~89541176~~95239124 ~~996~~992.~~10458824~~15219699 0.~~99610459~~99215220 3.~~89541176~~95239124 1-B1 0.00000000 0.~~12505135~~12380103 999.~~87494865~~75114763 0.~~99987495~~99975115 0.~~12505135~~12380103 1-B2 0.00000000 0.~~12505110~~12380110 999.~~87494890~~75114780 0.~~99987495~~99975115 0.~~12505110~~12380110 1-B3 0.00000000 0.~~12505114~~12380016 999.~~87494886~~75114870 0.~~99987495~~99975115 0.~~12505114~~12380016 1-B4 0.00000000 0.~~12505241~~12380154 999.~~87494759~~75114605 0.~~99987495~~99975115 0.~~12505241~~12380154 1-B5 0.00000000 0.~~12505503~~12380503 999.~~87494497~~75114780 0.~~99987494~~99975115 0.~~12505503~~12380503 1-B6 0.00000000 0.~~12505506~~12379797 999.~~87494494~~75114696 0.~~99987494~~99975115 0.~~12505506~~12379797 2-B1 0.00000000 0.~~15281278~~15387718 999.~~84718722~~69330969 0.~~99984719~~99969331 0.~~15281278~~15387718 2-B2 0.00000000 0.~~15281255~~15387724 999.~~84718745~~69330946 0.~~99984719~~99969331 0.~~15281255~~15387724 2-B3 0.00000000 0.~~15281310~~15387752 999.~~84718690~~69330937 0.~~99984719~~99969331 0.~~15281310~~15387752 2-B4 0.00000000 0.~~15281354~~15387691 999.~~84718646~~69330956 0.~~99984719~~99969331 0.~~15281354~~15387691 2-B5 0.00000000 0.~~15281280~~15387678 999.~~84718720~~69331043 0.~~99984719~~99969331 0.~~15281280~~15387678 2-B6 0.00000000 0.~~15281382~~15387853 999.~~84718618~~69331097 0.~~99984719~~99969331 0.~~15281382~~15387853 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 RSR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 RH 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~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-A1 133,284,000.00 3.~~31630~~53438% ~~133~~129,~~284~~374,~~000~~972.0088 ~~380~~355,~~619~~646.4991 0.00 0.00 2-A2 169,571,000.00 3.~~31630~~53438% ~~169~~162,~~571~~427,~~000~~633.0014 ~~484~~446,~~244~~507.3843 0.00 0.00 3-A1 181,240,000.00 4.~~65488~~64961% ~~181~~177,~~240~~230,~~000~~939.0088 ~~703~~686,~~042~~711.1094 0.00 0.00 3-A2 20,138,000.00 4.~~65488~~64961% 2019,~~138~~692,~~000~~543.0096 7876,~~116~~302.6517 0.00 0.00 4-A1 278,440,000.00 4.~~66211~~66418% ~~278~~271,~~440~~166,~~000~~628.0067 1,~~081~~053,~~764~~974.8776 0.00 0.00 5-A1 186,605,000.00 5.~~06775~~06558% ~~186~~185,~~605~~109,~~000~~341.0087 ~~788~~781,~~055~~405.8162 0.00 0.00 6-A1 360,482,000.00 5.~~05894~~05860% ~~360~~357,~~482~~640,~~000~~563.0077 1,~~519~~507,~~712~~634.5053 0.00 0.00 6-A2 11,168,000.00 5.~~05894~~05860% 11,~~168~~079,~~000~~970.0020 4746,~~081~~707.8264 0.00 0.00 7-A1 34,039,000.00 5.~~03414~~03419% 34,~~039~~026,~~000~~087.0024 142,~~797~~744.5792 0.00 0.00 8-A1 67,807,000.00 5.~~33607~~33639% 67,~~807~~542,~~000~~863.0082 ~~301~~300,~~518~~362.9971 0.00 0.00 8-A2 3,655,000.00 5.~~33607~~33639% 3,~~655~~640,~~000~~762.0027 16,~~252~~190.7745 0.00 0.00 1-B1 7,790,000.00 3.~~59630~~81438% 7,~~790~~789,~~000~~025.0085 2124,~~789~~758.5859 0.00 0.00 1-B2 2,544,000.00 34.~~94630~~16438% 2,~~544~~543,~~000~~681.0087 78,~~808~~827.4138 0.00 0.00 1-B3 1,271,000.00 4.~~34630~~56438% 1,~~271~~270,~~000~~841.0006 4,~~296~~833.5683 0.00 0.00 1-B4 1,431,000.00 4.~~34630~~56438% 1,~~431~~430,~~000~~821.0005 45,~~837~~442.4334 0.00 0.00 1-B5 1,272,000.00 4.~~34630~~56438% 1,~~272~~271,~~000~~840.0093 4,~~299~~837.9464 0.00 0.00 1-B6 795,489.59 4.~~34630~~56438% 795,~~489~~390.5911 23,~~689~~025.1239 0.00 0.00 2-B1 28,335,000.00 4.~~90918~~90831% 28,~~335~~330,~~000~~670.0005 115,~~918~~879.0086 0.00 0.00 2-B2 13,262,000.00 4.~~90918~~90831% 13,~~262~~259,~~000~~973.0040 54,~~254~~236.6276 0.00 0.00 2-B3 7,234,000.00 4.~~90918~~90831% 7,~~234~~232,~~000~~894.0055 29,~~594~~584.1743 0.00 0.00 2-B4 6,028,000.00 4.~~90918~~90831% 6,~~028~~027,~~000~~078.0084 24,~~660~~652.4533 0.00 0.00 2-B5 4,220,000.00 4.~~90918~~90831% 4,~~220~~219,~~000~~355.0013 17,~~263~~258.9527 0.00 0.00 2-B6 3,014,910.57 4.~~90918~~90831% 3,014,~~910~~449.5785 12,~~333~~329.9589 0.00 0.00 X 0.00 0.~~09869~~31237% ~~317~~306,~~958~~904,~~489~~206.5989 2679,~~148~~890.9678 0.00 0.00 R 100.00 4.~~65488~~64743% ~~100~~0.00 0.3900 0.00 0.00 RSR 100.00 3.~~37384~~30364% ~~100~~0.00 0.2800 0.00 0.00 RH 100.00 4.~~65488~~64743% ~~100~~0.00 0.3900 0.00 0.00 Totals 1,523,626,700.16 5,~~869~~799,~~103~~746.1557 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-A1 0.00 0.00 ~~380~~355,~~619~~646.4991 0.00 ~~129~~121,~~374~~380,~~972~~781.8836 2-A2 0.00 0.00 ~~484~~446,~~244~~507.3843 0.00 ~~162~~149,~~427~~434,~~633~~650.1435 3-A1 0.00 0.00 ~~703~~686,~~042~~711.1094 0.00 ~~177~~173,~~230~~532,~~939~~121.8884 3-A2 0.00 0.00 7876,~~116~~302.6517 0.00 19,~~692~~281,~~543~~559.9664 4-A1 0.00 0.00 1,~~081~~053,~~764~~974.8776 0.00 ~~271~~261,~~166~~319,~~628~~112.6773 5-A1 0.00 0.00 ~~788~~781,~~055~~405.8162 0.00 ~~185~~182,~~109~~730,~~341~~806.8789 6-A1 0.00 0.00 1,~~519~~507,~~712~~634.5053 0.00 ~~357~~352,~~640~~974,~~563~~325.7736 6-A2 0.00 0.00 4746,~~081~~707.8264 0.00 1110,~~079~~935,~~970~~406.2067 7-A1 0.00 0.00 142,~~797~~744.5792 0.00 3433,~~026~~669,~~087~~247.2497 8-A1 0.00 0.00 ~~301~~300,~~518~~362.9971 0.00 67,~~542~~274,~~863~~864.8207 8-A2 0.00 0.00 16,~~252~~190.7745 0.00 3,~~640~~626,~~762~~316.2728 1-B1 0.00 0.00 2124,~~789~~758.5859 0.00 7,~~789~~788,~~025~~061.8544 1-B2 0.00 0.00 78,~~808~~827.4138 0.00 2,543,~~681~~366.8792 1-B3 0.00 0.00 4,~~296~~833.5683 0.00 1,270,~~841~~683.0671 1-B4 0.00 0.00 45,~~837~~442.4334 0.00 1,430,~~821~~643.0589 1-B5 0.00 0.00 4,~~299~~837.9464 0.00 1,271,~~840~~683.9346 1-B6 0.00 0.00 23,~~689~~025.1239 0.00 795,~~390~~291.1163 2-B1 0.00 0.00 115,~~918~~879.0086 0.00 28,~~330~~326,~~670~~309.0593 2-B2 0.00 0.00 54,~~254~~236.6276 0.00 13,~~259~~257,~~973~~932.4067 2-B3 0.00 0.00 29,~~594~~584.1743 0.00 7,~~232~~231,~~894~~781.5540 2-B4 0.00 0.00 24,~~660~~652.4533 0.00 6,~~027~~026,~~078~~151.8427 2-B5 0.00 0.00 17,~~263~~258.9527 0.00 4,~~219~~218,~~355~~705.1377 2-B6 0.00 0.00 12,~~333~~329.9589 0.00 3,~~014~~013,~~449~~985.8593 X 0.00 0.00 1773,~~681~~827.4132 0.00 ~~306~~285,~~904~~915,~~206~~162.8975 R 0.00 0.00 0.3900 0.00 0.00 RSR 0.00 0.00 0.2800 0.00 0.00 RH 0.00 0.00 0.3900 0.00 0.00 Totals 0.00 0.00 5,~~860~~793,~~635~~683.6011 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-A1 133,284,000.00 3.~~31630~~53438% ~~1000~~970.~~00000000~~67144503 2.~~85570279~~66833911 0.00000000 0.00000000 2-A2 169,571,000.00 3.~~31630~~53438% ~~1000~~957.~~00000000~~87388846 2.~~85570280~~63315915 0.00000000 0.00000000 3-A1 181,240,000.00 4.~~65488~~64961% ~~1000~~977.~~00000000~~87982719 3.~~87906698~~78896458 0.00000000 0.00000000 3-A2 20,138,000.00 4.~~65488~~64961% ~~1000~~977.~~00000000~~87982719 3.~~87906694~~78896464 0.00000000 0.00000000 4-A1 278,440,000.00 4.~~66211~~66418% ~~1000~~973.~~00000000~~87813773 3.~~88509147~~78528502 0.00000000 0.00000000 5-A1 186,605,000.00 5.~~06775~~06558% ~~1000~~991.~~00000000~~98489789 4.~~22312269~~18748490 0.00000000 0.00000000 6-A1 360,482,000.00 5.~~05894~~05860% ~~1000~~992.~~00000000~~11767514 4.~~21577915~~18227409 0.00000000 0.00000000 6-A2 11,168,000.00 5.~~05894~~05860% ~~1000~~992.~~00000000~~11767550 4.~~21577901~~18227436 0.00000000 0.00000000 7-A1 34,039,000.00 5.~~03414~~03419% ~~1000~~999.~~00000000~~62064808 4.~~19511648~~19356973 0.00000000 0.00000000 8-A1 67,807,000.00 5.~~33607~~33639% ~~1000~~996.~~00000000~~10458832 4.~~44672364~~42967113 0.00000000 0.00000000 8-A2 3,655,000.00 5.~~33607~~33639% ~~1000~~996.~~00000000~~10458824 4.~~44672230~~42967168 0.00000000 0.00000000 1-B1 7,790,000.00 3.~~59630~~81438% ~~1000~~999.~~00000000~~87494865 23.~~79712195~~17825289 0.00000000 0.00000000 1-B2 2,544,000.00 34.~~94630~~16438% ~~1000~~999.~~00000000~~87494890 3.~~06934355~~46988208 0.00000000 0.00000000 1-B3 1,271,000.00 4.~~34630~~56438% ~~1000~~999.~~00000000~~87494886 3.~~38045633~~80317073 0.00000000 0.00000000 1-B4 1,431,000.00 4.~~34630~~56438% ~~1000~~999.~~00000000~~87494759 3.~~38045423~~80317261 0.00000000 0.00000000 1-B5 1,272,000.00 4.~~34630~~56438% ~~1000~~999.~~00000000~~87494497 3.~~38045597~~80317610 0.00000000 0.00000000 1-B6 795,489.59 4.~~34630~~56438% ~~1000~~999.~~00000000~~87494494 3.~~38045907~~80317988 0.00000000 0.00000000 2-B1 28,335,000.00 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718722 4.~~09098288~~08963684 0.00000000 0.00000000 2-B2 13,262,000.00 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718745 4.~~09098326~~08963656 0.00000000 0.00000000 2-B3 7,234,000.00 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718690 4.~~09098286~~08963644 0.00000000 0.00000000 2-B4 6,028,000.00 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718646 4.~~09098374~~08963670 0.00000000 0.00000000 2-B5 4,220,000.00 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718720 4.~~09098341~~08963744 0.00000000 0.00000000 2-B6 3,014,910.57 4.~~90918~~90831% ~~1000~~999.~~00000000~~84718618 4.~~09098370~~08963706 0.00000000 0.00000000 X 0.00 0.~~09869~~31237% ~~1000~~965.~~00000000~~23356645 0.~~08224017~~25126167 0.00000000 0.00000000 R 100.00 4.~~65488~~64743% ~~1000~~0.00000000 30.~~90000000~~00000000 0.00000000 0.00000000 RSR 100.00 3.~~37384~~30364% ~~1000~~0.00000000 20.~~80000000~~00000000 0.00000000 0.00000000 RH 100.00 4.~~65488~~64743% ~~1000~~0.00000000 30.~~90000000~~00000000 0.00000000 0.00000000 (5) All classes are per $1,000 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-A1 0.00000000 0.00000000 2.~~85570279~~66833911 0.00000000 ~~970~~910.~~67144503~~69281654 2-A2 0.00000000 0.00000000 2.~~85570280~~63315915 0.00000000 ~~957~~881.~~87388846~~25121837 3-A1 0.00000000 0.00000000 3.~~87906698~~78896458 0.00000000 ~~977~~957.~~87982719~~47142927 3-A2 0.00000000 0.00000000 3.~~87906694~~78896464 0.00000000 ~~977~~957.~~87982719~~47142914 4-A1 0.00000000 0.00000000 3.~~88509147~~78528502 0.00000000 ~~973~~938.~~87813773~~51139466 5-A1 0.00000000 0.00000000 4.~~22312269~~18748490 0.00000000 ~~991~~979.~~98489789~~23853536 6-A1 0.00000000 0.00000000 4.~~21577915~~18227409 0.00000000 ~~992~~979.~~11767514~~17323295 6-A2 0.00000000 0.00000000 4.~~21577901~~18227436 0.00000000 ~~992~~979.~~11767550~~17323335 7-A1 0.00000000 0.00000000 4.~~19511648~~19356973 0.00000000 ~~999~~989.~~62064808~~13740033 8-A1 0.00000000 0.00000000 4.~~44672364~~42967113 0.00000000 ~~996~~992.~~10458832~~15219771 8-A2 0.00000000 0.00000000 4.~~44672230~~42967168 0.00000000 ~~996~~992.~~10458824~~15219699 1-B1 0.00000000 0.00000000 23.~~79712195~~17825289 0.00000000 999.~~87494865~~75114763 1-B2 0.00000000 0.00000000 3.~~06934355~~46988208 0.00000000 999.~~87494890~~75114780 1-B3 0.00000000 0.00000000 3.~~38045633~~80317073 0.00000000 999.~~87494886~~75114870 1-B4 0.00000000 0.00000000 3.~~38045423~~80317261 0.00000000 999.~~87494759~~75114605 1-B5 0.00000000 0.00000000 3.~~38045597~~80317610 0.00000000 999.~~87494497~~75114780 1-B6 0.00000000 0.00000000 3.~~38045907~~80317988 0.00000000 999.~~87494494~~75114696 2-B1 0.00000000 0.00000000 4.~~09098288~~08963684 0.00000000 999.~~84718722~~69330969 2-B2 0.00000000 0.00000000 4.~~09098326~~08963656 0.00000000 999.~~84718745~~69330946 2-B3 0.00000000 0.00000000 4.~~09098286~~08963644 0.00000000 999.~~84718690~~69330937 2-B4 0.00000000 0.00000000 4.~~09098374~~08963670 0.00000000 999.~~84718646~~69330956 2-B5 0.00000000 0.00000000 4.~~09098341~~08963744 0.00000000 999.~~84718720~~69331043 2-B6 0.00000000 0.00000000 4.~~09098370~~08963706 0.00000000 999.~~84718618~~69331097 X 0.00000000 0.00000000 0.~~05560918~~23219169 0.00000000 ~~965~~899.~~23356645~~22166607 R 0.00000000 0.00000000 30.~~90000000~~00000000 0.00000000 0.00000000 RSR 0.00000000 0.00000000 20.~~80000000~~00000000 0.00000000 0.00000000 RH 0.00000000 0.00000000 30.~~90000000~~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 3348,~~706~~909,~~406~~170.4381 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 0.00 Total Deposits 3348,~~706~~909,~~406~~170.4381 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~337~~330,~~401~~948.0649 Payment of Interest and Principal 3348,~~369~~578,~~005~~222.3732 Total Withdrawals (Pool Distribution Amount) 3348,~~706~~909,~~406~~170.4381 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~337~~330,~~401~~948.0649 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~337~~330,~~401~~948.0649

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1715 0 0 0 1715 75,~~407~~827,~~513~~834.5367 0.00 0.00 0.00 75,~~407~~827,~~513~~834.5367 60 Days 13 0 0 0 13 ~~500~~1,698,000.00 0.00 0.00 0.00 ~~500~~1,698,000.00 90 Days 1 0 0 0 1 ~~358~~500,~~938~~000.1100 0.00 0.00 0.00 ~~358~~500,~~938~~000.1100 120 Days 02 0 0 0 02 0537,338.0011 0.00 0.00 0.00 0537,338.0011 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 1921 0 0 0 1921 8,~~266~~563,~~451~~172.6478 0.00 0.00 0.00 8,~~266~~563,~~451~~172.6478 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~410628~~372393% 0.000000% 0.000000% 0.000000% 0.~~410628~~372393% 0.~~495072~~400953% 0.000000% 0.000000% 0.000000% 0.~~495072~~400953% 60 Days 0.~~024155~~074479% 0.000000% 0.000000% 0.000000% 0.~~024155~~074479% 0.~~033417~~116822% 0.000000% 0.000000% 0.000000% 0.~~033417~~116822% 90 Days 0.~~024155~~024826% 0.000000% 0.000000% 0.000000% 0.~~024155~~024826% 0.~~023989~~034400% 0.000000% 0.000000% 0.000000% 0.~~023989~~034400% 120 Days 0.~~000000~~049652% 0.000000% 0.000000% 0.000000% 0.~~000000~~049652% 0.~~000000~~036969% 0.000000% 0.000000% 0.000000% 0.~~000000~~036969% 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.~~458937~~521351% 0.000000% 0.000000% 0.000000% 0.~~458937~~521351% 0.~~552478~~589144% 0.000000% 0.000000% 0.000000% 0.~~552478~~589144%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 0260,803.0082 0.00 0.00 0.00 0260,803.0082 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~358,938~~0.1100 0.00 0.00 0.00 ~~358,938~~0.1100 120 Days 02 0 0 0 02 0537,338.0011 0.00 0.00 0.00 0537,338.0011 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 14 0 0 0 14 ~~358~~798,~~938~~141.1193 0.00 0.00 0.00 ~~358~~798,~~938~~141.1193 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~328947% 0.000000% 0.000000% 0.000000% 0.~~000000~~328947% 0.~~000000~~203693% 0.000000% 0.000000% 0.000000% 0.~~000000~~203693% 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.~~155039~~000000% 0.000000% 0.000000% 0.000000% 0.~~155039~~000000% 0.~~263861~~000000% 0.000000% 0.000000% 0.000000% 0.~~263861~~000000% 120 Days 0.~~000000~~328947% 0.000000% 0.000000% 0.000000% 0.~~000000~~328947% 0.~~000000~~419672% 0.000000% 0.000000% 0.000000% 0.~~000000~~419672% 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.~~155039~~657895% 0.000000% 0.000000% 0.000000% 0.~~155039~~657895% 0.~~263861~~623365% 0.000000% 0.000000% 0.000000% 0.~~263861~~623365% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 04 0 0 0 04 01,968,464.0050 0.00 0.00 0.00 01,968,464.0050 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 04 0 0 0 04 01,968,464.0050 0.00 0.00 0.00 01,968,464.0050 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~302932% 0.000000% 0.000000% 0.000000% 01.~~000000~~302932% 01.~~000000~~246578% 0.000000% 0.000000% 0.000000% 01.~~000000~~246578% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~302932% 0.000000% 0.000000% 0.000000% 01.~~000000~~302932% 01.~~000000~~246578% 0.000000% 0.000000% 0.000000% 01.~~000000~~246578% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 43 0 0 0 43 1779,~~202,844~~600.1400 0.00 0.00 0.00 1779,~~202,844~~600.1400 60 Days 01 0 0 0 01 0328,000.00 0.00 0.00 0.00 0328,000.00 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 4 0 0 0 4 1,~~202~~107,~~844~~600.1400 0.00 0.00 0.00 1,~~202~~107,~~844~~600.1400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~470035~~359281% 0.000000% 0.000000% 0.000000% 0.~~470035~~359281% 0.~~578646~~382598% 0.000000% 0.000000% 0.000000% 0.~~578646~~382598% 60 Days 0.~~000000~~119760% 0.000000% 0.000000% 0.000000% 0.~~000000~~119760% 0.~~000000~~160970% 0.000000% 0.000000% 0.000000% 0.~~000000~~160970% 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.~~470035~~479042% 0.000000% 0.000000% 0.000000% 0.~~470035~~479042% 0.~~578646~~543568% 0.000000% 0.000000% 0.000000% 0.~~578646~~543568% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 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 13 0 0 0 13 ~~412~~1,~~000~~979,766.0035 0.00 0.00 0.00 ~~412~~1,~~000~~979,766.0035 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 13 0 0 0 13 ~~412~~1,~~000~~979,766.0035 0.00 0.00 0.00 ~~412~~1,~~000~~979,766.0035 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~187617~~582524% 0.000000% 0.000000% 0.000000% 0.~~187617~~582524% 0.~~143901~~716101% 0.000000% 0.000000% 0.000000% 0.~~143901~~716101% 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.~~187617~~582524% 0.000000% 0.000000% 0.000000% 0.~~187617~~582524% 0.~~143901~~716101% 0.000000% 0.000000% 0.000000% 0.~~143901~~716101% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 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 23 0 0 0 23 ~~571~~839,~~056~~200.5600 0.00 0.00 0.00 ~~571~~839,~~056~~200.5600 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 23 0 0 0 23 ~~571~~839,~~056~~200.5600 0.00 0.00 0.00 ~~571~~839,~~056~~200.5600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~239808~~363196% 0.000000% 0.000000% 0.000000% 0.~~239808~~363196% 0.~~292468~~435085% 0.000000% 0.000000% 0.000000% 0.~~292468~~435085% 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.~~239808~~363196% 0.000000% 0.000000% 0.000000% 0.~~239808~~363196% 0.~~292468~~435085% 0.000000% 0.000000% 0.000000% 0.~~292468~~435085% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 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 90 0 0 0 90 ~~4,791,612~~0.8300 0.00 0.00 0.00 ~~4,791,612~~0.8300 60 Days 02 0 0 0 02 01,370,000.00 0.00 0.00 0.00 01,370,000.00 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 92 0 0 0 92 41,~~791~~370,~~612~~000.8300 0.00 0.00 0.00 41,~~791~~370,~~612~~000.8300 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~256983~~000000% 0.000000% 0.000000% 0.000000% 10.~~256983~~000000% 10.~~232014~~000000% 0.000000% 0.000000% 0.000000% 10.~~232014~~000000% 60 Days 0.~~000000~~282486% 0.000000% 0.000000% 0.000000% 0.~~000000~~282486% 0.~~000000~~356661% 0.000000% 0.000000% 0.000000% 0.~~000000~~356661% 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 10.~~256983~~282486% 0.000000% 0.000000% 0.000000% 10.~~256983~~282486% 10.~~232014~~356661% 0.000000% 0.000000% 0.000000% 10.~~232014~~356661% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 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 8 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 ~~430,000~~0.00 0.00 0.00 0.00 ~~430,000~~0.00 60 Days 10 0 0 0 10 ~~500,000~~0.00 0.00 0.00 0.00 ~~500,000~~0.00 90 Days 01 0 0 0 01 0500,000.00 0.00 0.00 0.00 0500,000.00 120 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 21 0 0 0 21 ~~930~~500,000.00 0.00 0.00 0.00 ~~930~~500,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~694444~~000000% 0.000000% 0.000000% 0.000000% 0.~~694444~~000000% 0.~~572792~~000000% 0.000000% 0.000000% 0.000000% 0.~~572792~~000000% 60 Days 0.~~694444~~000000% 0.000000% 0.000000% 0.000000% 0.~~694444~~000000% 0.~~666038~~000000% 0.000000% 0.000000% 0.000000% 0.~~666038~~000000% 90 Days 0.~~000000~~694444% 0.000000% 0.000000% 0.000000% 0.~~000000~~694444% 0.~~000000~~668537% 0.000000% 0.000000% 0.000000% 0.~~000000~~668537% 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 10.~~388889~~694444% 0.000000% 0.000000% 0.000000% 10.~~388889~~694444% 10.~~238830~~668537% 0.000000% 0.000000% 0.000000% 10.~~238830~~668537%

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~881539~~919269% Weighted Average Net Coupon 4.~~615804~~653824% Weighted Average Pass-Through Rate 4.~~615804~~653824% Weighted Average Maturity(Stepdown Calculation) ~~355~~354 Beginning Scheduled Collateral Loan Count 4,~~211~~140 Number Of Loans Paid In Full 71112 Ending Scheduled Collateral Loan Count 4,~~140~~028 Beginning Scheduled Collateral Balance 1,~~523~~496,~~626~~118,~~700~~330.1668 Ending Scheduled Collateral Balance 1,~~496~~453,~~118~~333,~~330~~791.6847 Ending Actual Collateral Balance at 3130-~~May~~Jun-2005 1,~~496~~453,~~249~~494,~~386~~111.5382 Monthly P&I Constant 6,~~422~~354,~~002~~196.3079 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~223~~221,~~965~~022.7556 Unscheduled Principal 2742,~~284~~563,~~404~~516.0365

Miscellaneous Reporting Senior Percentage- Group 1 95.~~250059~~114096% Senior Percentage- Group 2 95.~~249697~~051740% Senior Percentage- Group 3 94.~~849629~~739943% Senior Percentage- Group 4 94.~~849992~~719960% Senior Percentage- Group 5 94.~~850174~~811567% Senior Percentage- Group 6 94.~~849807~~811573% Senior Percentage- Group 7 94.~~847554~~847363% Senior Percentage- Group 8 94.~~850130~~832115% Senior Prepay Amount- Group 1 100.000000% Senior Prepay Amount- Group 2 100.000000% Senior Prepay Amount- Group 3 100.000000% Senior Prepay Amount- Group 4 100.000000% Senior Prepay Amount- Group 5 100.000000% Senior Prepay Amount- Group 6 100.000000% Senior Prepay Amount- Group 7 100.000000% Senior Prepay Amount- Group 8 100.000000% Subordinate Percentage- Group 1 0.000000% Subordinate Percentage- Group 2 0.000000% Subordinate Percentage- Group 3 0.000000% Subordinate Percentage- Group 4 0.000000% Subordinate Percentage- Group 5 0.000000% Subordinate Percentage- Group 6 0.000000% Subordinate Percentage- Group 7 0.000000% Subordinate Percentage- Group 8 0.000000%

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.~~688724~~837363 34.~~938812~~104395 4.~~904880~~899607 Weighted Average Net Rate 3.~~373836~~522419 3.~~605147~~770866 4.~~654880~~649607 Weighted Average Maturity ~~355~~354 ~~355~~354 ~~355~~354 Beginning Loan Count ~~661~~645 ~~343~~331 ~~868~~851 Loans Paid In Full 1637 1224 1716 Ending Loan Count ~~645~~608 ~~331~~307 ~~851~~835 Beginning Scheduled Balance ~~139~~136,~~930~~020,~~727~~819.2001 ~~178~~170,~~027~~883,~~862~~387.4089 ~~212~~207,~~313~~856,~~113~~874.9462 Ending Scheduled Balance ~~136~~128,~~020~~025,~~819~~893.0103 ~~170~~157,~~883~~889,~~387~~269.8973 ~~207~~203,~~856~~745,~~874~~516.6258 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant ~~446~~449,~~581~~999.8990 607,~~666~~422.0531 ~~897~~878,~~355~~243.0461 Scheduled Principal 1615,~~443~~032.7322 2322,~~317~~944.4190 29,~~546~~562.3980 Unscheduled Principal 37,~~893~~979,~~464~~893.4676 712,~~121~~971,~~157~~173.1026 4,~~426~~081,~~692~~795.9324 Scheduled Interest ~~430~~434,~~138~~967.1668 584,~~348~~477.6441 ~~867~~848,~~808~~680.6581 Servicing Fees 3635,~~718~~699.6811 4947,~~501~~495.5350 4443,~~231~~303.9052 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 ~~393~~399,~~419~~268.4857 ~~534~~536,~~847~~981.1191 ~~823~~805,~~576~~377.7529 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 3.~~373836~~522419 3.~~605147~~770866 4.~~654880~~649607

Group Level Collateral Statement Group 4 5 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~912110~~914179 5.~~317746~~315582 5.~~308935~~308603 Weighted Average Net Rate 4.~~662110~~664179 5.~~067746~~065582 5.~~058935~~058603 Weighted Average Maturity ~~354~~353 ~~356~~355 ~~356~~355 Beginning Loan Count ~~547~~533 ~~839~~834 ~~722~~716 Loans Paid In Full 1418 58 68 Ending Loan Count ~~533~~515 ~~834~~826 ~~716~~708 Beginning Scheduled Balance ~~293~~286,~~558~~282,~~273~~458.1003 ~~196~~195,~~736~~239,~~591~~197.7312 ~~391~~388,~~830~~898,~~000~~235.3668 Ending scheduled Balance ~~286~~276,~~282~~432,~~458~~440.0343 ~~195~~192,~~239~~858,~~197~~923.1262 ~~388~~384,~~898~~085,~~235~~156.6880 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 1,~~249~~219,~~102~~745.4434 ~~905~~898,~~548~~349.5136 1,~~778~~764,~~132~~306.3974 Scheduled Principal 47,~~443~~375.6891 33,~~719~~507.1269 4443,~~632~~884.3388 Unscheduled Principal 79,~~228~~802,~~371~~641.3969 12,~~463~~346,~~675~~765.4981 24,~~887~~769,~~132~~194.3500 Scheduled Interest 1,~~201~~172,~~658~~369.7643 ~~871~~864,~~829~~841.3967 1,~~733~~720,~~500~~421.0686 Servicing Fees 6159,~~157~~642.9718 40,~~986~~674.7983 81,~~631~~020.2547 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 1,~~140~~112,~~500~~727.7925 ~~830~~824,~~842~~166.6084 1,~~651~~639,~~868~~401.8139 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.~~662110~~664179 5.~~067746~~065582 5.~~058935~~058603

Group Level Collateral Statement Group 7 8 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~284140~~284195 5.~~586068~~586393 4.~~881539~~919269 Weighted Average Net Rate 5.~~034140~~034195 5.~~336068~~336393 4.~~615804~~653824 Weighted Average Maturity ~~356~~355.00 ~~356~~355.00 ~~355~~354.00 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 170,~~244~~243.4746 ~~367~~365,~~371~~886.5107 6,~~422~~354,~~002~~196.3079 Beginning Loan Count 86 ~~145~~144 4,~~211~~140 Loans Paid In Full 0 1 710 112 Ending Loan Count 8685 144 4,~~140~~028 Beginning Scheduled Balance 35,~~888~~874,~~115~~573.8380 75,~~342~~062,~~015~~784.9053 1,~~523~~496,~~626~~118,~~700~~330.4668 Ending Scheduled Balance 35,~~874~~517,~~573~~102.8031 7574,~~062~~779,~~784~~488.5397 1,~~496~~453,~~118~~333,~~330~~791.6847 Scheduled Principal 12,~~212~~269.9593 16,~~650~~444.1423 ~~223~~221,~~965~~022.7556 Unscheduled Principal 1345,~~329~~201.0856 ~~262~~266,~~581~~851.2333 2742,~~284~~563,~~404~~516.0365 Scheduled Interest ~~158~~157,~~031~~973.5253 ~~350~~349,~~721~~441.3784 6,~~198~~133,~~036~~174.5523 Servicing Fee 7,~~476~~473.6987 15,~~696~~638.2508 ~~337~~330,~~401~~947.0656 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 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 150,~~554~~499.8366 ~~335~~333,~~025~~803.1276 5,~~860~~802,~~635~~226.4967 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.~~034140~~034195 5.~~336068~~336393 4.~~615804~~653824

Realized Loss Report - Collateral Summary

Filing Compare · GSR Mortgage Loan Trust 2005-AR3