8-K 1 arm05007_10508.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): August 25, 2005 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-18 Pooling and Servicing Agreement) (Commission 54-2176706 (State or other File Number) 54-2176707 jurisdiction 54-2176708 of Incorporation) 54-2176709 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 August 25, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-7 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 2005-7 Trust, relating to the August 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 2005-7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-7 Trust, relating to the August 25, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 67/3029/2005 Distribution Date: 78/25/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series ARMT 2005-7 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-A-1 007036MQ6 SEN 4.~~98128~~97957% 3231,~~330~~923,~~000~~139.0025 ~~134~~132,~~203~~469.9553 1-A-2 007036NY8 SEN 4.~~98128~~97957% 3,~~592~~546,~~000~~796.0005 14,~~910~~717.6393 AR 007036NS1 SEN 4.~~98128~~97957% 500.00 0.2100 AR-L 007036NT9 SEN 4.~~98128~~97957% 500.00 0.2100 2-A-1 007036MR4 SEN 4.~~95002~~94272% ~~115~~109,~~500~~991,~~000~~491.0045 ~~476~~453,~~438~~047.9880 2-A-2-1 007036MT0 SEN 4.~~95002~~94272% 32,440,000.00 133,~~815~~618.4225 2-A-2-2 007036MU7 SEN 4.~~95002~~94272% 2,075,000.00 8,~~559~~546.4079 2-A-X 007036MS2 SEN 0.27240% 0.00 3432,~~053~~802.4197 3-A-1 007036MV5 SEN 5.~~29260~~29261% 43,~~625~~612,~~000~~405.0098 192,~~408~~352.2080 3-A-2 007036MW3 SEN 5.~~29260~~29261% 2,~~785~~784,~~000~~196.00 12,~~283~~279.2571 4-A-1 007036MX1 SEN 5.~~53664~~53498% ~~141~~139,~~680~~053,~~000~~584.0007 ~~653~~641,~~692~~382.3564 4-A-2 007036MY9 SEN 5.~~53664~~53498% 98,~~045~~877,~~000~~326.0085 4140,~~732~~946.4154 5-A-1 007036MZ6 SEN 4.~~93817~~93518% 5352,~~810~~691,~~000~~504.0088 ~~221~~216,~~435~~701.6077 6-A-1 007036NA0 SEN 5.~~26615~~26269% ~~233~~229,~~965~~475,~~000~~837.0007 1,~~026~~006,~~745~~384.0852 C-B-1 007036NM4 SUB 5.~~27741~~27387% 18,~~910~~907,~~000~~126.0060 83,~~163~~094.2181 C-B-2 007036NN2 SUB 5.~~27741~~27387% 8,~~920~~918,~~000~~644.0059 39,~~228~~196.7649 C-B-3 007036NP7 SUB 5.~~27741~~27387% 3,~~570~~569,~~000~~457.0053 15,~~700~~687.3039 C-B-4 007036NQ5 SUB 5.~~27741~~27387% 1,~~425~~424,~~000~~783.0047 6,~~266~~261.9377 C-B-5 007036NR3 SUB 5.~~27741~~27387% 1,~~425~~424,~~000~~783.0047 6,~~266~~261.9377 C-B-6 007036NU6 SUB 5.~~27741~~27387% 2,~~850~~849,~~000~~566.0094 12,~~533~~523.8554 C-B-7 007036NV4 SUB 5.~~27741~~27387% 3,~~565~~564,~~000~~458.0029 15,~~678~~665.3142 C-B-8 007036NW2 SUB 5.~~27741~~27387% 2,152,~~391~~063.0058 9,~~465~~458.8809 7-A-1-1 007036NB8 SEN 3.~~58000~~71000% 8681,~~040~~541,~~000~~644.0032 ~~213~~260,~~905~~502.0091 7-A-1-2 007036NC6 SEN 3.~~65000~~78000% 9,~~560~~060,~~000~~182.0070 2429,~~231~~490.9490 7-A-2-1 007036ND4 SEN 3.~~58000~~71000% ~~259~~249,~~500~~627,~~000~~411.0039 ~~645~~797,~~145~~490.8326 7-A-2-2 007036NE2 SEN 3.~~65000~~78000% 2827,~~860~~762,~~000~~031.0019 7390,~~152~~365.0841 7-M-1 007036NH5 MEZ 3.~~83000~~96000% 15,670,000.00 4153,~~677~~434.8570 7-M-2 007036NJ1 MEZ 4.~~10000~~23000% 9,610,000.00 2735,~~361~~004.8143 7-M-3 007036NK8 MEZ 4.~~58000~~71000% 5,010,000.00 1520,~~934~~319.5873 7-M-4 007036NL6 MEZ 5.~~53000~~66000% 3,554,000.00 1317,~~648~~321.3580 7-X 007036NX0 A 0.00000% ~~621~~1,049,186.0190 0.00 P 007036NZ5 A 0.00000% 0.00 3526,~~050~~001.8207 Totals 1,~~131~~102,~~469~~166,~~112~~622.0157 4,~~228~~403,~~691~~331.5374

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~406~~5,~~860~~622.7505 0.00 31,~~923~~917,~~139~~517.2519 ~~541~~138,~~064~~091.7058 0.00 1-A-2 ~~45,203~~624.9563 0.00 3,546,~~796~~171.0541 6015,~~114~~342.5856 0.00 AR 500.00 0.00 0.00 500.2100 0.00 AR-L 500.00 0.00 0.00 500.2100 0.00 2-A-1 53,~~508~~413,~~508~~300.5542 0.00 ~~109~~106,~~991~~578,~~491~~191.4503 53,~~984~~866,~~947~~348.5322 0.00 2-A-2-1 0.00 0.00 32,440,000.00 133,~~815~~618.4225 0.00 2-A-2-2 0.00 0.00 2,075,000.00 8,~~559~~546.4079 0.00 2-A-X 0.00 0.00 0.00 3432,~~053~~802.4197 0.00 3-A-1 1222,~~594~~748.0266 0.00 43,~~612~~589,~~405~~657.9832 ~~205~~215,~~002~~101.2246 0.00 3-A-2 ~~804~~1,452.0026 0.00 2,~~784~~782,~~196~~743.0074 13,~~087~~731.2597 0.00 4-A-1 23,~~626~~682,~~415~~334.9385 0.00 ~~139~~135,~~053~~371,~~584~~249.0722 34,~~280~~323,~~108~~717.2849 0.00 4-A-2 ~~167~~235,~~673~~084.1512 0.00 8,~~877~~642,~~326~~242.8572 ~~209~~276,~~405~~030.5666 0.00 5-A-1 1,~~118~~547,~~495~~273.1200 0.00 5251,~~691~~144,~~504~~231.88 1,~~339~~763,~~930~~974.7277 0.00 6-A-1 41,~~489~~524,~~162~~407.9367 0.00 ~~229~~227,~~475~~951,~~837~~429.0740 52,~~515~~530,~~908~~792.0119 0.00 C-B-1 2,~~873~~789.4055 0.00 18,~~907~~904,~~126~~337.6005 8685,~~036~~884.6136 0.00 C-B-2 1,~~355~~315.4185 0.00 8,~~918~~917,~~644~~328.5974 40,~~584~~512.1734 0.00 C-B-3 ~~542~~526.4764 0.00 3,~~569~~568,~~457~~930.5390 16,~~242~~214.7703 0.00 C-B-4 ~~216~~210.5321 0.00 1,424,~~783~~573.4726 6,~~483~~471.4698 0.00 C-B-5 ~~216~~210.5321 0.00 1,424,~~783~~573.4726 6,~~483~~471.4698 0.00 C-B-6 ~~433~~420.0642 0.00 2,849,~~566~~146.9451 12,~~966~~943.9196 0.00 C-B-7 ~~541~~525.7190 0.00 3,~~564~~563,~~458~~932.2939 16,~~220~~191.0232 0.00 C-B-8 ~~327~~317.0651 0.00 2,~~152~~151,~~063~~746.5807 9,~~792~~775.9460 0.00 7-A-1-1 41,~~498~~369,~~355~~291.6858 0.00 8180,~~541~~172,~~644~~352.3274 41,~~712~~629,~~260~~794.6849 0.00 7-A-1-2 ~~499~~152,~~817~~143.3051 0.00 98,~~060~~908,~~182~~039.7019 ~~524~~181,~~049~~634.2441 0.00 7-A-2-1 910,~~872~~280,~~588~~406.6184 0.00 ~~249~~239,~~627~~347,~~411~~004.3956 1011,~~517~~077,~~734~~897.4410 0.00 7-A-2-2 1,~~097~~143,~~968~~323.8186 0.00 2726,~~762~~618,~~031~~707.1933 1,~~171~~233,~~120~~689.8927 0.00 7-M-1 0.00 0.00 15,670,000.00 4153,~~677~~434.8570 0.00 7-M-2 0.00 0.00 9,610,000.00 2735,~~361~~004.8143 0.00 7-M-3 0.00 0.00 5,010,000.00 1520,~~934~~319.5873 0.00 7-M-4 0.00 0.00 3,554,000.00 1317,~~648~~321.3580 0.00 7-X 0.00 0.00 1,~~049~~786,~~186~~219.9080 0.00 0.00 P 0.00 0.00 0.00 3526,~~050~~001.8207 0.00 Totals 3023,~~351~~384,~~054~~329.9774 0.00 1,~~102~~079,~~166~~519,~~622~~325.5771 3427,~~579~~787,~~746~~661.5048 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 32,330,000.00 3231,~~330~~923,~~000~~139.0025 63,~~418~~365.6267 ~~400~~2,~~442~~256.1339 0.00 0.00 1-A-2 3,592,000.00 3,~~592~~546,~~000~~796.0005 ~~713~~373.1494 ~~44,490~~250.8269 0.00 0.00 AR 50.00 500.00 0.7900 490.2100 0.00 0.00 AR-L 50.00 500.00 0.7900 490.2100 0.00 0.00 2-A-1 115,500,000.00 ~~115~~109,~~500~~991,~~000~~491.0045 2019,~~462~~209.0430 53,~~488~~394,~~046~~091.5112 0.00 0.00 2-A-2-1 32,440,000.00 32,440,000.00 0.00 0.00 0.00 0.00 2-A-2-2 2,075,000.00 2,075,000.00 0.00 0.00 0.00 0.00 2-A-X 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 43,625,000.00 43,~~625~~612,~~000~~405.0098 1011,~~958~~012.2049 111,~~635~~736.8217 0.00 0.00 3-A-2 2,785,000.00 2,~~785~~784,~~000~~196.00 ~~699~~703.5703 ~~104~~749.4323 0.00 0.00 4-A-1 141,680,000.00 ~~141~~139,~~680~~053,~~000~~584.0007 23,~~345~~445.7989 23,~~603~~658,~~070~~888.1497 0.00 0.00 4-A-2 9,045,000.00 98,~~045~~877,~~000~~326.0085 1,~~490~~496.4281 ~~166~~233,~~182~~587.7331 0.00 0.00 5-A-1 53,810,000.00 5352,~~810~~691,~~000~~504.0088 5,~~954~~679.8249 1,~~112~~541,~~540~~593.3051 0.00 0.00 6-A-1 233,965,000.00 ~~233~~229,~~965~~475,~~000~~837.0007 31,~~886~~690.7381 41,~~457~~492,~~276~~716.2086 0.00 0.00 C-B-1 18,910,000.00 18,~~910~~907,~~000~~126.0060 2,~~873~~789.4055 0.00 0.00 0.00 C-B-2 8,920,000.00 8,~~920~~918,~~000~~644.0059 1,~~355~~315.4185 0.00 0.00 0.00 C-B-3 3,570,000.00 3,~~570~~569,~~000~~457.0053 ~~542~~526.4764 0.00 0.00 0.00 C-B-4 1,425,000.00 1,~~425~~424,~~000~~783.0047 ~~216~~210.5321 0.00 0.00 0.00 C-B-5 1,425,000.00 1,~~425~~424,~~000~~783.0047 ~~216~~210.5321 0.00 0.00 0.00 C-B-6 2,850,000.00 2,~~850~~849,~~000~~566.0094 ~~433~~420.0642 0.00 0.00 0.00 C-B-7 3,565,000.00 3,~~565~~564,~~000~~458.0029 ~~541~~525.7190 0.00 0.00 0.00 C-B-8 2,152,391.00 2,152,~~391~~063.0058 ~~327~~317.0651 0.00 0.00 0.00 7-A-1-1 86,040,000.00 8681,~~040~~541,~~000~~644.0032 0.00 41,~~498~~369,~~355~~291.6858 0.00 0.00 7-A-1-2 9,560,000.00 9,~~560~~060,~~000~~182.0070 0.00 ~~499~~152,~~817~~143.3051 0.00 0.00 7-A-2-1 259,500,000.00 ~~259~~249,~~500~~627,~~000~~411.0039 0.00 910,~~872~~280,~~588~~406.6184 0.00 0.00 7-A-2-2 28,860,000.00 2827,~~860~~762,~~000~~031.0019 0.00 1,~~097~~143,~~968~~323.8186 0.00 0.00 7-M-1 15,670,000.00 15,670,000.00 0.00 0.00 0.00 0.00 7-M-2 9,610,000.00 9,610,000.00 0.00 0.00 0.00 0.00 7-M-3 5,010,000.00 5,010,000.00 0.00 0.00 0.00 0.00 7-M-4 3,554,000.00 3,554,000.00 0.00 0.00 0.00 0.00 7-X 621.01 ~~621~~1,049,186.0190 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,131,469,112.01 1,~~131~~102,~~469~~166,~~112~~622.0157 ~~108~~103,~~437~~293.0872 3023,~~242~~281,~~617~~036.9004 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 ~~406~~5,~~860~~622.7505 31,~~923~~917,~~139~~517.2519 0.~~98741538~~98724148 ~~406~~5,~~860~~622.7505 1-A-2 ~~45,203~~624.9563 3,546,~~796~~171.0541 0.~~98741538~~98724148 ~~45,203~~624.9563 AR 500.00 0.00 0.00000000 500.00 AR-L 500.00 0.00 0.00000000 500.00 2-A-1 53,~~508~~413,~~508~~300.5542 ~~109~~106,~~991~~578,~~491~~191.4503 0.~~95230729~~92275490 53,~~508~~413,~~508~~300.5542 2-A-2-1 0.00 32,440,000.00 1.00000000 0.00 2-A-2-2 0.00 2,075,000.00 1.00000000 0.00 2-A-X 0.00 0.00 0.00000000 0.00 3-A-1 1222,~~594~~748.0266 43,~~612~~589,~~405~~657.9832 0.~~99971131~~99918985 1222,~~594~~748.0266 3-A-2 ~~804~~1,452.0026 2,~~784~~782,~~196~~743.0074 0.~~99971131~~99918985 ~~804~~1,452.0026 4-A-1 23,~~626~~682,~~415~~334.9385 ~~139~~135,~~053~~371,~~584~~249.0722 0.~~98146234~~95547183 23,~~626~~682,~~415~~334.9385 4-A-2 ~~167~~235,~~673~~084.1512 8,~~877~~642,~~326~~242.8572 0.~~98146234~~95547183 ~~167~~235,~~673~~084.1512 5-A-1 1,~~118~~547,~~495~~273.1200 5251,~~691~~144,~~504~~231.88 0.~~97921399~~95045961 1,~~118~~547,~~495~~273.1200 6-A-1 41,~~489~~524,~~162~~407.9367 ~~229~~227,~~475~~951,~~837~~429.0740 0.~~98081267~~97429714 41,~~489~~524,~~162~~407.9367 C-B-1 2,~~873~~789.4055 18,~~907~~904,~~126~~337.6005 0.~~99984805~~99970053 2,~~873~~789.4055 C-B-2 1,~~355~~315.4185 8,~~918~~917,~~644~~328.5974 0.~~99984805~~99970053 1,~~355~~315.4185 C-B-3 ~~542~~526.4764 3,~~569~~568,~~457~~930.5390 0.~~99984805~~99970053 ~~542~~526.4764 C-B-4 ~~216~~210.5321 1,424,~~783~~573.4726 0.~~99984805~~99970053 ~~216~~210.5321 C-B-5 ~~216~~210.5321 1,424,~~783~~573.4726 0.~~99984805~~99970053 ~~216~~210.5321 C-B-6 ~~433~~420.0642 2,849,~~566~~146.9451 0.~~99984805~~99970053 ~~433~~420.0642 C-B-7 ~~541~~525.7190 3,~~564~~563,~~458~~932.2939 0.~~99984805~~99970053 ~~541~~525.7190 C-B-8 ~~327~~317.0651 2,~~152~~151,~~063~~746.5807 0.~~99984788~~99970037 ~~327~~317.0651 7-A-1-1 41,~~498~~369,~~355~~291.6858 8180,~~541~~172,~~644~~352.3274 0.~~94771786~~93180326 41,~~498~~369,~~355~~291.6858 7-A-1-2 ~~499~~152,~~817~~143.3051 98,~~060~~908,~~182~~039.7019 0.~~94771786~~93180326 ~~499~~152,~~817~~143.3051 7-A-2-1 910,~~872~~280,~~588~~406.6184 ~~249~~239,~~627~~347,~~411~~004.3956 0.~~96195534~~92233913 910,~~872~~280,~~588~~406.6184 7-A-2-2 1,~~097~~143,~~968~~323.8186 2726,~~762~~618,~~031~~707.1933 0.~~96195534~~92233913 1,~~097~~143,~~968~~323.8186 7-M-1 0.00 15,670,000.00 1.00000000 0.00 7-M-2 0.00 9,610,000.00 1.00000000 0.00 7-M-3 0.00 5,010,000.00 1.00000000 0.00 7-M-4 0.00 3,554,000.00 1.00000000 0.00 7-X 0.00 1,~~049~~786,~~186~~219.9080 12,~~689~~876.~~48471039~~31406902 0.00 P 0.00 0.00 0.00000000 0.00 Totals 3023,~~351~~384,~~054~~329.9774 1,~~102~~079,~~166~~519,~~622~~325.5771 0.~~97410226~~95408643 3023,~~351~~384,~~054~~329.9774

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 32,330,000.00 ~~1000~~987.~~00000000~~41538045 0.~~19853449~~10410362 120.~~38608506~~06979245 0.00000000 1-A-2 3,592,000.00 ~~1000~~987.~~00000000~~41538140 0.~~19853563~~10410356 120.~~38608575~~06979120 0.00000000 AR 50.00 ~~1000~~0.00000000 150.~~80000000~~00000000 ~~984~~0.~~20000000~~00000000 0.00000000 AR-L 50.00 ~~1000~~0.00000000 150.~~80000000~~00000000 ~~984~~0.~~20000000~~00000000 0.00000000 2-A-1 115,500,000.00 ~~1000~~952.~~00000000~~30728528 0.~~17716052~~16631429 4729.~~51555420~~38607030 0.00000000 2-A-2-1 32,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-2-2 2,075,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 43,625,000.00 ~~1000~~999.~~00000000~~71131186 0.~~25119083~~25243530 0.~~03749731~~26902395 0.00000000 3-A-2 2,785,000.00 ~~1000~~999.~~00000000~~71131059 0.~~25119210~~25243447 0.~~03749731~~26902334 0.00000000 4-A-1 141,680,000.00 ~~1000~~981.~~00000000~~46233816 0.~~16477830~~16548482 1825.~~37288354~~82502096 0.00000000 4-A-2 9,045,000.00 ~~1000~~981.~~00000000~~46233831 0.~~16477833~~16548480 1825.~~37288336~~82502045 0.00000000 5-A-1 53,810,000.00 ~~1000~~979.~~00000000~~21399145 0.~~11066382~~10554711 2028.~~67534473~~64882940 0.00000000 6-A-1 233,965,000.00 ~~1000~~980.~~00000000~~81267313 0.~~13628846~~13545107 196.~~05103840~~38008617 0.00000000 C-B-1 18,910,000.00 ~~1000~~999.~~00000000~~84804865 0.~~15195135~~14751719 0.00000000 0.00000000 C-B-2 8,920,000.00 ~~1000~~999.~~00000000~~84804821 0.~~15195179~~14751682 0.00000000 0.00000000 C-B-3 3,570,000.00 ~~1000~~999.~~00000000~~84804762 0.~~15195238~~14751821 0.00000000 0.00000000 C-B-4 1,425,000.00 ~~1000~~999.~~00000000~~84804912 0.~~15195088~~14751579 0.00000000 0.00000000 C-B-5 1,425,000.00 ~~1000~~999.~~00000000~~84804912 0.~~15195088~~14751579 0.00000000 0.00000000 C-B-6 2,850,000.00 ~~1000~~999.~~00000000~~84804912 0.~~15195088~~14751579 0.00000000 0.00000000 C-B-7 3,565,000.00 ~~1000~~999.~~00000000~~84804769 0.~~15195231~~14751753 0.00000000 0.00000000 C-B-8 2,152,391.00 ~~1000~~999.~~00000000~~84788080 0.~~15195195~~14751502 0.00000000 0.00000000 7-A-1-1 86,040,000.00 ~~1000~~947.~~00000000~~71785588 0.00000000 5215.~~28214412~~91459298 0.00000000 7-A-1-2 9,560,000.00 ~~1000~~947.~~00000000~~71785565 0.00000000 5215.~~28214435~~91459310 0.00000000 7-A-2-1 259,500,000.00 ~~1000~~961.~~00000000~~95534254 0.00000000 3839.~~04465746~~61621133 0.00000000 7-A-2-2 28,860,000.00 ~~1000~~961.~~00000000~~95534269 0.00000000 3839.~~04465731~~61621137 0.00000000 7-M-1 15,670,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-2 9,610,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-3 5,010,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-4 3,554,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-X 621.01 ~~1000~~1689484.~~00000000~~71039114 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 120.~~58461955~~17389576 987.~~41538045~~24148438 0.~~98741538~~98724148 120.~~58461955~~17389576 1-A-2 0.00000000 120.~~58461860~~17389477 987.~~41538140~~24148385 0.~~98741538~~98724148 120.~~58461860~~17389477 AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 AR-L 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A-1 0.00000000 4729.~~69271472~~55238459 ~~952~~922.~~30728528~~75490069 0.~~95230729~~92275490 4729.~~69271472~~55238459 2-A-2-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-2-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.~~28868814~~52145926 999.~~71131186~~18985261 0.~~99971131~~99918985 0.~~28868814~~52145926 3-A-2 0.00000000 0.~~28868941~~52145781 999.~~71131059~~18985278 0.~~99971131~~99918985 0.~~28868941~~52145781 4-A-1 0.00000000 1825.~~53766184~~99050572 ~~981~~955.~~46233816~~47183244 0.~~98146234~~95547183 1825.~~53766184~~99050572 4-A-2 0.00000000 1825.~~53766169~~99050525 ~~981~~955.~~46233831~~47183195 0.~~98146234~~95547183 1825.~~53766169~~99050525 5-A-1 0.00000000 2028.~~78600855~~75437651 ~~979~~950.~~21399145~~45961494 0.~~97921399~~95045961 2028.~~78600855~~75437651 6-A-1 0.00000000 196.~~18732687~~51553724 ~~980~~974.~~81267313~~29713590 0.~~98081267~~97429714 196.~~18732687~~51553724 C-B-1 0.00000000 0.~~15195135~~14751719 999.~~84804865~~70053146 0.~~99984805~~99970053 0.~~15195135~~14751719 C-B-2 0.00000000 0.~~15195179~~14751682 999.~~84804821~~70053139 0.~~99984805~~99970053 0.~~15195179~~14751682 C-B-3 0.00000000 0.~~15195238~~14751821 999.~~84804762~~70053221 0.~~99984805~~99970053 0.~~15195238~~14751821 C-B-4 0.00000000 0.~~15195088~~14751579 999.~~84804912~~70053333 0.~~99984805~~99970053 0.~~15195088~~14751579 C-B-5 0.00000000 0.~~15195088~~14751579 999.~~84804912~~70053333 0.~~99984805~~99970053 0.~~15195088~~14751579 C-B-6 0.00000000 0.~~15195088~~14751579 999.~~84804912~~70052982 0.~~99984805~~99970053 0.~~15195088~~14751579 C-B-7 0.00000000 0.~~15195231~~14751753 999.~~84804769~~70053015 0.~~99984805~~99970053 0.~~15195231~~14751753 C-B-8 0.00000000 0.~~15195195~~14751502 999.~~84788080~~70036578 0.~~99984788~~99970037 0.~~15195195~~14751502 7-A-1-1 0.00000000 5215.~~28214412~~91459298 ~~947~~931.~~71785588~~80326290 0.~~94771786~~93180326 5215.~~28214412~~91459298 7-A-1-2 0.00000000 5215.~~28214435~~91459310 ~~947~~931.~~71785565~~80326255 0.~~94771786~~93180326 5215.~~28214435~~91459310 7-A-2-1 0.00000000 3839.~~04465746~~61621133 ~~961~~922.~~95534254~~33913125 0.~~96195534~~92233913 3839.~~04465746~~61621133 7-A-2-2 0.00000000 3839.~~04465731~~61621137 ~~961~~922.~~95534269~~33913132 0.~~96195534~~92233913 3839.~~04465731~~61621137 7-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-X 0.00000000 0.00000000 12,~~689~~876,~~484~~314.~~71039114~~06901660 ~~1689~~2876.~~48471039~~31406902 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 32,330,000.00 4.~~98128~~97957% 3231,~~330~~923,~~000~~139.0025 ~~134~~132,~~203~~469.9450 0.00 0.00 1-A-2 3,592,000.00 4.~~98128~~97957% 3,~~592~~546,~~000~~796.0005 14,~~910~~717.6392 0.00 0.00 AR 50.00 4.~~98128~~97957% 500.00 0.2100 0.00 0.00 AR-L 50.00 4.~~98128~~97957% 500.00 0.2100 0.00 0.00 2-A-1 115,500,000.00 4.~~95002~~94272% ~~115~~109,~~500~~991,~~000~~491.0045 ~~476~~453,~~438~~047.9779 0.00 0.00 2-A-2-1 32,440,000.00 4.~~95002~~94272% 32,440,000.00 133,~~815~~618.4125 0.00 0.00 2-A-2-2 2,075,000.00 4.~~95002~~94272% 2,075,000.00 8,~~559~~546.4079 0.00 0.00 2-A-X 0.00 0.27240% ~~150~~144,~~015~~506,~~000~~491.0045 3432,~~053~~802.4197 0.00 0.00 3-A-1 43,625,000.00 5.~~29260~~29261% 43,~~625~~612,~~000~~405.0098 192,~~408~~352.2181 0.00 0.00 3-A-2 2,785,000.00 5.~~29260~~29261% 2,~~785~~784,~~000~~196.00 12,~~283~~279.2572 0.00 0.00 4-A-1 141,680,000.00 5.~~53664~~53498% ~~141~~139,~~680~~053,~~000~~584.0007 ~~653~~641,~~692~~382.3463 0.00 0.00 4-A-2 9,045,000.00 5.~~53664~~53498% 98,~~045~~877,~~000~~326.0085 4140,~~732~~946.4154 0.00 0.00 5-A-1 53,810,000.00 4.~~93817~~93518% 5352,~~810~~691,~~000~~504.0088 ~~221~~216,~~435~~701.5977 0.00 0.00 6-A-1 233,965,000.00 5.~~26615~~26269% ~~233~~229,~~965~~475,~~000~~837.0007 1,~~026~~006,~~745~~384.0750 0.00 0.00 C-B-1 18,910,000.00 5.~~27741~~27387% 18,~~910~~907,~~000~~126.0060 83,~~163~~094.2081 0.00 0.00 C-B-2 8,920,000.00 5.~~27741~~27387% 8,~~920~~918,~~000~~644.0059 39,~~228~~196.7649 0.00 0.00 C-B-3 3,570,000.00 5.~~27741~~27387% 3,~~570~~569,~~000~~457.0053 15,~~700~~687.3039 0.00 0.00 C-B-4 1,425,000.00 5.~~27741~~27387% 1,~~425~~424,~~000~~783.0047 6,~~266~~261.9377 0.00 0.00 C-B-5 1,425,000.00 5.~~27741~~27387% 1,~~425~~424,~~000~~783.0047 6,~~266~~261.9377 0.00 0.00 C-B-6 2,850,000.00 5.~~27741~~27387% 2,~~850~~849,~~000~~566.0094 12,~~533~~523.8554 0.00 0.00 C-B-7 3,565,000.00 5.~~27741~~27387% 3,~~565~~564,~~000~~458.0029 15,~~678~~665.3141 0.00 0.00 C-B-8 2,152,391.00 5.~~27741~~27387% 2,152,~~391~~063.0058 9,~~465~~458.8809 0.00 0.00 7-A-1-1 86,040,000.00 3.~~58000~~71000% 8681,~~040~~541,~~000~~644.0032 ~~213~~260,~~905~~502.0090 0.00 0.00 7-A-1-2 9,560,000.00 3.~~65000~~78000% 9,~~560~~060,~~000~~182.0070 2429,~~231~~490.9489 0.00 0.00 7-A-2-1 259,500,000.00 3.~~58000~~71000% ~~259~~249,~~500~~627,~~000~~411.0039 ~~645~~797,~~145~~490.8324 0.00 0.00 7-A-2-2 28,860,000.00 3.~~65000~~78000% 2827,~~860~~762,~~000~~031.0019 7390,~~152~~365.0841 0.00 0.00 7-M-1 15,670,000.00 3.~~83000~~96000% 15,670,000.00 4153,~~677~~434.8570 0.00 0.00 7-M-2 9,610,000.00 4.~~10000~~23000% 9,610,000.00 2735,~~361~~004.8143 0.00 0.00 7-M-3 5,010,000.00 4.~~58000~~71000% 5,010,000.00 1520,~~934~~319.5872 0.00 0.00 7-M-4 3,554,000.00 5.~~53000~~66000% 3,554,000.00 1317,~~648~~321.3580 0.00 0.00 7-X 621.01 0.00000% ~~417~~402,~~804~~884,~~621~~456.0150 0.00 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,131,469,112.01 4,~~193~~377,~~640~~330.6555 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~134~~132,~~203~~469.9553 0.00 31,~~923~~917,~~139~~517.2519 1-A-2 0.00 0.00 14,~~910~~717.6393 0.00 3,546,~~796~~171.0541 AR 0.00 0.00 0.2100 0.00 0.00 AR-L 0.00 0.00 0.2100 0.00 0.00 2-A-1 0.00 0.00 ~~476~~453,~~438~~047.9880 0.00 ~~109~~106,~~991~~578,~~491~~191.4503 2-A-2-1 0.00 0.00 133,~~815~~618.4225 0.00 32,440,000.00 2-A-2-2 0.00 0.00 8,~~559~~546.4079 0.00 2,075,000.00 2-A-X 0.00 0.00 3432,~~053~~802.4197 0.00 ~~144~~141,~~506~~093,~~491~~191.4503 3-A-1 0.00 0.00 192,~~408~~352.2080 0.00 43,~~612~~589,~~405~~657.9832 3-A-2 0.00 0.00 12,~~283~~279.2571 0.00 2,~~784~~782,~~196~~743.0074 4-A-1 0.00 0.00 ~~653~~641,~~692~~382.3564 0.00 ~~139~~135,~~053~~371,~~584~~249.0722 4-A-2 0.00 0.00 4140,~~732~~946.4154 0.00 8,~~877~~642,~~326~~242.8572 5-A-1 0.00 0.00 ~~221~~216,~~435~~701.6077 0.00 5251,~~691~~144,~~504~~231.88 6-A-1 0.00 0.00 1,~~026~~006,~~745~~384.0852 0.00 ~~229~~227,~~475~~951,~~837~~429.0740 C-B-1 0.00 0.00 83,~~163~~094.2181 0.00 18,~~907~~904,~~126~~337.6005 C-B-2 0.00 0.00 39,~~228~~196.7649 0.00 8,~~918~~917,~~644~~328.5974 C-B-3 0.00 0.00 15,~~700~~687.3039 0.00 3,~~569~~568,~~457~~930.5390 C-B-4 0.00 0.00 6,~~266~~261.9377 0.00 1,424,~~783~~573.4726 C-B-5 0.00 0.00 6,~~266~~261.9377 0.00 1,424,~~783~~573.4726 C-B-6 0.00 0.00 12,~~533~~523.8554 0.00 2,849,~~566~~146.9451 C-B-7 0.00 0.00 15,~~678~~665.3142 0.00 3,~~564~~563,~~458~~932.2939 C-B-8 0.00 0.00 9,~~465~~458.8809 0.00 2,~~152~~151,~~063~~746.5807 7-A-1-1 0.00 0.00 ~~213~~260,~~905~~502.0091 0.00 8180,~~541~~172,~~644~~352.3274 7-A-1-2 0.00 0.00 2429,~~231~~490.9490 0.00 98,~~060~~908,~~182~~039.7019 7-A-2-1 0.00 0.00 ~~645~~797,~~145~~490.8326 0.00 ~~249~~239,~~627~~347,~~411~~004.3956 7-A-2-2 0.00 0.00 7390,~~152~~365.0841 0.00 2726,~~762~~618,~~031~~707.1933 7-M-1 0.00 0.00 4153,~~677~~434.8570 0.00 15,670,000.00 7-M-2 0.00 0.00 2735,~~361~~004.8143 0.00 9,610,000.00 7-M-3 0.00 0.00 1520,~~934~~319.5873 0.00 5,010,000.00 7-M-4 0.00 0.00 1317,~~648~~321.3580 0.00 3,554,000.00 7-X 0.00 0.00 0.00 0.00 ~~402~~390,~~884~~676,~~456~~323.5062 P 0.00 0.00 3526,~~050~~001.8207 0.00 0.00 Totals 0.00 0.00 4,~~228~~403,~~691~~331.5374 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 32,330,000.00 4.~~98128~~97957% ~~1000~~987.~~00000000~~41538045 4.~~15106526~~09741726 0.00000000 0.00000000 1-A-2 3,592,000.00 4.~~98128~~97957% ~~1000~~987.~~00000000~~41538140 4.~~15106626~~09741648 0.00000000 0.00000000 AR 50.00 4.~~98128~~97957% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 AR-L 50.00 4.~~98128~~97957% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 115,500,000.00 4.~~95002~~94272% ~~1000~~952.~~00000000~~30728528 43.~~12501273~~92249169 0.00000000 0.00000000 2-A-2-1 32,440,000.00 4.~~95002~~94272% 1000.00000000 4.~~12501264~~11893496 0.00000000 0.00000000 2-A-2-2 2,075,000.00 4.~~95002~~94272% 1000.00000000 4.~~12501205~~11893494 0.00000000 0.00000000 2-A-X 0.00 0.27240% ~~1000~~963.~~00000000~~28028164 0.~~22700003~~21866460 0.00000000 0.00000000 3-A-1 43,625,000.00 5.~~29260~~29261% ~~1000~~999.~~00000000~~71131186 4.~~41050338~~40923347 0.00000000 0.00000000 3-A-2 2,785,000.00 5.~~29260~~29261% ~~1000~~999.~~00000000~~71131059 4.~~41050269~~40923519 0.00000000 0.00000000 4-A-1 141,680,000.00 5.~~53664~~53498% ~~1000~~981.~~00000000~~46233816 4.~~61386462~~52698073 0.00000000 0.00000000 4-A-2 9,045,000.00 5.~~53664~~53498% ~~1000~~981.~~00000000~~46233831 4.~~61386512~~52698065 0.00000000 0.00000000 5-A-1 53,810,000.00 4.~~93817~~93518% ~~1000~~979.~~00000000~~21399145 4.~~11513826~~02716540 0.00000000 0.00000000 6-A-1 233,965,000.00 5.~~26615~~26269% ~~1000~~980.~~00000000~~81267313 4.~~38845584~~30143184 0.00000000 0.00000000 C-B-1 18,910,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804865 4.~~39784241~~39422581 0.00000000 0.00000000 C-B-2 8,920,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804821 4.~~39784305~~39422534 0.00000000 0.00000000 C-B-3 3,570,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804762 4.~~39784314~~39422689 0.00000000 0.00000000 C-B-4 1,425,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804912 4.~~39784561~~39422456 0.00000000 0.00000000 C-B-5 1,425,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804912 4.~~39784561~~39422456 0.00000000 0.00000000 C-B-6 2,850,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804912 4.~~39784211~~39422456 0.00000000 0.00000000 C-B-7 3,565,000.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84804769 4.~~39784292~~39422440 0.00000000 0.00000000 C-B-8 2,152,391.00 5.~~27741~~27387% ~~1000~~999.~~00000000~~84788080 4.~~39784407~~39422484 0.00000000 0.00000000 7-A-1-1 86,040,000.00 3.~~58000~~71000% ~~1000~~947.~~00000000~~71785588 23.~~48611111~~02769526 0.00000000 0.00000000 7-A-1-2 9,560,000.00 3.~~65000~~78000% ~~1000~~947.~~00000000~~71785565 23.~~53472176~~08482113 0.00000000 0.00000000 7-A-2-1 259,500,000.00 3.~~58000~~71000% ~~1000~~961.~~00000000~~95534254 23.~~48611110~~07318012 0.00000000 0.00000000 7-A-2-2 28,860,000.00 3.~~65000~~78000% ~~1000~~961.~~00000000~~95534269 23.~~53472211~~13116459 0.00000000 0.00000000 7-M-1 15,670,000.00 3.~~83000~~96000% 1000.00000000 23.~~65972240~~41000000 0.00000000 0.00000000 7-M-2 9,610,000.00 4.~~10000~~23000% 1000.00000000 23.~~84722268~~64250052 0.00000000 0.00000000 7-M-3 5,010,000.00 4.~~58000~~71000% 1000.00000000 34.~~18055489~~05583234 0.00000000 0.00000000 7-M-4 3,554,000.00 5.~~53000~~66000% 1000.00000000 34.~~84027856~~87388858 0.00000000 0.00000000 7-X 621.01 0.00000% ~~672782436~~648756793.~~69184100~~77143700 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 4.~~15106557~~09741819 0.00000000 987.~~41538045~~24148438 1-A-2 0.00000000 0.00000000 4.~~15106626~~09741927 0.00000000 987.~~41538140~~24148385 AR 0.00000000 0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 43.~~12501281~~92249177 0.00000000 ~~952~~922.~~30728528~~75490069 2-A-2-1 0.00000000 0.00000000 4.~~12501295~~11893496 0.00000000 1000.00000000 2-A-2-2 0.00000000 0.00000000 4.~~12501205~~11893494 0.00000000 1000.00000000 2-A-X 0.00000000 0.00000000 0.~~22700003~~21866460 0.00000000 ~~963~~940.~~28028164~~52722081 3-A-1 0.00000000 0.00000000 4.~~41050315~~40923324 0.00000000 999.~~71131186~~18985261 3-A-2 0.00000000 0.00000000 4.~~41050269~~40923160 0.00000000 999.~~71131059~~18985278 4-A-1 0.00000000 0.00000000 4.~~61386470~~52698080 0.00000000 ~~981~~955.~~46233816~~47183244 4-A-2 0.00000000 0.00000000 4.~~61386512~~52698065 0.00000000 ~~981~~955.~~46233831~~47183195 5-A-1 0.00000000 0.00000000 4.~~11513845~~02716540 0.00000000 ~~979~~950.~~21399145~~45961494 6-A-1 0.00000000 0.00000000 4.~~38845588~~30143192 0.00000000 ~~980~~974.~~81267313~~29713590 C-B-1 0.00000000 0.00000000 4.~~39784294~~39422581 0.00000000 999.~~84804865~~70053146 C-B-2 0.00000000 0.00000000 4.~~39784305~~39422534 0.00000000 999.~~84804821~~70053139 C-B-3 0.00000000 0.00000000 4.~~39784314~~39422689 0.00000000 999.~~84804762~~70053221 C-B-4 0.00000000 0.00000000 4.~~39784561~~39422456 0.00000000 999.~~84804912~~70053333 C-B-5 0.00000000 0.00000000 4.~~39784561~~39422456 0.00000000 999.~~84804912~~70053333 C-B-6 0.00000000 0.00000000 4.~~39784211~~39422456 0.00000000 999.~~84804912~~70052982 C-B-7 0.00000000 0.00000000 4.~~39784292~~39422721 0.00000000 999.~~84804769~~70053015 C-B-8 0.00000000 0.00000000 4.~~39784407~~39422484 0.00000000 999.~~84788080~~70036578 7-A-1-1 0.00000000 0.00000000 23.~~48611111~~02769537 0.00000000 ~~947~~931.~~71785588~~80326290 7-A-1-2 0.00000000 0.00000000 23.~~53472176~~08482218 0.00000000 ~~947~~931.~~71785565~~80326255 7-A-2-1 0.00000000 0.00000000 23.~~48611110~~07318019 0.00000000 ~~961~~922.~~95534254~~33913125 7-A-2-2 0.00000000 0.00000000 23.~~53472211~~13116459 0.00000000 ~~961~~922.~~95534269~~33913132 7-M-1 0.00000000 0.00000000 23.~~65972240~~41000000 0.00000000 1000.00000000 7-M-2 0.00000000 0.00000000 23.~~84722268~~64250052 0.00000000 1000.00000000 7-M-3 0.00000000 0.00000000 34.~~18055489~~05583433 0.00000000 1000.00000000 7-M-4 0.00000000 0.00000000 34.~~84027856~~87388858 0.00000000 1000.00000000 7-X 0.00000000 0.00000000 0.00000000 0.00000000 ~~648756793~~629098281.~~77143700~~21930400 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 3428,~~850~~059,~~237~~677.5121 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 3526,~~050~~001.8207 Total Deposits 3428,~~885~~085,~~288~~678.3328 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~305~~298,~~541~~016.8380 Payment of Interest and Principal 3427,~~579~~787,~~746~~661.5048 Total Withdrawals (Pool Distribution Amount) 3428,~~885~~085,~~288~~678.3328 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~304~~297,~~578~~053.4966 PMI FEE 963.3414 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~305~~298,~~541~~016.8380

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 09 0 0 0 09 02,438,298.0086 0.00 0.00 0.00 02,438,298.0086 60 Days 01 0 0 0 01 0650,000.00 0.00 0.00 0.00 0650,000.00 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 010 0 0 0 010 03,088,298.0086 0.00 0.00 0.00 03,088,298.0086 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.~~000000~~233766% 0.000000% 0.000000% 0.000000% 0.~~000000~~233766% 0.~~000000~~225834% 0.000000% 0.000000% 0.000000% 0.~~000000~~225834% 60 Days 0.~~000000~~025974% 0.000000% 0.000000% 0.000000% 0.~~000000~~025974% 0.~~000000~~060203% 0.000000% 0.000000% 0.000000% 0.~~000000~~060203% 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~~259740% 0.000000% 0.000000% 0.000000% 0.~~000000~~259740% 0.~~000000~~286037% 0.000000% 0.000000% 0.000000% 0.~~000000~~286037%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr 1 - Jumbo 3/1 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 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 Gr 2 - Jumbo 5/1 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 01 0 0 0 01 0626,487.0071 0.00 0.00 0.00 0626,487.0071 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0626,487.0071 0.00 0.00 0.00 0626,487.0071 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~357143% 0.000000% 0.000000% 0.000000% 0.~~000000~~357143% 0.~~000000~~415763% 0.000000% 0.000000% 0.000000% 0.~~000000~~415763% 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~~357143% 0.000000% 0.000000% 0.000000% 0.~~000000~~357143% 0.~~000000~~415763% 0.000000% 0.000000% 0.000000% 0.~~000000~~415763% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - 7/1 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 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 Group 4 - 10/1 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 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 Gr5-Conforming 3/1 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 01 0 0 0 01 0125,000.00 0.00 0.00 0.00 0125,000.00 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 01 0 0 0 01 0125,000.00 0.00 0.00 0.00 0125,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~427350% 0.000000% 0.000000% 0.000000% 0.~~000000~~427350% 0.~~000000~~229013% 0.000000% 0.000000% 0.000000% 0.~~000000~~229013% 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~~427350% 0.000000% 0.000000% 0.000000% 0.~~000000~~427350% 0.~~000000~~229013% 0.000000% 0.000000% 0.000000% 0.~~000000~~229013% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr6-Conforming 5/1 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 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 Gr7A-Cnf Mx Hybrid 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 0313,201.00 0.00 0.00 0.00 0313,201.00 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 02 0 0 0 02 0313,201.00 0.00 0.00 0.00 0313,201.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~408163% 0.000000% 0.000000% 0.000000% 0.~~000000~~408163% 0.~~000000~~319659% 0.000000% 0.000000% 0.000000% 0.~~000000~~319659% 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~~408163% 0.000000% 0.000000% 0.000000% 0.~~000000~~408163% 0.~~000000~~319659% 0.000000% 0.000000% 0.000000% 0.~~000000~~319659% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr7B-NonCnf Mx Hyb 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 05 0 0 0 05 01,373,610.0015 0.00 0.00 0.00 01,373,610.0015 60 Days 01 0 0 0 01 0650,000.00 0.00 0.00 0.00 0650,000.00 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 06 0 0 0 06 02,023,610.0015 0.00 0.00 0.00 02,023,610.0015 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~485437% 0.000000% 0.000000% 0.000000% 0.~~000000~~485437% 0.~~000000~~469163% 0.000000% 0.000000% 0.000000% 0.~~000000~~469163% 60 Days 0.~~000000~~097087% 0.000000% 0.000000% 0.000000% 0.~~000000~~097087% 0.~~000000~~222010% 0.000000% 0.000000% 0.000000% 0.~~000000~~222010% 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~~582524% 0.000000% 0.000000% 0.000000% 0.~~000000~~582524% 0.~~000000~~691173% 0.000000% 0.000000% 0.000000% 0.~~000000~~691173%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 016,682.0099

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 275,971.00 0.02439050% 275,971.00 0.~~02503895~~02556425% Fraud 14,273,290.00 1.26148296% 14,273,290.00 1.~~29502107~~32218939% Special Hazard 7,136,645.00 0.63074148% 7,136,645.00 0.~~64751054~~66109470% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 1 - Jumbo 3/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 2 - Jumbo 5/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 - 7/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 - 10/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr5-Conforming 3/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr6-Conforming 5/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr7A-Cnf Mx Hybrid 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr7B-NonCnf Mx Hyb 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 1 - Jumbo 3/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 2 - Jumbo 5/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 - 7/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 - 10/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr5-Conforming 3/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr6-Conforming 5/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr7A-Cnf Mx Hybrid 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr7B-NonCnf Mx Hyb 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~887783~~892808% Weighted Average Net Coupon 5.~~564757~~569387% Weighted Average Pass-Through Rate 5.~~563735~~568338% Weighted Average Maturity(Stepdown Calculation) 1357 Beginning Scheduled Collateral Loan Count 43,~~002~~912 Number Of Loans Paid In Full 9062 Ending Scheduled Collateral Loan Count 3,~~912~~850 Beginning Scheduled Collateral Balance 1,~~131~~102,~~469~~166,~~111~~622.6557 Ending Scheduled Collateral Balance 1,~~102~~079,~~166~~519,~~622~~325.5770 Ending Actual Collateral Balance at 3029-~~Jun~~Jul-2005 1,~~102~~079,~~313~~684,~~472~~335.4204 Monthly P&I Constant 5,~~756~~604,~~272~~638.5166 Special Servicing Fee 0.00 Prepayment Penalties 3526,~~050~~001.8207 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~204~~192,~~735~~258.1132 Unscheduled Principal 2922,~~097~~455,~~753~~038.9755 Extra principal distribution Amount 1737,~~048,565~~032.8993 Excess Cash Amount 1737,~~048,565~~032.8993

Miscellaneous Reporting Grp 7A Net Funds Cap 6.04 Grp 7B Net Funds Cap 6.0609 Excess Cash Amount 1737,~~048,565~~032.8993 Extra Principal Distribution 1737,~~048,565~~032.8993 Overcollateralization Amount 1,~~049~~786,~~186~~219.9080 Overcollateralization Deficiency 1929,~~666,543~~510.1423 Overcollateralization Increase 1737,~~048,565~~032.8993 Overcollateralization Reduction 0.00 3 Month Rolling Delinquency Percentage 0.~~000000~~000832% Targeted Overcollateralization 2,715,730.04 Step Down Date Reach NO Trigger Event -3 mo Delinq Rate > 5.25% NO

Group Level Collateral Statement Group Gr 1 - Jumbo 3/1 Gr 2 - Jumbo 5/1 Group 3 - 7/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~356278~~354567 5.~~590692~~583529 5.630611 Weighted Average Net Rate 4.~~981278~~979567 5.~~222415~~215122 5.~~292604~~292608 Weighted Average Maturity ~~(1)~~351 ~~(1)~~357 ~~(1)~~175 Beginning Loan Count 7574 ~~296~~286 154 Loans Paid In Full 10 106 0 Ending Loan Count 74 ~~286~~280 154 Beginning Scheduled Balance 3837,~~215~~762,~~081~~461.3733 ~~159~~154,~~590~~080,~~679~~864.6093 49,~~374~~360,~~950~~808.9415 Ending Scheduled Balance 37,~~762~~755,~~461~~972.3394 ~~154~~150,~~080~~666,~~864~~291.9378 49,~~360~~335,~~808~~858.1574 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~178~~172,~~164~~482.1866 ~~765~~737,~~286~~411.7720 244,~~078~~073.4861 Scheduled Principal 73,~~588~~981.6731 2120,~~768~~482.1603 12,~~402~~464.5401 Unscheduled Principal ~~445~~2,~~031~~507.3708 53,~~488~~394,~~046~~091.5112 112,~~740~~485.2540 Scheduled Interest ~~170~~168,~~575~~501.5135 ~~743~~716,~~518~~929.6117 231,~~675~~609.9460 Servicing Fees 11,~~942~~800.2276 4847,~~977~~303.9376 13,~~907~~903.5643 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 ~~158~~156,~~633~~700.2959 ~~694~~669,~~540~~625.6841 217,~~768~~706.3817 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.~~981278~~979567 5.~~222415~~215122 5.~~292604~~292608

Group Level Collateral Statement Group Group 4 - 10/1 Gr5-Conforming 3/1 Gr6-Conforming 5/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~831681~~830651 5.~~311638~~308622 5.~~641147~~637695 Weighted Average Net Rate 5.~~539320~~537711 4.~~938166~~935181 5.~~266147~~262695 Weighted Average Maturity ~~(1)~~177 ~~(1)~~176 ~~(1)~~176 Beginning Loan Count ~~449~~445 ~~245~~241 1,~~175~~153 Loans Paid In Full 45 47 225 Ending Loan Count ~~445~~440 ~~241~~234 1,~~153~~148 Beginning Scheduled Balance ~~160~~157,~~344~~548,~~031~~357.1809 5756,~~243~~124,~~246~~371.3731 ~~248~~244,~~896~~405,~~501~~303.1826 Ending scheduled Balance ~~157~~153,~~548~~629,~~357~~316.0951 5654,~~124~~576,~~371~~728.3129 ~~244~~242,~~405~~878,~~303~~833.2682 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~805~~792,~~650~~072.5419 ~~259~~254,~~714~~335.2442 1,~~203~~181,~~973~~988.1810 Scheduled Principal 26,~~421~~564.2230 6,~~334~~049.7651 33,~~921~~752.7258 Unscheduled Principal 23,~~769~~892,~~252~~476.8728 1,~~112~~541,~~540~~593.3051 41,~~457~~492,~~276~~716.2086 Scheduled Interest ~~779~~765,~~229~~507.3289 ~~253~~248,~~379~~285.4891 1,~~170~~148,~~051~~235.4652 Servicing Fees 3938,~~065~~460.2112 17,~~815~~465.6096 7776,~~780~~376.1664 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 358.4526 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 ~~739~~726,~~805~~689.6651 ~~235~~230,~~563~~819.8895 1,~~092~~071,~~271~~858.3088 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.~~536638~~534982 4.~~938166~~935181 5.~~266147~~262695

Group Level Collateral Statement Group Gr7A-Cnf Mx Hybrid Gr7B-NonCnf Mx Hyb Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~318437~~316052 6.~~330728~~366577 5.~~887783~~892808 Weighted Average Net Rate 6.~~048940~~046672 6.~~056416~~092048 5.~~564757~~569387 Weighted Average Maturity (1174.00) (1174.00) 1357.00 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~572~~546,~~396~~555.0105 1,~~727~~675,~~009~~720.1143 5,~~756~~604,~~272~~638.5166 Beginning Loan Count ~~517~~497 1,~~091~~062 43,~~002~~912 Loans Paid In Full 207 2932 9062 Ending Loan Count ~~497~~490 1,~~062~~030 3,~~912~~850 Beginning Scheduled Balance ~~104~~99,~~063~~393,~~347~~372.1872 ~~313~~303,~~741~~491,~~273~~083.8378 1,~~131~~102,~~469~~166,~~111~~622.6557 Ending Scheduled Balance 9997,~~393~~958,~~372~~560.7253 ~~303~~292,~~491~~717,~~083~~763.7809 1,~~102~~079,~~166~~519,~~622~~325.5770 Scheduled Principal 2423,~~464~~410.6025 7165,~~833~~554.4433 ~~204~~192,~~735~~258.1132 Unscheduled Principal 41,~~645~~411,~~509~~401.8694 10,~~178~~707,~~356~~766.6136 2922,~~097~~455,~~753~~038.9755 Scheduled Interest ~~547~~523,~~931~~144.4180 1,~~655~~610,~~175~~166.6710 5,~~551~~412,~~537~~380.4034 Servicing Fee 2322,~~370~~312.6218 7169,~~719~~430.1981 ~~304~~297,~~578~~053.4966 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 402.41 202.4847 963.3414 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 ~~524~~500,~~158~~430.3821 1,~~583~~540,~~254~~532.0082 5,~~245~~114,~~995~~363.5754 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 6.~~044299~~041814 6.~~055642~~091248 5.~~563735~~568338

Group

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Gr 1 - Jumbo 3/1 10 ~~1,000,000~~0.00 ~~447,805~~0.8500 0 0.00 0.00 Gr 2 - Jumbo 5/1 106 53,~~045~~306,~~400~~825.00 43,~~976~~305,~~276~~619.3719 0 0.00 0.00 Group 3 - 7/1 0 0.00 0.00 0 0.00 0.00 Group 4 - 10/1 45 23,~~255~~640,~~000~~189.00 23,~~255~~639,~~000~~997.0095 0 0.00 0.00 Gr5-Conforming 3/1 47 1,~~109~~541,~~584~~700.00 1,~~108~~539,~~878~~470.3841 0 0.00 0.00 Gr6-Conforming 5/1 225 41,~~411~~194,~~426~~900.4000 41,~~408~~193,~~463~~358.0947 0 0.00 0.00 Gr7A-Cnf Mx Hybrid 207 41,~~593~~406,~~160~~610.00 41,~~591~~405,~~010~~651.6825 0 0.00 0.00 Gr7B-NonCnf Mx Hyb 2932 10,~~213~~696,~~400~~541.00 10,~~163~~693,~~532~~078.0186 0 0.00 0.00 Total 9062 2821,~~627~~786,~~970~~765.4000 2721,~~950~~777,~~966~~176.3813 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Gr 1 - Jumbo 3/1 0 0.00 0.00 0 0.00 0.00 ~~850~~2,507.9808 Gr 2 - Jumbo 5/1 0 0.00 0.00 0 0.00 0.00 ~~513~~89,~~162~~016.7569 Group 3 - 7/1 0 0.00 0.00 0 0.00 0.00 112,~~740~~485.2540 Group 4 - 10/1 0 0.00 0.00 0 0.00 0.00 ~~514,~~252,478.8733 Gr5-Conforming 3/1 0 0.00 0.00 0 0.00 0.00 32,~~973~~351.8559 Gr6-Conforming 5/1 0 0.00 0.00 0 0.00 0.00 49299,~~250~~794.1600 Gr7A-Cnf Mx Hybrid 0 0.00 0.00 0 0.00 0.00 555,~~627~~972.7111 Gr7B-NonCnf Mx Hyb 0 0.00 0.00 0 0.00 0.00 2115,~~343~~641.3782 Total 0 0.00 0.00 0 0.00 0.00 1680,~~160,201~~247.9402

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Gr ~~1 - Jumbo 3/1 0402842319 CA 72.20 01-May-2005 1,000,000.00 444,180.39 Gr~~ 2 - Jumbo 5/1 ~~0402928737~~0402869022 CA 7677.1100 01-May-2005 ~~650~~600,000.00 ~~650~~600,000.00 Gr 2 - Jumbo 5/1 ~~0403125631~~0402928018 CA 6079.9499 01-~~Apr~~May-2005 ~~487~~453,~~500~~800.00 ~~487~~453,~~500~~800.00 Gr 2 - Jumbo 5/1 ~~0403125931~~0403011966 CA 80.00 01-~~Apr~~May-2005 ~~432~~448,000.00 ~~432~~448,000.00 Gr 2 - Jumbo 5/1 ~~0403136444~~0403136422 CAVA 7480.2700 01-Jun-2005 ~~453~~504,~~000~~800.00 ~~453~~503,~~000~~170.0031 Gr 2 - Jumbo 5/1 ~~0403198790~~0403199155 CAAZ 5470.~~05 01-Mar-2005 400,000.~~00 ~~400,000.00 Gr 2 - Jumbo 5/1 0403198823 MD 79.96~~ 01-Mar-2005 ~~423~~936,~~000~~250.00 ~~355~~936,~~138~~250.~~05 Gr 2 - Jumbo 5/1 0403198890 FL 66.67 01-Apr-2005 560,000.~~00 ~~557,473.05~~ Gr 2 - Jumbo 5/1 ~~0403199024~~0403199220 ~~AL 65.00 01-Apr-2005 429,000.00 428,872.66 Gr 2 - Jumbo 5/1 0403199154~~ CA 6478.9045 01-Mar-2005 ~~468~~363,~~900~~975.00 ~~468~~363,~~900~~854.0012 GrGroup 24 - ~~Jumbo 5~~10/1 ~~0403255405~~0403106576 CA 4980.4700 01-~~Jun~~May-2005 ~~742~~305,~~000~~189.00 ~~742~~305,~~000~~189.00 Group 4 - 10/1 ~~0403106778~~0403106954 FLCA 4763.6229 01-~~Jun~~May-2005 ~~100~~1,000,000.00 ~~100~~999,~~000~~866.0060 Group 4 - 10/1 ~~0403106881~~0403107019 CA 7674.4750 01-Jun-2005 ~~650~~555,000.00 ~~650~~555,000.00 Group 4 - 10/1 ~~0403106960~~0403107020 CA 7380.3400 01-Jun-2005 1904,000~~,000~~.00 1904,000~~,000~~.00 Group 4 - 10/1 ~~0403106972~~0403136432 CA 6380.1300 01-Jun-2005 ~~505~~876,000.00 ~~505~~875,~~000~~942.0035 Gr5-Conforming 3/1 ~~0402869000~~0402865126 CANJ 5469.0064 01-~~May~~Oct-~~2005~~2004 ~~190~~195,000.00 ~~190~~192,~~000~~541.0092 Gr5-Conforming 3/1 ~~0402926667~~0402869116 CA 80.00 01-May-2005 ~~440~~336,000.00 ~~439~~336,~~914~~000.1700 Gr5-Conforming 3/1 ~~0402927140~~0402926697 FLCA 80.00 01-May-2005 ~~269~~128,~~584.00 268,652.28 Gr5-Conforming 3/1 0500413088 AZ 80.00 01-Jun-2005 210,~~000.00 ~~210~~128,000.00 ~~Gr6~~Gr5-Conforming 53/1 ~~0402865095~~0402926742 CA 7570.00 01-~~Oct-2004 247,500.00 244,797.56 Gr6-Conforming 5/1 0402869102 CA 80.00 01-~~May-2005 ~~240~~336,000.00 ~~240~~336,000.00 ~~Gr6~~Gr5-Conforming 53/1 ~~0402869114~~0402926900 CA 7579.0099 01-May-2005 ~~225~~172,~~000~~700.00 ~~225~~172,~~000~~700.00 ~~Gr6~~Gr5-Conforming 53/1 ~~0402926972~~0402926941 WACO 7877.6435 01-May-2005 ~~232~~222,000.00 ~~232~~222,000.00 ~~Gr6~~Gr5-Conforming 53/1 ~~0402990436~~0403255325 MINV 9539.0078 01-Jun-2005 ~~228~~152,000.00 ~~228~~152,000.00 Gr6-Conforming 5/1 ~~0403125508~~0402869067 AZ ~~79.99 01-Apr-2005 192,600.00 192,585.00 Gr6-Conforming 5/1 0403125587 FL~~ 80.00 01-~~Apr~~May-2005 ~~131~~228,~~938.40 131,938.40 Gr6-Conforming 5/1 0403125716 FL 79.39 01-Apr-2005 104,~~000.00 ~~104~~228,000.00 Gr6-Conforming 5/1 ~~0403125748~~0403125768 CAAZ 80.00 01-Apr-2005 ~~212~~272,000.00 ~~212~~272,000.00 Gr6-Conforming 5/1 ~~0403125948~~0403125954 VA ~~64.91 01-Apr-2005 344,000.00 344,000.00 Gr6-Conforming 5/1 0403198739 FL~~ 80.00 01-Apr-2005 ~~140~~212,000.00 ~~140~~210,~~000~~801.0053 Gr6-Conforming 5/1 ~~0403198758~~0403198938 FLOR 8058.0082 01-Apr-2005 88300,~~800.00 88,707.74 Gr6-Conforming 5/1 0403198791 CA 42.86 01-Mar-2005 90,~~000.00 90300,000.00 Gr6-Conforming 5/1 ~~0403198958~~0500380133 ~~AZ 79.63 01-Mar-2005 172,000.00 172,000.00 Gr6-Conforming 5/1 0403199037~~ CA 58.5908 01-Apr-2005 269,500.00 269,500.00 Gr6-Conforming 5/1 0403199221 VA 80.00 01-Apr-2005 68,000.00 67,720.63 Gr6-Conforming 5/1 0403199248 CA 80.00 01-Apr-2005 272,000.00 272,000.00 Gr6-Conforming 5/1 0403199314 CA 89.87 01-Apr-2005 350,500.00 350,459.50 Gr6-Conforming 5/1 0500297023 AZ 75.00 01-Jan-2005 156,750.00 156,750.00 Gr6-Conforming 5/1 0500386667 CO 80.00 01-May-2005 92182,~~400~~900.00 92182,~~129~~121.2233 ~~Gr6~~Gr7A-~~Conforming~~Cnf ~~5/1~~Mx ~~0500387522~~Hybrid CA0402406499 ~~77.64 01-May-2005 354,438.00 354,438.00 Gr6-Conforming 5/1 0500396344~~ NC 80.00 01-~~Jun~~Jan-2005 ~~200~~140,000.00 ~~199~~139,~~999~~974.9939 Gr7A-Cnf Mx Hybrid ~~0402842280~~0402926823 CA 80.00 01-May-2005 ~~477~~344,~~600~~000.00 ~~477~~344,~~600~~000.00 Gr7A-Cnf Mx Hybrid ~~0402868979~~0403125680 CATX 7080.00 01-Apr-2005 ~~327~~257,~~436~~600.00 ~~327~~256,~~436~~505.0044 Gr7A-Cnf Mx Hybrid ~~0402934690~~0403198721 AZSC 74.96 01-May-2005 119,700.00 119,365.65 Gr7A-Cnf Mx Hybrid 0402934700 CO 79.99 01-May-2005 314,450.00 314,450.00 Gr7A-Cnf Mx Hybrid 0402945718 FL 79.98 01-May-2005 182,350.00 181,887.77 Gr7A-Cnf Mx Hybrid 0402945897 NJ 80.00 01-Dec-2004 162,400.00 162,236.68 Gr7A-Cnf Mx Hybrid 0402988303 CA 80.00 01-Jun-2005 267,200.00 267,200.00 Gr7A-Cnf Mx Hybrid 0403125437 FL 90.00 01-May-2005 180,900.00 180,441.47 Gr7A-Cnf Mx Hybrid 0403125481 CA 92.31 01-Apr-2005 ~~300~~184,000.00 ~~300~~184,000.00 Gr7A-Cnf Mx Hybrid ~~0403125596~~0403198871 ~~MN 80.00 01-Apr-2005 168,324.00 168,324.00 Gr7A-Cnf Mx Hybrid 0403125871~~ FL 90.00 01-Apr-2005 ~~117~~128,~~000~~610.00 ~~116~~128,~~593~~610.~~66 Gr7A-Cnf Mx Hybrid 0500290097 AZ 79.99 01-Feb-2005 211,800.~~00 ~~211,800.00~~ Gr7A-Cnf Mx Hybrid ~~0500304991~~0500399685 AZ 8070.00 01-~~Feb~~May-2005 ~~214~~176,~~800~~400.00 ~~214~~176,~~800~~340.00 Gr7A-Cnf Mx Hybrid ~~0500373072~~0500412484 NVMD 7580.00 01-~~May~~Jun-2005 ~~121~~176,~~500~~000.00 ~~121~~176,~~500~~000.00 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500384114~~0402799362 AZCA 80.00 01-~~Jun~~Apr-2005 ~~292~~240,000.00 ~~291~~240,~~470~~000.6300 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500396309~~0402842302 VACA 7572.0073 01-May-2005 ~~292~~1,~~500.00 291~~200,~~758~~000.~~55 Gr7A-Cnf Mx Hybrid 0500398151 NV 80.~~00 ~~01-May-2005 162~~1,~~800.00 162~~200,~~800~~000.00 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500400124~~0402868891 ~~NV 90.00 01-Jun-2005 220,500.00 220,499.99 Gr7A-Cnf Mx Hybrid 0500401762~~ CA 7580.00 01-~~May~~Mar-2005 ~~337~~512,~~500~~000.00 ~~337~~512,~~500~~000.00 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0700065963~~0402868935 FLNV 80.00 01-~~Jun~~Apr-2005 ~~122~~133,~~400~~680.00 ~~122~~133,~~217~~679.7597 Gr7B-NonCnf Mx Hyb ~~0401994797~~0402868956 CA 80.00 01-~~Dec~~Apr-~~2004~~2005 ~~572~~157,~~000~~600.00 ~~572~~157,~~000~~600.00 Gr7B-NonCnf Mx Hyb ~~0402842278~~0402869001 CAAZ 7980.6600 01-May-2005 ~~474~~144,800.00 ~~474~~143,~~800~~843.0074 Gr7B-NonCnf Mx Hyb ~~0402842279~~0402876630 CA 7970.6600 01-May-2005 ~~474~~432,~~800~~150.00 ~~474~~432,~~800~~150.00 Gr7B-NonCnf Mx Hyb ~~0402864903~~0402903015 MDNV 80.00 01-May-2005 ~~143~~271,200.00 ~~143~~271,200.00 Gr7B-NonCnf Mx Hyb ~~0402869056~~0402926753 CA 7089.0029 01-May-2005 ~~112~~417,000.00 91417,~~478~~000.7100 Gr7B-NonCnf Mx Hyb ~~0402869118~~0402926824 AZWA 80.00 01-May-2005 ~~209~~432,~~550~~000.00 ~~209~~432,~~550~~000.00 Gr7B-NonCnf Mx Hyb ~~0402903004~~0402926836 NVCA 80.00 01-May-2005 ~~240~~252,~~850~~000.00 ~~240~~252,~~850~~000.00 Gr7B-NonCnf Mx Hyb ~~0402927022~~0402926995 CA 6480.5200 01-May-2005 ~~400~~432,000.00 ~~400~~432,000.00 Gr7B-NonCnf Mx Hyb ~~0402928033~~0402927058 FLCA 8980.9700 01-May-2005 ~~126~~588,~~850~~710.00 ~~126~~588,~~512~~710.4000 Gr7B-NonCnf Mx Hyb ~~0402945671~~0402945763 COVA 80.00 01-May-2005 ~~185~~336,~~750~~000.00 ~~185~~336,~~750~~000.00 Gr7B-NonCnf Mx Hyb ~~0403136443~~0403125420 CAFL 8090.00 01-~~Jun~~Apr-2005 ~~392~~472,~~000~~400.00 ~~391~~472,~~179~~400.4800 Gr7B-NonCnf Mx Hyb ~~0403138897~~0403125921 NCVA 5780.1400 01-~~Feb~~May-2005 1493,~~000,000~~600.00 ~~991~~493,~~089~~600.0700 Gr7B-NonCnf Mx Hyb ~~0403138907~~0403125932 ILCT 7389.5558 01-~~Mar~~Apr-2005 ~~456~~96,~~000~~300.00 ~~451~~95,~~300~~890.6984 Gr7B-NonCnf Mx Hyb ~~0403138920~~0403125957 TXFL 8094.0099 01-~~Mar~~Apr-2005 ~~500~~258,~~000~~450.00 ~~489~~258,~~492~~450.1400 Gr7B-NonCnf Mx Hyb ~~0403138924~~0403136436 CAMD 74.9712 01-~~Apr~~Jun-2005 ~~584~~504,000.00 ~~580~~504,~~975~~000.5900 Gr7B-NonCnf Mx Hyb ~~0403138932~~0403136448 CAAZ 5477.8605 01-~~Mar~~Jun-2005 ~~480~~500,000.00 ~~476~~498,~~886~~569.7531 Gr7B-NonCnf Mx Hyb ~~0403138952~~0403136832 CA 6080.00 01-~~Jun~~May-2005 ~~738~~392,~~000~~048.00 ~~736~~392,~~139~~048.3000 Gr7B-NonCnf Mx Hyb ~~0403198783~~0403199200 CAFL 7984.8694 01-Apr-2005 ~~590~~128,~~950~~100.00 ~~590~~128,~~950~~100.00 Gr7B-NonCnf Mx Hyb ~~0403198854~~0403199238 MTCA 8086.0096 01-~~Mar~~Apr-2005 72500,~~800~~000.00 72500,~~467~~000.3400 Gr7B-NonCnf Mx Hyb ~~0403199193~~0403199278 MNDC 8095.00 01-~~Mar~~Apr-2005 ~~224~~313,~~000~~500.00 ~~223~~313,~~941~~497.5415 Gr7B-NonCnf Mx Hyb ~~0403199266~~0500372603 FL 8980.9800 01-Apr-2005 ~~175~~400,~~900~~000.00 ~~175~~400,~~900~~000.00 Gr7B-NonCnf Mx Hyb ~~0500383950~~0500394183 NYCA 6972.9399 01-May-2005 ~~338~~160,~~800~~000.00 ~~338~~159,~~800~~718.0017 Gr7B-NonCnf Mx Hyb ~~0500388679~~0500397108 TXCA 5184.9297 01-May-2005 ~~173~~191,~~950~~100.00 ~~173~~191,~~550~~100.~~80 Gr7B-NonCnf Mx Hyb 0500399140 NJ 80.~~00 ~~01-May-2005 604,000.00 603,999.99~~ Gr7B-NonCnf Mx Hyb ~~0500407338~~0500397447 MDAZ 80.00 01-May-2005 ~~189~~207,~~600~~938.00 ~~189~~207,~~119~~266.3989 Gr7B-NonCnf Mx Hyb ~~0500407358~~0500408501 VANV 8070.00 01-~~May~~Jun-2005 ~~212~~97,~~000~~265.00 ~~211~~97,~~359~~024.8341 Gr7B-NonCnf Mx Hyb ~~0500411300~~0500411431 NVAZ 80.00 01-~~Mar~~Jun-2005 ~~152~~104,~~000~~800.00 ~~152~~104,~~000~~800.00 Gr7B-NonCnf Mx Hyb ~~0500413531~~0500413616 AZFL 8079.0099 01-~~Jun~~May-2005 ~~297~~123,~~600~~900.00 ~~297~~123,~~047~~900.2600 Gr7B-NonCnf Mx Hyb ~~0500423717~~0700071788 FLNJ 80.00 01-Jun-2005 92204,000.00 91203,~~872~~576.9606

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Gr 12 - Jumbo 35/1 ~~0402842319~~0402869022 Loan Paid in Full 0 5.~~500~~625% 360 23 Gr 2 - Jumbo 5/1 ~~0402928737~~0402928018 Loan Paid in Full 0 6.~~000~~125% 360 23 Gr 2 - Jumbo 5/1 ~~0403125631~~0403011966 Loan Paid in Full 0 5.~~500~~750% 360 3 Gr 2 - Jumbo 5/1 ~~0403125931~~0403136422 Loan Paid in Full 0 5.625% 360 ~~3 Gr~~ 2 ~~- Jumbo 5/1 0403136444 Loan Paid in Full 0 6.000% 360 1~~ Gr 2 - Jumbo 5/1 ~~0403198790~~0403199155 Loan Paid in Full 0 5.~~250~~375% 360 ~~4 Gr 2 - Jumbo~~ 5/1 ~~0403198823 Loan Paid in Full 0 6.000% 360 4~~ Gr 2 - Jumbo 5/1 ~~0403198890~~0403199220 Loan Paid in Full 0 5.~~375~~750% 360 ~~3 Gr 2 - Jumbo~~ 5/1 ~~0403199024~~Group ~~Loan Paid in Full 0 5.875% 360 3 Gr 2 - Jumbo 5/1 0403199154 Loan Paid in Full 0 5.875% 360~~ 4 ~~Gr 2~~ - ~~Jumbo 5~~10/1 ~~0403255405~~0403106576 Loan Paid in Full 0 6.~~125~~500% 360 13 Group 4 - 10/1 ~~0403106778~~0403106954 Loan Paid in Full 0 6.~~375~~250% 360 13 Group 4 - 10/1 ~~0403106881~~0403107019 Loan Paid in Full 0 5.750% 360 12 Group 4 - 10/1 ~~0403106960~~0403107020 Loan Paid in Full 0 5.875% 360 12 Group 4 - 10/1 ~~0403106972~~0403136432 Loan Paid in Full 0(1) 6.125% 360 12 Gr5-Conforming 3/1 ~~0402869000~~0402865126 Loan Paid in Full 0(1) 5.~~500~~375% 360 210 Gr5-Conforming 3/1 ~~0402926667~~0402869116 Loan Paid in Full 0 5.500% 360 ~~2 Gr5-Conforming~~ 3/1 ~~0402927140 Loan Paid in Full 0 5.250% 360 2~~ Gr5-Conforming 3/1 ~~0500413088~~0402926697 Loan Paid in Full ~~0 5.625% 360~~ (1) ~~Gr6-Conforming~~ 5~~/1 0402865095 Loan Paid in Full 0 5~~.625% 360 93 ~~Gr6~~Gr5-Conforming 53/1 ~~0402869102~~0402926742 Loan Paid in Full 0 ~~6.125% 360 2 Gr6-Conforming~~ 5~~/1 0402869114 Loan Paid in Full 0 6~~.~~125~~375% 360 ~~2 Gr6-Conforming 5/1 0402926972 Loan Paid in Full 0 6.000% 360 2 Gr6-Conforming 5/1 0402990436 Loan Paid in Full 0 6.125% 360 1 Gr6-Conforming 5/1 0403125508 Loan Paid in Full 0 5.750% 360~~ 3 ~~Gr6~~Gr5-Conforming ~~5/1 0403125587 Loan Paid in Full 0 6.000% 360~~ 3 ~~Gr6-Conforming 5~~/1 ~~0403125716~~0402926900 Loan Paid in Full 0 5.~~125~~500% 360 3 ~~Gr6~~Gr5-Conforming ~~5/1 0403125748 Loan Paid in Full 0 6.000% 360~~ 3 ~~Gr6-Conforming 5~~/1 ~~0403125948~~0402926941 Loan Paid in Full ~~0 5.625% 360 3 Gr6-Conforming 5/~~(1) ~~0403198739 Loan Paid in Full 0~~ 5.~~875~~375% 360 3 ~~Gr6~~Gr5-Conforming ~~5/1 0403198758 Loan Paid in Full 0 6.125% 360~~ 3 ~~Gr6-Conforming 5~~/1 ~~0403198791~~0403255325 Loan Paid in Full 0 5.500% 360 42 Gr6-Conforming 5/1 ~~0403198958~~0402869067 Loan Paid in Full 0 56.~~750~~000% 360 ~~4 Gr6-Conforming 5/1 0403199037 Loan Paid in Full 0 5.250% 360~~ 3 Gr6-Conforming 5/1 ~~0403199221~~0403125768 Loan Paid in Full 0 5.875% 360 34 Gr6-Conforming 5/1 ~~0403199248~~0403125954 Loan Paid in Full ~~0 5.875% 360 3 Gr6-Conforming 5/~~(1) ~~0403199314 Loan Paid in Full 0~~ 5.~~875~~375% 360 34 Gr6-Conforming 5/1 ~~0500297023~~0403198938 Loan Paid in Full 0 5.~~875~~375% 360 64 Gr6-Conforming 5/1 ~~0500386667~~0500380133 Loan Paid in Full ~~0 6.125% 360 2 Gr6-Conforming 5/~~(1) ~~0500387522 Loan Paid in Full 0~~ 5.750% 360 ~~2 Gr6-Conforming 5/1 0500396344 Loan Paid in Full 0 6.125% 360 1 Gr7A-Cnf Mx Hybrid 0402842280 Loan Paid in Full 0 5.875% 360 2 Gr7A-Cnf Mx Hybrid 0402868979 Loan Paid in Full 0 5.750% 360~~ 3 Gr7A-Cnf Mx Hybrid ~~0402934690~~0402406499 Loan Paid in Full 0 6.~~375~~125% 360 ~~2 Gr7A-Cnf Mx Hybrid 0402934700 Loan Paid in Full 0~~ 7~~.125%~~ ~~360 2~~ Gr7A-Cnf Mx Hybrid ~~0402945718~~0402926823 Loan Paid in Full 0 ~~6.875% 360 2 Gr7A-Cnf Mx Hybrid 0402945897 Loan Paid in Full 0~~ 5.875% 360 73 Gr7A-Cnf Mx Hybrid ~~0402988303~~0403125680 Loan Paid in Full ~~0 7.125% 360~~ (1) ~~Gr7A-Cnf Mx Hybrid 0403125437 Loan Paid in Full 0~~ 6.875% 360 24 Gr7A-Cnf Mx Hybrid ~~0403125481~~0403198721 Loan Paid in Full 0 6.~~625~~750% 360 34 Gr7A-Cnf Mx Hybrid ~~0403125596~~0403198871 Loan Paid in Full 0 6.~~250~~875% 360 34 Gr7A-Cnf Mx Hybrid ~~0403125871~~0500399685 Loan Paid in Full 0 6.~~750~~000% 360 3 Gr7A-Cnf Mx Hybrid ~~0500290097~~0500412484 Loan Paid in Full 0 67.~~625% 360 5 Gr7A-Cnf Mx Hybrid 0500304991 Loan Paid in Full 0 5.750% 360 5 Gr7A-Cnf Mx Hybrid 0500373072 Loan Paid in Full 0 6.~~250% 360 2 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500384114~~0402799362 Loan Paid in Full 0(1) 6.~~500~~250% 360 14 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500396309~~0402842302 Loan Paid in Full 0 6.~~875% 360 2 Gr7A-Cnf Mx Hybrid 0500398151 Loan Paid in Full 0 7.~~375% 360 23 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500400124~~0402868891 Loan Paid in Full 0 65.~~625~~750% 360 15 ~~Gr7A~~Gr7B-~~Cnf~~NonCnf Mx ~~Hybrid~~Hyb ~~0500401762~~0402868935 Loan Paid in Full 0 6.~~750~~375% 360 24 ~~Gr7A-Cnf Mx Hybrid 0700065963 Loan Paid in Full 0 7.500% 360 1~~ Gr7B-NonCnf Mx Hyb ~~0401994797~~0402868956 Loan Paid in Full 0 6.~~875~~250% 360 74 Gr7B-NonCnf Mx Hyb ~~0402842278~~0402869001 Loan Paid in Full 0(1) 56.~~875~~500% 360 23 Gr7B-NonCnf Mx Hyb ~~0402842279~~0402876630 Loan Paid in Full 0 5.~~875~~000% 360 23 Gr7B-NonCnf Mx Hyb ~~0402864903~~0402903015 Loan Paid in Full 0 46.875% 360 23 Gr7B-NonCnf Mx Hyb ~~0402869056~~0402926753 Loan Paid in Full 0 65.~~375~~875% 360 23 Gr7B-NonCnf Mx Hyb ~~0402869118~~0402926824 Loan Paid in Full 0 65.~~250~~750% 360 23 Gr7B-NonCnf Mx Hyb ~~0402903004~~0402926836 Loan Paid in Full 0(1) 6.250% 360 23 Gr7B-NonCnf Mx Hyb ~~0402927022~~0402926995 Loan Paid in Full 0 5.750% 360 23 Gr7B-NonCnf Mx Hyb ~~0402928033~~0402927058 Loan Paid in Full 0 65.~~625~~875% 360 23 Gr7B-NonCnf Mx Hyb ~~0402945671~~0402945763 Loan Paid in Full 0 7.~~375~~000% 360 23 Gr7B-NonCnf Mx Hyb ~~0403136443~~0403125420 Loan Paid in Full 0(1) 56.~~750~~500% 360 14 Gr7B-NonCnf Mx Hyb ~~0403138897~~0403125921 Loan Paid in Full 0 36.~~875~~375% 360 53 Gr7B-NonCnf Mx Hyb ~~0403138907~~0403125932 Loan Paid in Full 0 36.~~750~~875% 360 4 Gr7B-NonCnf Mx Hyb ~~0403138920~~0403125957 Loan Paid in Full 0 46.~~250~~875% 360 4 Gr7B-NonCnf Mx Hyb ~~0403138924~~0403136436 Loan Paid in Full 0 45.~~625~~750% 360 32 Gr7B-NonCnf Mx Hyb ~~0403138932~~0403136448 Loan Paid in Full 0 46.~~625~~250% 360 42 Gr7B-NonCnf Mx Hyb ~~0403138952~~0403136832 Loan Paid in Full 0 45.750% 360 13 Gr7B-NonCnf Mx Hyb ~~0403198783~~0403199200 Loan Paid in Full 0 67.~~625~~125% 360 34 Gr7B-NonCnf Mx Hyb ~~0403198854~~0403199238 Loan Paid in Full 0 6.500% 360 4 Gr7B-NonCnf Mx Hyb ~~0403199193~~0403199278 Loan Paid in Full 0(1) 6.~~250~~875% 360 4 Gr7B-NonCnf Mx Hyb ~~0403199266~~0500372603 Loan Paid in Full 0(1) 67.~~875~~750% 360 34 Gr7B-NonCnf Mx Hyb ~~0500383950~~0500394183 Loan Paid in Full 0 6.250% 360 23 Gr7B-NonCnf Mx Hyb ~~0500388679~~0500397108 Loan Paid in Full 0 57.~~500~~375% 360 23 Gr7B-NonCnf Mx Hyb ~~0500399140~~0500397447 Loan Paid in Full 0 57.~~750~~125% 360 23 Gr7B-NonCnf Mx Hyb ~~0500407338~~0500408501 Loan Paid in Full 0 67.~~875~~000% 360 2 Gr7B-NonCnf Mx Hyb ~~0500407358~~0500411431 Loan Paid in Full 0 67.~~750~~000% 360 2 Gr7B-NonCnf Mx Hyb ~~0500411300~~0500413616 Loan Paid in Full 0 6.~~500~~875% 360 43 Gr7B-NonCnf Mx Hyb ~~0500413531~~0700071788 Loan Paid in Full 0 ~~6.375% 360 1 Gr7B-NonCnf Mx Hyb 0500423717 Loan Paid in Full 0~~ 7.875% 360 12

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 2.~~572~~038% Current Month 2621.~~853~~890% Current Month 63,~~154~~441.~~878~~272% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 26.853% N/A Jul-2005 6,154.878% N/A Aug-2005 21.890% N/A Aug-2005 3,441.272% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr 1 - Jumbo 3/1 SMM CPR PSA Current Month 10.~~165~~007% Current Month 130.~~116~~080% Current Month ~~3,592~~14.~~555~~094% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 13.116% N/A Jul-2005 3,592.555% N/A Aug-2005 0.080% N/A Aug-2005 14.094% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr 2 - Jumbo 5/1 SMM CPR PSA Current Month 32.~~439~~203% Current Month 3423.~~294~~458% Current Month 73,~~074~~429.~~087~~458% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 34.294% N/A Jul-2005 7,074.087% N/A Aug-2005 23.458% N/A Aug-2005 3,429.458% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 - 7/1 SMM CPR PSA Current Month 0.~~004~~025% Current Month 0.~~042~~303% Current Month 1257.~~855~~306% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.042% N/A Jul-2005 12.855% N/A Aug-2005 0.303% N/A Aug-2005 57.306% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 - 10/1 SMM CPR PSA Current Month 12.~~727~~471% Current Month 1825.~~868~~937% Current Month 65,~~798~~428.~~193~~626% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 18.868% N/A Jul-2005 6,798.193% N/A Aug-2005 25.937% N/A Aug-2005 5,428.626% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr5-Conforming 3/1 SMM CPR PSA Current Month 12.~~944~~747% Current Month 2028.~~986~~413% Current Month 4,~~622~~363.~~744~~769% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 20.986% N/A Jul-2005 4,622.744% N/A Aug-2005 28.413% N/A Aug-2005 4,363.769% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr6-Conforming 5/1 SMM CPR PSA Current Month 10.~~791~~611% Current Month 197.~~497~~089% Current Month ~~3,680~~971.~~545~~628% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 19.497% N/A Jul-2005 3,680.545% N/A Aug-2005 7.089% N/A Aug-2005 971.628% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr7A-Cnf Mx Hybrid SMM CPR PSA Current Month 41.~~465~~420% Current Month 4215.~~198~~774% Current Month 92,~~786~~504.~~083~~958% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 42.198% N/A Jul-2005 9,786.083% N/A Aug-2005 15.774% N/A Aug-2005 2,504.958% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr7B-NonCnf Mx Hyb SMM CPR PSA Current Month 3.~~245~~529% Current Month 3235.~~689~~022% Current Month 75,~~370~~442.~~596~~398% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 32.689% N/A Jul-2005 7,370.596% N/A Aug-2005 35.022% N/A Aug-2005 5,442.398% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr 1 - Jumbo 3/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr 2 - Jumbo 5/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 - 7/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 - 10/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr5-Conforming 3/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr6-Conforming 5/1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr7A-Cnf Mx Hybrid MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Gr7B-NonCnf Mx Hyb MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Filing Compare · CSFB Adjustable Rate Mortgage Trust 2005-7