8-K 1 arm05008_10509.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): September 26, 2005 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-25 Pooling and Servicing Agreement) (Commission 54-2179605 (State or other File Number) 54-2179606 jurisdiction 54-2179607 of Incorporation) 54-2179608 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 September 26, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-8 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 2005-8 Trust, relating to the September 26, 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 2005-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-8 Trust, relating to the September 26, 2005 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series ARMT 2005-8 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 AR 007036RE8 SEN 4.~~95659~~95623% 500.00 0.2100 AR-L 007036RF5 SEN 4.~~95659~~95623% 500.00 0.2100 1-A-1 007036QB5 SEN 4.~~95659~~95870% 3938,~~495~~623,~~000~~862.0054 ~~163~~159,~~133~~603.7453 1-A-2 007036QC3 SEN 4.~~95659~~95870% 2,~~255~~205,~~000~~261.0068 9,~~314~~112.2670 2-A-1 007036QD1 SEN 5.~~37895~~37900% 3534,~~000~~444,~~000~~109.0034 ~~156~~154,~~886~~395.1161 2-A-2-1 007036QE9 SEN 5.~~37895~~37900% 6160,~~625~~646,~~000~~235.0037 ~~276~~271,~~231~~846.6255 2-A-2-2 007036QF6 SEN 5.~~37895~~37900% 2,~~975~~927,~~000~~749.0029 13,~~335~~123.3263 3-A-1 007036QG4 SEN 5.~~40996~~40909% 7574,~~000~~224,~~000~~930.0048 ~~338~~334,~~122~~574.6548 3-A-2-1 007036QH2 SEN 5.~~40996~~40909% ~~148~~146,~~300~~767,~~000~~429.0020 ~~668~~661,~~581~~565.1828 3-A-2-2 007036QJ8 SEN 5.~~40996~~40909% 8,~~635~~545,~~000~~763.0066 38,~~929~~520.1968 4-A-1-1 007036QK5 SEN 5.~~44692~~44735% ~~206~~204,~~380~~129,~~000~~024.0087 ~~936~~926,~~779~~634.1989 4-A-1-2 007036QL3 SEN 5.~~44692~~44735% 1211,~~010~~879,~~000~~007.0060 5453,~~514~~924.5824 4-A-2-1 007036QM1 SEN 5.~~44692~~44735% 2019,~~000~~781,~~000~~861.0012 9089,~~781~~798.9790 4-A-2-2 007036QN9 SEN 5.~~44692~~44735% 3,~~420~~382,~~000~~698.0025 15,~~523~~355.7261 5-A-1 007036QP4 SEN 4.~~96604~~96811% 4847,~~200~~676,~~000~~080.0057 ~~199~~197,~~469~~383.3024 6-A-1 007036QQ2 SEN 5.~~40544~~40482% ~~300~~297,~~265~~450,~~000~~272.0030 1,~~352~~339,~~553~~720.4674 C-B-1 007036RB4 SUB 5.~~37276~~37267% 18,~~335~~332,~~000~~290.0063 82,~~091~~077.3677 C-B-2 007036RC2 SUB 5.~~37276~~37267% 6,~~110~~109,~~000~~097.0012 27,~~356~~351.3280 C-B-3 007036RD0 SUB 5.~~37276~~37267% 7,~~640~~638,~~000~~871.0003 34,~~206~~200.6094 C-B-4 007036RG3 SUB 5.~~37276~~37267% 3,~~565~~564,~~000~~473.0020 15,~~961~~958.5995 C-B-5 007036RH1 SUB 5.~~37276~~37267% 2,~~545~~544,~~000~~623.0092 11,~~394~~392.7485 C-B-6 007036RJ7 SUB 5.~~37276~~37267% 4,~~074~~073,~~000~~397.0098 18,~~240~~237.5352 C-B-7 007036RM0 SUB 5.~~37276~~37267% 2,~~545~~544,~~000~~623.0092 11,~~394~~392.7485 C-B-8 007036RN8 SUB 5.~~37276~~37267% 3,~~055~~054,~~000~~548.0056 13,~~678~~675.1690 C-B-9 007036RP3 SUB 5.~~37276~~37267% 4,~~585~~584,~~000~~322.0047 20,~~528~~525.4404 C-B-10 007036RQ1 SUB 5.~~37276~~37267% 2,~~546~~545,~~066~~689.1895 11,~~399~~397.5162 7-A-1-1 007036QR0 SEN 3.~~76000~~91125% 8886,~~600~~794,~~000~~632.0040 ~~249~~301,~~852~~756.01 7-A-1-2 007036QS8 SEN 3.~~82000~~97125% 9,~~850~~649,~~000~~290.0040 2834,~~220~~062.2500 7-A-2 007036QT6 SEN 3.~~77000~~92125% ~~225~~217,~~000~~812,~~000~~909.0043 ~~636~~759,~~187~~199.5201 7-A-3-1 007036QU3 SEN 3.~~73000~~88125% ~~111~~107,~~750~~757,~~000~~171.0091 ~~312~~371,~~620~~762.6325 7-A-3-2 007036QV1 SEN 34.~~89000~~04125% 13,250,000.00 3847,~~656~~596.8895 7-A-4 007036QW9 SEN 3.~~82000~~97125% 3837,~~930~~686,~~000~~473.0062 ~~111~~133,~~534~~033.4525 7-M-1 007036QX7 MEZ 4.~~01000~~16125% 21,420,000.00 6479,~~420~~230.6520 7-M-2 007036QY5 MEZ 4.~~24000~~39125% 10,310,000.00 3240,~~785~~243.8037 7-M-3 007036QZ2 MEZ 45.~~94000~~09125% 6,080,000.00 2227,~~526~~515.4038 7-M-4 007036RA6 MEZ 5.~~69000~~84125% 3,714,000.00 1518,~~849~~245.5098 P 007036RL2 A 0.00000% 0.00 517,~~130~~836.0001 7-X 007036RK4 A 0.00000% ~~601~~1,331,732.8316 0.00 Totals 1,~~547~~523,~~464~~482,~~768~~434.0197 6,~~078~~342,~~192~~251.7973

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses AR 500.00 0.00 0.00 500.2100 0.00 AR-L 500.00 0.00 0.00 500.2100 0.00 1-A-1 ~~871~~979,~~137~~411.4603 0.00 3837,~~623~~644,~~862~~451.5451 1,~~034~~139,~~271~~014.2056 0.00 1-A-2 4955,~~738~~920.3229 0.00 2,~~205~~149,~~261~~341.6839 5965,~~052~~032.5899 0.00 2-A-1 ~~555~~357,~~890~~652.6607 0.00 34,~~444~~086,~~109~~457.3427 ~~712~~512,~~776~~047.7768 0.00 2-A-2-1 ~~978~~629,~~764~~723.6310 0.00 60,~~646~~016,~~235~~512.3727 1901,~~254,996~~569.2565 0.00 2-A-2-2 4730,~~250~~400.7143 0.00 2,~~927~~897,~~749~~348.2987 6043,~~586~~524.0306 0.00 3-A-1 ~~775~~968,~~069~~723.5274 0.00 7473,~~224~~256,~~930~~206.4874 1,~~113~~303,~~192~~298.1722 0.00 3-A-2-1 1,~~532~~915,~~570~~489.8073 0.00 ~~146~~144,~~767~~851,~~429~~939.2047 2,~~201~~577,~~151~~055.9801 0.00 3-A-2-2 89111,~~236~~532.3439 0.00 8,~~545~~434,~~763~~231.6627 ~~128~~150,~~165~~053.5307 0.00 4-A-1-1 2,~~250~~508,~~975~~461.1356 0.00 ~~204~~201,~~129~~620,~~024~~563.8731 3,~~187~~435,~~754~~096.3245 0.00 4-A-1-2 ~~130~~145,~~992~~976.4047 0.00 11,~~879~~733,~~007~~031.6013 ~~185~~199,~~506~~900.9871 0.00 4-A-2-1 ~~218~~243,~~138~~091.8854 0.00 19,~~781~~538,~~861~~769.1258 ~~308~~332,~~920~~890.8544 0.00 4-A-2-2 3741,~~301~~568.7565 0.00 3,~~382~~341,~~698~~129.2560 5256,~~825~~924.4726 0.00 5-A-1 ~~523~~637,~~919~~216.4335 0.00 47,~~676~~038,~~080~~864.5722 ~~723~~834,~~388~~599.7359 0.00 6-A-1 23,~~814~~256,~~727~~223.7014 0.00 ~~297~~294,~~450~~194,~~272~~049.3016 4,~~167~~595,~~281~~943.1688 0.00 C-B-1 2,~~709~~725.3796 0.00 18,~~332~~329,~~290~~564.6366 84,~~800~~803.73 0.00 C-B-2 ~~902~~908.8841 0.00 6,~~109~~108,~~097~~188.1272 28,~~259~~260.2021 0.00 C-B-3 1,~~128~~135.9788 0.00 7,~~638~~637,~~871~~735.0315 35,~~335~~336.5782 0.00 C-B-4 ~~526~~530.8003 0.00 3,~~564~~563,~~473~~943.2017 16,488.3998 0.00 C-B-5 ~~376~~378.0838 0.00 2,544,~~623~~245.9255 11,~~770~~771.8223 0.00 C-B-6 ~~602~~605.0270 0.00 4,~~073~~072,~~397~~792.9828 18,~~842~~843.5522 0.00 C-B-7 ~~376~~378.0838 0.00 2,544,~~623~~245.9255 11,~~770~~771.8223 0.00 C-B-8 ~~451~~454.4420 0.00 3,054,~~548~~094.5636 14,~~129~~130.6010 0.00 C-B-9 ~~677~~681.5368 0.00 4,~~584~~583,~~322~~640.4780 21,~~205~~206.9772 0.00 C-B-10 ~~376~~378.2354 0.00 2,545,~~689~~311.9541 11,~~775~~776.7416 0.00 7-A-1-1 12,~~805~~776,~~367~~987.6077 0.00 8684,~~794~~017,~~632~~644.4063 23,~~055~~078,~~219~~743.6178 0.00 7-A-1-2 ~~200~~308,~~709~~728.6032 0.00 9,~~649~~340,~~290~~562.4007 ~~228~~342,~~929~~790.8532 0.00 7-A-2 7,~~187~~294,~~090~~950.5708 0.00 ~~217~~210,~~812~~517,~~909~~959.4335 78,~~823~~054,~~278~~149.09 0.00 7-A-3-1 34,~~992~~052,~~828~~750.0905 0.00 ~~107~~103,~~757~~704,~~171~~421.9186 4,~~305~~424,~~448~~512.7230 0.00 7-A-3-2 0.00 0.00 13,250,000.00 3847,~~656~~596.8895 0.00 7-A-4 1,~~243~~262,~~526~~188.3847 0.00 3736,~~686~~424,~~473~~285.6214 1,~~355~~395,~~060~~221.8372 0.00 7-M-1 0.00 0.00 21,420,000.00 6479,~~420~~230.6520 0.00 7-M-2 0.00 0.00 10,310,000.00 3240,~~785~~243.8037 0.00 7-M-3 0.00 0.00 6,080,000.00 2227,~~526~~515.4038 0.00 7-M-4 0.00 0.00 3,714,000.00 1518,~~849~~245.5098 0.00 P 0.00 0.00 0.00 517,~~130~~836.0001 0.00 7-X 0.00 0.00 12,~~331~~053,~~732~~118.1633 0.00 0.00 Totals 2527,~~313~~585,~~463~~172.3734 0.00 1,~~523~~496,~~482~~618,~~434~~648.9782 3133,~~391~~927,~~656~~424.1607 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) AR 50.00 500.00 0.3800 490.6200 0.00 0.00 AR-L 50.00 500.00 0.3800 490.6200 0.00 0.00 1-A-1 39,495,000.00 3938,~~495~~623,~~000~~862.0054 6,~~685~~753.8738 ~~864~~972,~~451~~657.5965 0.00 0.00 1-A-2 2,255,000.00 2,~~255~~205,~~000~~261.0068 ~~381~~385.7459 4955,~~356~~534.5970 0.00 0.00 2-A-1 35,000,000.00 3534,~~000~~444,~~000~~109.0034 6,~~109~~143.5408 ~~549~~351,~~781~~508.1298 0.00 0.00 2-A-2-1 61,625,000.00 6160,~~625~~646,~~000~~235.0037 10,~~757~~816.1621 ~~968~~618,~~007~~906.4789 0.00 0.00 2-A-2-2 2,975,000.00 2,~~975~~927,~~000~~749.0029 ~~519~~522.3116 4629,~~731~~878.3926 0.00 0.00 3-A-1 75,000,000.00 7574,~~000~~224,~~000~~930.0048 12,~~499~~430.1260 ~~762~~956,~~570~~293.4014 0.00 0.00 3-A-2-1 148,300,000.00 ~~148~~146,~~300~~767,~~000~~429.0020 24,~~714~~579.9343 1,~~507~~890,~~855~~910.8830 0.00 0.00 3-A-2-2 8,635,000.00 8,~~635~~545,~~000~~763.0066 1,~~439~~431.0718 87110,~~797~~101.2722 0.00 0.00 4-A-1-1 206,380,000.00 ~~206~~204,~~380~~129,~~000~~024.0087 34,~~795~~038.0319 2,~~216~~474,~~180~~423.1037 0.00 0.00 4-A-1-2 12,010,000.00 1211,~~010~~879,~~000~~007.0060 21,~~024~~980.8581 ~~128~~143,~~967~~995.5566 0.00 0.00 4-A-2-1 20,000,000.00 2019,~~000~~781,~~000~~861.0012 3,~~371~~298.9459 ~~214~~239,~~766~~792.94 0.00 0.00 4-A-2-2 3,420,000.00 3,~~420~~382,~~000~~698.0025 ~~576~~564.6006 3641,~~725~~004.1559 0.00 0.00 5-A-1 48,200,000.00 4847,~~200~~676,~~000~~080.0057 7,~~802~~833.3154 ~~516~~629,~~117~~382.1281 0.00 0.00 6-A-1 300,265,000.00 ~~300~~297,~~265~~450,~~000~~272.0030 30,~~709~~842.0829 23,~~784~~225,~~018~~380.6285 0.00 0.00 C-B-1 18,335,000.00 18,~~335~~332,~~000~~290.0063 2,~~709~~725.3796 0.00 0.00 0.00 C-B-2 6,110,000.00 6,~~110~~109,~~000~~097.0012 ~~902~~908.8841 0.00 0.00 0.00 C-B-3 7,640,000.00 7,~~640~~638,~~000~~871.0003 1,~~128~~135.9788 0.00 0.00 0.00 C-B-4 3,565,000.00 3,~~565~~564,~~000~~473.0020 ~~526~~530.8003 0.00 0.00 0.00 C-B-5 2,545,000.00 2,~~545~~544,~~000~~623.0092 ~~376~~378.0838 0.00 0.00 0.00 C-B-6 4,074,000.00 4,~~074~~073,~~000~~397.0098 ~~602~~605.0270 0.00 0.00 0.00 C-B-7 2,545,000.00 2,~~545~~544,~~000~~623.0092 ~~376~~378.0838 0.00 0.00 0.00 C-B-8 3,055,000.00 3,~~055~~054,~~000~~548.0056 ~~451~~454.4420 0.00 0.00 0.00 C-B-9 4,585,000.00 4,~~585~~584,~~000~~322.0047 ~~677~~681.5368 0.00 0.00 0.00 C-B-10 2,546,066.18 2,~~546~~545,~~066~~689.1895 ~~376~~378.2354 0.00 0.00 0.00 7-A-1-1 88,600,000.00 8886,~~600~~794,~~000~~632.0040 0.00 12,~~805~~776,~~367~~987.6077 0.00 0.00 7-A-1-2 9,850,000.00 9,~~850~~649,~~000~~290.0040 0.00 ~~200~~308,~~709~~728.6032 0.00 0.00 7-A-2 225,000,000.00 ~~225~~217,~~000~~812,~~000~~909.0043 0.00 7,~~187~~294,~~090~~950.5708 0.00 0.00 7-A-3-1 111,750,000.00 ~~111~~107,~~750~~757,~~000~~171.0091 0.00 34,~~992~~052,~~828~~750.0905 0.00 0.00 7-A-3-2 13,250,000.00 13,250,000.00 0.00 0.00 0.00 0.00 7-A-4 38,930,000.00 3837,~~930~~686,~~000~~473.0062 0.00 1,~~243~~262,~~526~~188.3847 0.00 0.00 7-M-1 21,420,000.00 21,420,000.00 0.00 0.00 0.00 0.00 7-M-2 10,310,000.00 10,310,000.00 0.00 0.00 0.00 0.00 7-M-3 6,080,000.00 6,080,000.00 0.00 0.00 0.00 0.00 7-M-4 3,714,000.00 3,714,000.00 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 7-X 601.83 ~~601~~1,331,732.8316 0.00 0.00 0.00 0.00 Totals 1,547,464,768.01 1,~~547~~523,~~464~~482,~~768~~434.0197 ~~150~~149,~~514~~796.7127 2527,~~162~~435,~~948~~376.6705 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 AR 500.00 0.00 0.00000000 500.00 AR-L 500.00 0.00 0.00000000 500.00 1-A-1 ~~871~~979,~~137~~411.4603 3837,~~623~~644,~~862~~451.5451 0.~~97794310~~95314474 ~~871~~979,~~137~~411.4603 1-A-2 4955,~~738~~920.3229 2,~~205~~149,~~261~~341.6839 0.~~97794310~~95314474 4955,~~738~~920.3229 2-A-1 ~~555~~357,~~890~~652.6607 34,~~444~~086,~~109~~457.3427 0.~~98411741~~97389878 ~~555~~357,~~890~~652.6607 2-A-2-1 ~~978~~629,~~764~~723.6310 60,~~646~~016,~~235~~512.3727 0.~~98411741~~97389878 ~~978~~629,~~764~~723.6310 2-A-2-2 4730,~~250~~400.7143 2,~~927~~897,~~749~~348.2987 0.~~98411741~~97389878 4730,~~250~~400.7143 3-A-1 ~~775~~968,~~069~~723.52 74 73,~~224~~256,~~930~~206.4874 0.~~98966574~~97674942 ~~775~~968,~~069~~723.5274 3-A-2-1 1,~~532~~915,~~570~~489.8073 ~~146~~144,~~767~~851,~~429~~939.2047 0.~~98966574~~97674942 1,~~532~~915,~~570~~489.8073 3-A-2-2 89111,~~236~~532.3439 8,~~545~~434,~~763~~231.6627 0.~~98966574~~97674942 89111,~~236~~532.3439 4-A-1-1 2,~~250~~508,~~975~~461.1356 ~~204~~201,~~129~~620,~~024~~563.8731 0.~~98909306~~97693848 2,~~250~~508,~~975~~461.1356 4-A-1-2 ~~130~~145,~~992~~976.4047 11,~~879~~733,~~007~~031.6013 0.~~98909306~~97693848 ~~130~~145,~~992~~976.4047 4-A-2-1 ~~218~~243,~~138~~091.8854 19,~~781~~538,~~861~~769.1258 0.~~98909306~~97693848 ~~218~~243,~~138~~091.8854 4-A-2-2 3741,~~301~~568.7565 3,~~382~~341,~~698~~129.2560 0.~~98909306~~97693848 3741,~~301~~568.7565 5-A-1 ~~523~~637,~~919~~216.4335 47,~~676~~038,~~080~~864.5722 0.~~98913030~~97591005 ~~523~~637,~~919~~216.4335 6-A-1 23,~~814~~256,~~727~~223.7014 ~~297~~294,~~450~~194,~~272~~049.3016 0.~~99062585~~97978136 23,~~814~~256,~~727~~223.7014 C-B-1 2,~~709~~725.3796 18,~~332~~329,~~290~~564.6366 0.~~99985223~~99970355 2,~~709~~725.3796 C-B-2 ~~902~~908.8841 6,~~109~~108,~~097~~188.1272 0.~~99985223~~99970355 ~~902~~908.8841 C-B-3 1,~~128~~135.9788 7,~~638~~637,~~871~~735.0315 0.~~99985223~~99970355 1,~~128~~135.9788 C-B-4 ~~526~~530.8003 3,~~564~~563,~~473~~943.2017 0.~~99985223~~99970355 ~~526~~530.8003 C-B-5 ~~376~~378.0838 2,544,~~623~~245.9255 0.~~99985223~~99970356 ~~376~~378.0838 C-B-6 ~~602~~605.0270 4,~~073~~072,~~397~~792.9828 0.~~99985223~~99970355 ~~602~~605.0270 C-B-7 ~~376~~378.0838 2,544,~~623~~245.9255 0.~~99985223~~99970356 ~~376~~378.0838 C-B-8 ~~451~~454.4420 3,054,~~548~~094.5636 0.~~99985223~~99970355 ~~451~~454.4420 C-B-9 ~~677~~681.5368 4,~~584~~583,~~322~~640.4780 0.~~99985223~~99970356 ~~677~~681.5368 C-B-10 ~~376~~378.2354 2,545,~~689~~311.9541 0.~~99985223~~99970355 ~~376~~378.2354 7-A-1-1 12,~~805~~776,~~367~~987.6077 8684,~~794~~017,~~632~~644.4063 0.~~97962339~~94828041 12,~~805~~776,~~367~~987.6077 7-A-1-2 ~~200~~308,~~709~~728.6032 9,~~649~~340,~~290~~562.4007 0.~~97962339~~94828041 ~~200~~308,~~709~~728.6032 7-A-2 7,~~187~~294,~~090~~950.5708 ~~217~~210,~~812~~517,~~909~~959.4335 0.~~96805738~~93563537 7,~~187~~294,~~090~~950.5708 7-A-3-1 34,~~992~~052,~~828~~750.0905 ~~107~~103,~~757~~704,~~171~~421.9186 0.~~96426999~~92800378 34,~~992~~052,~~828~~750.0905 7-A-3-2 0.00 13,250,000.00 1.00000000 0.00 7-A-4 1,~~243~~262,~~526~~188.3847 3736,~~686~~424,~~473~~285.6214 0.~~96805738~~93563537 1,~~243~~262,~~526~~188.3847 7-M-1 0.00 21,420,000.00 1.00000000 0.00 7-M-2 0.00 10,310,000.00 1.00000000 0.00 7-M-3 0.00 6,080,000.00 1.00000000 0.00 7-M-4 0.00 3,714,000.00 1.00000000 0.00 P 0.00 0.00 0.00000000 0.00 7-X 0.00 12,~~331~~053,~~732~~118.1633 23,~~212~~411.~~80454613~~45893359 0.00 Totals 2527,~~313~~585,~~463~~172.3734 1,~~523~~496,~~482~~618,~~434~~648.9782 0.~~98450218~~96714231 2527,~~313~~585,~~463~~172.3734

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion AR 50.00 ~~1000~~0.00000000 70.~~60000000~~00000000 ~~992~~0.~~40000000~~00000000 0.00000000 AR-L 50.00 ~~1000~~0.00000000 70.~~60000000~~00000000 ~~992~~0.~~40000000~~00000000 0.00000000 1-A-1 39,495,000.00 ~~1000~~977.~~00000000~~94309508 0.~~16928396~~17099329 2124.~~88762096~~62736169 0.00000000 1-A-2 2,255,000.00 ~~1000~~977.~~00000000~~94309534 0.~~16928603~~17099335 2124.~~88762306~~62736142 0.00000000 2-A-1 35,000,000.00 ~~1000~~984.~~00000000~~11740971 0.~~17455829~~17551657 1510.~~70803200~~04311371 0.00000000 2-A-2-1 61,625,000.00 ~~1000~~984.~~00000000~~11740966 0.~~17455838~~17551659 1510.~~70803197~~04311383 0.00000000 2-A-2-2 2,975,000.00 ~~1000~~984.~~00000000~~11740840 0.~~17455798~~17551597 1510.~~70803025~~04311261 0.00000000 3-A-1 75,000,000.00 ~~1000~~989.~~00000000~~66573973 0.~~16665493~~16574133 1012.~~16760533~~75057520 0.00000000 3-A-2-1 148,300,000.00 ~~1000~~989.~~00000000~~66573972 0.~~16665496~~16574127 1012.~~16760539~~75057519 0.00000000 3-A-2-2 8,635,000.00 ~~1000~~989.~~00000000~~66573943 0.~~16665547~~16574175 1012.~~16760510~~75057556 0.00000000 4-A-1-1 206,380,000.00 ~~1000~~989.~~00000000~~09305587 0.~~16859691~~16492969 1011.~~73834722~~98964711 0.00000000 4-A-1-2 12,010,000.00 ~~1000~~989.~~00000000~~09305579 0.~~16859700~~16493006 1011.~~73834721~~98964696 0.00000000 4-A-2-1 20,000,000.00 ~~1000~~989.~~00000000~~09305600 0.~~16859700~~16492950 1011.~~73834700~~98964700 0.00000000 4-A-2-2 3,420,000.00 ~~1000~~989.~~00000000~~09305556 0.~~16859649~~16492982 1011.~~73834795~~98964620 0.00000000 5-A-1 48,200,000.00 ~~1000~~989.~~00000000~~13030228 0.~~16187365~~16252158 1013.~~70782407~~05773465 0.00000000 6-A-1 300,265,000.00 ~~1000~~990.~~00000000~~62585483 0.~~10227326~~10271690 910.~~27187191~~74178093 0.00000000 C-B-1 18,335,000.00 ~~1000~~999.~~00000000~~85222962 0.~~14777038~~14867521 0.00000000 0.00000000 C-B-2 6,110,000.00 ~~1000~~999.~~00000000~~85222913 0.~~14777087~~14867594 0.00000000 0.00000000 C-B-3 7,640,000.00 ~~1000~~999.~~00000000~~85222906 0.~~14777094~~14867539 0.00000000 0.00000000 C-B-4 3,565,000.00 ~~1000~~999.~~00000000~~85223001 0.~~14776999~~14867602 0.00000000 0.00000000 C-B-5 2,545,000.00 ~~1000~~999.~~00000000~~85222790 0.~~14777210~~14867583 0.00000000 0.00000000 C-B-6 4,074,000.00 ~~1000~~999.~~00000000~~85222877 0.~~14777123~~14867452 0.00000000 0.00000000 C-B-7 2,545,000.00 ~~1000~~999.~~00000000~~85222790 0.~~14777210~~14867583 0.00000000 0.00000000 C-B-8 3,055,000.00 ~~1000~~999.~~00000000~~85222913 0.~~14777087~~14867430 0.00000000 0.00000000 C-B-9 4,585,000.00 ~~1000~~999.~~00000000~~85222901 0.~~14777099~~14867612 0.00000000 0.00000000 C-B-10 2,546,066.18 ~~1000~~999.~~00000000~~85223086 0.~~14776914~~14867642 0.00000000 0.00000000 7-A-1-1 88,600,000.00 ~~1000~~979.~~00000000~~62339052 0.00000000 2031.~~37660948~~34297709 0.00000000 7-A-1-2 9,850,000.00 ~~1000~~979.~~00000000~~62339086 0.00000000 2031.~~37660914~~34297665 0.00000000 7-A-2 225,000,000.00 ~~1000~~968.~~00000000~~05737524 0.00000000 3132.~~94262476~~42200036 0.00000000 7-A-3-1 111,750,000.00 ~~1000~~964.~~00000000~~26999472 0.00000000 3536.~~73000528~~26621969 0.00000000 7-A-3-2 13,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-4 38,930,000.00 ~~1000~~968.~~00000000~~05737529 0.00000000 3132.~~94262471~~42200026 0.00000000 7-M-1 21,420,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-2 10,310,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-3 6,080,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-M-4 3,714,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-X 601.83 ~~1000~~2212804.~~00000000~~54613429 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 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 1-A-1 0.00000000 2224.~~05690492~~79835498 ~~977~~953.~~94309508~~14474009 0.~~97794310~~95314474 2224.~~05690492~~79835498 1-A-2 0.00000000 2224.~~05690466~~79835477 ~~977~~953.~~94309534~~14474058 0.~~97794310~~95314474 2224.~~05690466~~79835477 2-A-1 0.00000000 1510.~~88259029~~21863057 ~~984~~973.~~11740971~~89877914 0.~~98411741~~97389878 1510.~~88259029~~21863057 2-A-2-1 0.00000000 1510.~~88259034~~21863043 ~~984~~973.~~11740966~~89877923 0.~~98411741~~97389878 1510.~~88259034~~21863043 2-A-2-2 0.00000000 1510.~~88259160~~21863193 ~~984~~973.~~11740840~~89877983 0.~~98411741~~97389878 1510.~~88259160~~21863193 3-A-1 0.00000000 1012.~~33426027~~91631653 ~~989~~976.~~66573973~~74942320 0.~~98966574~~97674942 1012.~~33426027~~91631653 3-A-2-1 0.00000000 1012.~~33426028~~91631645 ~~989~~976.~~66573972~~74942326 0.~~98966574~~97674942 1012.~~33426028~~91631645 3-A-2-2 0.00000000 1012.~~33426057~~91631616 ~~989~~976.~~66573943~~74942328 0.~~98966574~~97674942 1012.~~33426057~~91631616 4-A-1-1 0.00000000 1012.~~90694413~~15457680 ~~989~~976.~~09305587~~93847907 0.~~98909306~~97693848 1012.~~90694413~~15457680 4-A-1-2 0.00000000 1012.~~90694421~~15457702 ~~989~~976.~~09305579~~93847877 0.~~98909306~~97693848 1012.~~90694421~~15457702 4-A-2-1 0.00000000 1012.~~90694400~~15457700 ~~989~~976.~~09305600~~93847900 0.~~98909306~~97693848 1012.~~90694400~~15457700 4-A-2-2 0.00000000 1012.~~90694444~~15457602 ~~989~~976.~~09305556~~93847953 0.~~98909306~~97693848 1012.~~90694444~~15457602 5-A-1 0.00000000 1013.~~86969772~~22025622 ~~989~~975.~~13030228~~91004606 0.~~98913030~~97591005 1013.~~86969772~~22025622 6-A-1 0.00000000 910.~~37414517~~84449783 ~~990~~979.~~62585483~~78135700 0.~~99062585~~97978136 910.~~37414517~~84449783 C-B-1 0.00000000 0.~~14777038~~14867521 999.~~85222962~~70355386 0.~~99985223~~99970355 0.~~14777038~~14867521 C-B-2 0.00000000 0.~~14777087~~14867594 999.~~85222913~~70355483 0.~~99985223~~99970355 0.~~14777087~~14867594 C-B-3 0.00000000 0.~~14777094~~14867539 999.~~85222906~~70355366 0.~~99985223~~99970355 0.~~14777094~~14867539 C-B-4 0.00000000 0.~~14776999~~14867602 999.~~85223001~~70355400 0.~~99985223~~99970355 0.~~14776999~~14867602 C-B-5 0.00000000 0.~~14777210~~14867583 999.~~85222790~~70355599 0.~~99985223~~99970356 0.~~14777210~~14867583 C-B-6 0.00000000 0.~~14777123~~14867452 999.~~85222877~~70355425 0.~~99985223~~99970355 0.~~14777123~~14867452 C-B-7 0.00000000 0.~~14777210~~14867583 999.~~85222790~~70355599 0.~~99985223~~99970356 0.~~14777210~~14867583 C-B-8 0.00000000 0.~~14777087~~14867430 999.~~85222913~~70355483 0.~~99985223~~99970355 0.~~14777087~~14867430 C-B-9 0.00000000 0.~~14777099~~14867612 999.~~85222901~~70355507 0.~~99985223~~99970356 0.~~14777099~~14867612 C-B-10 0.00000000 0.~~14776914~~14867642 999.~~85223086~~70355445 0.~~99985223~~99970355 0.~~14776914~~14867642 7-A-1-1 0.00000000 2031.~~37660948~~34297709 ~~979~~948.~~62339052~~28041343 0.~~97962339~~94828041 2031.~~37660948~~34297709 7-A-1-2 0.00000000 2031.~~37660914~~34297665 ~~979~~948.~~62339086~~28041320 0.~~97962339~~94828041 2031.~~37660914~~34297665 7-A-2 0.00000000 3132.~~94262476~~42200036 ~~968~~935.~~05737524~~63537489 0.~~96805738~~93563537 3132.~~94262476~~42200036 7-A-3-1 0.00000000 3536.~~73000528~~26621969 ~~964~~928.~~26999472~~00377503 0.~~96426999~~92800378 3536.~~73000528~~26621969 7-A-3-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-4 0.00000000 3132.~~94262471~~42200026 ~~968~~935.~~05737529~~63537478 0.~~96805738~~93563537 3132.~~94262471~~42200026 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 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-X 0.00000000 0.00000000 23,~~212~~411,~~804~~458.~~54613429~~93358590 ~~2212~~3411.~~80454613~~45893359 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 AR 50.00 4.~~95659~~95623% 500.00 0.2100 0.00 0.00 AR-L 50.00 4.~~95659~~95623% 500.00 0.2100 0.00 0.00 1-A-1 39,495,000.00 4.~~95659~~95870% 3938,~~495~~623,~~000~~862.0054 ~~163~~159,~~133~~603.7252 0.00 0.00 1-A-2 2,255,000.00 4.~~95659~~95870% 2,~~255~~205,~~000~~261.0068 9,~~314~~112.2670 0.00 0.00 2-A-1 35,000,000.00 5.~~37895~~37900% 3534,~~000~~444,~~000~~109.0034 ~~156~~154,~~886~~395.1161 0.00 0.00 2-A-2-1 61,625,000.00 5.~~37895~~37900% 6160,~~625~~646,~~000~~235.0037 ~~276~~271,~~231~~846.6255 0.00 0.00 2-A-2-2 2,975,000.00 5.~~37895~~37900% 2,~~975~~927,~~000~~749.0029 13,~~335~~123.3263 0.00 0.00 3-A-1 75,000,000.00 5.~~40996~~40909% 7574,~~000~~224,~~000~~930.0048 ~~338~~334,~~122~~574.6549 0.00 0.00 3-A-2-1 148,300,000.00 5.~~40996~~40909% ~~148~~146,~~300~~767,~~000~~429.0020 ~~668~~661,~~581~~565.1929 0.00 0.00 3-A-2-2 8,635,000.00 5.~~40996~~40909% 8,~~635~~545,~~000~~763.0066 38,~~929~~520.1968 0.00 0.00 4-A-1-1 206,380,000.00 5.~~44692~~44735% ~~206~~204,~~380~~129,~~000~~024.0087 ~~936~~926,~~779~~634.1889 0.00 0.00 4-A-1-2 12,010,000.00 5.~~44692~~44735% 1211,~~010~~879,~~000~~007.0060 5453,~~514~~924.5724 0.00 0.00 4-A-2-1 20,000,000.00 5.~~44692~~44735% 2019,~~000~~781,~~000~~861.0012 9089,~~781~~798.9790 0.00 0.00 4-A-2-2 3,420,000.00 5.~~44692~~44735% 3,~~420~~382,~~000~~698.0025 15,~~523~~355.7261 0.00 0.00 5-A-1 48,200,000.00 4.~~96604~~96811% 4847,~~200~~676,~~000~~080.0057 ~~199~~197,~~469~~383.2925 0.00 0.00 6-A-1 300,265,000.00 5.~~40544~~40482% ~~300~~297,~~265~~450,~~000~~272.0030 1,~~352~~339,~~553~~720.4272 0.00 0.00 C-B-1 18,335,000.00 5.~~37276~~37267% 18,~~335~~332,~~000~~290.0063 82,~~091~~077.3677 0.00 0.00 C-B-2 6,110,000.00 5.~~37276~~37267% 6,~~110~~109,~~000~~097.0012 27,~~356~~351.3280 0.00 0.00 C-B-3 7,640,000.00 5.~~37276~~37267% 7,~~640~~638,~~000~~871.0003 34,~~206~~200.6094 0.00 0.00 C-B-4 3,565,000.00 5.~~37276~~37267% 3,~~565~~564,~~000~~473.0020 15,~~961~~958.5995 0.00 0.00 C-B-5 2,545,000.00 5.~~37276~~37267% 2,~~545~~544,~~000~~623.0092 11,~~394~~392.7485 0.00 0.00 C-B-6 4,074,000.00 5.~~37276~~37267% 4,~~074~~073,~~000~~397.0098 18,~~240~~237.5352 0.00 0.00 C-B-7 2,545,000.00 5.~~37276~~37267% 2,~~545~~544,~~000~~623.0092 11,~~394~~392.7485 0.00 0.00 C-B-8 3,055,000.00 5.~~37276~~37267% 3,~~055~~054,~~000~~548.0056 13,~~678~~675.1690 0.00 0.00 C-B-9 4,585,000.00 5.~~37276~~37267% 4,~~585~~584,~~000~~322.0047 20,~~528~~525.4404 0.00 0.00 C-B-10 2,546,066.18 5.~~37276~~37267% 2,~~546~~545,~~066~~689.1895 11,~~399~~397.5162 0.00 0.00 7-A-1-1 88,600,000.00 3.~~76000~~91125% 8886,~~600~~794,~~000~~632.0040 ~~249~~301,~~852~~756.0001 0.00 0.00 7-A-1-2 9,850,000.00 3.~~82000~~97125% 9,~~850~~649,~~000~~290.0040 2834,~~220~~062.2500 0.00 0.00 7-A-2 225,000,000.00 3.~~77000~~92125% ~~225~~217,~~000~~812,~~000~~909.0043 ~~636~~759,~~187~~199.5000 0.00 0.00 7-A-3-1 111,750,000.00 3.~~73000~~88125% ~~111~~107,~~750~~757,~~000~~171.0091 ~~312~~371,~~620~~762.6324 0.00 0.00 7-A-3-2 13,250,000.00 34.~~89000~~04125% 13,250,000.00 3847,~~656~~596.8894 0.00 0.00 7-A-4 38,930,000.00 3.~~82000~~97125% 3837,~~930~~686,~~000~~473.0062 ~~111~~133,~~534~~033.4525 0.00 0.00 7-M-1 21,420,000.00 4.~~01000~~16125% 21,420,000.00 6479,~~420~~230.6520 0.00 0.00 7-M-2 10,310,000.00 4.~~24000~~39125% 10,310,000.00 3240,~~785~~243.8037 0.00 0.00 7-M-3 6,080,000.00 45.~~94000~~09125% 6,080,000.00 2227,~~526~~515.4038 0.00 0.00 7-M-4 3,714,000.00 5.~~69000~~84125% 3,714,000.00 1519,~~849~~283.5091 0.00 0.00 P 0.00 0.00000% 1,~~547~~523,~~464~~482,~~768~~434.0198 0.00 0.00 0.00 7-X 601.83 0.00000% ~~528~~515,~~904~~806,~~601~~209.8391 0.00 0.00 0.00 Totals 1,547,464,768.01 6,~~073~~325,~~062~~453.6862 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 AR 0.00 0.00 0.2100 0.00 0.00 AR-L 0.00 0.00 0.2100 0.00 0.00 1-A-1 0.00 0.00 ~~163~~159,~~133~~603.7453 0.00 3837,~~623~~644,~~862~~451.5451 1-A-2 0.00 0.00 9,~~314~~112.2670 0.00 2,~~205~~149,~~261~~341.6839 2-A-1 0.00 0.00 ~~156~~154,~~886~~395.1161 0.00 34,~~444~~086,~~109~~457.3427 2-A-2-1 0.00 0.00 ~~276~~271,~~231~~846.6255 0.00 60,~~646~~016,~~235~~512.3727 2-A-2-2 0.00 0.00 13,~~335~~123.3263 0.00 2,~~927~~897,~~749~~348.2987 3-A-1 0.00 0.00 ~~338~~334,~~122~~574.6548 0.00 7473,~~224~~256,~~930~~206.4874 3-A-2-1 0.00 0.00 ~~668~~661,~~581~~565.1828 0.00 ~~146~~144,~~767~~851,~~429~~939.2047 3-A-2-2 0.00 0.00 38,~~929~~520.1968 0.00 8,~~545~~434,~~763~~231.6627 4-A-1-1 0.00 0.00 ~~936~~926,~~779~~634.1989 0.00 ~~204~~201,~~129~~620,~~024~~563.8731 4-A-1-2 0.00 0.00 5453,~~514~~924.5824 0.00 11,~~879~~733,~~007~~031.6013 4-A-2-1 0.00 0.00 9089,~~781~~798.9790 0.00 19,~~781~~538,~~861~~769.1258 4-A-2-2 0.00 0.00 15,~~523~~355.7261 0.00 3,~~382~~341,~~698~~129.2560 5-A-1 0.00 0.00 ~~199~~197,~~469~~383.3024 0.00 47,~~676~~038,~~080~~864.5722 6-A-1 0.00 0.00 1,~~352~~339,~~553~~720.4674 0.00 ~~297~~294,~~450~~194,~~272~~049.3016 C-B-1 0.00 0.00 82,~~091~~077.3677 0.00 18,~~332~~329,~~290~~564.6366 C-B-2 0.00 0.00 27,~~356~~351.3280 0.00 6,~~109~~108,~~097~~188.1272 C-B-3 0.00 0.00 34,~~206~~200.6094 0.00 7,~~638~~637,~~871~~735.0315 C-B-4 0.00 0.00 15,~~961~~958.5995 0.00 3,~~564~~563,~~473~~943.2017 C-B-5 0.00 0.00 11,~~394~~392.7485 0.00 2,544,~~623~~245.9255 C-B-6 0.00 0.00 18,~~240~~237.5352 0.00 4,~~073~~072,~~397~~792.9828 C-B-7 0.00 0.00 11,~~394~~392.7485 0.00 2,544,~~623~~245.9255 C-B-8 0.00 0.00 13,~~678~~675.1690 0.00 3,054,~~548~~094.5636 C-B-9 0.00 0.00 20,~~528~~525.4404 0.00 4,~~584~~583,~~322~~640.4780 C-B-10 0.00 0.00 11,~~399~~397.5162 0.00 2,545,~~689~~311.9541 7-A-1-1 0.00 0.00 ~~249~~301,~~852~~756.01 0.00 8684,~~794~~017,~~632~~644.4063 7-A-1-2 0.00 0.00 2834,~~220~~062.2500 0.00 9,~~649~~340,~~290~~562.4007 7-A-2 0.00 0.00 ~~636~~759,~~187~~199.5201 0.00 ~~217~~210,~~812~~517,~~909~~959.4335 7-A-3-1 0.00 0.00 ~~312~~371,~~620~~762.6325 0.00 ~~107~~103,~~757~~704,~~171~~421.9186 7-A-3-2 0.00 0.00 3847,~~656~~596.8895 0.00 13,250,000.00 7-A-4 0.00 0.00 ~~111~~133,~~534~~033.4525 0.00 3736,~~686~~424,~~473~~285.6214 7-M-1 0.00 0.00 6479,~~420~~230.6520 0.00 21,420,000.00 7-M-2 0.00 0.00 3240,~~785~~243.8037 0.00 10,310,000.00 7-M-3 0.00 0.00 2227,~~526~~515.4038 0.00 6,080,000.00 7-M-4 0.00 0.00 1518,~~849~~245.5098 0.00 3,714,000.00 P 0.00 0.00 517,~~130~~836.0001 0.00 1,~~523~~496,~~482~~618,~~434~~648.9881 7-X 0.00 0.00 0.00 0.00 ~~515~~500,~~806~~831,~~209~~991.9139 Totals 0.00 0.00 6,~~078~~342,~~192~~251.7973 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 AR 50.00 4.~~95659~~95623% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 AR-L 50.00 4.~~95659~~95623% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 1-A-1 39,495,000.00 4.~~95659~~95870% ~~1000~~977.~~00000000~~94309508 4.~~13049044~~04110698 0.00000000 0.00000000 1-A-2 2,255,000.00 4.~~95659~~95870% ~~1000~~977.~~00000000~~94309534 4.~~13049224~~04110865 0.00000000 0.00000000 2-A-1 35,000,000.00 5.~~37895~~37900% ~~1000~~984.~~00000000~~11740971 4.~~48246029~~41130314 0.00000000 0.00000000 2-A-2-1 61,625,000.00 5.~~37895~~37900% ~~1000~~984.~~00000000~~11740966 4.~~48246037~~41130304 0.00000000 0.00000000 2-A-2-2 2,975,000.00 5.~~37895~~37900% ~~1000~~984.~~00000000~~11740840 4.~~48246050~~41130420 0.00000000 0.00000000 3-A-1 75,000,000.00 5.~~40996~~40909% ~~1000~~989.~~00000000~~66573973 4.~~50830200~~46099320 0.00000000 0.00000000 3-A-2-1 148,300,000.00 5.~~40996~~40909% ~~1000~~989.~~00000000~~66573972 4.~~50830202~~46099319 0.00000000 0.00000000 3-A-2-2 8,635,000.00 5.~~40996~~40909% ~~1000~~989.~~00000000~~66573943 4.~~50830226~~46099363 0.00000000 0.00000000 4-A-1-1 206,380,000.00 5.~~44692~~44735% ~~1000~~989.~~00000000~~09305587 4.~~53909865~~48994520 0.00000000 0.00000000 4-A-1-2 12,010,000.00 5.~~44692~~44735% ~~1000~~989.~~00000000~~09305579 4.~~53909825~~48994505 0.00000000 0.00000000 4-A-2-1 20,000,000.00 5.~~44692~~44735% ~~1000~~989.~~00000000~~09305600 4.~~53909850~~48994500 0.00000000 0.00000000 4-A-2-2 3,420,000.00 5.~~44692~~44735% ~~1000~~989.~~00000000~~09305556 4.~~53909942~~48994444 0.00000000 0.00000000 5-A-1 48,200,000.00 4.~~96604~~96811% ~~1000~~989.~~00000000~~13030228 4.~~13836701~~09508817 0.00000000 0.00000000 6-A-1 300,265,000.00 5.~~40544~~40482% ~~1000~~990.~~00000000~~62585483 4.~~50453240~~46179448 0.00000000 0.00000000 C-B-1 18,335,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222962 4.~~47730352~~47656231 0.00000000 0.00000000 C-B-2 6,110,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222913 4.~~47730278~~47656301 0.00000000 0.00000000 C-B-3 7,640,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222906 4.~~47730366~~47656283 0.00000000 0.00000000 C-B-4 3,565,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85223001 4.~~47730435~~47656381 0.00000000 0.00000000 C-B-5 2,545,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222790 4.~~47730452~~47656189 0.00000000 0.00000000 C-B-6 4,074,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222877 4.~~47730241~~47656357 0.00000000 0.00000000 C-B-7 2,545,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222790 4.~~47730452~~47656189 0.00000000 0.00000000 C-B-8 3,055,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222913 4.~~47730278~~47656301 0.00000000 0.00000000 C-B-9 4,585,000.00 5.~~37276~~37267% ~~1000~~999.~~00000000~~85222901 4.~~47730425~~47656270 0.00000000 0.00000000 C-B-10 2,546,066.18 5.~~37276~~37267% ~~1000~~999.~~00000000~~85223086 4.~~47730310~~47656078 0.00000000 0.00000000 7-A-1-1 88,600,000.00 3.~~76000~~91125% ~~1000~~979.~~00000000~~62339052 23.~~82000000~~40582404 0.00000000 0.00000000 7-A-1-2 9,850,000.00 3.~~82000~~97125% ~~1000~~979.~~00000000~~62339086 23.~~86500000~~45807107 0.00000000 0.00000000 7-A-2 225,000,000.00 3.~~77000~~92125% ~~1000~~968.~~00000000~~05737524 23.~~82750000~~37421778 0.00000000 0.00000000 7-A-3-1 111,750,000.00 3.~~73000~~88125% ~~1000~~964.~~00000000~~26999472 23.~~79750004~~32673145 0.00000000 0.00000000 7-A-3-2 13,250,000.00 34.~~89000~~04125% 1000.00000000 23.~~91750038~~59222189 0.00000000 0.00000000 7-A-4 38,930,000.00 3.~~82000~~97125% ~~1000~~968.~~00000000~~05737529 23.~~86500000~~41724249 0.00000000 0.00000000 7-M-1 21,420,000.00 4.~~01000~~16125% 1000.00000000 3.~~00750000~~69888889 0.00000000 0.00000000 7-M-2 10,310,000.00 4.~~24000~~39125% 1000.00000000 3.~~18000000~~90333366 0.00000000 0.00000000 7-M-3 6,080,000.00 45.~~94000~~09125% 1000.00000000 34.~~70500000~~52555592 0.00000000 0.00000000 7-M-4 3,714,000.00 5.~~69000~~84125% 1000.00000000 45.~~26750135~~19222132 0.00000000 0.00000000 P 0.00 0.00000% ~~1000~~984.~~00000000~~50217832 0.00000000 0.00000000 0.00000000 7-X 601.83 0.00000% ~~878827246~~857062974.~~61449300~~44461100 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 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 1-A-1 0.00000000 0.00000000 4.~~13049095~~04110723 0.00000000 ~~977~~953.~~94309508~~14474009 1-A-2 0.00000000 0.00000000 4.~~13049224~~04110865 0.00000000 ~~977~~953.~~94309534~~14474058 2-A-1 0.00000000 0.00000000 4.~~48246029~~41130314 0.00000000 ~~984~~973.~~11740971~~89877914 2-A-2-1 0.00000000 0.00000000 4.~~48246037~~41130304 0.00000000 ~~984~~973.~~11740966~~89877923 2-A-2-2 0.00000000 0.00000000 4.~~48246050~~41130420 0.00000000 ~~984~~973.~~11740840~~89877983 3-A-1 0.00000000 0.00000000 4.~~50830200~~46099307 0.00000000 ~~989~~976.~~66573973~~74942320 3-A-2-1 0.00000000 0.00000000 4.~~50830196~~46099312 0.00000000 ~~989~~976.~~66573972~~74942326 3-A-2-2 0.00000000 0.00000000 4.~~50830226~~46099363 0.00000000 ~~989~~976.~~66573943~~74942328 4-A-1-1 0.00000000 0.00000000 4.~~53909870~~48994520 0.00000000 ~~989~~976.~~09305587~~93847907 4-A-1-2 0.00000000 0.00000000 4.~~53909908~~48994505 0.00000000 ~~989~~976.~~09305579~~93847877 4-A-2-1 0.00000000 0.00000000 4.~~53909850~~48994500 0.00000000 ~~989~~976.~~09305600~~93847900 4-A-2-2 0.00000000 0.00000000 4.~~53909942~~48994444 0.00000000 ~~989~~976.~~09305556~~93847953 5-A-1 0.00000000 0.00000000 4.~~13836722~~09508797 0.00000000 ~~989~~975.~~13030228~~91004606 6-A-1 0.00000000 0.00000000 4.~~50453253~~46179455 0.00000000 ~~990~~979.~~62585483~~78135700 C-B-1 0.00000000 0.00000000 4.~~47730352~~47656231 0.00000000 999.~~85222962~~70355386 C-B-2 0.00000000 0.00000000 4.~~47730278~~47656301 0.00000000 999.~~85222913~~70355483 C-B-3 0.00000000 0.00000000 4.~~47730366~~47656283 0.00000000 999.~~85222906~~70355366 C-B-4 0.00000000 0.00000000 4.~~47730435~~47656381 0.00000000 999.~~85223001~~70355400 C-B-5 0.00000000 0.00000000 4.~~47730452~~47656189 0.00000000 999.~~85222790~~70355599 C-B-6 0.00000000 0.00000000 4.~~47730241~~47656357 0.00000000 999.~~85222877~~70355425 C-B-7 0.00000000 0.00000000 4.~~47730452~~47656189 0.00000000 999.~~85222790~~70355599 C-B-8 0.00000000 0.00000000 4.~~47730278~~47656301 0.00000000 999.~~85222913~~70355483 C-B-9 0.00000000 0.00000000 4.~~47730425~~47656270 0.00000000 999.~~85222901~~70355507 C-B-10 0.00000000 0.00000000 4.~~47730310~~47656078 0.00000000 999.~~85223086~~70355445 7-A-1-1 0.00000000 0.00000000 23.~~82000011~~40582404 0.00000000 ~~979~~948.~~62339052~~28041343 7-A-1-2 0.00000000 0.00000000 23.~~86500000~~45807107 0.00000000 ~~979~~948.~~62339086~~28041320 7-A-2 0.00000000 0.00000000 23.~~82750009~~37421782 0.00000000 ~~968~~935.~~05737524~~63537489 7-A-3-1 0.00000000 0.00000000 23.~~79750004~~32673154 0.00000000 ~~964~~928.~~26999472~~00377503 7-A-3-2 0.00000000 0.00000000 23.~~91750038~~59222264 0.00000000 1000.00000000 7-A-4 0.00000000 0.00000000 23.~~86500000~~41724249 0.00000000 ~~968~~935.~~05737529~~63537478 7-M-1 0.00000000 0.00000000 3.~~00750000~~69888889 0.00000000 1000.00000000 7-M-2 0.00000000 0.00000000 3.~~18000000~~90333366 0.00000000 1000.00000000 7-M-3 0.00000000 0.00000000 34.~~70500000~~52555592 0.00000000 1000.00000000 7-M-4 0.00000000 0.00000000 4.~~26750135~~91275714 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.~~00331510~~01152596 0.00000000 ~~984~~967.~~50217832~~14230899 7-X 0.00000000 0.00000000 0.00000000 0.00000000 ~~857062974~~832181831.~~44461100~~06525100 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3134,~~763~~280,~~866~~547.3545 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 517,~~130~~836.0001 Total Deposits 3134,~~768~~298,~~996~~383.3546 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~377~~370,~~340~~959.1939 Payment of Interest and Principal 3133,~~391~~927,~~656~~424.1607 Total Withdrawals (Pool Distribution Amount) 3134,~~768~~298,~~996~~383.3546 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~366~~360,~~886~~762.1144 PMI Fee 10,~~454~~196.0895 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~377~~370,~~340~~959.1939

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 0.00 517,~~130~~836.0001 517,~~130~~836.0001 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0207,999.0020 0.00 0.00 0207,999.0020 30 Days 18 0 0 0 18 ~~286~~2,~~000~~470,984.0076 0.00 0.00 0.00 ~~286~~2,~~000~~470,984.0076 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 10 0 0 0 10 ~~180,000~~0.00 0.00 0.00 0.00 ~~180,000~~0.00 Totals 28 01 0 0 29 ~~466~~2,~~000~~470,984.0076 0207,999.0020 0.00 0.00 ~~466~~2,~~000~~678,983.0096 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~~019689% 0.000000% 0.000000% 0.~~000000~~019689% 0.~~000000~~014416% 0.000000% 0.000000% 0.~~000000~~014416% 30 Days 0.~~019361~~157511% 0.000000% 0.000000% 0.000000% 0.~~019361~~157511% 0.~~019460~~171263% 0.000000% 0.000000% 0.000000% 0.~~019460~~171263% 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.~~019361~~000000% 0.000000% 0.000000% 0.000000% 0.~~019361~~000000% 0.~~012248~~000000% 0.000000% 0.000000% 0.000000% 0.~~012248~~000000% Totals 0.~~038722~~157511% 0.~~000000~~019689% 0.000000% 0.000000% 0.~~038722~~177200% 0.~~031708~~171263% 0.~~000000~~014416% 0.000000% 0.000000% 0.~~031708~~185679%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 Group 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 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 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 01 0 0 0 01 0360,000.00 0.00 0.00 0.00 0360,000.00 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 0360,000.00 0.00 0.00 0.00 0360,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~246914% 0.000000% 0.000000% 0.000000% 0.~~000000~~246914% 0.~~000000~~143965% 0.000000% 0.000000% 0.000000% 0.~~000000~~143965% 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~~246914% 0.000000% 0.000000% 0.000000% 0.~~000000~~246914% 0.~~000000~~143965% 0.000000% 0.000000% 0.000000% 0.~~000000~~143965% 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 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 Gr6-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 01 0 0 01 0207,999.0020 0.00 0.00 0207,999.0020 30 Days 10 0 0 0 10 ~~286,000~~0.00 0.00 0.00 0.00 ~~286,000~~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 10 0 0 0 10 ~~180,000~~0.00 0.00 0.00 0.00 ~~180,000~~0.00 Totals 2 0 1 0 0 21 ~~466,000~~0.00 0207,999.0020 0.00 0.00 ~~466~~207,~~000~~999.0020 0-29 Days 0.~~000000~~070077% 0.000000% 0.000000% 0.~~000000~~070077% 0.~~000000~~066806% 0.000000% 0.000000% 0.~~000000~~066806% 30 Days 0.~~069444~~000000% 0.000000% 0.000000% 0.000000% 0.~~069444~~000000% 0.~~090907~~000000% 0.000000% 0.000000% 0.000000% 0.~~090907~~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.~~069444~~000000% 0.000000% 0.000000% 0.000000% 0.~~069444~~000000% 0.~~057214~~000000% 0.000000% 0.000000% 0.000000% 0.~~057214~~000000% Totals 0.~~138889~~000000% 0.~~000000~~070077% 0.000000% 0.000000% 0.~~138889~~070077% 0.~~148121~~000000% 0.~~000000~~066806% 0.000000% 0.000000% 0.~~148121~~066806% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7A-Conf Mix 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 03 0 0 0 03 0908,485.0081 0.00 0.00 0.00 0908,485.0081 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 03 0 0 0 03 0908,485.0081 0.00 0.00 0.00 0908,485.0081 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~617284% 0.000000% 0.000000% 0.000000% 0.~~000000~~617284% 0.~~000000~~889415% 0.000000% 0.000000% 0.000000% 0.~~000000~~889415% 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~~617284% 0.000000% 0.000000% 0.000000% 0.~~000000~~617284% 0.~~000000~~889415% 0.000000% 0.000000% 0.000000% 0.~~000000~~889415% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7B-Non/Conf Mix Hb No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 04 0 0 0 04 01,202,498.0095 0.00 0.00 0.00 01,202,498.0095 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 04 0 0 0 04 01,202,498.0095 0.00 0.00 0.00 01,202,498.0095 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~311526% 0.000000% 0.000000% 0.000000% 0.~~000000~~311526% 0.~~000000~~348781% 0.000000% 0.000000% 0.000000% 0.~~000000~~348781% 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~~311526% 0.000000% 0.000000% 0.000000% 0.~~000000~~311526% 0.~~000000~~348781% 0.000000% 0.000000% 0.000000% 0.~~000000~~348781%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 214,~~467~~654.5988

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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 1-Jumbo 3/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 2- Jumbo 5/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 3/1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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. 7A-Conf Mix Hybrid 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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. 7B-Non/Conf Mix Hb 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 1-Jumbo 3/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 2- Jumbo 5/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 3/1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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. 7A-Conf Mix Hybrid 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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. 7B-Non/Conf Mix Hb 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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.~~917150~~918340% Weighted Average Net Coupon 5.~~632644~~623734% Weighted Average Pass-Through Rate 5.~~613955~~615407% Weighted Average Maturity(Stepdown Calculation) ~~357~~356 Beginning Scheduled Collateral Loan Count 5,~~233~~165 Number Of Loans Paid In Full 6886 Ending Scheduled Collateral Loan Count 5,~~165~~079 Beginning Scheduled Collateral Balance 1,~~547~~469,~~464~~470,~~768~~434.0198 Ending Scheduled Collateral Balance 1,~~469~~442,~~470~~606,~~434~~648.9881 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 1,~~469~~442,~~656~~802,~~991~~003.6320 Monthly P&I Constant 7,~~632~~510,~~708~~765.7437 Special Servicing Fee 0.00 Prepayment Penalties 517,~~130~~836.0001 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~268~~263,~~555~~410.0160 Unscheduled Principal 2326,~~713~~600,~~778~~375.0257 Extra principal distribution Amount 1721,~~331,130~~386.3318 Excess Cash Amount 0.00

Miscellaneous Reporting Overcollateralization Reduction 0.00 Overcollateralization Increase 1721,~~331,130~~386.3318 Group 7A Net Funds Cap 6.~~125754~~143116% Group 7B Net Funds Cap 65.~~534745~~831921% Overcollateralization Amount 12,~~331~~053,~~732~~118.1633 Overcollateralization Deficiency 21,~~908~~577,~~373~~243.4815 Targeted Overcollateralization 2,908,975.31 Step Down Date Reach NO 3 Month Rolling Delinquency Percentage 0.000000% Trigger Event - 3mo. Delinq. Rate > 5.25 NO Excess Cash Amount 1721,~~331,130~~386.3318 Extra Principal Distribution 1721,~~331,130~~386.3318 Aggregate Subsequent Transfer Amounts 0.00 Capitalized Interest Account Amount ~~230~~61,~~640~~345.8392 Capitalized Interest Distributable Amt ~~417~~169,~~379~~301.4994 Net Funds Cap Shortfall 7M4 1,037.93 Prefunding Account Amount 54,012,000.00

Group Level Collateral Statement Group Group 1-Jumbo 3/1 Group 2- Jumbo 5/1 Group 3 - 7/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~299777~~301218 5.~~692223~~691338 5.~~783988~~783316 Weighted Average Net Rate 4.~~956589~~958702 5.~~378952~~378996 5.~~423767~~423029 Weighted Average Maturity ~~357~~356 356 357 ~~358~~ Beginning Loan Count 8280 ~~178~~177 1,~~017~~009 Loans Paid In Full 2 12 811 Ending Loan Count 8078 ~~177~~175 ~~1,009~~998 Beginning Scheduled Balance 4443,~~135~~213,~~183~~803.3779 ~~105~~103,~~282~~699,~~810~~912.2527 ~~245~~242,~~173~~774,~~432~~349.1524 Ending Scheduled Balance 4342,~~213~~178,~~803~~055.7951 ~~103~~102,~~699~~681,~~912~~123.2733 ~~242~~239,~~774~~776,~~349~~386.2468 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~202~~198,~~394~~460.3575 ~~517~~510,~~789~~320.0081 1,~~222~~210,~~592~~691.7685 Scheduled Principal 7,~~472~~555.1793 18,~~378~~494.0080 40,~~859~~657.3690 Unscheduled Principal ~~913~~1,~~907~~028,192.4135 1,~~564~~000,~~519~~294.9814 2,~~358~~957,~~223~~304.5566 Scheduled Interest ~~194~~190,~~922~~904.1882 ~~499~~491,~~411~~826.0001 1,~~181~~170,~~733~~033.4095 Servicing Fees 12,~~622~~334.2150 2726,~~484~~991.9849 7372,~~597~~890.0041 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 2,~~820~~819.5077 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 ~~182~~178,~~299~~570.9732 ~~471~~464,~~926~~834.0252 1,~~105~~094,~~315~~323.9077 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.~~956589~~958702 5.~~378953~~378996 5.~~409962~~409091

Group Level Collateral Statement Group Group 4 - 10/1 Gr5-Conforming 3/1 Gr6-Conforming 3/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~702336~~702816 5.~~290982~~290867 5.~~680230~~679827 Weighted Average Net Rate 5.~~446918~~447348 4.~~966041~~965620 5.~~423154~~422689 Weighted Average Maturity ~~358~~ 357 ~~357~~356 356 Beginning Loan Count ~~411~~408 ~~232~~229 1,~~450~~440 Loans Paid In Full 3 3 1013 Ending Loan Count ~~408~~405 ~~229~~226 1,~~440~~427 Beginning Scheduled Balance ~~255~~252,~~613~~973,~~001~~266.9262 50,~~950~~425,~~320~~955.1754 ~~317~~314,~~405~~588,~~418~~937.3261 Ending scheduled Balance ~~252~~250,~~973~~031,~~266~~867.6216 5049,~~425~~788,~~955~~287.5436 ~~314~~311,~~588~~330,937.6138 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 1,~~257~~244,~~754~~399.8958 ~~232~~230,~~895~~616.2022 1,~~534~~521,~~908~~628.4543 Scheduled Principal 4342,~~095~~182.5689 8,~~247~~285.5137 32,~~462~~619.0938 Unscheduled Principal 2,~~596~~899,~~639~~216.7457 ~~516~~629,~~117~~382.1281 23,~~784~~225,~~018~~380.6285 Scheduled Interest 1,~~214~~202,~~659~~216.3369 ~~224~~222,~~647~~330.6985 1,~~502~~489,~~446~~009.3605 Servicing Fees 5453,~~406~~855.6948 13,~~796~~667.5640 67,~~997~~410.5763 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 4,~~685~~684.7990 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,~~160~~148,~~252~~361.6421 ~~210~~208,~~851~~663.1345 1,~~429~~416,~~763~~913.0052 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.~~446918~~447348 4.~~966040~~965620 5.~~405439~~404819

Group Level Collateral Statement Group 7A-Conf Mix Hybrid 7B-Non/Conf Mix Hb Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~428157~~445101 6.~~436082~~447707 5.~~917150~~918340 Weighted Average Net Rate 6.~~134313~~151822 6.~~139974~~151904 5.~~632644~~623734 Weighted Average Maturity ~~357~~356.00 ~~357~~356.00 ~~357~~356.00 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~600~~591,~~197~~213.7308 2,~~064~~003,~~176~~434.3665 7,~~632~~510,~~708~~765.7437 Beginning Loan Count ~~508~~500 1,~~355~~322 5,~~233~~165 Loans Paid In Full 814 3338 6886 Ending Loan Count ~~500~~486 1,~~322~~284 5,~~165~~079 Beginning Scheduled Balance ~~106~~105,~~885~~064,~~985~~970.9836 ~~368~~356,~~006~~729,~~615~~239.8555 1,~~493~~469,~~452~~470,~~768~~434.0198 Ending Scheduled Balance ~~105~~102,~~064~~121,~~970~~076.3696 ~~356~~344,~~729~~698,~~239~~914.5543 1,~~469~~442,~~470~~606,~~434~~648.9881 Scheduled Principal 2726,~~631~~917.1981 9086,~~409~~696.1352 ~~268~~263,~~555~~410.0160 Unscheduled Principal 12,~~793~~916,~~384~~975.4359 11,~~186~~943,~~967~~628.1760 2326,~~713~~600,~~778~~375.0257 Scheduled Interest ~~572~~564,~~566~~295.5427 1,~~973~~916,~~767~~738.2313 7,~~364~~247,~~153~~354.7377 Servicing Fee 2625,~~173~~677.1278 9087,~~807~~934.9875 ~~366~~360,~~886~~762.1144 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 762.3721 21,~~185~~930.4207 10,~~454~~196.0895 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 ~~545~~537,~~631~~855.0528 1,~~880~~826,~~773~~873.8331 6,~~986~~876,~~813~~395.5438 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.~~125754~~143116 6.~~132848~~145412 5.~~613955~~615407

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 Group 1-Jumbo 3/1 2 ~~901~~1,~~000~~026,164.00 ~~899~~1,~~129~~026,163.4599 0 0.00 0.00 Group 2- Jumbo 5/1 12 1988,~~495,~~000.00 1987,~~494,970~~999.0097 0 0.00 0.00 Group 3 - 7/1 811 2,~~295~~900,~~300~~225.00 2,~~294~~896,~~885~~558.6848 0 0.00 0.00 Group 4 - 10/1 3 2,~~499~~220,~~998~~000.00 2,~~497~~220,~~877~~000.4500 0 0.00 0.00 Gr5-Conforming 3/1 3 ~~512~~617,~~800~~749.00 ~~512~~617,~~799~~423.5827 0 0.00 0.00 Gr6-Conforming 3/1 1013 23,~~591~~026,~~777~~880.00 23,~~591~~019,~~776~~193.9702 0 0.00 0.00 7A-Conf Mix Hybrid 814 12,~~789~~900,~~700~~445.00 12,~~788~~894,~~190~~782.1326 0 0.00 0.00 7B-Non/Conf Mix Hb 3338 11,~~180~~926,~~269~~055.00 11,~~172~~919,~~828~~300.4684 0 0.00 0.00 Total 6886 2325,~~265~~605,~~844~~518.00 2325,~~252~~581,~~457~~421.7283 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 Group 1-Jumbo 3/1 0 0.00 0.00 0 0.00 0.00 142,~~777~~028.9636 Group 2- Jumbo 5/1 0 0.00 0.00 0 0.00 0.00 6912,~~549~~294.9817 Group 3 - 7/1 0 0.00 0.00 0 0.00 0.00 6361,~~754~~104.0655 Group 4 - 10/1 0 0.00 0.00 0 0.00 0.00 99679,~~887~~216.8657 Gr5-Conforming 3/1 0 0.00 0.00 0 0.00 0.00 311,~~317~~959.54 Gr6-Conforming 3/1 0 0.00 0.00 0 0.00 0.00 ~~192~~206,~~241~~450.6520 7A-Conf Mix Hybrid 0 0.00 0.00 0 0.00 0.00 523,~~934~~142.5586 7B-Non/Conf Mix Hb 0 0.00 0.00 0 0.00 0.00 1826,~~328~~140.6749 Total 0 0.00 0.00 0 0.00 0.00 ~~467~~1,~~792~~022,336.2774

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1-Jumbo 3/1 ~~0403264555~~0403124177 FLMI 80.00 01-Jun-2005 ~~416~~615,~~000~~064.00 ~~414~~615,~~129~~063.4599 Group 1-Jumbo 3/1 ~~0403611513~~0500356208 IANC 69.2999 01-~~Jun~~Apr-2005 ~~485~~411,~~000~~100.00 ~~485~~411,~~000~~100.00 Group 2- Jumbo 5/1 ~~0403317203~~0403124393 CA 6559.47 01-May-2005 380,000.00 379,999.97 Group 2- Jumbo 5/1 0403129667 IL 80.00 01-~~Apr~~Jun-2005 608,000.00 608,000.00 Group 3 - 7/1 0403129664 VA 79.99 01-Jun-2005 414,~~495~~750.00 414,149.99 Group 3 - 7/1 0403265077 IL 90.00 01-Jun-2005 247,500.00 246,457.66 Group 3 - 7/1 0403265099 NY 77.50 01-Jun-2005 93,000.00 92,617.46 Group 3 - 7/1 0403265104 FL 90.00 01-Jul-2005 288,~~494~~000.00 288,~~970~~000.00 Group 3 - 7/1 ~~0403237651~~0403265174 MDFL 7877.2897 01-Apr-2005 400,000.00 400,000.00 Group 3 - 7/1 ~~0403265076~~0403575137 FLCA 7955.7005 01-~~Jun~~Jul-2005 ~~426~~300,~~400~~000.00 ~~426~~300,~~400~~000.00 Group 3 - 7/1 ~~0403574986~~0403575282 WAAZ 80.00 01-Jul-2005 ~~190~~119,~~400~~600.00 ~~190~~119,~~400~~600.00 Group 3 - 7/1 ~~0403575123~~0403575289 SCMA 90.00 01-~~Jul~~Oct-~~2005~~2004 ~~211~~199,~~500~~800.00 ~~211~~199,~~024~~800.9400 Group 3 - 7/1 ~~0403575158~~0403575547 RITN 3772.7424 01-~~Jul~~Jun-2005 ~~200~~307,000.00 ~~200~~305,000.00 Group 3 - 7/1 ~~0403575280~~0403575623 FLCA 90.00 01-Jul-2005 ~~162~~240,~~000~~075.00 ~~161~~240,~~644~~075.5500 Group 3 - 7/1 ~~0403575386~~0403584614 CAAZ 5765.9321 01-Jun-2005 ~~285~~290,~~000~~500.00 ~~285~~290,~~000~~500.00 Group 34 - 710/1 ~~0403584607~~0403264440 NVNY 8480.00 01-~~Jun~~Jan-2005 ~~420~~520,000.00 ~~420~~520,000.00 Group 4 - 10/1 ~~0403558286~~0403558225 MOCA 6246.8967 01-Jul-2005 ~~999~~700,~~999~~000.00 ~~997~~700,~~752~~000.8800 Group 4 - 10/1 ~~0403574681~~0403558305 CA 6476.1092 01-~~Jul~~Jun-2005 ~~999~~1,~~999~~000,000.00 ~~999~~1,~~999~~000,000.00 ~~Group~~Gr5-Conforming 43/1 0403129851 NV 80.00 01-Jun-2005 10232,249.00 232,223.27 Gr5-Conforming 3/1 ~~0403574699~~0403237723 WANC 5080.00 01-Jul-2005 ~~500~~248,000.00 ~~499~~248,000.00 Gr5-Conforming 3/1 ~~0403129631~~0403611468 CAGA 4248.7190 01-~~Jun~~May-2005 ~~212~~137,~~000~~500.00 ~~211~~137,~~999~~200.5800 ~~Gr5~~Gr6-Conforming 3/1 ~~0403129812~~0402695814 WVSC 9065.00 01-~~Jun~~Apr-2005 ~~115~~79,~~200~~500.00 ~~115~~79,~~200~~500.00 ~~Gr5~~Gr6-Conforming 3/1 ~~0403611537~~0402736541 ORUT 80.00 01-~~May~~Mar-2005 ~~185~~156,~~600~~150.00 ~~185~~156,~~600~~150.00 Gr6-Conforming 3/1 ~~0403276357~~0403276127 CA 8060.0078 01-May-2005 ~~344~~310,000.00 ~~344~~310,000.00 Gr6-Conforming 3/1 ~~0403291222~~0403276175 AZCA 80.00 01-~~Jul~~Apr-2005 ~~178~~284,~~650~~800.00 ~~178~~284,~~650~~800.00 Gr6-Conforming 3/1 ~~0403291683~~0403276197 VACA 7180.3700 01-~~Jul~~Mar-2005 ~~355~~316,000.00 ~~355~~315,~~000~~919.0035 Gr6-Conforming 3/1 ~~0403292454~~0403276371 CA 80.00 01-~~Jul~~Apr-2005 ~~312~~280,~~289~~000.00 ~~312~~280,~~289~~000.00 Gr6-Conforming 3/1 ~~0403292583~~0403291301 FLWI 9088.0040 01-~~Jun~~Jul-2005 ~~183~~111,~~600~~380.00 ~~183~~111,~~600~~380.00 Gr6-Conforming 3/1 ~~0403292896~~0403291699 CAWA 7952.9908 01-~~Jun~~Jul-2005 ~~226~~100,000.00 ~~226~~93,~~000~~500.00 Gr6-Conforming 3/1 ~~0403292973~~0403292341 NYNJ 9079.0098 01-~~May~~Jul-2005 ~~320~~171,~~400~~050.00 ~~320~~171,~~400~~050.00 Gr6-Conforming 3/1 ~~0403293211~~0403293054 CA 8078.34 01-Jun-2005 359,600.00 359,600.00 Gr6-Conforming 3/1 0403293353 GA 54.00 01-Jul-2005 ~~350~~243,~~288~~000.00 ~~350~~243,~~288~~000.00 Gr6-Conforming 3/1 ~~0500380157~~0900000409 CA 79.9899 01-~~May~~Jun-2005 ~~225~~357,~~550~~400.00 ~~225~~357,~~549~~400.9700 Gr6-Conforming 3/1 ~~0700083199~~0900003778 SCCA 68.80 01-May-2005 258,000.00 256,631.30 7A-Conf Mix Hybrid 0403107173 WA 80.00 01-Jul-2005 96175,200.00 175,200.00 7A-Conf Mix Hybrid 0403136750 MA 80.00 01-Mar-2005 346,000.00 96346,000.00 7A-Conf Mix Hybrid ~~0403000320~~0403138923 WACA 8070.00 01-~~Apr~~Mar-2005 ~~228~~301,000.00 ~~227~~297,~~988~~694.1711 7A-Conf Mix Hybrid ~~0403126381~~0403264586 FLNH 8090.00 01-~~Jun~~Jul-2005 ~~128~~357,~~550~~300.00 ~~128~~357,~~550~~300.00 7A-Conf Mix Hybrid ~~0403129744~~0403276434 MDCA 80.00 01-Jun-2005 292,~~800~~000.00 292,~~800~~000.00 7A-Conf Mix Hybrid ~~0403136814~~0403291804 CAFL 79.99 01-Jul-2005 130,300.00 130,300.00 7A-Conf Mix Hybrid 0500398369 CA 84.93 01-May-2005 ~~339~~191,~~000~~100.00 ~~337~~191,~~470~~100.3200 7A-Conf Mix Hybrid ~~0403611665~~0500407636 VAFL 80.00 01-May-2005 ~~244~~154,~~150~~000.00 ~~244~~153,~~150~~329.54 7A-Conf Mix Hybrid 0500407847 DE 80.00 01-Jun-2005 83,920.00 83,662.23 7A-Conf Mix Hybrid ~~0500451194~~0500438696 AZMD 80.00 01-~~Jul~~Jun-2005 ~~190~~132,000.00 ~~189~~130,~~671~~825.9054 7A-Conf Mix Hybrid ~~0700089600~~0500443536 AZRI 80.00 01-Jul-2005 267,200.00 267,~~000~~200.00 ~~199~~7A-Conf Mix Hybrid 0500449312 MA 75.00 01-Jul-2005 262,~~619~~425.4900 261,709.44 7A-Conf Mix Hybrid ~~0900000447~~0700084305 FLIL 7980.9800 01-~~Jun~~Jul-2005 ~~167~~128,~~200~~000.00 ~~167~~127,~~200~~691.09 7A-Conf Mix Hybrid 0700092076 MD 80.00 01-Jul-2005 80,000.00 79,820.78 7B-Non/Conf Mix Hb ~~0402406659~~0402492954 NVCA 7680.9200 01-Feb-2005 ~~425~~484,000.00 ~~424~~484,~~846~~000.4600 7B-Non/Conf Mix Hb ~~0402919098~~0402919031 WAMA 80.00 01-~~Apr~~Mar-2005 ~~232~~104,000.00 ~~232~~104,000.00 7B-Non/Conf Mix Hb ~~0402919147~~0402919101 CA 8056.0008 01-Mar-2005 ~~640~~1,200,000.00 ~~640~~1,200,000.00 7B-Non/Conf Mix Hb ~~0402999284~~0403061989 UTMA 8061.0048 01-~~Jan~~Jun-2005 92359,~~000~~650.00 91359,~~353~~650.7100 7B-Non/Conf Mix Hb ~~0403124248~~0403107188 CA 80.00 01-~~Jun~~Jul-2005 ~~960~~328,000.00 ~~960~~328,000.00 7B-Non/Conf Mix Hb ~~0403129820~~0403109316 MAAZ 9079.0097 01-Jun-2005 ~~111~~131,150.00 ~~111~~131,150.00 7B-Non/Conf Mix Hb ~~0403129942~~0403109390 NMKY 8580.00 01-Jun-2005 ~~144~~117,600.00 117,600.00 7B-Non/Conf Mix Hb 0403129733 WA 90.00 01-Jun-2005 373,500.00 ~~144~~373,~~115~~500.4200 7B-Non/Conf Mix Hb ~~0403136630~~0403129760 CAIL 9580.00 01-Jul-2005 ~~215~~136,~~165~~000.00 ~~214~~135,~~765~~964.3759 7B-Non/Conf Mix Hb ~~0403136774~~0403136878 AZCA 9074.0099 01-May-2005 ~~391~~318,~~500~~700.00 ~~391~~318,~~499~~700.9000 7B-Non/Conf Mix Hb ~~0403136807~~0403157654 NVFL 6980.9800 01-~~Apr~~Jun-2005 ~~172~~282,~~400~~300.00 ~~172~~282,~~397~~300.1600 7B-Non/Conf Mix Hb ~~0403136830~~0403237721 MD 80.00 01-Jul-2005 638,840.00 638,840.00 7B-Non/Conf Mix Hb 0403237725 CA 80.00 01-~~Jun~~Jul-2005 ~~416~~572,000.00 ~~416~~572,000.00 7B-Non/Conf Mix Hb ~~0403157677~~0403264583 VACA 7980.9900 01-Jun-2005 ~~239~~340,~~900~~000.00 ~~239~~340,~~900~~000.00 7B-Non/Conf Mix Hb ~~0403264634~~0403264594 DCFL 7395.4500 01-Jun-2005 ~~650~~399,000.00 ~~650~~399,000.00 7B-Non/Conf Mix Hb ~~0403264883~~0403276200 FLNV 7780.4400 01-~~Jun~~May-2005 ~~123~~387,~~900~~400.00 ~~123~~385,~~545~~542.4584 7B-Non/Conf Mix Hb ~~0403276318~~0403276349 WACA 7580.00 01-May-2005 ~~105~~406,~~000~~700.00 ~~105~~406,~~000~~700.00 7B-Non/Conf Mix Hb ~~0403293396~~0403276444 CAWA 7080.7100 01-Jun-2005 385,280.00 385,280.00 7B-Non/Conf Mix Hb 0403291278 MO 59.23 01-Jul-2005 ~~268~~115,~~000~~500.00 ~~268~~115,~~000~~500.00 7B-Non/Conf Mix Hb ~~0403325305~~0403292507 AZNJ 8090.00 01-~~May~~Apr-2005 ~~147~~441,~~200~~000.00 ~~147~~440,~~200~~799.76 7B-Non/Conf Mix Hb 0403317200 MN 77.71 01-Apr-2005 272,000.00 272,000.00 7B-Non/Conf Mix Hb ~~0403325329~~0403325320 FLAZ 9590.00 01-May-2005 ~~190~~244,~~790~~800.00 ~~190~~244,~~790~~800.00 7B-Non/Conf Mix Hb ~~0403328531~~0403611659 NVMO 80.00 01-Jun-2005 ~~131~~129,~~200~~600.00 ~~130~~129,~~842~~160.2673 7B-Non/Conf Mix Hb ~~0500308538~~0500374855 NVCA 7480.9900 01-~~Mar~~May-2005 ~~140~~212,~~800~~000.00 ~~140~~212,~~767~~000.00 7B-Non/Conf Mix Hb ~~0500313545~~0500389415 PAMA 80.00 01-~~Feb~~May-2005 ~~220~~420,000.00 ~~218~~418,~~406~~421.6789 7B-Non/Conf Mix Hb ~~0500393572~~0500397733 COVA 7695.8900 01-May-2005 171,000.00 170,341.39 7B-Non/Conf Mix Hb 0500401713 NJ 71.93 01-Jun-2005 359,~~650~~600.00 359,~~650~~600.00 7B-Non/Conf Mix Hb ~~0500401386~~0500419997 AZ 7980.9900 01-Jun-2005 ~~264~~156,~~250~~000.00 ~~263~~156,~~563~~000.6200 7B-Non/Conf Mix Hb ~~0500409792~~0500422536 CANJ 7995.9900 01-~~May~~Feb-2005 ~~256~~88,~~200~~065.00 ~~255~~87,~~469~~502.6569 7B-Non/Conf Mix Hb ~~0500431890~~0500427982 MAAZ 8079.0099 01-Jun-2005 ~~224~~233,000.00 ~~223~~233,~~359~~000.0500 7B-Non/Conf Mix Hb ~~0500432520~~0500432494 NJAZ 80.00 01-~~Jul~~Jun-2005 ~~768~~92,000.00 ~~766~~90,~~768~~929.0397 7B-Non/Conf Mix Hb ~~0500443358~~0500432554 AZCA 79.99 01-Jul-2005 ~~210~~404,~~700~~900.00 ~~210~~404,~~279~~900.4500 7B-Non/Conf Mix Hb ~~0500444735~~0500448540 CANY 7580.00 01-Jul-2005 ~~750~~288,000.00 ~~748~~287,~~766~~233.8749 7B-Non/Conf Mix Hb ~~0500459246~~0500450022 NYMD 6575.00 01-Jul-2005 ~~975~~240,~~000~~750.00 ~~973~~240,~~144~~750.9600 7B-Non/Conf Mix Hb ~~0700064545~~0500452054 FLAZ 80.00 01-~~Jun~~Jul-2005 ~~568~~552,000.00 ~~568~~550,~~000~~600.0076 7B-Non/Conf Mix Hb ~~0700074314~~0900000066 FL 7580.00 01-~~Jul~~Jun-2005 ~~363~~199,~~750~~920.00 ~~363~~199,~~750~~920.00 7B-Non/Conf Mix Hb ~~0900000415~~0900000430 AZ 7980.9900 01-Jun-2005 ~~108~~138,600.00 ~~108~~138,~~596~~600.5600 7B-Non/Conf Mix Hb ~~0900003736~~0900003715 ILNV 9080.00 01-~~Jun~~Jul-2005 ~~315~~203,~~614~~200.00 ~~314~~203,~~710~~200.9100

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1-Jumbo 3/1 ~~0403264555~~0403124177 Loan Paid in Full 0 5.~~375~~500% 360 23 Group 1-Jumbo 3/1 ~~0403611513~~0500356208 Loan Paid in Full 0 5.~~125~~625% 360 5 Group 2- Jumbo 5/1 0403124393 Loan Paid in Full 0 6.125% 360 4 Group 2- Jumbo 5/1 ~~0403317203~~0403129667 Loan Paid in Full 0 6.000% 360 3 Group 3 - 7/1 0403129664 Loan Paid in Full (1) 7.000% 360 3 Group 3 - 7/1 0403265077 Loan Paid in Full 0 5.750% 360 43 Group 3 - 7/1 ~~0403237651~~0403265099 Loan Paid in Full 0 5.875% 360 43 Group 3 - 7/1 ~~0403265076~~0403265104 Loan Paid in Full 0 6.~~250~~290% 360 2 Group 3 - 7/1 ~~0403574986~~0403265174 Loan Paid in Full 0 5.625% 360 15 Group 3 - 7/1 ~~0403575123~~0403575137 Loan Paid in Full 0 5.~~375~~875% 360 12 Group 3 - 7/1 ~~0403575158~~0403575282 Loan Paid in Full 0 6.~~375~~000% 360 12 Group 3 - 7/1 ~~0403575280~~0403575289 Loan Paid in Full 0 57.~~500~~375% 360 11 Group 3 - 7/1 0403575547 Loan Paid in Full 0 4.875% 360 3 Group 3 - 7/1 ~~0403575386~~0403575623 Loan Paid in Full 0 5.~~625~~750% 360 2 Group 3 - 7/1 ~~0403584607~~0403584614 Loan Paid in Full 0(1) 5.875% 360 23 Group 4 - 10/1 ~~0403558286~~0403264440 Loan Paid in Full 0 56.~~375~~125% 360 18 Group 4 - 10/1 ~~0403574681~~0403558225 Loan Paid in Full 0 5.~~875~~750% 360 12 Group 4 - 10/1 ~~0403574699~~0403558305 Loan Paid in Full 0 5.~~750~~500% 360 13 Gr5-Conforming 3/1 ~~0403129631~~0403129851 Loan Paid in Full 0 5.~~375~~625% 360 23 Gr5-Conforming 3/1 ~~0403129812~~0403237723 Loan Paid in Full 0 54.~~250~~750% 360 2 Gr5-Conforming 3/1 ~~0403611537~~0403611468 Loan Paid in Full 0 54.~~250~~875% 360 34 Gr6-Conforming 3/1 ~~0403276357~~0402695814 Loan Paid in Full 0 5.~~750~~625% 360 35 Gr6-Conforming 3/1 ~~0403291222~~0402736541 Loan Paid in Full 0(2) 5.500% 360 6 Gr6-Conforming 3/1 0403276127 Loan Paid in Full (1) 5.~~000~~500% 360 4 Gr6-Conforming 3/1 0403276175 Loan Paid in Full (1) 5.875% 360 5 Gr6-Conforming 3/1 ~~0403291683~~0403276197 Loan Paid in Full 0(1) 6.~~000~~125% 360 16 Gr6-Conforming 3/1 ~~0403292454~~0403276371 Loan Paid in Full 0 5.~~375~~625% 360 15 Gr6-Conforming 3/1 ~~0403292583~~0403291301 Loan Paid in Full 0 5.~~375~~750% 360 2 Gr6-Conforming 3/1 ~~0403292896~~0403291699 Loan Paid in Full 0(1) 5.~~750~~875% 360 2 Gr6-Conforming 3/1 ~~0403292973~~0403292341 Loan Paid in Full 0 5.~~750~~125% 360 32 Gr6-Conforming 3/1 ~~0403293211~~0403293054 Loan Paid in Full 0 5.~~625~~375% 360 13 Gr6-Conforming 3/1 ~~0500380157~~0403293353 Loan Paid in Full 0 5.750% 360 2 Gr6-Conforming 3/1 0900000409 Loan Paid in Full 0 6.125% 360 3 Gr6-Conforming 3/1 ~~0700083199~~0900003778 Loan Paid in Full 0 6.000% 360 14 7A-Conf Mix Hybrid ~~0403000320~~0403107173 Loan Paid in Full 0 6.~~375~~750% 360 42 7A-Conf Mix Hybrid ~~0403126381~~0403136750 Loan Paid in Full 0 6.250% 360 6 7A-Conf Mix Hybrid 0403138923 Loan Paid in Full 0 5.375% 360 26 7A-Conf Mix Hybrid ~~0403129744~~0403264586 Loan Paid in Full 0 5.875% 360 2 7A-Conf Mix Hybrid 0403276434 Loan Paid in Full (1) 6.500% 360 23 7A-Conf Mix Hybrid ~~0403136814~~0403291804 Loan Paid in Full 0 56.375% 360 32 7A-Conf Mix Hybrid ~~0403611665~~0500398369 Loan Paid in Full 0 7.375% 360 4 7A-Conf Mix Hybrid 0500407636 Loan Paid in Full (1) 6.750% 360 34 7A-Conf Mix Hybrid ~~0500451194~~0500407847 Loan Paid in Full 0 7.375% 360 3 7A-Conf Mix Hybrid 0500438696 Loan Paid in Full (1) 6.~~750~~625% 360 3 7A-Conf Mix Hybrid 0500443536 Loan Paid in Full (1) 5.875% 360 2 7A-Conf Mix Hybrid ~~0700089600~~0500449312 Loan Paid in Full 0 6.~~250~~500% 360 12 7A-Conf Mix Hybrid ~~0900000447~~0700084305 Loan Paid in Full 0 67.~~875~~125% 360 2 7A-Conf Mix Hybrid 0700092076 Loan Paid in Full 0 7.500% 360 2 7B-Non/Conf Mix Hb ~~0402406659~~0402492954 Loan Paid in Full 0 57.~~500~~750% 360 67 7B-Non/Conf Mix Hb ~~0402919098~~0402919031 Loan Paid in Full 0 56.~~125~~250% 360 46 7B-Non/Conf Mix Hb ~~0402919147~~0402919101 Loan Paid in Full 0(1) 56.250% 360 56 7B-Non/Conf Mix Hb ~~0402999284~~0403061989 Loan Paid in Full 0 6.~~750~~875% 360 73 7B-Non/Conf Mix Hb ~~0403124248~~0403107188 Loan Paid in Full 0 65.~~125~~875% 360 2 7B-Non/Conf Mix Hb ~~0403129820~~0403109316 Loan Paid in Full 0 67.250% 360 23 7B-Non/Conf Mix Hb ~~0403129942~~0403109390 Loan Paid in Full 0 6.~~625~~375% 360 23 7B-Non/Conf Mix Hb ~~0403136630~~0403129733 Loan Paid in Full 0 67.~~375~~125% 360 13 7B-Non/Conf Mix Hb ~~0403136774~~0403129760 Loan Paid in Full 0 56.~~750~~250% 360 32 7B-Non/Conf Mix Hb ~~0403136807~~0403136878 Loan Paid in Full 0 5.~~375~~750% 360 4 7B-Non/Conf Mix Hb ~~0403136830~~0403157654 Loan Paid in Full 0 56.875% 360 23 7B-Non/Conf Mix Hb ~~0403157677~~0403237721 Loan Paid in Full 0 76.~~500~~250% 360 2 7B-Non/Conf Mix Hb ~~0403264634~~0403237725 Loan Paid in Full 0 56.~~750~~625% 360 2 7B-Non/Conf Mix Hb ~~0403264883~~0403264583 Loan Paid in Full 0 6.~~250~~000% 360 23 7B-Non/Conf Mix Hb ~~0403276318~~0403264594 Loan Paid in Full 0 75.~~375~~875% 360 3 7B-Non/Conf Mix Hb ~~0403293396~~0403276200 Loan Paid in Full 0 6.~~750~~250% 360 14 7B-Non/Conf Mix Hb ~~0403325305~~0403276349 Loan Paid in Full 0 6.~~625~~375% 360 34 7B-Non/Conf Mix Hb ~~0403325329~~0403276444 Loan Paid in Full 0 76.~~250~~875% 360 3 7B-Non/Conf Mix Hb ~~0403328531~~0403291278 Loan Paid in Full 0 6.~~500~~250% 360 2 7B-Non/Conf Mix Hb ~~0500308538~~0403292507 Loan Paid in Full 0 56.~~625~~875% 360 5 7B-Non/Conf Mix Hb ~~0500313545~~0403317200 Loan Paid in Full 0 56.~~875~~250% 360 65 7B-Non/Conf Mix Hb ~~0500393572~~0403325320 Loan Paid in Full 0 7.250% 360 24 7B-Non/Conf Mix Hb ~~0500401386~~0403611659 Loan Paid in Full 0(1) 6.~~750~~875% 360 23 7B-Non/Conf Mix Hb ~~0500409792~~0500374855 Loan Paid in Full 0 76.~~750~~875% 360 34 7B-Non/Conf Mix Hb ~~0500431890~~0500389415 Loan Paid in Full 0 67.~~250~~500% 360 24 7B-Non/Conf Mix Hb ~~0500432520~~0500397733 Loan Paid in Full 0 7.~~125~~375% 360 4 7B-Non/Conf Mix Hb 0500401713 Loan Paid in Full (1) 6.000% 360 3 7B-Non/Conf Mix Hb ~~0500443358~~0500419997 Loan Paid in Full 0 6.~~000~~500% 360 3 7B-Non/Conf Mix Hb 0500422536 Loan Paid in Full (1) 7.250% 360 7 7B-Non/Conf Mix Hb ~~0500444735~~0500427982 Loan Paid in Full 0 76.~~000~~500% 360 3 7B-Non/Conf Mix Hb 0500432494 Loan Paid in Full (1) 7.375% 360 3 7B-Non/Conf Mix Hb ~~0500459246~~0500432554 Loan Paid in Full 0 67.250% 360 12 7B-Non/Conf Mix Hb ~~0700064545~~0500448540 Loan Paid in Full 0 56.~~875~~625% 360 2 7B-Non/Conf Mix Hb ~~0700074314~~0500450022 Loan Paid in Full 0 6.500% 360 12 7B-Non/Conf Mix Hb ~~0900000415~~0500452054 Loan Paid in Full 0 6.875% 360 2 7B-Non/Conf Mix Hb ~~0900003736~~0900000066 Loan Paid in Full (1) 6.250% 360 3 7B-Non/Conf Mix Hb 0900000430 Loan Paid in Full 0 6.375% 360 3 7B-Non/Conf Mix Hb 0900003715 Loan Paid in Full 0 6.250% 360 2

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 1.~~588~~811% Current Month 1719.~~478~~688% Current Month 53,~~165~~677.~~678~~002% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 17.478% N/A Aug-2005 5,165.678% N/A Sep-2005 19.688% N/A Sep-2005 3,677.002% 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 1-Jumbo 3/1 SMM CPR PSA Current Month 2.~~071~~380% Current Month 2225.~~208~~100% Current Month 43,~~734~~763.~~316~~938% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 22.208% N/A Aug-2005 4,734.316% N/A Sep-2005 25.100% N/A Sep-2005 3,763.938% 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 2- Jumbo 5/1 SMM CPR PSA Current Month 10.~~486~~965% Current Month 1610.~~447~~982% Current Month 31,~~805~~738.~~913~~492% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 16.447% N/A Aug-2005 3,805.913% N/A Sep-2005 10.982% N/A Sep-2005 1,738.492% 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 01.~~962~~218% Current Month 1013.~~953~~679% Current Month 43,~~383~~061.~~080~~226% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 10.953% N/A Aug-2005 4,383.080% N/A Sep-2005 13.679% N/A Sep-2005 3,061.226% 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 1.~~016~~146% Current Month 1112.~~533~~920% Current Month 63,~~168~~364.~~065~~166% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 11.533% N/A Aug-2005 6,168.065% N/A Sep-2005 12.920% N/A Sep-2005 3,364.166% 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 1.~~013~~248% Current Month 1113.~~503~~993% Current Month 2,~~322~~008.~~771~~138% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 11.503% N/A Aug-2005 2,322.771% N/A Sep-2005 13.993% N/A Sep-2005 2,008.138% 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 3/1 SMM CPR PSA Current Month 01.~~877~~025% Current Month 1011.~~033~~634% Current Month 2,~~849~~115.~~453~~183% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 10.033% N/A Aug-2005 2,849.453% N/A Sep-2005 11.634% N/A Sep-2005 2,115.183% 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. 7A-Conf Mix Hybrid SMM CPR PSA Current Month 12.~~678~~777% Current Month 1828.~~381~~678% Current Month 4,~~455~~692.~~545~~149% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 18.381% N/A Aug-2005 4,455.545% N/A Sep-2005 28.678% N/A Sep-2005 4,692.149% 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. 7B-Non/Conf Mix Hb SMM CPR PSA Current Month 3.~~041~~349% Current Month 3033.~~964~~552% Current Month 75,~~614~~562.~~685~~214% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 30.964% N/A Aug-2005 7,614.685% N/A Sep-2005 33.552% N/A Sep-2005 5,562.214% 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. 7A-Conf Mix 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. 7B-Non/Conf Mix Hb 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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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. ~~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 N/A N/A Jul-2005 N/A N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 2005-8