UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 27, 2005
(Date of earliest event reported)
Citigroup Mortgage Loan Trust Inc.
(as Depositor under the Pooling and Servicing Agreement, dated as
February 1, 2005, providing for the issuance of Asset Backed
Pass-Through Certificates, Series 2005-OPT1)
(Exact name of registrant as specified in charter)
DELAWARE
(State or Other Jurisdiction of Incorporation)
333-117349-10 01-0791848
(Commission File Number) (I.R.S. Employer Identification No.)
390 Greenwich Street
NEW YORK, NEW YORK 10013
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, Including Area Code: (212) 816-6000
(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(b) under the Exchange Act
(17 CFR 240.14a-12(b))
[ ] 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.
This current report on Form 8-K relates to the monthly distribution
reported to the holders of Citigroup Mortgage Loan Trust, Series
2005-OPT1 Asset Backed Pass-Through Certificates, Series 2005-OPT1,
which was made on February 1, 2005
Item 9.01 Financial Statements and Exhibits.
(c) Exhibits
Exhibit No. Description
99.1 Monthly Remittance Statement to the Certificateholders dated as of
June 27, 2005.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of
the Registrant by the undersigned thereunto duly authorized.
DEUTSCHE BANK NATIONAL TRUST COMPANY,
IN ITS CAPACITY AS TRUSTEE UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF CITIGROUP MORTGAGE LOAN
TRUST INC., REGISTRANT
Date: Jun 30, 2005 By: /s/ Katherine M. Wannenmacher
Katherine M. Wannenmacher
Vice President
EXHIBIT INDEX
DOCUMENT
99.1 Monthly Remittance Statement to the Certificateholders dated as of
June 27, 2005.
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
External Parties
Table of Contents
Page
Seller
1. Certificate Payment Report
2
Citigroup Mrtg. Loan Trust
2. Collection Account Report
4
3. Credit Enhancement Report
6
4. Collateral Report
7
Certificate Insurer(s)
5. Delinquency Report
10
6. REO Report
11
7. Foreclosure Report
12
8. Prepayment Report
13
9. Prepayment Detail Report
16
10. Realized Loss Report
20
11. Realized Loss Detail Report
23
Servicer(s)
12. Triggers and Adj. Cert. Report
24
Option One
13. Additional Certificate Report
25
Underwriter(s)
Citigroup
Total Number of Pages
25
Dates
Contacts
Cut-Off Date:
February 01, 2005
Brent Hoyler
Close Date:
January 28, 2005
Administrator
First Distribution Date:
March 25, 2005
(714) 247-6322
Brent.Hoyler@db.com
Address:
1761 East St. Andrew Place, Santa Ana, CA 92705
Distribution Date:
June 27, 2005
Factor Information:
(800) 735-7777
Record Date:
May 31, 2005
Main Phone Number:
(714) 247-6000
June 24, 2005
https://www.tss.db.com/invr
Page 1 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
Prior
Current
Class
Original
Principal
Total
Realized
Deferred
Principal
Class
Type
Cur
Face Value
Balance
Interest
Principal
Distribution
Loss
Interest
Balance
(1)
(2)
(3)
(4)=(2)+(3)
(5)
(6)
(7)=(1)-(3)-(5)+(6)
A-1A
SR
$
290,150,000.00
250,948,933.04
731,516.14
25,033,727.75
25,765,243.89
0.00
0.00
225,915,205.29
A-1B
SR
$
314,286,000.00
314,286,000.00
950,715.15
0.00
950,715.15
0.00
0.00
314,286,000.00
A-1C
SR
$
46,279,600.00
46,279,600.00
145,935.01
0.00
145,935.01
0.00
0.00
46,279,600.00
M-1
MEZ
$
29,707,600.00
29,707,600.00
95,584.20
0.00
95,584.20
0.00
0.00
29,707,600.00
M-2
MEZ
$
24,010,300.00
24,010,300.00
77,693.33
0.00
77,693.33
0.00
0.00
24,010,300.00
M-3
MEZ
$
15,464,300.00
15,464,300.00
50,465.17
0.00
50,465.17
0.00
0.00
15,464,300.00
M-4
MEZ
$
13,429,500.00
13,429,500.00
46,656.32
0.00
46,656.32
0.00
0.00
13,429,500.00
M-5
MEZ
$
13,022,600.00
13,022,600.00
45,600.80
0.00
45,600.80
0.00
0.00
13,022,600.00
M-6
MEZ
$
11,801,700.00
11,801,700.00
41,650.17
0.00
41,650.17
0.00
0.00
11,801,700.00
M-7
MEZ
$
10,173,900.00
10,173,900.00
40,381.90
0.00
40,381.90
0.00
0.00
10,173,900.00
M-8
MEZ
$
6,511,300.00
6,511,300.00
26,142.87
0.00
26,142.87
0.00
0.00
6,511,300.00
M-9
MEZ/NOF
$
8,139,100.00
8,139,100.00
39,840.89
0.00
39,840.89
0.00
0.00
8,139,100.00
M-10
MEZ/NOF
$
8,953,000.00
8,953,000.00
43,824.94
0.00
43,824.94
0.00
0.00
8,953,000.00
CE
NOF
$
21,975,407.42
21,975,419.00
1,915,903.03
0.00
1,915,903.03
0.00
0.00
21,975,419.00
P
NOF
$
100.00
100.00
393,273.38
0.00
393,273.38
0.00
0.00
100.00
R
NOF/NPR
$
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
813,904,407.42
774,703,352.04
4,645,183.30
25,033,727.75
29,678,911.05
0.00
0.00
749,669,624.29
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
Orig. Principal
Prior
Current
Period
Period
(with Notional)
Principal
Total
Principal
Class
Starting
Ending
Method
Cusip
Balance
Balance
Interest
Principal
Distribution
Balance
(1)
(1)
(2)
(3)
(4)=(2)+(3)
(5)
A-1A
05/25/05
06/26/05
A-Act/360
17307GNN4
290,150,000.00
864.893790
2.521165
86.278572
88.799738
778.615217
A-1B
05/25/05
06/26/05
A-Act/360
17307GNP9
314,286,000.00
1,000.000000
3.025000
0.000000
3.025000
1,000.000000
A-1C
05/25/05
06/26/05
A-Act/360
17307GNQ7
46,279,600.00
1,000.000000
3.153333
0.000000
3.153333
1,000.000000
M-1
05/25/05
06/26/05
A-Act/360
17307GNR5
29,707,600.00
1,000.000000
3.217500
0.000000
3.217500
1,000.000000
M-2
05/25/05
06/26/05
A-Act/360
17307GNS3
24,010,300.00
1,000.000000
3.235833
0.000000
3.235833
1,000.000000
M-3
05/25/05
06/26/05
A-Act/360
17307GNT1
15,464,300.00
1,000.000000
3.263334
0.000000
3.263334
1,000.000000
M-4
05/25/05
06/26/05
A-Act/360
17307GNU8
13,429,500.00
1,000.000000
3.474167
0.000000
3.474167
1,000.000000
M-5
05/25/05
06/26/05
A-Act/360
17307GNV6
13,022,600.00
1,000.000000
3.501666
0.000000
3.501666
1,000.000000
M-6
05/25/05
06/26/05
A-Act/360
17307GNW4
11,801,700.00
1,000.000000
3.529167
0.000000
3.529167
1,000.000000
M-7
05/25/05
06/26/05
A-Act/360
17307GNX2
10,173,900.00
1,000.000000
3.969166
0.000000
3.969166
1,000.000000
M-8
05/25/05
06/26/05
A-Act/360
17307GNY0
6,511,300.00
1,000.000000
4.015000
0.000000
4.015000
1,000.000000
M-9
05/25/05
06/26/05
A-Act/360
17307GNZ7
8,139,100.00
1,000.000000
4.894999
0.000000
4.894999
1,000.000000
M-10
05/25/05
06/26/05
A-Act/360
17307GPA0
8,953,000.00
1,000.000000
4.895001
0.000000
4.895001
1,000.000000
CE
05/25/05
06/24/05
A-30/360
CI05O101C
21,975,407.42
1,000.000527
87.183959
0.000000
87.183959
1,000.000527
P
05/25/05
06/24/05
CI05O101P
100.00
1,000.000000
3,932,733.800000
0.000000
3,932,733.800000
1,000.000000
R
05/25/05
06/24/05
CI05O101R
0.00
0.000000
0.000000
0.000000
0.000000
0.000000
Page 2 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Distribution to Date -
Current
Original
Unscheduled
Scheduled
Total
Total
Realized
Deferred
Principal
Class
Face Value
Interest
Principal
Principal
Principal
Distribution
Loss
Interest
Balance
(1)
(2)
(3)
(4)
(5)=(3)+(4)
(6)=(2)+(5)
(7)
(8)
(9)=(1)-(5)-(7)+(8)
A-1A
290,150,000.00
3,091,268.38
61,840,606.11
2,394,188.60
64,234,794.71
67,326,063.09
0.00
0.00
225,915,205.29
A-1B
314,286,000.00
3,724,812.91
0.00
0.00
0.00
3,724,812.91
0.00
0.00
314,286,000.00
A-1C
46,279,600.00
573,507.09
0.00
0.00
0.00
573,507.09
0.00
0.00
46,279,600.00
M-1
29,707,600.00
376,172.49
0.00
0.00
0.00
376,172.49
0.00
0.00
29,707,600.00
M-2
24,010,300.00
305,884.55
0.00
0.00
0.00
305,884.55
0.00
0.00
24,010,300.00
M-3
15,464,300.00
198,802.18
0.00
0.00
0.00
198,802.18
0.00
0.00
15,464,300.00
M-4
13,429,500.00
184,569.83
0.00
0.00
0.00
184,569.83
0.00
0.00
13,429,500.00
M-5
13,022,600.00
180,486.00
0.00
0.00
0.00
180,486.00
0.00
0.00
13,022,600.00
M-6
11,801,700.00
164,932.05
0.00
0.00
0.00
164,932.05
0.00
0.00
11,801,700.00
M-7
10,173,900.00
161,038.71
0.00
0.00
0.00
161,038.71
0.00
0.00
10,173,900.00
M-8
6,511,300.00
104,321.88
0.00
0.00
0.00
104,321.88
0.00
0.00
6,511,300.00
M-9
8,139,100.00
160,570.86
0.00
0.00
0.00
160,570.86
0.00
0.00
8,139,100.00
M-10
8,953,000.00
176,627.77
0.00
0.00
0.00
176,627.77
0.00
0.00
8,953,000.00
CE
21,975,407.42
8,055,431.93
0.00
0.00
0.00
8,055,431.93
0.00
11.58
21,975,419.00
P
100.00
965,420.40
0.00
0.00
0.00
965,420.40
0.00
0.00
100.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
813,904,407.42
18,423,847.03
61,840,606.11
2,394,188.60
64,234,794.71
82,658,641.74
0.00
11.58
749,669,624.29
Interest Detail -
Pass
Prior Principal
Non-
Prior
Unscheduled
Paid or
Current
Through
(with Notional)
Accrued
Supported
Unpaid
Interest
Optimal
Deferred
Unpaid
Class
Rate
Balance
Interest
Interest SF
Interest
Adjustment
Interest
Interest
Interest
(1)
(2)
(3)
(4)
(5)=(1)-(2)+(3)+(4)
(6)
(7)=(5)-(6)
A-1A
3.18000%
250,948,933.04
731,516.14
0.00
0.00
0.00
731,516.14
731,516.14
0.00
A-1B
3.30000%
314,286,000.00
950,715.15
0.00
0.00
0.00
950,715.15
950,715.15
0.00
A-1C
3.44000%
46,279,600.00
145,935.01
0.00
0.00
0.00
145,935.01
145,935.01
0.00
M-1
3.51000%
29,707,600.00
95,584.20
0.00
0.00
0.00
95,584.20
95,584.20
0.00
M-2
3.53000%
24,010,300.00
77,693.33
0.00
0.00
0.00
77,693.33
77,693.33
0.00
M-3
3.56000%
15,464,300.00
50,465.17
0.00
0.00
0.00
50,465.17
50,465.17
0.00
M-4
3.79000%
13,429,500.00
46,656.32
0.00
0.00
0.00
46,656.32
46,656.32
0.00
M-5
3.82000%
13,022,600.00
45,600.80
0.00
0.00
0.00
45,600.80
45,600.80
0.00
M-6
3.85000%
11,801,700.00
41,650.17
0.00
0.00
0.00
41,650.17
41,650.17
0.00
M-7
4.33000%
10,173,900.00
40,381.90
0.00
0.00
0.00
40,381.90
40,381.90
0.00
M-8
4.38000%
6,511,300.00
26,142.87
0.00
0.00
0.00
26,142.87
26,142.87
0.00
M-9
5.34000%
8,139,100.00
39,840.89
0.00
0.00
0.00
39,840.89
39,840.89
0.00
M-10
5.34000%
8,953,000.00
43,824.94
0.00
0.00
0.00
43,824.94
43,824.94
0.00
CE
104.62070%
21,975,419.00
1,915,903.03
0.00
0.00
0.00
1,915,903.03
1,915,903.03
0.00
P
0.00000%
100.00
0.00
0.00
0.00
0.00
0.00
393,273.38
0.00
R
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
774,703,352.04
4,251,909.92
0.00
0.00
0.00
4,251,909.92
4,645,183.30
0.00
Page 3 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Collection Account Report
SUMMARY
Total
Principal Collections
25,033,727.75
Principal Withrawals
0.00
Principal Other Accounts
0.00
TOTAL NET PRINCIPAL
25,033,727.75
Interest Collections
4,388,548.51
Interest Withdrawals
-0.00
Interest Other Accounts
393,273.38
Interest Fees
-136,638.58
TOTAL NET INTEREST
4,645,183.31
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION
29,678,911.06
PRINCIPAL - COLLECTIONS
Total
Scheduled Principal Received
583,110.70
Prepayments In Full
24,117,070.04
Curtailments
333,547.01
Liquidations
0.00
Insurance Principal
0.00
Repurchased Principal Amounts
0.00
Other Principal
0.00
Total Realized Loss Of Principal
-0.00
Delinquent Principal
-185,009.55
Advanced Principal
185,009.55
TOTAL PRINCIPAL COLLECTED
25,033,727.75
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
Total
TOTAL OTHER ACCOUNTS PRINCIPAL
0.00
Page 4 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
INTEREST - COLLECTIONS
Total
Scheduled Interest
4,448,813.70
Liquidation Interest
0.00
Repurchased Interest
0.00
Insurance Interest
0.00
Other Interest
0.00
Relief Act Interest Shortfalls
-0.00
Prepayment Interest Shortfalls
-15,235.08
Compensating Interest
15,235.08
Delinquent Interest
-1,433,746.86
Interest Advanced
1,373,481.67
TOTAL INTEREST COLLECTED
4,388,548.51
INTEREST - WITHDRAWALS
Total
Nonrecoverable Advances
0.00
TOTAL INTEREST WITHDRAWALS
0.00
INTEREST - OTHER ACCOUNTS
Total
Prepayment Charges
393,273.38
TOTAL INTEREST OTHER ACCOUNTS
393,273.38
INTEREST - FEES
Total
Current Servicing Fees
133,410.64
Current Trustee Fees
3,227.93
TOTAL INTEREST OTHER FEES
136,638.58
Page 5 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
SPACE INTENTIONALLY LEFT BLANK
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
Total
Begining Overcollateralization Amount
21,975,419.00
Ending Overcollateralized Amount
21,975,419.00
Overcollateralization Release Amount
0.00
Overcollateralization Deficiency Amount
0.00
Overcollateralization Target Amount
21,975,419.00
Page 6 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Collateral Report
COLLATERAL
Total
Loan Count:
Original
4,506
Prior
4,307
Prefunding
0
Scheduled Paid Offs
-0
Full Voluntary Prepayments
-123
Repurchases
-0
Liquidations
-0
Current
4,184
Principal Balance:
Original
813,904,407.42
Prior
774,703,352.04
Prefunding
0.00
Scheduled Principal
-583,110.70
Partial Prepayments
-333,547.01
Full Voluntary Prepayments
-24,117,070.04
Repurchases
-0.00
Liquidations
-0.00
Current
749,669,624.29
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
CHARACTERISTICS
Total
Weighted Average Coupon Original
6.90286%
Weighted Average Coupon Prior
#######
Weighted Average Coupon Current
6.89112%
Weighted Average Months to Maturity Original
354
Weighted Average Months to Maturity Prior
352
Weighted Average Months to Maturity Current
351
Weighted Avg Remaining Amortization Term Original
354
Weighted Avg Remaining Amortization Term Prior
352
Weighted Avg Remaining Amortization Term Current
351
Weighted Average Seasoning Original
3.28
Weighted Average Seasoning Prior
5.28
Weighted Average Seasoning Current
6.27
Page 8 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
ARM CHARACTERISTICS
Total
Weighted Average Margin Original
4.98711%
Weighted Average Margin Prior
4.98538%
Weighted Average Margin Current
4.98471%
Weighted Average Max Rate Original
12.85988%
Weighted Average Max Rate Prior
12.85047%
Weighted Average Max Rate Current
12.84861%
Weighted Average Min Rate Original
6.85783%
Weighted Average Min Rate Prior
6.84943%
Weighted Average Min Rate Current
6.84755%
Weighted Average Cap Up Original
1.00017%
Weighted Average Cap Up Prior
1.00017%
Weighted Average Cap Up Current
1.00017%
Weighted Average Cap Down Original
1.00017%
Weighted Average Cap Down Prior
1.00017%
Weighted Average Cap Down Current
1.00017%
SERVICING FEES & ADVANCES
Total
Current Servicing Fees
133,410.64
Delinquent Servicing Fees
60,265.19
TOTAL SERVICING FEES
193,675.84
Compensating Interest
-15,235.08
Delinquent Servicing Fees
-60,265.19
COLLECTED SERVICING FEES
118,175.56
Aggregate Advances with respect to this Distribution
1,558,491.22
ADDITIONAL COLLATERAL INFORMATION
Total
Net Prepayment Interest Shortfall
0.00
Libor For Current Period
3.0900%
Page 9 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Delinquency Report
TOTAL
< 1 PAYMENT
1 PAYMENT
2 PAYMENTS
3+ PAYMENTS
TOTAL
DELINQUENT
Balance
6,597,164.55
4,312,846.25
1,124,129.59
12,034,140.39
% Balance
0.88%
0.58%
0.15%
1.61%
# Loans
29
25
6
60
% # Loans
0.69%
0.60%
0.14%
1.43%
FORECLOSURE
Balance
0.00
0.00
0.00
0.00
0.00
% Balance
0.00%
0.00%
0.00%
0.00%
0.00%
# Loans
0
0
0
0
0
% # Loans
0.00%
0.00%
0.00%
0.00%
0.00%
BANKRUPTCY
Balance
0.00
0.00
0.00
0.00
0.00
% Balance
0.00%
0.00%
0.00%
0.00%
0.00%
# Loans
0
0
0
0
0
% # Loans
0.00%
0.00%
0.00%
0.00%
0.00%
REO
Balance
0.00
0.00
0.00
0.00
0.00
% Balance
0.00%
0.00%
0.00%
0.00%
0.00%
# Loans
0
0
0
0
0
% # Loans
0.00%
0.00%
0.00%
0.00%
0.00%
TOTAL
Balance
0.00
6,597,164.55
4,312,846.25
1,124,129.59
12,034,140.39
% Balance
0.00%
0.88%
0.58%
0.15%
1.61%
# Loans
0
29
25
6
60
% # Loans
0.00%
0.69%
0.60%
0.14%
1.43%
Page 10 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
REO Report
Loan Number
Original
Stated
Current
State &
First
&
Principal
Principal
Paid to
Note
LTV at
Original
Payment
Loan Group
Balance
Balance
Date
Rate
Origination
Term
Date
TOTAL
Page 11 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Foreclosure Report
Loan Number
Original
Stated
Current
State &
First
&
Principal
Principal
Paid to
Note
LTV at
Original
Payment
Loan Group
Balance
Balance
Date
Rate
Origination
Term
Date
TOTAL
Page 12 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
Total
Current
Number of Paid in Full Loans
123
Number of Repurchased Loans
0
Total Number of Loans Prepaid in Full
123
Curtailments Amount
333,547.01
Paid in Full Balance
24,117,070.04
Repurchased Loans Balance
0.00
Total Prepayment Amount
24,450,617.05
Cumulative
Number of Paid in Full Loans
322
Number of Repurchased Loans
0
Total Number of Loans Prepaid in Full
322
Paid in Full Balance
60,838,886.10
Repurchased Loans Balance
0.00
Curtailments Amount
1,001,709.00
Total Prepayment Amount
61,840,595.10
Page 13 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
Total
SMM
3.16%
3 Months Avg SMM
2.13%
12 Months Avg SMM
1.96%
Avg SMM Since Cut-off
1.96%
CPR
31.96%
3 Months Avg CPR
22.76%
12 Months Avg CPR
21.15%
Avg CPR Since Cut-off
21.15%
PSA
2,548.85%
3 Months Avg PSA Approximation
2,155.69%
12 Months Avg PSA Approximation
2,211.90%
Avg PSA Since Cut-off Approximation
2,211.90%
Page 14 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Dates correspond to distribution dates.
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 15 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number
Original
Current
State &
Type Prepayment
First
&
Loan
Principal
Prepayment
Prepayment
Note
LTV at
&
Payment
Loan Group
Status
Balance
Amount
Date
Rate
Origination
Original Term
Date
11071892 1
172,077.00
171,070.83
19-May-2005
5.600%
CA - 73.22%
Paid Off - 360
01-Jan-2005
11071934 1
190,000.00
188,861.68
25-May-2005
6.050%
CA - 68.35%
Paid Off - 360
01-Dec-2004
11071960 1
110,000.00
109,695.53
17-May-2005
9.900%
CA - 51.33%
Paid Off - 360
01-Dec-2004
21059672 1
459,343.00
459,343.00
06-Jun-2005
6.598%
CA - 80.00%
Paid Off - 360
01-Jan-2005
21059812 1
399,557.00
397,178.04
27-May-2005
6.900%
HI - 90.00%
Paid Off - 360
01-Nov-2004
21060535 1
544,500.00
544,500.00
24-May-2005
7.600%
CA - 90.00%
Paid Off - 360
01-Jan-2005
21060641 1
200,000.00
199,115.10
17-May-2005
6.750%
CA - 39.60%
Paid Off - 360
01-Jan-2005
21060721 1
190,000.00
189,017.27
01-Jun-2005
5.850%
CA - 72.24%
Paid Off - 360
01-Jan-2005
21060817 1
238,000.00
236,859.04
01-Jun-2005
6.250%
CA - 85.00%
Paid Off - 360
01-Jan-2005
31029890 1
94,575.00
93,290.98
17-May-2005
9.600%
CA - 79.94%
Paid Off - 360
01-Dec-2004
31030269 1
120,000.00
119,349.51
10-Jun-2005
5.600%
CA - 80.00%
Paid Off - 360
01-Jan-2005
31030272 1
562,000.00
559,027.00
07-Jun-2005
6.700%
CA - 66.90%
Paid Off - 360
01-Dec-2004
31030393 1
385,000.00
384,906.24
15-Jun-2005
6.400%
CA - 83.33%
Paid Off - 360
01-Jan-2005
31030399 1
336,000.00
336,000.00
06-Jun-2005
6.240%
CA - 80.00%
Paid Off - 360
01-Jan-2005
31030441 1
332,000.00
330,482.97
17-May-2005
6.500%
CA - 80.00%
Paid Off - 360
01-Jan-2005
31030524 1
250,000.00
249,060.63
06-Jun-2005
7.500%
CA - 57.47%
Paid Off - 360
01-Jan-2005
41062461 1
144,000.00
143,448.91
23-May-2005
8.500%
IL - 90.00%
Paid Off - 360
01-Jan-2005
41062984 1
88,800.00
88,491.97
18-May-2005
7.900%
IL - 80.00%
Paid Off - 360
01-Jan-2005
41062999 1
142,400.00
141,854.23
07-Jun-2005
7.400%
IL - 77.81%
Paid Off - 360
01-Jan-2005
41063008 1
319,920.00
318,498.13
26-May-2005
7.050%
IL - 80.00%
Paid Off - 360
01-Jan-2005
41063009 1
79,980.00
79,755.46
26-May-2005
9.750%
IL - 100.00%
Paid Off - 360
01-Jan-2005
41063019 1
197,000.00
195,971.44
14-Jun-2005
5.800%
IL - 75.77%
Paid Off - 360
01-Jan-2005
41063074 1
123,000.00
122,633.52
31-May-2005
8.650%
IL - 75.00%
Paid Off - 360
01-Jan-2005
51054425 1
325,000.00
323,557.35
02-Jun-2005
6.650%
GA - 54.62%
Paid Off - 360
01-Jan-2005
51054483 1
180,200.00
179,542.86
31-May-2005
7.650%
GA - 85.00%
Paid Off - 360
01-Jan-2005
51054536 1
84,000.00
83,719.54
03-Jun-2005
8.090%
GA - 80.00%
Paid Off - 360
01-Jan-2005
61055288 1
50,000.00
49,909.21
26-May-2005
11.000%
OH - 27.32%
Paid Off - 360
01-Jan-2005
71062675 1
161,000.00
160,148.29
08-Jun-2005
6.700%
FL - 70.00%
Paid Off - 360
01-Dec-2004
71062991 1
125,800.00
125,413.52
16-May-2005
8.500%
FL - 85.00%
Paid Off - 360
01-Jan-2005
71063068 1
266,000.00
265,000.54
27-May-2005
7.500%
FL - 95.00%
Paid Off - 360
01-Jan-2005
71063155 1
137,700.00
136,996.39
10-Jun-2005
6.750%
FL - 85.00%
Paid Off - 360
01-Jan-2005
81051824 1
277,200.00
275,993.20
20-May-2005
6.750%
VA - 90.00%
Paid Off - 360
01-Jan-2005
81051993 1
114,750.00
114,347.91
10-Jun-2005
7.850%
VA - 85.00%
Paid Off - 360
01-Jan-2005
81052018 1
142,500.00
141,990.57
08-Jun-2005
7.750%
MD - 75.00%
Paid Off - 360
01-Jan-2005
81052051 1
109,800.00
109,445.08
08-Jun-2005
8.250%
VA - 90.00%
Paid Off - 360
01-Jan-2005
91029422 1
130,000.00
129,612.67
01-Jun-2005
8.650%
IL - 57.78%
Paid Off - 360
01-Jan-2005
91029459 1
99,900.00
99,556.93
31-May-2005
7.950%
IN - 90.00%
Paid Off - 360
01-Jan-2005
Page 16 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number
Original
Current
State &
Type Prepayment
First
&
Loan
Principal
Prepayment
Prepayment
Note
LTV at
&
Payment
Loan Group
Status
Balance
Amount
Date
Rate
Origination
Original Term
Date
101044383 1
155,000.00
154,223.43
07-Jun-2005
6.990%
FL - 64.58%
Paid Off - 360
01-Dec-2004
101044532 1
105,000.00
104,734.88
01-Jun-2005
9.450%
TX - 100.00%
Paid Off - 360
01-Jan-2005
121035824 1
210,000.00
209,430.46
02-Jun-2005
5.750%
MN - 77.78%
Paid Off - 360
01-Dec-2004
141042751 1
285,000.00
283,759.25
14-Jun-2005
6.750%
NY - 60.64%
Paid Off - 360
01-Jan-2005
151026674 1
69,600.00
69,437.68
25-May-2005
9.850%
PA - 80.00%
Paid Off - 360
01-Jan-2005
171022771 1
215,186.00
213,944.86
09-Jun-2005
6.250%
AZ - 80.00%
Paid Off - 360
01-Dec-2004
171023045 1
289,000.00
289,000.00
15-Jun-2005
6.150%
NV - 57.80%
Paid Off - 360
01-Jan-2005
171023172 1
121,500.00
121,152.58
01-Jun-2005
8.850%
AZ - 90.00%
Paid Off - 360
01-Jan-2005
211023787 1
324,000.00
323,099.86
27-May-2005
8.990%
NC - 90.00%
Paid Off - 360
01-Jan-2005
211024375 1
50,000.00
49,251.78
26-May-2005
7.750%
TN - 23.26%
Paid Off - 180
01-Jan-2005
231044877 1
123,500.00
122,389.61
13-Jun-2005
8.050%
NY - 95.00%
Paid Off - 360
01-May-2004
231055828 1
193,500.00
192,139.04
10-Jun-2005
6.850%
NJ - 90.00%
Paid Off - 360
01-Jan-2005
231056546 1
208,000.00
207,131.03
08-Jun-2005
7.910%
NY - 77.04%
Paid Off - 360
01-Dec-2004
231056889 1
240,000.00
239,182.39
01-Jun-2005
7.990%
NJ - 72.73%
Paid Off - 360
01-Jan-2005
231057253 1
196,000.00
195,163.05
31-May-2005
6.990%
NJ - 80.00%
Paid Off - 360
01-Jan-2005
261049534 1
128,000.00
127,519.08
02-Jun-2005
7.500%
FL - 80.00%
Paid Off - 360
01-Jan-2005
271016125 1
112,500.00
111,733.75
01-Jun-2005
6.200%
AZ - 90.00%
Paid Off - 360
01-Nov-2004
271016807 1
163,510.00
162,423.81
27-May-2005
5.500%
CA - 74.32%
Paid Off - 360
01-Dec-2004
271017599 1
205,000.00
203,919.56
06-Jun-2005
5.750%
MA - 64.47%
Paid Off - 360
01-Jan-2005
271017789 1
190,000.00
188,795.42
27-May-2005
5.750%
CA - 60.32%
Paid Off - 360
01-Dec-2004
271017827 1
50,000.00
49,880.22
08-Jun-2005
9.700%
CA - 82.04%
Paid Off - 360
01-Jan-2005
311024808 1
228,000.00
226,987.95
01-Jun-2005
6.650%
NJ - 65.14%
Paid Off - 360
01-Jan-2005
311024841 1
199,750.00
198,792.40
03-Jun-2005
6.250%
NJ - 85.00%
Paid Off - 360
01-Jan-2005
311024952 1
184,000.00
181,978.09
31-May-2005
6.650%
NJ - 80.00%
Paid Off - 360
01-Jan-2005
311025040 1
170,000.00
169,267.06
01-Jun-2005
6.800%
NJ - 59.86%
Paid Off - 360
01-Jan-2005
311025102 1
180,000.00
179,252.14
01-Jun-2005
6.990%
PA - 90.00%
Paid Off - 360
01-Jan-2005
311025121 1
370,000.00
368,510.26
08-Jun-2005
7.150%
NJ - 61.16%
Paid Off - 360
01-Jan-2005
321021578 1
205,700.00
204,502.44
01-Jun-2005
6.590%
CO - 85.00%
Paid Off - 360
01-Jan-2005
321021706 1
190,000.00
189,278.08
19-May-2005
7.550%
CO - 95.00%
Paid Off - 360
01-Jan-2005
321021728 1
267,300.00
265,877.88
15-Jun-2005
5.700%
UT - 90.00%
Paid Off - 360
01-Jan-2005
331024890 1
123,500.00
123,500.00
13-Jun-2005
6.990%
NY - 95.00%
Paid Off - 360
01-Jun-2004
331025828 1
209,000.00
206,550.94
07-Jun-2005
6.250%
NY - 95.00%
Paid Off - 360
01-Jun-2004
331026671 1
177,000.00
175,121.58
31-May-2005
6.300%
NY - 94.65%
Paid Off - 360
01-Jul-2004
331030265 1
94,800.00
94,458.73
23-May-2005
9.400%
NY - 84.85%
Paid Off - 360
01-Nov-2004
331030559 1
286,300.00
285,266.27
20-May-2005
7.700%
NY - 70.00%
Paid Off - 360
01-Jan-2005
331030566 1
80,000.00
79,620.73
16-May-2005
8.200%
NY - 68.39%
Paid Off - 360
01-Nov-2004
331030868 1
270,000.00
268,878.26
06-Jun-2005
6.990%
NY - 58.70%
Paid Off - 360
01-Jan-2005
331031138 1
114,000.00
113,367.18
06-Jun-2005
6.450%
NY - 76.00%
Paid Off - 360
01-Dec-2004
Page 17 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number
Original
Current
State &
Type Prepayment
First
&
Loan
Principal
Prepayment
Prepayment
Note
LTV at
&
Payment
Loan Group
Status
Balance
Amount
Date
Rate
Origination
Original Term
Date
331031614 1
294,700.00
293,158.43
23-May-2005
5.790%
NY - 74.99%
Paid Off - 360
01-Jan-2005
331031892 1
306,400.00
304,735.88
25-May-2005
5.590%
NY - 80.00%
Paid Off - 360
01-Jan-2005
341020873 1
141,950.00
141,371.31
03-Jun-2005
7.450%
NC - 85.00%
Paid Off - 360
01-Jan-2005
341020965 1
92,000.00
91,548.33
02-Jun-2005
6.125%
NC - 80.00%
Paid Off - 360
01-Jan-2005
361021944 1
103,040.00
102,653.11
15-Jun-2005
7.600%
MI - 69.86%
Paid Off - 360
01-Jan-2005
381017150 1
298,000.00
296,361.60
15-Jun-2005
6.500%
MA - 82.78%
Paid Off - 360
01-Dec-2004
381017446 1
195,000.00
194,252.63
17-May-2005
7.400%
RI - 65.00%
Paid Off - 360
01-Jan-2005
381017563 1
205,000.00
204,021.93
26-May-2005
6.275%
RI - 73.21%
Paid Off - 360
01-Jan-2005
381017600 1
140,000.00
139,479.15
09-Jun-2005
7.550%
CT - 84.85%
Paid Off - 360
01-Jan-2005
391009216 1
73,600.00
73,385.18
13-Jun-2005
8.750%
TN - 80.00%
Paid Off - 360
01-Jan-2005
511031625 1
231,000.00
229,642.04
26-May-2005
6.150%
CA - 70.00%
Paid Off - 360
01-Dec-2004
521020726 1
108,000.00
107,727.29
24-May-2005
9.450%
MO - 80.00%
Paid Off - 360
01-Jan-2005
611008218 1
206,150.00
204,350.89
13-Jun-2005
8.200%
NY - 95.00%
Paid Off - 360
01-May-2004
611012854 1
208,050.00
206,906.11
09-Jun-2005
6.500%
NY - 95.00%
Paid Off - 360
01-Dec-2004
611013040 1
224,000.00
223,400.00
31-May-2005
5.200%
NY - 80.00%
Paid Off - 360
01-Jan-2005
611013121 1
225,000.00
223,687.11
02-Jun-2005
6.600%
NY - 75.00%
Paid Off - 360
01-Dec-2004
611013142 1
273,600.00
272,463.28
26-May-2005
6.990%
MA - 80.00%
Paid Off - 360
01-Jan-2005
621004415 1
165,600.00
164,949.27
18-May-2005
8.550%
FL - 80.00%
Paid Off - 360
01-Jan-2005
621005422 1
172,900.00
172,310.99
07-Jun-2005
7.990%
FL - 95.00%
Paid Off - 360
01-Jan-2005
631004445 1
122,800.00
122,405.98
17-May-2005
9.950%
CA - 65.00%
Paid Off - 360
01-Nov-2004
631004666 1
340,000.00
338,855.61
18-May-2005
8.050%
CA - 73.12%
Paid Off - 360
01-Jan-2005
631004869 1
385,000.00
383,755.49
07-Jun-2005
8.250%
CA - 59.23%
Paid Off - 360
01-Jan-2005
631004870 1
176,000.00
175,059.90
18-May-2005
6.650%
CA - 80.00%
Paid Off - 360
01-Dec-2004
631004930 1
328,000.00
326,347.23
19-May-2005
5.990%
CA - 80.00%
Paid Off - 360
01-Jan-2005
631004985 1
339,999.00
338,669.92
06-Jun-2005
7.300%
CA - 64.76%
Paid Off - 360
01-Jan-2005
631005105 1
176,000.00
175,363.22
15-Jun-2005
7.690%
CA - 80.00%
Paid Off - 360
01-Jan-2005
631005176 1
217,175.00
216,775.00
20-May-2005
7.150%
CA - 85.00%
Paid Off - 360
01-Jan-2005
641005459 1
98,000.00
97,665.45
13-Jun-2005
8.900%
TX - 70.00%
Paid Off - 360
01-Dec-2004
651006383 1
116,000.00
115,738.53
23-May-2005
9.990%
MI - 80.00%
Paid Off - 360
01-Jan-2005
661000719 1
171,500.00
170,269.75
31-May-2005
7.590%
CA - 70.00%
Paid Off - 360
01-Sep-2004
661002933 1
380,000.00
380,000.00
08-Jun-2005
6.900%
CA - 80.00%
Paid Off - 360
01-Dec-2004
661002991 1
100,000.00
99,635.33
09-Jun-2005
7.650%
CA - 34.48%
Paid Off - 360
01-Jan-2005
671001484 1
90,000.00
89,440.01
24-May-2005
5.850%
CA - 36.73%
Paid Off - 360
01-Dec-2004
671001602 1
172,900.00
171,674.62
24-May-2005
5.150%
CA - 70.00%
Paid Off - 360
01-Dec-2004
671001696 1
141,000.00
141,000.00
02-Jun-2005
6.150%
AZ - 77.47%
Paid Off - 360
01-Dec-2004
671001716 1
463,250.00
460,916.57
01-Jun-2005
5.990%
CA - 85.00%
Paid Off - 360
01-Jan-2005
671001828 1
283,500.00
282,311.00
31-May-2005
6.950%
CA - 90.00%
Paid Off - 360
01-Jan-2005
671001834 1
212,500.00
211,421.49
31-May-2005
5.950%
CA - 85.00%
Paid Off - 360
01-Jan-2005
Page 18 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number
Original
Current
State &
Type Prepayment
First
&
Loan
Principal
Prepayment
Prepayment
Note
LTV at
&
Payment
Loan Group
Status
Balance
Amount
Date
Rate
Origination
Original Term
Date
681002694 1
92,000.00
91,550.46
17-May-2005
6.150%
ME - 80.00%
Paid Off - 360
01-Jan-2005
681002888 1
208,800.00
207,845.93
23-May-2005
6.500%
ME - 80.00%
Paid Off - 360
01-Jan-2005
691001430 1
233,750.00
232,722.41
15-Jun-2005
6.700%
MD - 85.00%
Paid Off - 360
01-Jan-2005
691001497 1
205,200.00
204,397.86
08-Jun-2005
7.300%
MD - 90.00%
Paid Off - 360
01-Jan-2005
711005086 1
55,000.00
54,842.73
14-Jun-2005
8.850%
CT - 12.36%
Paid Off - 360
01-Jan-2005
781001215 1
202,500.00
201,275.24
25-May-2005
6.000%
NJ - 75.00%
Paid Off - 360
01-Dec-2004
781001372 1
72,250.00
72,080.51
02-Jun-2005
9.800%
MI - 85.00%
Paid Off - 360
01-Jan-2005
831023751 1
209,600.00
206,862.35
16-May-2005
8.550%
CA - 80.00%
Paid Off - 360
01-Oct-2003
841001881 1
80,000.00
79,658.40
03-Jun-2005
6.850%
MI - 80.81%
Paid Off - 360
01-Jan-2005
841001882 1
19,000.00
18,957.25
03-Jun-2005
10.000%
MI - 100.00%
Paid Off - 360
01-Jan-2005
TOTAL
24,221,362.00
24,117,070.04
Page 19 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
Total
Current
Number of Loans Liquidated
0
Collateral Principal Realized Loss/(Gain) Amount
0.00
Collateral Interest Realized Loss/(Gain) Amount
0.00
Net Liquidation Proceeds
0.00
Cumulative
Number of Loans Liquidated
0
Collateral Realized Loss/(Gain) Amount
0.00
Net Liquidation Proceeds
0.00
Page 20 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
DEFAULT SPEEDS
Total
MDR
0.00%
3 Months Avg MDR
0.00%
12 Months Avg MDR
0.00%
Avg MDR Since Cut-off
0.00%
CDR
0.00%
3 Months Avg CDR
0.00%
12 Months Avg CDR
0.00%
Avg CDR Since Cut-off
0.00%
SDA
0.00%
3 Months Avg SDA Approximation
0.00%
12 Months Avg SDA Approximation
0.00%
Avg SDA Since Cut-off Approximation
0.00%
Loss Severity Approximation for Current Period
0.00%
3 Months Avg Loss Severity Approximation
0.00%
12 Months Avg Loss Severity Approximation
0.00%
Avg Loss Severity Approximation Since Cut-off
0.00%
Page 21 of 25
Citigroup Mortgage Loan Trust 2005-OPT1
Mortgage Pass-Through Certificates
2005-OPT1
June 27, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month: