8-K 1 mam05001_10508.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2005 MASTR ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2005-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-61 54-2165492 Pooling and Servicing Agreement) (Commission 54-2165493 (State or other File Number) 54-2165494 jurisdiction 54-6651117 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of MASTR ADJUSTABLE RATE MORTGAGES TRUST, Mortgage Pass-Through Certificates, Series 2005-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-1 Trust, relating to the August 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-1 Trust, relating to the August 25, 2005 distribution. EX-99.1

MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Series 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 576433WX0 SEN 3.~~36000~~73000% 4843,~~026~~559,~~949~~050.1882 ~~134~~135,~~475~~396.4605 1-A-X 576433WY8 IO 2.~~13355~~48440% 0.00 8590,~~389~~181.9392 A-UR 576433XL5 SEN 5.~~28141~~77182% 0.00 01.7302 A-LR 576433XK7 SEN 5.~~28141~~77182% 0.00 0.00 2-A-1 576433WZ5 SEN 5.~~66309~~65973% 6461,~~913~~319,~~185~~061.1947 ~~306~~289,~~341~~207.0158 3-A-1 576433XA9 SEN 5.~~18894~~18893% 4542,~~048~~109,~~450~~925.3693 ~~194~~182,~~794~~087.7298 4-A-1 576433XB7 SEN 5.~~26483~~26327% ~~161~~156,~~994~~370,~~560~~868.6654 ~~710~~685,~~727~~851.6479 5-A-1 576433XC5 SEN 5.~~08441~~06772% ~~221~~203,~~435~~957,~~881~~242.6486 ~~938~~861,~~224~~331.8895 6-A-1 576433XD3 SEN 5.~~34523~~33653% ~~214~~206,~~685~~943,~~575~~194.1887 ~~956~~920,~~285~~297.9299 7-A-1 576433XE1 SEN 54.~~00282~~99205% 4443,~~808~~495,~~660~~436.8608 ~~186~~180,~~808~~943.1602 7-A-2 576433XQ4 SEN 54.~~00282~~99205% ~~176~~171,~~994~~806,~~210~~972.4053 ~~737~~714,~~892~~724.2494 7-A-3 576433XR2 SEN 54.~~00282~~99205% 1312,~~274~~885,~~565~~522.7894 5553,~~341~~604.9237 8-A-1 576433XF8 SEN 5.~~27957~~27838% 6261,~~509~~085,~~423~~807.1172 ~~275~~268,~~018~~694.8198 8-A-2 576433XS0 SEN 5.~~27957~~27838% 4,~~689~~582,~~149~~356.2866 20,~~630~~156.5617 9-A-1 576433XG6 SEN 5.~~31880~~31983% 31,~~239~~149,~~161~~254.5619 138,~~462~~090.2969 10-A-1 576433XH4 SEN 5.~~02541~~02400% ~~117~~115,~~528~~131,~~039~~744.9816 ~~492~~482,~~188~~017.7293 B-1 576433XM3 SUB 5.~~23176~~25485% 44,~~059~~034,~~457~~270.3217 192,~~090~~827.3196 B-2 576433XN1 SUB 5.~~23176~~25485% 19,~~276~~265,~~324~~305.7317 84,~~040~~363.8760 B-3 576433XP6 SUB 5.~~23176~~25485% 12,~~392~~384,~~065~~981.7365 54,~~026~~234.9037 B-4 576433WU6 SUB 5.~~23176~~25485% 11,~~703~~697,~~839~~148.6196 51,~~026~~222.3732 B-5 576433WV4 SUB 5.~~23176~~25485% 9,~~638~~632,~~162~~652.3659 42,~~020~~181.4480 B-6 576433WW2 SUB 5.~~23176~~25485% 6,~~196~~193,~~557~~014.2894 27,~~015~~119.7448 P 576433XT8 SEN 0.00000% 0.01 195,~~379~~755.6870 Totals 1,~~310~~257,~~414~~603,~~220~~812.2226 5,~~684~~570,~~183~~293.3061

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 14,~~894~~274,~~257~~259.2768 0.00 4639,~~132~~284,~~691~~791.9014 24,~~028~~409,~~732~~655.73 0.00 1-A-X 0.00 0.00 0.00 8590,~~389~~181.9392 0.00 A-UR 0.00 0.00 0.00 01.7302 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 13,~~284~~666,~~635~~730.2891 0.00 6357,~~628~~652,~~549~~330.9156 13,~~590~~955,~~976~~938.2949 0.00 3-A-1 1,~~387~~859,~~874~~853.4235 0.00 4340,~~660~~250,~~575~~072.9458 12,~~582~~041,~~669~~941.1433 0.00 4-A-1 23,~~297~~877,~~989~~724.2350 0.00 ~~159~~152,~~696~~493,~~571~~144.4304 34,~~008~~563,~~716~~576.8729 0.00 5-A-1 7,~~430~~904,~~207~~445.1576 0.00 ~~214~~196,~~005~~052,~~674~~797.5010 8,~~368~~765,~~432~~777.0371 0.00 6-A-1 34,~~566~~051,~~564~~896.4755 0.00 ~~211~~202,~~119~~891,~~010~~298.7132 4,~~522~~972,~~850~~194.3954 0.00 7-A-1 ~~466~~800,~~339~~851.8638 0.00 4442,~~342~~694,~~321~~584.0070 ~~653~~981,~~148~~794.0240 0.00 7-A-2 13,~~842~~163,~~042~~362.4595 0.00 ~~175~~168,~~152~~643,~~167~~609.9558 23,~~579~~878,~~934~~087.6989 0.00 7-A-3 ~~138~~237,~~153~~252.1822 0.00 1312,~~136~~648,~~412~~270.6072 ~~193~~290,~~495~~856.1059 0.00 8-A-1 ~~454~~779,~~360~~332.7905 0.00 6260,~~055~~306,~~062~~475.3268 ~~729~~1,~~379~~048,027.6003 0.00 8-A-2 3458,~~083~~461.9165 0.00 4,~~655~~523,~~065~~895.3700 5478,~~714~~617.4782 0.00 9-A-1 45559,~~782~~984.4880 0.00 3130,~~193~~589,~~379~~269.0839 ~~184~~698,~~244~~075.7749 0.00 10-A-1 ~~235~~195,~~501~~434.2106 0.00 ~~117~~114,~~292~~936,~~538~~310.7710 ~~727~~677,~~689~~451.9399 0.00 B-1 12,~~591~~645.9175 0.00 44,~~046~~021,~~865~~624.4142 ~~204~~205,~~682~~473.2271 0.00 B-2 5,~~509~~532.0561 0.00 19,~~270~~259,~~815~~772.6856 89,~~549~~896.9221 0.00 B-3 3,~~541~~556.5772 0.00 12,~~388~~381,~~524~~424.1694 57,~~568~~791.4709 0.00 B-4 3,~~344~~359.8819 0.00 11,~~700~~693,~~494~~789.7378 54,~~371~~581.2551 0.00 B-5 2,~~754~~766.5230 0.00 9,~~635~~629,~~407~~886.8428 44,~~774~~948.9610 0.00 B-6 1,~~770~~778.9451 0.00 6,~~194~~191,~~786~~236.3443 28,~~786~~897.6899 0.00 P 0.00 0.00 0.01 195,~~379~~755.6870 0.00 Totals 2131,~~107~~459,~~304~~228.5794 0.00 1,~~289~~226,~~306~~144,~~915~~583.6533 2637,~~791~~029,~~487~~522.8755 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 53,111,000.00 4843,~~026~~559,~~949~~050.1882 129,~~192~~347.8588 14,~~882~~264,~~064~~911.4280 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 70,538,000.00 6461,~~913~~319,~~185~~061.1947 15,~~577~~388.8908 13,~~269~~651,~~057~~342.3983 0.00 0.00 3-A-1 45,572,000.00 4542,~~048~~109,~~450~~925.3693 2,~~305~~317.6210 1,~~385~~857,~~568~~536.8025 0.00 0.00 4-A-1 169,694,000.00 ~~161~~156,~~994~~370,~~560~~868.6654 7,~~698~~522.3642 23,~~290~~870,~~290~~202.8708 0.00 0.00 5-A-1 236,060,000.00 ~~221~~203,~~435~~957,~~881~~242.6486 2221,~~247~~649.5123 7,~~407~~882,~~959~~796.6453 0.00 0.00 6-A-1 223,196,000.00 ~~214~~206,~~685~~943,~~575~~194.1887 2624,~~117~~556.2714 34,~~540~~027,~~447~~340.2041 0.00 0.00 7-A-1 48,000,000.00 4443,~~808~~495,~~660~~436.8608 13,~~961~~185.0922 ~~452~~787,~~378~~666.7717 0.00 0.00 7-A-2 189,600,000.00 ~~176~~171,~~994~~806,~~210~~972.4053 5552,~~146~~081.3160 13,~~786~~111,~~896~~281.1335 0.00 0.00 7-A-3 14,220,000.00 1312,~~274~~885,~~565~~522.7894 43,~~135~~906.9712 ~~134~~233,~~017~~346.2110 0.00 0.00 8-A-1 66,320,000.00 6261,~~509~~085,~~423~~807.1172 28,~~697~~488.0593 ~~425~~750,~~663~~843.7411 0.00 0.00 8-A-2 4,975,000.00 4,~~689~~582,~~149~~356.2866 2,~~152~~137.7110 3156,~~931~~324.2056 0.00 0.00 9-A-1 32,807,000.00 31,~~239~~149,~~161~~254.5619 19,~~222~~559.7988 26540,~~559~~424.6992 0.00 0.00 10-A-1 120,957,000.00 ~~117~~115,~~528~~131,~~039~~744.9816 141,~~829~~316.6258 9354,~~671~~117.5948 0.00 0.00 B-1 44,109,000.00 44,~~059~~034,~~457~~270.3217 12,~~591~~645.9175 0.00 0.00 0.00 B-2 19,298,000.00 19,~~276~~265,~~324~~305.7317 5,~~509~~532.0561 0.00 0.00 0.00 B-3 12,406,000.00 12,~~392~~384,~~065~~981.7365 3,~~541~~556.5772 0.00 0.00 0.00 B-4 11,717,000.00 11,~~703~~697,~~839~~148.6196 3,~~344~~359.8819 0.00 0.00 0.00 B-5 9,649,000.00 9,~~638~~632,~~162~~652.3659 2,~~754~~766.5230 0.00 0.00 0.00 B-6 6,203,525.00 6,~~196~~193,~~557~~014.2894 1,~~770~~778.9451 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 Totals 1,378,432,625.01 1,~~310~~257,~~414~~603,~~220~~812.2226 ~~380~~371,~~797~~095.9136 2031,~~726~~088,~~506~~133.6559 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 14,~~894~~274,~~257~~259.2768 4639,~~132~~284,~~691~~791.9014 0.~~86860899~~73967335 14,~~894~~274,~~257~~259.2768 1-A-X 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 2-A-1 13,~~284~~666,~~635~~730.2891 6357,~~628~~652,~~549~~330.9156 0.~~90204641~~81732301 13,~~284~~666,~~635~~730.2891 3-A-1 1,~~387~~859,~~874~~853.4235 4340,~~660~~250,~~575~~072.9458 0.~~95805705~~88321936 1,~~387~~859,~~874~~853.4235 4-A-1 23,~~297~~877,~~989~~724.2350 ~~159~~152,~~696~~493,~~571~~144.4304 0.~~94108555~~89863604 23,~~297~~877,~~989~~724.2350 5-A-1 7,~~430~~904,~~207~~445.1576 ~~214~~196,~~005~~052,~~674~~797.5010 0.~~90657322~~83052104 7,~~430~~904,~~207~~445.1576 6-A-1 34,~~566~~051,~~564~~896.4755 ~~211~~202,~~119~~891,~~010~~298.7132 0.~~94589066~~90902748 34,~~566~~051,~~564~~896.4755 7-A-1 ~~466~~800,~~339~~851.8638 4442,~~342~~694,~~321~~584.0070 0.~~92379835~~88947051 ~~466~~800,~~339~~851.8638 7-A-2 13,~~842~~163,~~042~~362.4595 ~~175~~168,~~152~~643,~~167~~609.9558 0.~~92379835~~88947051 13,~~842~~163,~~042~~362.4595 7-A-3 ~~138~~237,~~153~~252.1822 1312,~~136~~648,~~412~~270.6072 0.~~92379835~~88947051 ~~138~~237,~~153~~252.1822 8-A-1 ~~454~~779,~~360~~332.7905 6260,~~055~~306,~~062~~475.3268 0.~~93569153~~90932563 ~~454~~779,~~360~~332.7905 8-A-2 3458,~~083~~461.9165 4,~~655~~523,~~065~~895.3700 0.~~93569153~~90932563 3458,~~083~~461.9165 9-A-1 45559,~~782~~984.4880 3130,~~193~~589,~~379~~269.0839 0.~~95081474~~93240069 45559,~~782~~984.4880 10-A-1 ~~235~~195,~~501~~434.2106 ~~117~~114,~~292~~936,~~538~~310.7710 0.~~96970443~~95022454 ~~235~~195,~~501~~434.2106 B-1 12,~~591~~645.9175 44,~~046~~021,~~865~~624.4142 0.~~99859134~~99801910 12,~~591~~645.9175 B-2 5,~~509~~532.0561 19,~~270~~259,~~815~~772.6856 0.~~99859134~~99801910 5,~~509~~532.0561 B-3 3,~~541~~556.5772 12,~~388~~381,~~524~~424.1694 0.~~99859134~~99801910 3,~~541~~556.5772 B-4 3,~~344~~359.8819 11,~~700~~693,~~494~~789.7378 0.~~99859134~~99801910 3,~~344~~359.8819 B-5 2,~~754~~766.5230 9,~~635~~629,~~407~~886.8428 0.~~99859134~~99801910 2,~~754~~766.5230 B-6 1,~~770~~778.9451 6,~~194~~191,~~786~~236.3443 0.~~99859134~~99801910 1,~~770~~778.9451 P 0.00 0.01 1.00000000 0.00 Totals 2131,~~107~~459,~~304~~228.5794 1,~~289~~226,~~306~~144,~~915~~583.6533 0.~~93534272~~88952087 2131,~~107~~459,~~304~~228.5794

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 53,111,000.00 ~~904~~820.~~27499350~~15120822 0.~~22957297~~17600648 3580.~~43643351~~30185461 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,538,000.00 ~~920~~869.~~25837407~~30535981 0.~~22084394~~21815305 1751.~~99111670~~76419561 0.00000000 3-A-1 45,572,000.00 ~~988~~924.~~51159396~~03067520 0.~~05059291~~05084482 3040.~~40394979~~76047244 0.00000000 4-A-1 169,694,000.00 ~~954~~921.~~62750987~~48731564 0.~~04536613~~04432932 1322.~~49659310~~80694709 0.00000000 5-A-1 236,060,000.00 ~~938~~864.~~04914700~~00594281 0.~~09424515~~09171071 3133.~~38168110~~39319042 0.00000000 6-A-1 223,196,000.00 ~~961~~927.~~87017321~~18146772 0.~~11701496~~11002052 1518.~~86250291~~04396320 0.00000000 7-A-1 48,000,000.00 ~~933~~906.~~51376792~~15491833 0.~~29085604~~27469208 916.~~42455771~~40971188 0.00000000 7-A-2 189,600,000.00 ~~933~~906.~~51376793~~15491841 0.~~29085607~~27469198 916.~~42455765~~40971176 0.00000000 7-A-3 14,220,000.00 ~~933~~906.~~51376793~~15491842 0.~~29085584~~27469198 916.~~42455767~~40971167 0.00000000 8-A-1 66,320,000.00 ~~942~~921.~~54256800~~07671472 0.~~43270582~~42956770 611.~~41833142~~32151855 0.00000000 8-A-2 4,975,000.00 ~~942~~921.~~54256884~~07671558 0.~~43270553~~42956784 611.~~41833166~~32151960 0.00000000 9-A-1 32,807,000.00 ~~952~~949.~~21024659~~46975310 0.~~58593562~~59621056 016.~~80957387~~47285396 0.00000000 10-A-1 120,957,000.00 ~~971~~951.~~65141315~~84027514 1.~~17256232~~16832081 0.~~77442058~~44741090 0.00000000 B-1 44,109,000.00 998.~~87681244~~30579179 0.~~28547258~~28669319 0.00000000 0.00000000 B-2 19,298,000.00 998.~~87681262~~30579179 0.~~28547259~~28669344 0.00000000 0.00000000 B-3 12,406,000.00 998.~~87681203~~30579155 0.~~28547235~~28669354 0.00000000 0.00000000 B-4 11,717,000.00 998.~~87681232~~30579158 0.~~28547239~~28669369 0.00000000 0.00000000 B-5 9,649,000.00 998.~~87681210~~30579231 0.~~28547207~~28669292 0.00000000 0.00000000 B-6 6,203,525.00 998.~~87681278~~30579227 0.~~28547318~~28669345 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 (2)All Classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 3580.~~66600648~~47786108 ~~868~~739.~~60898684~~67334714 0.~~86860899~~73967335 3580.~~66600648~~47786108 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1851.~~21196065~~98234866 ~~902~~817.~~04641342~~32301114 0.~~90204641~~81732301 1851.~~21196065~~98234866 3-A-1 0.00000000 3040.~~45454270~~81131726 ~~958~~883.~~05705126~~21935794 0.~~95805705~~88321936 3040.~~45454270~~81131726 4-A-1 0.00000000 1322.~~54195923~~85127642 ~~941~~898.~~08555064~~63603922 0.~~94108555~~89863604 1322.~~54195923~~85127642 5-A-1 0.00000000 3133.~~47592625~~48490113 ~~906~~830.~~57322079~~52104168 0.~~90657322~~83052104 3133.~~47592625~~48490113 6-A-1 0.00000000 1518.~~97951787~~15398372 ~~945~~909.~~89065534~~02748401 0.~~94589066~~90902748 1518.~~97951787~~15398372 7-A-1 0.00000000 916.~~71541375~~68440375 ~~923~~889.~~79835417~~47051458 0.~~92379835~~88947051 916.~~71541375~~68440375 7-A-2 0.00000000 916.~~71541377~~68440374 ~~923~~889.~~79835417~~47051466 0.~~92379835~~88947051 916.~~71541377~~68440374 7-A-3 0.00000000 916.~~71541350~~68440366 ~~923~~889.~~79835443~~47051477 0.~~92379835~~88947051 916.~~71541350~~68440366 8-A-1 0.00000000 611.~~85103724~~75108640 ~~935~~909.~~69153076~~32562847 0.~~93569153~~90932563 611.~~85103724~~75108640 8-A-2 0.00000000 611.~~85103719~~75108543 ~~935~~909.~~69153166~~32562814 0.~~93569153~~90932563 611.~~85103719~~75108543 9-A-1 0.00000000 117.~~39550949~~06906453 ~~950~~932.~~81473710~~40068857 0.~~95081474~~93240069 117.~~39550949~~06906453 10-A-1 0.00000000 1.~~94698289~~61573171 ~~969~~950.~~70443025~~22454343 0.~~96970443~~95022454 1.~~94698289~~61573171 B-1 0.00000000 0.~~28547258~~28669319 998.~~59133986~~01909860 0.~~99859134~~99801910 0.~~28547258~~28669319 B-2 0.00000000 0.~~28547259~~28669344 998.~~59134004~~01909835 0.~~99859134~~99801910 0.~~28547259~~28669344 B-3 0.00000000 0.~~28547235~~28669354 998.~~59133967~~01909882 0.~~99859134~~99801910 0.~~28547235~~28669354 B-4 0.00000000 0.~~28547239~~28669369 998.~~59133993~~01909875 0.~~99859134~~99801910 0.~~28547239~~28669369 B-5 0.00000000 0.~~28547207~~28669292 998.~~59134004~~01909835 0.~~99859134~~99801910 0.~~28547207~~28669292 B-6 0.00000000 0.~~28547318~~28669345 998.~~59133960~~01909882 0.~~99859134~~99801910 0.~~28547318~~28669345 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 53,111,000.00 3.~~36000~~73000% 4843,~~026~~559,~~949~~050.1882 ~~134~~135,~~475~~396.4605 0.00 0.00 1-A-X 0.00 2.~~13355~~48440% 4843,~~026~~559,~~949~~050.1882 8590,~~389~~181.9392 0.00 0.00 A-UR 50.00 5.~~28141~~77182% 0.00 0.00 0.00 0.00 A-LR 50.00 5.~~28141~~77182% 0.00 0.00 0.00 0.00 2-A-1 70,538,000.00 5.~~66309~~65973% 6461,~~913~~319,~~185~~061.1947 ~~306~~289,~~341~~207.0158 0.00 0.00 3-A-1 45,572,000.00 5.~~18894~~18893% 4542,~~048~~109,~~450~~925.3693 ~~194~~182,~~794~~087.7298 0.00 0.00 4-A-1 169,694,000.00 5.~~26483~~26327% ~~161~~156,~~994~~370,~~560~~868.6654 ~~710~~685,~~727~~851.6479 0.00 0.00 5-A-1 236,060,000.00 5.~~08441~~06772% ~~221~~203,~~435~~957,~~881~~242.6486 ~~938~~861,~~224~~331.8895 0.00 0.00 6-A-1 223,196,000.00 5.~~34523~~33653% ~~214~~206,~~685~~943,~~575~~194.1887 ~~956~~920,~~285~~297.9299 0.00 0.00 7-A-1 48,000,000.00 54.~~00282~~99205% 4443,~~808~~495,~~660~~436.8608 ~~186~~180,~~808~~943.1602 0.00 0.00 7-A-2 189,600,000.00 54.~~00282~~99205% ~~176~~171,~~994~~806,~~210~~972.4053 ~~737~~714,~~892~~724.2494 0.00 0.00 7-A-3 14,220,000.00 54.~~00282~~99205% 1312,~~274~~885,~~565~~522.7894 5553,~~341~~604.9237 0.00 0.00 8-A-1 66,320,000.00 5.~~27957~~27838% 6261,~~509~~085,~~423~~807.1172 ~~275~~268,~~018~~694.8198 0.00 0.00 8-A-2 4,975,000.00 5.~~27957~~27838% 4,~~689~~582,~~149~~356.2866 20,~~630~~156.5617 0.00 0.00 9-A-1 32,807,000.00 5.~~31880~~31983% 31,~~239~~149,~~161~~254.5619 138,~~462~~090.2969 0.00 0.00 10-A-1 120,957,000.00 5.~~02541~~02400% ~~117~~115,~~528~~131,~~039~~744.9816 ~~492~~482,~~188~~017.7293 0.00 0.00 B-1 44,109,000.00 5.~~23176~~25485% 44,~~059~~034,~~457~~270.3217 192,~~090~~827.3196 0.00 0.00 B-2 19,298,000.00 5.~~23176~~25485% 19,~~276~~265,~~324~~305.7317 84,~~040~~363.8760 0.00 0.00 B-3 12,406,000.00 5.~~23176~~25485% 12,~~392~~384,~~065~~981.7365 54,~~026~~234.9037 0.00 0.00 B-4 11,717,000.00 5.~~23176~~25485% 11,~~703~~697,~~839~~148.6196 51,~~026~~222.3732 0.00 0.00 B-5 9,649,000.00 5.~~23176~~25485% 9,~~638~~632,~~162~~652.3659 42,~~020~~181.4480 0.00 0.00 B-6 6,203,525.00 5.~~23176~~25485% 6,~~196~~193,~~557~~014.2894 27,~~015~~119.7448 0.00 0.00 P 0.01 0.00000% 0.01 0.00 0.00 0.00 Totals 1,378,432,625.01 5,~~682~~474,~~802~~536.89 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~134~~135,~~475~~396.4605 0.00 4639,~~132~~284,~~691~~791.9014 1-A-X 0.00 0.00 8590,~~389~~181.9392 0.00 4639,~~132~~284,~~691~~791.9014 A-UR 0.00 0.00 01.7302 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~306~~289,~~341~~207.0158 0.00 6357,~~628~~652,~~549~~330.9156 3-A-1 0.00 0.00 ~~194~~182,~~794~~087.7298 0.00 4340,~~660~~250,~~575~~072.9458 4-A-1 0.00 0.00 ~~710~~685,~~727~~851.6479 0.00 ~~159~~152,~~696~~493,~~571~~144.4304 5-A-1 0.00 0.00 ~~938~~861,~~224~~331.8895 0.00 ~~214~~196,~~005~~052,~~674~~797.5010 6-A-1 0.00 0.00 ~~956~~920,~~285~~297.9299 0.00 ~~211~~202,~~119~~891,~~010~~298.7132 7-A-1 0.00 0.00 ~~186~~180,~~808~~943.1602 0.00 4442,~~342~~694,~~321~~584.0070 7-A-2 0.00 0.00 ~~737~~714,~~892~~724.2494 0.00 ~~175~~168,~~152~~643,~~167~~609.9558 7-A-3 0.00 0.00 5553,~~341~~604.9237 0.00 1312,~~136~~648,~~412~~270.6072 8-A-1 0.00 0.00 ~~275~~268,~~018~~694.8198 0.00 6260,~~055~~306,~~062~~475.3268 8-A-2 0.00 0.00 20,~~630~~156.5617 0.00 4,~~655~~523,~~065~~895.3700 9-A-1 0.00 0.00 138,~~462~~090.2969 0.00 3130,~~193~~589,~~379~~269.0839 10-A-1 0.00 0.00 ~~492~~482,~~188~~017.7293 0.00 ~~117~~114,~~292~~936,~~538~~310.7710 B-1 0.00 0.00 192,~~090~~827.3196 0.00 44,~~046~~021,~~865~~624.4142 B-2 0.00 0.00 84,~~040~~363.8760 0.00 19,~~270~~259,~~815~~772.6856 B-3 0.00 0.00 54,~~026~~234.9037 0.00 12,~~388~~381,~~524~~424.1694 B-4 0.00 0.00 51,~~026~~222.3732 0.00 11,~~700~~693,~~494~~789.7378 B-5 0.00 0.00 42,~~020~~181.4480 0.00 9,~~635~~629,~~407~~886.8428 B-6 0.00 0.00 27,~~015~~119.7448 0.00 6,~~194~~191,~~786~~236.3443 P 0.00 0.00 195,~~379~~755.6870 0.00 0.01 Totals 0.00 0.00 5,~~684~~570,~~183~~293.3061 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 53,111,000.00 3.~~36000~~73000% ~~904~~820.~~27499350~~15120822 2.~~53197003~~54930335 0.00000000 0.00000000 1-A-X 0.00 2.~~13355~~48440% ~~904~~820.~~27499350~~15120822 1.~~60776355~~69798949 0.00000000 0.00000000 A-UR 50.00 5.~~28141~~77182% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.~~28141~~77182% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 70,538,000.00 5.~~66309~~65973% ~~920~~869.~~25837407~~30535981 4.~~34292169~~10002523 0.00000000 0.00000000 3-A-1 45,572,000.00 5.~~18894~~18893% ~~988~~924.~~51159396~~03067520 43.~~27443869~~99561090 0.00000000 0.00000000 4-A-1 169,694,000.00 5.~~26483~~26327% ~~954~~921.~~62750987~~48731564 4.~~18828975~~04169735 0.00000000 0.00000000 5-A-1 236,060,000.00 5.~~08441~~06772% ~~938~~864.~~04914700~~00594281 3.~~97451868~~64878400 0.00000000 0.00000000 6-A-1 223,196,000.00 5.~~34523~~33653% ~~961~~927.~~87017321~~18146772 4.~~28451191~~12327277 0.00000000 0.00000000 7-A-1 48,000,000.00 54.~~00282~~99205% ~~933~~906.~~51376792~~15491833 3.~~89183667~~76964625 0.00000000 0.00000000 7-A-2 189,600,000.00 54.~~00282~~99205% ~~933~~906.~~51376793~~15491841 3.~~89183671~~76964631 0.00000000 0.00000000 7-A-3 14,220,000.00 54.~~00282~~99205% ~~933~~906.~~51376793~~15491842 3.~~89183685~~76964627 0.00000000 0.00000000 8-A-1 66,320,000.00 5.~~27957~~27838% ~~942~~921.~~54256800~~07671472 4.~~14684575~~05149246 0.00000000 0.00000000 8-A-2 4,975,000.00 5.~~27957~~27838% ~~942~~921.~~54256884~~07671558 4.~~14684623~~05149146 0.00000000 0.00000000 9-A-1 32,807,000.00 5.~~31880~~31983% ~~952~~949.~~21024659~~46975310 4.~~22051056~~20918371 0.00000000 0.00000000 10-A-1 120,957,000.00 5.~~02541~~02400% ~~971~~951.~~65141315~~84027514 43.~~06912142~~98503543 0.00000000 0.00000000 B-1 44,109,000.00 5.~~23176~~25485% 998.~~87681244~~30579179 4.~~35490059~~37162393 0.00000000 0.00000000 B-2 19,298,000.00 5.~~23176~~25485% 998.~~87681262~~30579179 4.~~35490051~~37162400 0.00000000 0.00000000 B-3 12,406,000.00 5.~~23176~~25485% 998.~~87681203~~30579155 4.~~35490085~~37162421 0.00000000 0.00000000 B-4 11,717,000.00 5.~~23176~~25485% 998.~~87681232~~30579158 4.~~35490057~~37162414 0.00000000 0.00000000 B-5 9,649,000.00 5.~~23176~~25485% 998.~~87681210~~30579231 4.~~35490103~~37162400 0.00000000 0.00000000 B-6 6,203,525.00 5.~~23176~~25485% 998.~~87681278~~30579227 4.~~35490145~~37162420 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5)All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 2.~~53197003~~54930335 0.00000000 ~~868~~739.~~60898684~~67334714 1-A-X 0.00000000 0.00000000 1.~~60776355~~69798949 0.00000000 ~~868~~739.~~60898684~~67334714 A-UR 0.00000000 0.00000000 1420.~~60000000~~40000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~34292169~~10002523 0.00000000 ~~902~~817.~~04641342~~32301114 3-A-1 0.00000000 0.00000000 43.~~27443869~~99561090 0.00000000 ~~958~~883.~~05705126~~21935794 4-A-1 0.00000000 0.00000000 4.~~18828975~~04169735 0.00000000 ~~941~~898.~~08555064~~63603922 5-A-1 0.00000000 0.00000000 3.~~97451868~~64878400 0.00000000 ~~906~~830.~~57322079~~52104168 6-A-1 0.00000000 0.00000000 4.~~28451191~~12327277 0.00000000 ~~945~~909.~~89065534~~02748401 7-A-1 0.00000000 0.00000000 3.~~89183667~~76964625 0.00000000 ~~923~~889.~~79835417~~47051458 7-A-2 0.00000000 0.00000000 3.~~89183671~~76964631 0.00000000 ~~923~~889.~~79835417~~47051466 7-A-3 0.00000000 0.00000000 3.~~89183685~~76964627 0.00000000 ~~923~~889.~~79835443~~47051477 8-A-1 0.00000000 0.00000000 4.~~14684575~~05149246 0.00000000 ~~935~~909.~~69153076~~32562847 8-A-2 0.00000000 0.00000000 4.~~14684623~~05149146 0.00000000 ~~935~~909.~~69153166~~32562814 9-A-1 0.00000000 0.00000000 4.~~22051056~~20918371 0.00000000 ~~950~~932.~~81473710~~40068857 10-A-1 0.00000000 0.00000000 43.~~06912142~~98503543 0.00000000 ~~969~~950.~~70443025~~22454343 B-1 0.00000000 0.00000000 4.~~35490059~~37162393 0.00000000 998.~~59133986~~01909860 B-2 0.00000000 0.00000000 4.~~35490051~~37162400 0.00000000 998.~~59134004~~01909835 B-3 0.00000000 0.00000000 4.~~35490085~~37162421 0.00000000 998.~~59133967~~01909882 B-4 0.00000000 0.00000000 4.~~35490057~~37162414 0.00000000 998.~~59133993~~01909875 B-5 0.00000000 0.00000000 4.~~35490103~~37162400 0.00000000 998.~~59134004~~01909835 B-6 0.00000000 0.00000000 4.~~35490145~~37162420 0.00000000 998.~~59133960~~01909882 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2737,~~133~~263,~~403~~370.9269 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 195,~~379~~755.6870 Total Deposits 2737,~~134~~359,~~783~~126.6039 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~343~~329,~~295~~603.7384 Payment of Interest and Principal 2637,~~791~~029,~~487~~522.8755 Total Withdrawals (Pool Distribution Amount) 2737,~~134~~359,~~783~~126.6039 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~339~~325,~~255~~569.3363 LPMI 4,~~019~~013.1700 WMMSC Master Servicing Fee 21.2321 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~343~~329,~~295~~603.7384

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 12 0 0 12 ~~250~~322,~~400~~900.00 0.00 0.00 ~~250~~322,~~400~~900.00 30 Days 6784 01 0 0 6785 1923,~~907~~214,~~493~~212.2044 0114,000.00 0.00 0.00 1923,~~907~~328,~~493~~212.2044 60 Days 612 20 0 0 812 2,~~172~~447,~~795~~619.6206 ~~319,500~~0.00 0.00 0.00 2,~~492~~447,~~295~~619.6206 90 Days 01 0 24 0 25 0176,000.00 0.00 ~~433~~1,~~520~~268,945.0058 0.00 ~~433~~1,~~520~~444,945.0058 120 Days 0 02 81 0 83 0.00 0319,500.00 2260,~~675,084~~945.2662 0.00 2580,~~675,084~~445.2662 150 Days 1 0 1 0 2 ~~522~~152,000.00 0.00 ~~715~~117,~~000~~628.0062 0.00 1269,~~237,000~~628.0062 180+ Days 01 0 08 0 09 0522,000.00 0.00 03,272,331.0025 0.00 03,794,331.0025 Totals 7499 35 1114 0 88118 2226,~~602~~511,~~288~~831.8250 ~~569~~756,~~900~~400.00 34,~~823~~919,~~604~~851.2607 0.00 2632,~~995~~188,~~793~~082.0857 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.~~022543~~047125% 0.000000% 0.000000% 0.~~022543~~047125% 0.~~019417~~026328% 0.000000% 0.000000% 0.~~019417~~026328% 30 Days 1.~~510370~~979265% 0.~~000000~~023563% 0.000000% 0.000000% 12.~~510370~~002828% 1.~~543688~~892806% 0.~~000000~~009295% 0.000000% 0.000000% 1.~~543688~~902101% 60 Days 0.~~135257~~282752% 0.~~045086~~000000% 0.000000% 0.000000% 0.~~180343~~282752% 0.~~168485~~199570% 0.~~024775~~000000% 0.000000% 0.000000% 0.~~193260~~199570% 90 Days 0.~~000000~~023563% 0.000000% 0.~~045086~~094251% 0.000000% 0.~~045086~~117813% 0.~~000000~~014350% 0.000000% 0.~~033616~~103465% 0.000000% 0.~~033616~~117816% 120 Days 0.000000% 0.~~000000~~047125% 0.~~180343~~023563% 0.000000% 0.~~180343~~070688% 0.000000% 0.~~000000~~026051% 0.~~207434~~021277% 0.000000% 0.~~207434~~047328% 150 Days 0.~~022543~~023563% 0.000000% 0.~~022543~~023563% 0.000000% 0.~~045086~~047125% 0.~~040477~~012394% 0.000000% 0.~~055443~~009591% 0.000000% 0.~~095921~~021985% 180+ Days 0.~~000000~~023563% 0.000000% 0.~~000000~~188501% 0.000000% 0.~~000000~~212064% 0.~~000000~~042562% 0.000000% 0.~~000000~~266814% 0.000000% 0.~~000000~~309377% Totals 12.~~668170~~332705% 0.~~067628~~117813% 0.~~247971~~329877% 0.000000% 12.~~983769~~780396% 12.~~752651~~161682% 0.~~044192~~061674% 0.~~296494~~401147% 0.000000% 2.~~093336~~624504%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 57 0 0 0 57 1,~~167~~628,~~967~~561.9458 0.00 0.00 0.00 1,~~167~~628,~~967~~561.9458 60 Days 12 0 0 0 12 ~~760~~332,~~000~~975.0043 0.00 0.00 0.00 ~~760~~332,~~000~~975.0043 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 20 0 20 0.00 0.00 ~~734,676~~0.1000 0.00 ~~734,676~~0.1000 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 02 0 02 0.00 0.00 0734,676.0010 0.00 0734,676.0010 Totals 69 0 2 0 811 1,~~927~~961,~~967~~537.9401 0.00 734,676.10 0.00 2,~~662~~696,~~644~~213.0411 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 35.~~205128~~109489% 0.000000% 0.000000% 0.000000% 35.~~205128~~109489% 23.~~315286~~735579% 0.000000% 0.000000% 0.000000% 23.~~315286~~735579% 60 Days 01.~~641026~~459854% 0.000000% 0.000000% 0.000000% 01.~~641026~~459854% 10.~~506563~~763776% 0.000000% 0.000000% 0.000000% 10.~~506563~~763776% 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% 10.~~282051~~000000% 0.000000% 10.~~282051~~000000% 0.000000% 0.000000% 10.~~456363~~000000% 0.000000% 10.~~456363~~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% 01.~~000000~~459854% 0.000000% 01.~~000000~~459854% 0.000000% 0.000000% 01.~~000000~~685193% 0.000000% 01.~~000000~~685193% Totals 36.~~846154~~569343% 0.000000% 1.~~282051~~459854% 0.000000% 58.~~128205~~029197% 34.~~821849~~499355% 0.000000% 1.~~456363~~685193% 0.000000% 56.~~278212~~184548% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 10 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 516,~~189,287~~053.3541 0.00 0.00 0.00 1516,~~189,287~~053.3541 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 21 0 0 0 2 1 516,~~189,287~~053.3541 0.00 0.00 0.00 1516,~~189,287~~053.3541 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~729927~~370370% 0.000000% 0.000000% 0.000000% 0.~~729927~~370370% 0.~~935257~~413549% 0.000000% 0.000000% 0.000000% 0.~~935257~~413549% 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.~~729927~~370370% 0.000000% 0.000000% 0.000000% 0.~~729927~~370370% 0.~~935257~~413549% 0.000000% 0.000000% 0.000000% 0.~~935257~~413549% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 250,400.00 0.00 0.00 250,400.00 30 Days 1912 01 0 0 1913 42,~~755~~743,~~384~~327.4604 0114,000.00 0.00 0.00 42,~~755~~857,~~384~~327.4604 60 Days 16 10 0 0 26 ~~543~~906,~~450~~998.0052 ~~125,100~~0.00 0.00 0.00 ~~668~~906,~~550~~998.0052 90 Days 0 0 24 0 24 0.00 0.00 ~~433~~1,~~520~~268,945.0058 0.00 ~~433~~1,~~520~~268,945.0058 120 Days 0 0 1 0 0 1 0.00 0125,100.00 ~~747,000~~0.00 0.00 ~~747~~125,~~000~~100.00 150 Days 1 0 0 1 0 1 0152,000.00 0.00 ~~715,000~~0.00 0.00 ~~715~~152,000.00 180+ Days 0 0 02 0 02 0.00 0.00 01,462,000.00 0.00 01,462,000.00 Totals 2019 23 46 0 2628 53,~~298~~802,~~834~~325.4656 ~~375~~489,500.00 12,~~895~~730,~~520~~945.0058 0.00 7,~~569~~022,~~854~~771.4614 0-29 Days 0.~~278552~~295858% 0.000000% 0.000000% 0.~~278552~~295858% 0.~~338456~~368221% 0.000000% 0.000000% 0.~~338456~~368221% 30 Days 53.~~292479~~550296% 0.~~000000~~295858% 0.000000% 0.000000% 53.~~292479~~846154% 64.~~427663~~034149% 0.~~000000~~167641% 0.000000% 0.000000% 64.~~427663~~201790% 60 Days 01.~~278552~~775148% 0.~~278552~~000000% 0.000000% 0.000000% 01.~~557103~~775148% 01.~~734560~~333770% 0.~~169093~~000000% 0.000000% 0.000000% 01.~~903652~~333770% 90 Days 0.000000% 0.000000% 01.~~557103~~183432% 0.000000% 01.~~557103~~183432% 0.000000% 0.000000% 01.~~585972~~866025% 0.000000% 01.~~585972~~866025% 120 Days 0.000000% 0.~~000000~~295858% 0.~~278552~~000000% 0.000000% 0.~~278552~~295858% 0.000000% 0.~~000000~~183964% 10.~~009690~~000000% 0.000000% 10.~~009690~~183964% 150 Days 0.~~000000~~295858% 0.000000% 0.~~278552~~000000% 0.000000% 0.~~278552~~295858% 0.~~000000~~223521% 0.000000% 0.~~966437~~000000% 0.000000% 0.~~966437~~223521% 180+ Days 0.000000% 0.000000% 0.~~000000~~591716% 0.000000% 0.~~000000~~591716% 0.000000% 0.000000% 02.~~000000~~149917% 0.000000% 02.~~000000~~149917% Totals 5.~~571031~~621302% 0.~~557103~~887574% 1.~~114206~~775148% 0.000000% 78.~~242340~~284024% 75.~~162223~~591440% 0.~~507548~~719825% 24.~~562099~~015942% 0.000000% 10.~~231870~~327207% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 41 0 0 0 4 1 348,~~676,035~~720.0600 0.00 0.00 0.00 1348,~~676,035~~720.0600 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 41 0 0 0 4 1 348,~~676,035~~720.0600 0.00 0.00 0.00 1348,~~676,035~~720.0600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~883495~~052632% 0.000000% 0.000000% 0.000000% 31.~~883495~~052632% 30.~~539082~~793512% 0.000000% 0.000000% 0.000000% 30.~~539082~~793512% 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 31.~~883495~~052632% 0.000000% 0.000000% 0.000000% 31.~~883495~~052632% 30.~~539082~~793512% 0.000000% 0.000000% 0.000000% 30.~~539082~~793512% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1018 0 0 0 1018 13,~~832~~914,~~762~~073.7359 0.00 0.00 0.00 13,~~832~~914,~~762~~073.7359 60 Days 21 0 0 0 21 ~~506~~234,000.00 0.00 0.00 0.00 ~~506~~234,000.00 90 Days 01 0 0 0 01 0176,000.00 0.00 0.00 0.00 0176,000.00 120 Days 0 0 10 0 10 0.00 0.00 ~~455,200~~0.00 0.00 ~~455,200~~0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 01 0 01 0.00 0.00 0455,200.00 0.00 0455,200.00 Totals 1220 0 1 0 1321 24,~~338~~324,~~762~~073.7359 0.00 455,200.00 0.00 24,~~793~~779,~~962~~273.7359 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~131222~~117647% 0.000000% 0.000000% 0.000000% 12.~~131222~~117647% 12.~~056600~~354260% 0.000000% 0.000000% 0.000000% 12.~~056600~~354260% 60 Days 0.~~226244~~117647% 0.000000% 0.000000% 0.000000% 0.~~226244~~117647% 0.~~291712~~140748% 0.000000% 0.000000% 0.000000% 0.~~291712~~140748% 90 Days 0.~~000000~~117647% 0.000000% 0.000000% 0.000000% 0.~~000000~~117647% 0.~~000000~~105862% 0.000000% 0.000000% 0.000000% 0.~~000000~~105862% 120 Days 0.000000% 0.000000% 0.~~113122~~000000% 0.000000% 0.~~113122~~000000% 0.000000% 0.000000% 0.~~262426~~000000% 0.000000% 0.~~262426~~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~~117647% 0.000000% 0.~~000000~~117647% 0.000000% 0.000000% 0.~~000000~~273796% 0.000000% 0.~~000000~~273796% Totals 12.~~357466~~352941% 0.000000% 0.~~113122~~117647% 0.000000% 12.470588% 12.~~348312~~600870% 0.000000% 0.~~262426~~273796% 0.000000% 12.~~610738~~874666% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 68 0 0 0 68 23,~~845~~624,~~427~~558.0155 0.00 0.00 0.00 23,~~845~~624,~~427~~558.0155 60 Days 12 0 0 0 12 ~~260~~730,~~945~~445.6211 0.00 0.00 0.00 ~~260~~730,~~945~~445.6211 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00 ~~368~~260,~~000~~945.0062 0.00 ~~368~~260,~~000~~945.0062 150 Days 10 0 0 0 10 ~~522,000~~0.00 0.00 0.00 0.00 ~~522,000~~0.00 180+ Days 01 0 01 0 02 0522,000.00 0.00 0368,000.00 0.00 0890,000.00 Totals 811 0 12 0 913 34,~~628~~877,~~372~~003.6366 0.00 ~~368~~628,~~000~~945.0062 0.00 35,~~996~~505,~~372~~949.6328 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~174168~~691332% 0.000000% 0.000000% 0.000000% 1.~~174168~~691332% 1.~~220401~~684309% 0.000000% 0.000000% 0.000000% 1.~~220401~~684309% 60 Days 0.~~195695~~422833% 0.000000% 0.000000% 0.000000% 0.~~195695~~422833% 0.~~111919~~339433% 0.000000% 0.000000% 0.000000% 0.~~111919~~339433% 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.~~195695~~211416% 0.000000% 0.~~195695~~211416% 0.000000% 0.000000% 0.~~157835~~121260% 0.000000% 0.~~157835~~121260% 150 Days 0.~~195695~~000000% 0.000000% 0.000000% 0.000000% 0.~~195695~~000000% 0.~~223885~~000000% 0.000000% 0.000000% 0.000000% 0.~~223885~~000000% 180+ Days 0.~~000000~~211416% 0.000000% 0.~~000000~~211416% 0.000000% 0.~~000000~~422833% 0.~~000000~~242570% 0.000000% 0.~~000000~~171007% 0.000000% 0.~~000000~~413577% Totals 12.~~565558~~325581% 0.000000% 0.~~195695~~422833% 0.000000% 12.~~761252~~748414% 12.~~556206~~266312% 0.000000% 0.~~157835~~292267% 0.000000% 12.~~714041~~558579% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 072,500.00 0.00 0.00 072,500.00 30 Days 1326 0 0 0 1326 24,~~004~~315,~~926~~600.7341 0.00 0.00 0.00 24,~~004~~315,~~926~~600.7341 60 Days 1 10 0 0 21 ~~102~~243,~~400~~200.00 ~~194,400~~0.00 0.00 0.00 ~~296~~243,~~800~~200.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 1 0 2 0 21 0.00 0194,400.00 ~~252,455~~0.1500 0.00 ~~252~~194,~~455~~400.1500 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 02 0 02 0.00 0.00 0252,455.0015 0.00 0252,455.0015 Totals 1427 12 2 0 1731 24,~~107~~558,~~326~~800.7341 ~~194~~266,~~400~~900.00 252,455.15 0.00 25,~~554~~078,~~181~~155.8856 0-29 Days 0.~~000000~~080515% 0.000000% 0.000000% 0.~~000000~~080515% 0.~~000000~~032807% 0.000000% 0.000000% 0.~~000000~~032807% 30 Days 12.~~013250~~093398% 0.000000% 0.000000% 0.000000% 12.~~013250~~093398% 01.~~874662~~952828% 0.000000% 0.000000% 0.000000% 01.~~874662~~952828% 60 Days 0.~~077942~~080515% 0.~~077942~~000000% 0.000000% 0.000000% 0.~~155885~~080515% 0.~~044673~~110049% 0.~~084808~~000000% 0.000000% 0.000000% 0.~~129481~~110049% 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~~080515% 0.~~155885~~000000% 0.000000% 0.~~155885~~080515% 0.000000% 0.~~000000~~087967% 0.~~110135~~000000% 0.000000% 0.~~110135~~087967% 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~~161031% 0.000000% 0.~~000000~~161031% 0.000000% 0.000000% 0.~~000000~~114237% 0.000000% 0.~~000000~~114237% Totals 12.~~091193~~173913% 0.~~077942~~161031% 0.~~155885~~161031% 0.000000% 12.~~325019~~495974% 02.~~919335~~062877% 0.~~084808~~120773% 0.~~110135~~114237% 0.000000% 12.~~114279~~297888% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 58 0 0 0 58 35,~~302~~341,~~376~~544.1223 0.00 0.00 0.00 35,~~302~~341,~~376~~544.1223 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 58 0 0 0 58 35,~~302~~341,~~376~~544.1223 0.00 0.00 0.00 35,~~302~~341,~~376~~544.1223 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~990099~~646091% 0.000000% 0.000000% 0.000000% 01.~~990099~~646091% 12.~~329173~~227541% 0.000000% 0.000000% 0.000000% 12.~~329173~~227541% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~990099~~646091% 0.000000% 0.000000% 0.000000% 01.~~990099~~646091% 12.~~329173~~227541% 0.000000% 0.000000% 0.000000% 12.~~329173~~227541% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1781,~~133,325~~773.8063 0.00 0.00 0.00 1781,~~133,325~~773.8063 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 10 0 10 0.00 0.00 ~~117,753~~0.0100 0.00 ~~117,753~~0.0100 150 Days 0 0 01 0 01 0.00 0.00 0117,628.0062 0.00 0117,628.0062 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 1 0 4 1781,~~133,325~~773.8063 0.00 117,~~753~~628.0162 0.00 1899,~~251,078~~402.8125 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~071429~~098901% 0.000000% 0.000000% 0.000000% 1.~~071429~~098901% 1.~~563141~~107051% 0.000000% 0.000000% 0.000000% 1.~~563141~~107051% 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.~~357143~~000000% 0.000000% 0.~~357143~~000000% 0.000000% 0.000000% 0.~~162411~~000000% 0.000000% 0.~~162411~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~366300% 0.000000% 0.~~000000~~366300% 0.000000% 0.000000% 0.~~000000~~166571% 0.000000% 0.~~000000~~166571% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~071429~~098901% 0.000000% 0.~~357143~~366300% 0.000000% 1.~~428571~~465201% 1.~~563141~~107051% 0.000000% 0.~~162411~~166571% 0.000000% 1.~~725552~~273622% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 9 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~129~~152,~~995~~845.5525

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 586,399.00 0.04254100% 586,399.00 0.~~04548172~~04782462% Fraud 41,352,978.00 2.99999995% 41,352,978.00 3.~~20738045~~37260210% Special Hazard 13,784,423.00 1.00000702% 13,784,423.00 1.~~06913434~~12420861% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~ARM~~New ~~Weighted~~REO ~~Average~~Loans ~~Gross~~Month ~~Coupon~~REO 5Percentage Loans in REO 0 Sep-04 0.~~517939~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Oct-04 0.~~203568~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Nov-~~Through~~04 ~~Rate~~0.000% 5Dec-04 0.~~203569~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Jan-05 ~~354~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~0 ~~Count~~Feb-05 ~~4,500~~0.000% ~~Number~~Original OfPrincipal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 64Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~4,436~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~1,310,414,220~~0.2500 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance ~~1,289,306,915~~0.6800 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 31www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-~~2005~~05 ~~1,289,606,001~~0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Monthly~~Oct-04 ~~P&I~~0.000% ~~Constant~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6~~,406,453~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 ~~Special~~0.000% ~~Servicing~~Loans ~~Fee~~in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Mar-05 ~~Penalties~~0.000% ~~1,379~~Current Principal Balance 0.6800 ~~Realized~~Apr-05 ~~Loss~~0.000% ~~Amount~~May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal ~~380,797~~Balance 0.9300 ~~Unscheduled~~Mar-05 0.000% Current Principal ~~20,726,506~~Balance 0.6500 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 9 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 10 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.864589 6.038091 5.530178 Weighted Average Net Rate 5.493551 5.663091 5.228283 Weighted Average Maturity 353 353 354 Beginning Loan ~~Count~~Detail ~~160~~- ~~364~~All ~~106~~Mortgage Loans ~~Paid~~in InREO ~~Full~~during 4Current 5Period 3Month ~~Ending~~ Loan ~~Count~~First ~~156~~Original ~~359~~Loan ~~103~~Entered ~~Beginning~~Payment ~~Scheduled~~LTV ~~Balance~~at ~~52,329,207.50~~Principal ~~75,254,727.21~~Group ~~48,743,231.60~~Number ~~Ending~~REO ~~Scheduled Balance 50,433,857.99 73,967,610.16 47,355,168.08 Record~~ Date ~~05/31/2005~~State ~~05/31/2005~~Origination ~~05/31/2005~~Balance ~~Principal~~No ~~And~~REO ~~Interest~~loans ~~Constant~~this ~~269,026~~period.15 396,722.07 227,127.02 Scheduled Principal 13,285.09 18,059.66 2,494.72 Unscheduled Principal 1,882,064.42 1,269,057.39 1,385,568.80 Scheduled Interest 255,741.06 378,662.41 224,632.30 Servicing Fees 16,180.10 23,517.10 12,262.79 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 1,598.10 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 239,560.96 355,145.31 210,771.41 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 5.493551 5.663091 5.188940

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 4Mortgage 5Loans 6in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Mixed~~(continued) ~~ARM~~Current ~~Mixed~~Paid ~~ARM~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 5.562076 5.370097 5.669458 Weighted Average Net Rate 5.276110 5.084406 5.345286 Weighted Average Maturity 354 354 354 Beginning~~ Loan ~~Count~~Principal ~~895~~To ~~525~~Months ~~1,302 Loans Paid In Full 11 14 19 Ending~~ Loan ~~Count~~Delinquent ~~884~~Group ~~511~~Number ~~1,283 Beginning Scheduled~~ Balance ~~175,750,929.79 240,568,631.07 232,773,210.39 Ending scheduled Balance 173,452,286.82 233,136,501.67 229,204,445.50 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~No ~~822,968.73~~REO ~~1,100,733.89~~loans ~~1,128,066.03~~this ~~Scheduled Principal 8,352~~period.10 24,169.76 28,317.70 Unscheduled Principal 2,290,290.87 7,407,959.64 3,540,447.20 Scheduled Interest 814,616.63 1,076,564.13 1,099,748.33 Servicing Fees 41,882.30 57,273.63 62,882.09 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 1,652.54 0.00 455.42 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 771,081.79 1,019,290.50 1,036,410.82 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 5.264826 5.084406 5.342939

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* 7New 8Foreclosure 9Loans ~~Collateral~~Month ~~Description~~Foreclosure ~~Mixed~~Percentage ~~ARM~~Loans ~~Mixed~~in ~~ARM~~Foreclosure ~~Mixed~~5 ~~ARM~~Sep-04 ~~Weighted~~0.000% ~~Average~~Original ~~Coupon~~Principal ~~Rate~~Balance 51,532,020.~~336333~~00 ~~5.609536~~Oct-04 50.~~647818~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~1,529,891.20 5Nov-04 0.~~004423~~000% 5Dec-04 0.~~279566~~000% 5Current Foreclosure Total Jan-05 0.~~318797~~000% ~~Weighted~~Loans ~~Average~~in ~~Maturity~~Foreclosure ~~353~~14 Feb-05 0.00000% ~~353~~Original Principal Balance 4,923,370.00 ~~353~~Mar-05 0.00000% ~~Record~~Current ~~Date~~Principal Balance 4,919,851.07 Apr-05~~/31/2005~~ 0.048% May-05~~/31/2005~~ 0.233% Jun-05~~/31/2005~~ ~~Principal~~0.296% ~~And~~Jul-05 ~~Interest~~0.364% ~~Constant~~Aug-05 ~~1,193,645~~0.51401% ~~374,597~~*The text reported in the above table is presented graphically on the monthly bond remittance report.09 ~~180,373~~The monthly bond remittance report can be viewed online at www.97ctslink.com. ~~Beginning~~1 ~~Loan~~12 ~~Count~~Month ~~511~~Foreclosure ~~282~~History* 81New Foreclosure Loans ~~Paid~~Month InForeclosure ~~Full~~Percentage 6Loans 2in Foreclosure 0 ~~Ending~~Sep-04 ~~Loan~~0.000% ~~Count~~Original ~~505~~Principal ~~280~~Balance 810.00 ~~Beginning~~Oct-04 ~~Scheduled~~0.000% Current Principal Balance ~~250,844,102~~0.7400 ~~72,968,286~~Nov-04 0.48000% 33Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 735,~~893,044~~600.4900 ~~Ending~~Mar-05 ~~Scheduled~~0.000% Current Principal Balance ~~248~~734,~~392,654~~676.8110 72Apr-05 0.452% May-05 1.404% Jun-05 1.456% Jul-05 3.122% Aug-05 1.685% *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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Sep-04 0.000% Original Principal Balance 1,~~477~~271,~~193~~020.00 ~~33,845,628~~Oct-04 0.96000% ~~Scheduled~~Current Principal 78Balance 1,~~155~~268,945.8258 ~~33,498~~Nov-04 0.54000% ~~20,855~~Dec-04 0.84000% ~~Unscheduled~~Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 6 Feb-05 0.000% Original Principal Balance 2,~~373~~733,~~292~~020.1100 ~~457,594.94~~Mar-05 ~~26,559~~0.69000% ~~Scheduled~~Current ~~Interest~~Principal 1Balance 2,~~115~~730,~~489~~945.6958 ~~341,098~~Apr-05 0.55319% ~~159,518~~May-05 2.13265% ~~Servicing~~Jun-05 ~~Fee~~2.562% ~~69,381~~Jul-05 2.38645% ~~20,064~~Aug-05 4.49016% ~~9,292~~*The text reported in the above table is presented graphically on the monthly bond remittance report.94 ~~Master~~The ~~Servicing~~monthly ~~Fee~~bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Trustee~~Current ~~Fee~~Principal Balance 0.00 Nov-04 0.00000% Dec-04 0.00000% ~~Fry~~Current ~~Amount~~Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% Original Principal Balance 0.00 ~~Special~~Mar-05 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 Apr-05 0.00000% May-05 0.00000% ~~Other~~Jun-05 ~~Fee~~0.000% ~~334~~Jul-05 0.34000% Aug-05 0.00000% *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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Pool~~Oct-04 ~~Insurance~~0.000% ~~Fee~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 1 Feb-05 0.000% Original Principal Balance 455,200.00 Mar-05 0.000% Current Principal Balance 455,200.00 ~~Spread~~Apr-05 0.000% May-05 0.209% Jun-05 0.262% Jul-05 0.268% Aug-05 0.274% *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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Sep-04 0.000% Original Principal Balance 261,000.00 Oct-04 0.000% Current Principal Balance 260,945.62 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 629,000.00 Mar-05 0.000% Current Principal Balance 628,945.62 Apr-05 0.000% May-05 0.000% Jun-05 0.158% Jul-05 0.165% Aug-05 0.292% *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. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Spread~~Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 252,550.00 Mar-05 0.000% Current Principal Balance 252,455.15 Apr-05 0.061% May-05 0.108% Jun-05 0.110% Jul-05 0.112% Aug-05 0.114% *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. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Spread~~Nov-04 30.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Net~~Oct-04 ~~Interest~~0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 1~~,045,773~~ Feb-05 0.97000% ~~321~~Original Principal Balance 118,~~034~~000.0600 ~~150~~Mar-05 0.000% Current Principal Balance 117,~~225~~628.1962 ~~Realized~~Apr-05 ~~Loss~~0.000% ~~Amount~~May-05 0.00000% Jun-05 0.00162% Jul-05 0.165% Aug-05 0.167% *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. 9 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~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. 10 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Pass~~Apr-~~Through~~05 ~~Rate~~0.000% 5May-05 0.~~002823~~000% 5Jun-05 0.~~279566~~000% 5Jul-05 0.~~318797~~000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 10Mortgage ~~Total~~Loans ~~Collateral~~in ~~Description~~Foreclosure ~~Mixed~~during ~~ARM~~Current ~~Mixed~~Period ~~ARM~~Month ~~Weighted~~Loan ~~Average~~First ~~Coupon~~Original ~~Rate~~Loan ~~5.275408~~Entered ~~5.517939~~Payment ~~Weighted~~LTV ~~Average~~at ~~Net~~Principal ~~Rate~~Group ~~5.025408~~Number ~~5.203568~~FC ~~Weighted~~Date ~~Average~~State ~~Maturity~~Origination ~~352.00~~Balance ~~354.00~~1 ~~Record~~0000420249 ~~Date 05/31/~~May-2005 ~~05/31/2005~~01-Dec-2004 ~~Principal~~CA ~~And Interest Constant 713,192~~80.5900 6485,~~406,453~~600.0500 ~~Beginning~~1 ~~Loan~~0000720800 ~~Count~~Apr-2005 ~~274~~01-Dec-2004 ~~4,500~~FL ~~Loans~~88.65 ~~Paid~~250,000.00 In2 ~~Full~~0004001520 0Aug-2005 6401-Jan-2005 ~~Ending~~CA ~~Loan Count 274 4,436 Beginning Scheduled Balance 127,288,848~~75.9800 1457,~~310,414,220~~500.2500 ~~Ending~~2 ~~Scheduled~~0004104299 ~~Balance~~May-2005 ~~127,041,568.69~~01-Dec-2004 ~~1,289,306,915.68~~AZ ~~Scheduled Principal 153,608~~89.7046 ~~380~~747,~~797~~000.9300 ~~Unscheduled~~2 ~~Principal~~2102107685 ~~93,671.59~~Aug-2005 ~~20,726,506.65~~01-Jan-2005 ~~Scheduled~~GA ~~Interest 559,583~~80.8900 6262,~~025,655~~320.1200 ~~Servicing~~2 ~~Fee~~2103102606 ~~26,518.51~~Aug-2005 ~~339,255.33~~01-Jan-2005 ~~Master~~GA ~~Servicing Fee 0~~80.00 0243,200.00 ~~Trustee~~2 ~~Fee~~2103102737 ~~0.00~~May-2005 ~~0.00~~01-Jan-2005 ~~Fry~~CA ~~Amount 0~~74.0064 0715,000.00 ~~Special~~2 ~~Hazard~~2104104153 ~~Fee~~Aug-2005 ~~0.00~~01-Jan-2005 0CO 80.00 ~~Other Fee 0~~308,000.00 4~~,040.40~~ ~~Pool~~0201908365 ~~Insurance~~Jun-2005 ~~Fee~~01-Jan-2005 0MA 80.00 0455,200.00 ~~Spread~~5 10085369924 ~~0.00~~Jun-2005 ~~0.00~~01-Feb-2005 ~~Spread~~MN ~~2 0~~80.00 0368,000.00 ~~Spread~~5 30201806676 ~~0.00~~Aug-2005 ~~0.00~~01-Dec-2004 ~~Net~~GA ~~Interest 533,065~~66.3808 5261,~~682,359~~000.~~39 Realized Loss Amount 0.~~00 ~~0.00~~6 ~~Cumulative~~1315001812 ~~Realized~~Apr-2005 ~~Loss~~01-Jan-2005 0GA 80.00 0142,400.00 ~~Percentage~~6 of2117106677 ~~Cumulative~~May-2005 ~~Losses~~01-Jan-2005 ~~0.0000~~SC 079.~~0000~~98 ~~Prepayment Penalties 0~~110,150.00 ~~0.00~~8 ~~Special~~0026562322 ~~Servicing~~Jun-2005 ~~Fee~~01-Dec-2004 ~~0.00~~TX 0100.00 ~~Pass-Through Rate 5~~118,000.~~025408 5.203569~~00

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MASTR Adjustable Rate Mortgages 2005-1