8-K 1 bsl05005_10509.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): September 26, 2005 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-09 Pooling and Servicing Agreement) (Commission 54-2173218 (State or other File Number) 54-2173219 jurisdiction 54-2173220 of Incorporation) 54-2173221 54-2175509 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 26, 2005 a distribution was made to holders of BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-5 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 2005-5 Trust, relating to the September 26, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-5 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-5 Trust, relating to the September 26, 2005 distribution. EX-99.1

Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series BSL 2005-5 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 I-A-1 07386HTY7 SEN 3.~~68000~~86125% ~~295~~282,~~533~~447,~~708~~637.8316 ~~936~~969,~~513~~423.4906 I-A-2 07386HTZ4 SEN 3.~~54000~~72125% ~~187~~173,~~923~~356,~~818~~904.3904 ~~572~~573,~~854~~426.4411 I-A-3 07386HUA7 SEN 3.~~74000~~92125% 141,053,000.00 ~~454~~491,~~269~~648.0207 I-A-4 07386HUB5 SEN 3.~~74000~~92125% 6966,~~390~~317,~~266~~703.4424 ~~223~~231,~~475~~154.2104 I-M-1 07386HUC3 SUB 34.~~91000~~09125% 20,506,000.00 6974,~~042~~573.5649 I-M-2 07386HUD1 SUB 4.~~11000~~29125% 16,083,000.00 5661,~~920~~347.4271 I-B-1 07386HUE9 SUB 4.~~76000~~94125% 12,062,000.00 4952,~~440~~978.8098 I-B-2 07386HUF6 SUB 5.~~16000~~34125% 4,021,000.00 1719,~~866~~090.6481 I-B-3 07386HUY5 SUB 5.~~56000~~74125% 4,021,000.00 1920,~~251~~520.6550 XP 07386HUZ2 SUB 0.00000% 0.00 82175,~~561~~417.3162 B-IO 07386HVA6 SUB 0.00000% 5,629,049.03 1,~~366~~125,~~899~~950.7143 II-1A-1 07386HUG4 SEN 4.~~69522~~69554% 85,~~273~~114,~~581~~055.2931 333,~~648~~046.3973 II-1A-2 07386HUH2 SEN 4.~~69522~~69554% 7,~~775~~760,~~486~~940.4542 30,~~423~~368.0014 II-2A-1 07386HUJ8 SEN 5.~~38059~~37923% ~~626~~618,~~186~~226,~~295~~647.6602 2,~~807~~771,~~708~~319.4802 II-3A-1 07386HUK5 SEN 5.~~37787~~37235% ~~241~~235,~~586~~504,~~048~~520.5876 1,~~082~~054,~~682~~343.3728 II-4A-1 07386HUL3 SEN 5.~~70526~~70738% 8582,~~561~~240,~~133~~711.9250 ~~406~~391,~~790~~148.4894 II-5A-1 07386HUM1 SEN 5.~~29289~~28803% ~~192~~191,~~201~~484,~~723~~140.1607 ~~847~~843,~~752~~810.2276 II-6A-1 07386HUN9 SEN 5.~~43313~~42600% 4645,~~186~~200,~~517~~248.9463 ~~209~~204,~~114~~380.4662 II-M-1 07386HUP4 SUB 5.~~34072~~33821% 19,~~154~~151,~~560~~311.7923 85,~~249~~194.2974 II-M-2 07386HUQ2 SUB 5.~~34072~~33821% 14,~~898~~896,~~991~~463.3979 66,~~309~~267.4502 II-M-3 07386HUR0 SUB 5.~~34072~~33821% 8,~~513~~511,~~138~~693.1388 37,~~888~~864.5733 II-M-4 07386HUS8 SUB 5.~~34072~~33821% 7,~~804~~803,~~376~~052.39 34,~~734~~711.1693 II-M-5 07386HUT6 SUB 5.~~34072~~33821% 7,~~094~~093,~~614~~411.9940 31,~~575~~555.2909 II-M-6 07386HUU3 SUB 5.~~34072~~33821% 6,~~384~~383,~~853~~770.6041 28,~~416~~398.4325 II-B-1 07386HUV1 SUB 5.~~34072~~33821% 5,~~676~~675,~~091~~128.8692 25,~~262~~245.0185 II-B-2 07386HUW9 SUB 5.~~34072~~33821% 4,~~966~~965,~~330~~487.4693 22,~~103~~089.1501 II-B-3 07386HUX7 SUB 5.~~34072~~33821% 4,~~256~~255,~~569~~846.0694 18,~~944~~932.2916 II-B-4 07386HVD0 SUB 5.~~34072~~33821% 7,~~804~~803,~~376~~052.39 34,~~734~~711.1693 II-B-5 07386HVE8 SUB 5.~~34072~~33821% 9,~~932~~930,~~660~~975.9286 44,~~206~~178.3001 II-B-6 07386HVF5 SUB 5.~~34072~~33821% 6,~~388~~386,~~027~~943.4573 28,~~430~~412.5636 R-X 07386HVC2 RES 0.00000% 0.00 0.00 R 07386HVB4 RES 0.00000% 0.00 0.00 Totals 2,~~143~~093,~~868~~885,~~221~~696.1205 109,~~025~~881,~~068~~508.3199

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-1 1311,~~086~~217,~~071~~711.6770 0.00 ~~282~~271,~~447~~229,~~637~~925.1646 1412,~~022~~187,~~585~~134.1676 0.00 I-A-2 1412,~~566~~487,~~914~~127.3551 0.00 ~~173~~160,~~356~~869,~~904~~776.0453 1513,~~139~~060,~~768~~553.7962 0.00 I-A-3 0.00 0.00 141,053,000.00 ~~454~~491,~~269~~648.0207 0.00 I-A-4 32,~~072~~633,~~563~~878.2191 0.00 6663,~~317~~683,~~703~~824.2432 32,~~296~~865,~~038~~032.4295 0.00 I-M-1 0.00 0.00 20,506,000.00 6974,~~042~~573.5649 0.00 I-M-2 0.00 0.00 16,083,000.00 5661,~~920~~347.4271 0.00 I-B-1 0.00 0.00 12,062,000.00 4952,~~440~~978.8098 0.00 I-B-2 0.00 0.00 4,021,000.00 1719,~~866~~090.6481 0.00 I-B-3 0.00 0.00 4,021,000.00 1920,~~251~~520.6550 0.00 XP 0.00 0.00 0.00 82175,~~561~~417.3162 0.00 B-IO 0.00 0.00 5,629,049.03 1,~~366~~125,~~899~~950.7143 0.00 II-1A-1 ~~159~~3,~~525~~650,110.9865 0.00 8581,~~114~~463,~~055~~944.3167 ~~493~~3,~~174~~983,157.3738 0.00 II-1A-2 14332,~~546~~827.0342 0.00 7,~~760~~428,~~940~~113.4200 44363,~~969~~195.0356 0.00 II-2A-1 712,~~959~~098,~~648~~406.6462 0.00 ~~618~~606,~~226~~128,~~647~~240.0240 1014,~~767~~869,~~357~~725.1264 0.00 II-3A-1 68,~~081~~870,~~527~~642.8265 0.00 ~~235~~226,~~504~~633,~~520~~878.7611 79,~~164~~924,~~210~~985.1993 0.00 II-4A-1 3839,~~320,422~~571.4219 0.00 8281,~~240~~401,~~711~~140.5030 31,~~727~~230,~~212~~720.9013 0.00 II-5A-1 ~~717~~2,~~583~~391,069.0956 0.00 ~~191~~189,~~484~~093,~~140~~070.0751 13,~~565~~234,~~335~~880.3132 0.00 II-6A-1 ~~986~~19,~~269~~619.3146 0.00 45,~~200~~180,~~248~~629.6317 1224,~~195,383~~000.7708 0.00 II-M-1 3,~~249~~233.5588 0.00 19,~~151~~148,~~311~~077.2335 88,~~498~~428.8462 0.00 II-M-2 2,~~527~~515.6041 0.00 14,~~896~~893,~~463~~948.7938 68,~~837~~782.0543 0.00 II-M-3 1,~~444~~437.2528 0.00 8,~~511~~510,~~693~~256.8860 39,~~332~~301.8261 0.00 II-M-4 1,~~324~~317.0062 0.00 7,~~803~~801,~~052~~734.3977 36,~~058~~029.1655 0.00 II-M-5 1,~~203~~197.5979 0.00 7,~~093~~092,~~411~~213.4061 32,~~778~~752.88 0.00 II-M-6 1,~~083~~077.1896 0.00 6,~~383~~382,~~770~~692.4145 29,~~499~~476.6121 0.00 II-B-1 ~~962~~958.9430 0.00 5,~~675~~674,~~128~~170.9262 26,~~224~~204.9515 0.00 II-B-2 ~~842~~838.5347 0.00 4,~~965~~964,~~487~~649.9346 22,~~945~~927.6848 0.00 II-B-3 ~~722~~718.1264 0.00 4,255,~~846~~128.9430 19,~~666~~650.4180 0.00 II-B-4 1,~~324~~317.0062 0.00 7,~~803~~801,~~052~~734.3977 36,~~058~~029.1655 0.00 II-B-5 1,~~685~~676.0794 0.00 9,~~930~~929,~~975~~298.8692 45,~~891~~854.3795 0.00 II-B-6 1,~~083~~078.7250 0.00 6,~~386~~385,~~943~~865.7323 29,~~514~~490.2886 0.00 R-X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 4954,~~982~~558,~~525~~334.0708 0.00 2,~~093~~039,~~885~~327,~~696~~361.0596 6064,~~007~~439,~~593~~843.3807 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) I-A-1 315,946,000.00 ~~295~~282,~~533~~447,~~708~~637.8316 0.00 1311,~~086~~217,~~071~~711.6770 0.00 0.00 I-A-2 210,646,000.00 ~~187~~173,~~923~~356,~~818~~904.3904 0.00 1412,~~566~~487,~~914~~127.3551 0.00 0.00 I-A-3 141,053,000.00 141,053,000.00 0.00 0.00 0.00 0.00 I-A-4 74,183,000.00 6966,~~390~~317,~~266~~703.4424 0.00 32,~~072~~633,~~563~~878.2191 0.00 0.00 I-M-1 20,506,000.00 20,506,000.00 0.00 0.00 0.00 0.00 I-M-2 16,083,000.00 16,083,000.00 0.00 0.00 0.00 0.00 I-B-1 12,062,000.00 12,062,000.00 0.00 0.00 0.00 0.00 I-B-2 4,021,000.00 4,021,000.00 0.00 0.00 0.00 0.00 I-B-3 4,021,000.00 4,021,000.00 0.00 0.00 0.00 0.00 XP 0.00 0.00 0.00 0.00 0.00 0.00 B-IO 5,628,861.19 5,629,049.03 0.00 0.00 0.00 0.00 II-1A-1 88,339,000.00 85,~~273~~114,~~581~~055.2931 9,~~813~~853.1899 ~~149~~3,~~712~~640,256.8066 0.00 0.00 II-1A-2 8,055,000.00 7,~~775~~760,~~486~~940.4542 ~~894~~898.7951 13331,~~651~~928.2490 0.00 0.00 II-2A-1 640,148,000.00 ~~626~~618,~~186~~226,~~295~~647.6602 6463,~~780~~320.9200 712,~~894~~035,~~867~~086.7262 0.00 0.00 II-3A-1 249,949,000.00 ~~241~~235,~~586~~504,~~048~~520.5876 23,~~825~~969.9770 68,~~057~~846,~~701~~672.8595 0.00 0.00 II-4A-1 88,886,000.00 8582,~~561~~240,~~133~~711.9250 10,~~874~~134.0372 3829,~~309,548~~436.3947 0.00 0.00 II-5A-1 194,474,000.00 ~~192~~191,~~201~~484,~~723~~140.1607 94,~~887~~210.6271 ~~622~~2,~~695~~296,858.4785 0.00 0.00 II-6A-1 46,639,000.00 4645,~~186~~200,~~517~~248.9463 13,~~975~~154.5438 ~~972~~6,~~293~~465.7708 0.00 0.00 II-M-1 19,161,000.00 19,~~154~~151,~~560~~311.7923 3,~~249~~233.5588 0.00 0.00 0.00 II-M-2 14,904,000.00 14,~~898~~896,~~991~~463.3979 2,~~527~~515.6041 0.00 0.00 0.00 II-M-3 8,516,000.00 8,~~513~~511,~~138~~693.1388 1,~~444~~437.2528 0.00 0.00 0.00 II-M-4 7,807,000.00 7,~~804~~803,~~376~~052.39 1,~~324~~317.0062 0.00 0.00 0.00 II-M-5 7,097,000.00 7,~~094~~093,~~614~~411.9940 1,~~203~~197.5979 0.00 0.00 0.00 II-M-6 6,387,000.00 6,~~384~~383,~~853~~770.6041 1,~~083~~077.1896 0.00 0.00 0.00 II-B-1 5,678,000.00 5,~~676~~675,~~091~~128.8692 ~~962~~958.9430 0.00 0.00 0.00 II-B-2 4,968,000.00 4,~~966~~965,~~330~~487.4693 ~~842~~838.5347 0.00 0.00 0.00 II-B-3 4,258,000.00 4,~~256~~255,~~569~~846.0694 ~~722~~718.1264 0.00 0.00 0.00 II-B-4 7,807,000.00 7,~~804~~803,~~376~~052.39 1,~~324~~317.0062 0.00 0.00 0.00 II-B-5 9,936,000.00 9,~~932~~930,~~660~~975.9286 1,~~685~~676.0794 0.00 0.00 0.00 II-B-6 6,390,175.23 6,~~388~~386,~~027~~943.4573 1,~~083~~078.7250 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,223,549,036.42 2,~~143~~093,~~868~~885,~~221~~696.1205 ~~236~~232,~~504~~910.6042 4954,~~746~~325,~~020~~423.4765 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 I-A-1 1311,~~086~~217,~~071~~711.6770 ~~282~~271,~~447~~229,~~637~~925.1646 0.~~89397440~~85846925 1311,~~086~~217,~~071~~711.6770 I-A-2 1412,~~566~~487,~~914~~127.3551 ~~173~~160,~~356~~869,~~904~~776.0453 0.~~82297743~~76369728 1412,~~566~~487,~~914~~127.3551 I-A-3 0.00 141,053,000.00 1.00000000 0.00 I-A-4 32,~~072~~633,~~563~~878.2191 6663,~~317~~683,~~703~~824.2432 0.~~89397440~~85846925 32,~~072~~633,~~563~~878.2191 I-M-1 0.00 20,506,000.00 1.00000000 0.00 I-M-2 0.00 16,083,000.00 1.00000000 0.00 I-B-1 0.00 12,062,000.00 1.00000000 0.00 I-B-2 0.00 4,021,000.00 1.00000000 0.00 I-B-3 0.00 4,021,000.00 1.00000000 0.00 XP 0.00 0.00 0.00000000 0.00 B-IO 0.00 5,629,049.03 1.00003337 0.00 II-1A-1 ~~159~~3,~~525~~650,110.9865 8581,~~114~~463,~~055~~944.3167 0.~~96349353~~92217418 ~~159~~3,~~525~~650,110.9865 II-1A-2 14332,~~546~~827.0342 7,~~760~~428,~~940~~113.4200 0.~~96349353~~92217418 14332,~~546~~827.0342 II-2A-1 712,~~959~~098,~~648~~406.6462 ~~618~~606,~~226~~128,~~647~~240.0240 0.~~96575580~~94685642 712,~~959~~098,~~648~~406.6462 II-3A-1 68,~~081~~870,~~527~~642.8265 ~~235~~226,~~504~~633,~~520~~878.7611 0.~~94221029~~90672048 68,~~081~~870,~~527~~642.8265 II-4A-1 3839,~~320,422~~571.4219 8281,~~240~~401,~~711~~140.5030 0.~~92523807~~91579259 3839,~~320,422~~571.4219 II-5A-1 ~~717~~2,~~583~~391,069.0956 ~~191~~189,~~484~~093,~~140~~070.0751 0.~~98462591~~97233085 ~~717~~2,~~583~~391,069.0956 II-6A-1 ~~986~~19,~~269~~619.3146 45,~~200~~180,~~248~~629.6317 0.~~96915132~~96873066 ~~986~~19,~~269~~619.3146 II-M-1 3,~~249~~233.5588 19,~~151~~148,~~311~~077.2335 0.~~99949435~~99932558 3,~~249~~233.5588 II-M-2 2,~~527~~515.6041 14,~~896~~893,~~463~~948.7938 0.~~99949435~~99932558 2,~~527~~515.6041 II-M-3 1,~~444~~437.2528 8,~~511~~510,~~693~~256.8860 0.~~99949435~~99932558 1,~~444~~437.2528 II-M-4 1,~~324~~317.0062 7,~~803~~801,~~052~~734.3977 0.~~99949435~~99932558 1,~~324~~317.0062 II-M-5 1,~~203~~197.5979 7,~~093~~092,~~411~~213.4061 0.~~99949435~~99932558 1,~~203~~197.5979 II-M-6 1,~~083~~077.1896 6,~~383~~382,~~770~~692.4145 0.~~99949435~~99932558 1,~~083~~077.1896 II-B-1 ~~962~~958.9430 5,~~675~~674,~~128~~170.9262 0.~~99949435~~99932558 ~~962~~958.9430 II-B-2 ~~842~~838.5347 4,~~965~~964,~~487~~649.9346 0.~~99949435~~99932558 ~~842~~838.5347 II-B-3 ~~722~~718.1264 4,255,~~846~~128.9430 0.~~99949435~~99932558 ~~722~~718.1264 II-B-4 1,~~324~~317.0062 7,~~803~~801,~~052~~734.3977 0.~~99949435~~99932558 1,~~324~~317.0062 II-B-5 1,~~685~~676.0794 9,~~930~~929,~~975~~298.8692 0.~~99949435~~99932558 1,~~685~~676.0794 II-B-6 1,~~083~~078.7250 6,~~386~~385,~~943~~865.7323 0.~~99949430~~99932553 1,~~083~~078.7250 R-X 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 4954,~~982~~558,~~525~~334.0708 2,~~093~~039,~~885~~327,~~696~~361.0596 0.~~94168631~~91714971 4954,~~982~~558,~~525~~334.0708

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 315,946,000.00 ~~935~~893.~~39310145~~97440436 0.00000000 4135.~~41869709~~50515499 0.00000000 I-A-2 210,646,000.00 ~~892~~822.~~13096090~~97743152 0.00000000 6959.~~15352938~~28015490 0.00000000 I-A-3 141,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 74,183,000.00 ~~935~~893.~~39310138~~97440438 0.00000000 4135.~~41869714~~50515495 0.00000000 I-M-1 20,506,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-2 16,083,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-1 12,062,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-2 4,021,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-3 4,021,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 XP 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-IO 5,628,861.19 1000.03337087 0.00000000 0.00000000 0.00000000 II-1A-1 88,339,000.00 ~~965~~963.~~29937276~~49353411 0.~~11108548~~11154745 141.~~69475317~~20780923 0.00000000 II-1A-2 8,055,000.00 ~~965~~963.~~29937306~~49353445 0.~~11108504~~11154687 141.~~69475357~~20780881 0.00000000 II-2A-1 640,148,000.00 ~~978~~965.~~18988056~~75580494 0.~~10119679~~09891463 1218.~~33287883~~80047523 0.00000000 II-3A-1 249,949,000.00 ~~966~~942.~~54136876~~21029394 0.~~09532333~~09589836 2435.~~23575149~~39391216 0.00000000 II-4A-1 88,886,000.00 ~~962~~925.~~59404091~~23807461 0.~~12233681~~11401931 379.~~23362948~~33146356 0.00000000 II-5A-1 194,474,000.00 ~~988~~984.~~31578082~~62591436 0.~~48791931~~48443859 311.~~20194715~~81062173 0.00000000 II-6A-1 46,639,000.00 ~~990~~969.~~29820408~~15132464 0.~~29965351~~28204678 200.~~84722593~~13861961 0.00000000 II-M-1 19,161,000.00 999.~~66394186~~49434946 0.~~16959188~~16877407 0.00000000 0.00000000 II-M-2 14,904,000.00 999.~~66394189~~49434984 0.~~16959206~~16877415 0.00000000 0.00000000 II-M-3 8,516,000.00 999.~~66394199~~49434946 0.~~16959253~~16877407 0.00000000 0.00000000 II-M-4 7,807,000.00 999.~~66394133~~49434994 0.~~16959139~~16877418 0.00000000 0.00000000 II-M-5 7,097,000.00 999.~~66394110~~49434973 0.~~16959138~~16877413 0.00000000 0.00000000 II-M-6 6,387,000.00 999.~~66394238~~49434946 0.~~16959136~~16877407 0.00000000 0.00000000 II-B-1 5,678,000.00 999.~~66394153~~49435012 0.~~16959141~~16877422 0.00000000 0.00000000 II-B-2 4,968,000.00 999.~~66394122~~49434984 0.~~16959138~~16877415 0.00000000 0.00000000 II-B-3 4,258,000.00 999.~~66394082~~49434946 0.~~16959136~~16877407 0.00000000 0.00000000 II-B-4 7,807,000.00 999.~~66394133~~49434994 0.~~16959139~~16877418 0.00000000 0.00000000 II-B-5 9,936,000.00 999.~~66394122~~49434984 0.~~16959239~~16877415 0.00000000 0.00000000 II-B-6 6,390,175.23 999.~~66389341~~49430182 0.~~16959159~~16877471 0.00000000 0.00000000 R-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 4135.~~41869709~~50515499 ~~893~~858.~~97440436~~46924937 0.~~89397440~~85846925 4135.~~41869709~~50515499 I-A-2 0.00000000 6959.~~15352938~~28015490 ~~822~~763.~~97743152~~69727662 0.~~82297743~~76369728 6959.~~15352938~~28015490 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 4135.~~41869714~~50515495 ~~893~~858.~~97440438~~46924929 0.~~89397440~~85846925 4135.~~41869714~~50515495 I-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 XP 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00000000 0.00000000 1,000.03337087 1.00003337 0.00000000 II-1A-1 0.00000000 141.~~80583864~~31935668 ~~963~~922.~~49353411~~17417754 0.~~96349353~~92217418 141.~~80583864~~31935668 II-1A-2 0.00000000 141.~~80583861~~31935692 ~~963~~922.~~49353445~~17417753 0.~~96349353~~92217418 141.~~80583861~~31935692 II-2A-1 0.00000000 1218.~~43407562~~89938986 ~~965~~946.~~75580494~~85641508 0.~~96575580~~94685642 1218.~~43407562~~89938986 II-3A-1 0.00000000 2435.~~33107482~~48981052 ~~942~~906.~~21029394~~72048342 0.~~94221029~~90672048 2435.~~33107482~~48981052 II-4A-1 0.00000000 379.~~35596629~~44548287 ~~925~~915.~~23807461~~79259163 0.~~92523807~~91579259 379.~~35596629~~44548287 II-5A-1 0.00000000 312.~~68986646~~29506032 ~~984~~972.~~62591436~~33085405 0.~~98462591~~97233085 312.~~68986646~~29506032 II-6A-1 0.00000000 210.~~14687944~~42066640 ~~969~~968.~~15132464~~73065825 0.~~96915132~~96873066 210.~~14687944~~42066640 II-M-1 0.00000000 0.~~16959188~~16877407 999.~~49434946~~32557539 0.~~99949435~~99932558 0.~~16959188~~16877407 II-M-2 0.00000000 0.~~16959206~~16877415 999.~~49434984~~32557568 0.~~99949435~~99932558 0.~~16959206~~16877415 II-M-3 0.00000000 0.~~16959253~~16877407 999.~~49434946~~32557539 0.~~99949435~~99932558 0.~~16959253~~16877407 II-M-4 0.00000000 0.~~16959139~~16877418 999.~~49434994~~32557577 0.~~99949435~~99932558 0.~~16959139~~16877418 II-M-5 0.00000000 0.~~16959138~~16877413 999.~~49434973~~32557560 0.~~99949435~~99932558 0.~~16959138~~16877413 II-M-6 0.00000000 0.~~16959136~~16877407 999.~~49434946~~32557539 0.~~99949435~~99932558 0.~~16959136~~16877407 II-B-1 0.00000000 0.~~16959141~~16877422 999.~~49435012~~32557591 0.~~99949435~~99932558 0.~~16959141~~16877422 II-B-2 0.00000000 0.~~16959138~~16877415 999.~~49434984~~32557568 0.~~99949435~~99932558 0.~~16959138~~16877415 II-B-3 0.00000000 0.~~16959136~~16877407 999.~~49434946~~32557539 0.~~99949435~~99932558 0.~~16959136~~16877407 II-B-4 0.00000000 0.~~16959139~~16877418 999.~~49434994~~32557577 0.~~99949435~~99932558 0.~~16959139~~16877418 II-B-5 0.00000000 0.~~16959239~~16877415 999.~~49434984~~32557568 0.~~99949435~~99932558 0.~~16959239~~16877415 II-B-6 0.00000000 0.~~16959159~~16877471 999.~~49430182~~32552710 0.~~99949430~~99932553 0.~~16959159~~16877471 R-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-1 315,946,000.00 3.~~68000~~86125% ~~295~~282,~~533~~447,~~708~~637.8316 ~~936~~969,~~513~~423.4906 0.00 0.00 I-A-2 210,646,000.00 3.~~54000~~72125% ~~187~~173,~~923~~356,~~818~~904.3904 ~~572~~573,~~854~~426.4411 0.00 0.00 I-A-3 141,053,000.00 3.~~74000~~92125% 141,053,000.00 ~~454~~491,~~269~~648.0207 0.00 0.00 I-A-4 74,183,000.00 3.~~74000~~92125% 6966,~~390~~317,~~266~~703.4424 ~~223~~231,~~475~~154.2104 0.00 0.00 I-M-1 20,506,000.00 34.~~91000~~09125% 20,506,000.00 6974,~~042~~573.5649 0.00 0.00 I-M-2 16,083,000.00 4.~~11000~~29125% 16,083,000.00 5661,~~920~~347.4271 0.00 0.00 I-B-1 12,062,000.00 4.~~76000~~94125% 12,062,000.00 4952,~~440~~978.8098 0.00 0.00 I-B-2 4,021,000.00 5.~~16000~~34125% 4,021,000.00 1719,~~866~~090.6481 0.00 0.00 I-B-3 4,021,000.00 5.~~56000~~74125% 4,021,000.00 1920,~~251~~520.6550 0.00 0.00 XP 0.00 0.00000% 0.00 0.00 0.00 0.00 B-IO 5,628,861.19 0.00000% ~~756~~725,~~222~~497,~~842~~293.6946 0.00 0.00 0.00 II-1A-1 88,339,000.00 4.~~69522~~69554% 85,~~273~~114,~~581~~055.2931 333,~~648~~046.3973 0.00 0.00 II-1A-2 8,055,000.00 4.~~69522~~69554% 7,~~775~~760,~~486~~940.4542 30,~~423~~368.0014 0.00 0.00 II-2A-1 640,148,000.00 5.~~38059~~37923% ~~626~~618,~~186~~226,~~295~~647.6602 2,~~807~~771,~~708~~319.4802 0.00 0.00 II-3A-1 249,949,000.00 5.~~37787~~37235% ~~241~~235,~~586~~504,~~048~~520.5876 1,~~082~~054,~~682~~343.3728 0.00 0.00 II-4A-1 88,886,000.00 5.~~70526~~70738% 8582,~~561~~240,~~133~~711.9250 ~~406~~391,~~790~~148.4894 0.00 0.00 II-5A-1 194,474,000.00 5.~~29289~~28803% ~~192~~191,~~201~~484,~~723~~140.1607 ~~847~~843,~~752~~810.2276 0.00 0.00 II-6A-1 46,639,000.00 5.~~43313~~42600% 4645,~~186~~200,~~517~~248.9463 ~~209~~204,~~114~~380.4662 0.00 0.00 II-M-1 19,161,000.00 5.~~34072~~33821% 19,~~154~~151,~~560~~311.7923 85,~~249~~194.2974 0.00 0.00 II-M-2 14,904,000.00 5.~~34072~~33821% 14,~~898~~896,~~991~~463.3979 66,~~309~~267.4502 0.00 0.00 II-M-3 8,516,000.00 5.~~34072~~33821% 8,~~513~~511,~~138~~693.1388 37,~~888~~864.5733 0.00 0.00 II-M-4 7,807,000.00 5.~~34072~~33821% 7,~~804~~803,~~376~~052.39 34,~~734~~711.1693 0.00 0.00 II-M-5 7,097,000.00 5.~~34072~~33821% 7,~~094~~093,~~614~~411.9940 31,~~575~~555.2909 0.00 0.00 II-M-6 6,387,000.00 5.~~34072~~33821% 6,~~384~~383,~~853~~770.6041 28,~~416~~398.4325 0.00 0.00 II-B-1 5,678,000.00 5.~~34072~~33821% 5,~~676~~675,~~091~~128.8692 25,~~262~~245.0185 0.00 0.00 II-B-2 4,968,000.00 5.~~34072~~33821% 4,~~966~~965,~~330~~487.4693 22,~~103~~089.1501 0.00 0.00 II-B-3 4,258,000.00 5.~~34072~~33821% 4,~~256~~255,~~569~~846.0694 18,~~944~~932.2916 0.00 0.00 II-B-4 7,807,000.00 5.~~34072~~33821% 7,~~804~~803,~~376~~052.39 34,~~734~~711.1693 0.00 0.00 II-B-5 9,936,000.00 5.~~34072~~33821% 9,~~932~~930,~~660~~975.9286 44,~~206~~178.3001 0.00 0.00 II-B-6 6,390,175.23 5.~~34072~~33821% 6,~~388~~386,~~027~~943.4573 28,~~430~~412.5636 0.00 0.00 R-X 0.00 0.00000% 0.00 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 2,223,549,036.42 8,~~575~~580,~~607~~140.2994 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 I-A-1 0.00 0.00 ~~936~~969,~~513~~423.4906 0.00 ~~282~~271,~~447~~229,~~637~~925.1646 I-A-2 0.00 0.00 ~~572~~573,~~854~~426.4411 0.00 ~~173~~160,~~356~~869,~~904~~776.0453 I-A-3 0.00 0.00 ~~454~~491,~~269~~648.0207 0.00 141,053,000.00 I-A-4 0.00 0.00 ~~223~~231,~~475~~154.2104 0.00 6663,~~317~~683,~~703~~824.2432 I-M-1 0.00 0.00 6974,~~042~~573.5649 0.00 20,506,000.00 I-M-2 0.00 0.00 5661,~~920~~347.4271 0.00 16,083,000.00 I-B-1 0.00 0.00 4952,~~440~~978.8098 0.00 12,062,000.00 I-B-2 0.00 0.00 1719,~~866~~090.6481 0.00 4,021,000.00 I-B-3 0.00 0.00 1920,~~251~~520.6550 0.00 4,021,000.00 XP 0.00 0.00 82175,~~561~~417.3162 0.00 0.00 B-IO 0.00 0.00 1,~~366~~125,~~899~~950.7143 0.00 ~~725~~699,~~497~~158,~~293~~575.4634 II-1A-1 0.00 0.00 333,~~648~~046.3973 0.00 8581,~~114~~463,~~055~~944.3167 II-1A-2 0.00 0.00 30,~~423~~368.0014 0.00 7,~~760~~428,~~940~~113.4200 II-2A-1 0.00 0.00 2,~~807~~771,~~708~~319.4802 0.00 ~~618~~606,~~226~~128,~~647~~240.0240 II-3A-1 0.00 0.00 1,~~082~~054,~~682~~343.3728 0.00 ~~235~~226,~~504~~633,~~520~~878.7611 II-4A-1 0.00 0.00 ~~406~~391,~~790~~148.4894 0.00 8281,~~240~~401,~~711~~140.5030 II-5A-1 0.00 0.00 ~~847~~843,~~752~~810.2276 0.00 ~~191~~189,~~484~~093,~~140~~070.0751 II-6A-1 0.00 0.00 ~~209~~204,~~114~~380.4662 0.00 45,~~200~~180,~~248~~629.6317 II-M-1 0.00 0.00 85,~~249~~194.2974 0.00 19,~~151~~148,~~311~~077.2335 II-M-2 0.00 0.00 66,~~309~~267.4502 0.00 14,~~896~~893,~~463~~948.7938 II-M-3 0.00 0.00 37,~~888~~864.5733 0.00 8,~~511~~510,~~693~~256.8860 II-M-4 0.00 0.00 34,~~734~~711.1693 0.00 7,~~803~~801,~~052~~734.3977 II-M-5 0.00 0.00 31,~~575~~555.2909 0.00 7,~~093~~092,~~411~~213.4061 II-M-6 0.00 0.00 28,~~416~~398.4325 0.00 6,~~383~~382,~~770~~692.4145 II-B-1 0.00 0.00 25,~~262~~245.0185 0.00 5,~~675~~674,~~128~~170.9262 II-B-2 0.00 0.00 22,~~103~~089.1501 0.00 4,~~965~~964,~~487~~649.9346 II-B-3 0.00 0.00 18,~~944~~932.2916 0.00 4,255,~~846~~128.9430 II-B-4 0.00 0.00 34,~~734~~711.1693 0.00 7,~~803~~801,~~052~~734.3977 II-B-5 0.00 0.00 44,~~206~~178.3001 0.00 9,~~930~~929,~~975~~298.8692 II-B-6 0.00 0.00 28,~~430~~412.5636 0.00 6,~~386~~385,~~943~~865.7323 R-X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 109,~~025~~881,~~068~~508.3199 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 I-A-1 315,946,000.00 3.~~68000~~86125% ~~935~~893.~~39310145~~97440436 23.~~96415682~~06831883 0.00000000 0.00000000 I-A-2 210,646,000.00 3.~~54000~~72125% ~~892~~822.~~13096090~~97743152 2.~~71951255~~72222644 0.00000000 0.00000000 I-A-3 141,053,000.00 3.~~74000~~92125% 1000.00000000 3.~~22055554~~48555557 0.00000000 0.00000000 I-A-4 74,183,000.00 3.~~74000~~92125% ~~935~~893.~~39310138~~97440438 3.~~01248548~~11599747 0.00000000 0.00000000 I-M-1 20,506,000.00 34.~~91000~~09125% 1000.00000000 3.~~36694431~~63666683 0.00000000 0.00000000 I-M-2 16,083,000.00 4.~~11000~~29125% 1000.00000000 3.~~53916682~~81444444 0.00000000 0.00000000 I-B-1 12,062,000.00 4.~~76000~~94125% 1000.00000000 4.~~09888907~~39222185 0.00000000 0.00000000 I-B-2 4,021,000.00 5.~~16000~~34125% 1000.00000000 4.~~44333250~~74777667 0.00000000 0.00000000 I-B-3 4,021,000.00 5.~~56000~~74125% 1000.00000000 45.~~78777667~~10333250 0.00000000 0.00000000 XP 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 B-IO 5,628,861.19 0.00000% ~~134347~~128888.~~39588773~~82297344 0.00000000 0.00000000 0.00000000 II-1A-1 88,339,000.00 4.~~69522~~69554% ~~965~~963.~~29937276~~49353411 3.~~77690929~~77009848 0.00000000 0.00000000 II-1A-2 8,055,000.00 4.~~69522~~69554% ~~965~~963.~~29937306~~49353445 3.~~77690875~~77009808 0.00000000 0.00000000 II-2A-1 640,148,000.00 5.~~38059~~37923% ~~978~~965.~~18988056~~75580494 4.~~38603023~~32918484 0.00000000 0.00000000 II-3A-1 249,949,000.00 5.~~37787~~37235% ~~966~~942.~~54136876~~21029394 4.~~33161313~~21823364 0.00000000 0.00000000 II-4A-1 88,886,000.00 5.~~70526~~70738% ~~962~~925.~~59404091~~23807461 4.~~57654164~~40056859 0.00000000 0.00000000 II-5A-1 194,474,000.00 5.~~29289~~28803% ~~988~~984.~~31578082~~62591436 4.~~35920596~~33893868 0.00000000 0.00000000 II-6A-1 46,639,000.00 5.~~43313~~42600% ~~990~~969.~~29820408~~15132464 4.~~48368233~~38218272 0.00000000 0.00000000 II-M-1 19,161,000.00 5.~~34072~~33821% 999.~~66394186~~49434946 4.~~44910443~~44625750 0.00000000 0.00000000 II-M-2 14,904,000.00 5.~~34072~~33821% 999.~~66394189~~49434984 4.~~44910427~~44625738 0.00000000 0.00000000 II-M-3 8,516,000.00 5.~~34072~~33821% 999.~~66394199~~49434946 4.~~44910404~~44625763 0.00000000 0.00000000 II-M-4 7,807,000.00 5.~~34072~~33821% 999.~~66394133~~49434994 4.~~44910465~~44625721 0.00000000 0.00000000 II-M-5 7,097,000.00 5.~~34072~~33821% 999.~~66394110~~49434973 4.~~44910385~~44625757 0.00000000 0.00000000 II-M-6 6,387,000.00 5.~~34072~~33821% 999.~~66394238~~49434946 4.~~44910443~~44625802 0.00000000 0.00000000 II-B-1 5,678,000.00 5.~~34072~~33821% 999.~~66394153~~49435012 4.~~44910356~~44625749 0.00000000 0.00000000 II-B-2 4,968,000.00 5.~~34072~~33821% 999.~~66394122~~49434984 4.~~44910427~~44625805 0.00000000 0.00000000 II-B-3 4,258,000.00 5.~~34072~~33821% 999.~~66394082~~49434946 4.~~44910521~~44625646 0.00000000 0.00000000 II-B-4 7,807,000.00 5.~~34072~~33821% 999.~~66394133~~49434994 4.~~44910465~~44625721 0.00000000 0.00000000 II-B-5 9,936,000.00 5.~~34072~~33821% 999.~~66394122~~49434984 4.~~44910427~~44625705 0.00000000 0.00000000 II-B-6 6,390,175.23 5.~~34072~~33821% 999.~~66389341~~49430182 4.~~44910491~~44625679 0.00000000 0.00000000 R-X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1000 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 I-A-1 0.00000000 0.00000000 23.~~96415682~~06831883 0.00000000 ~~893~~858.~~97440436~~46924937 I-A-2 0.00000000 0.00000000 2.~~71951255~~72222644 0.00000000 ~~822~~763.~~97743152~~69727662 I-A-3 0.00000000 0.00000000 3.~~22055554~~48555557 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 3.~~01248548~~11599747 0.00000000 ~~893~~858.~~97440438~~46924929 I-M-1 0.00000000 0.00000000 3.~~36694431~~63666683 0.00000000 1000.00000000 I-M-2 0.00000000 0.00000000 3.~~53916682~~81444444 0.00000000 1000.00000000 I-B-1 0.00000000 0.00000000 4.~~09888907~~39222185 0.00000000 1000.00000000 I-B-2 0.00000000 0.00000000 4.~~44333250~~74777667 0.00000000 1000.00000000 I-B-3 0.00000000 0.00000000 45.~~78777667~~10333250 0.00000000 1000.00000000 XP 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00000000 0.00000000 ~~242~~200.~~83770089~~03165685 0.00000000 ~~128888~~124209.~~82297344~~59617588 II-1A-1 0.00000000 0.00000000 3.~~77690929~~77009848 0.00000000 ~~963~~922.~~49353411~~17417754 II-1A-2 0.00000000 0.00000000 3.~~77690875~~77009808 0.00000000 ~~963~~922.~~49353445~~17417753 II-2A-1 0.00000000 0.00000000 4.~~38603023~~32918484 0.00000000 ~~965~~946.~~75580494~~85641508 II-3A-1 0.00000000 0.00000000 4.~~33161313~~21823364 0.00000000 ~~942~~906.~~21029394~~72048342 II-4A-1 0.00000000 0.00000000 4.~~57654164~~40056859 0.00000000 ~~925~~915.~~23807461~~79259163 II-5A-1 0.00000000 0.00000000 4.~~35920596~~33893868 0.00000000 ~~984~~972.~~62591436~~33085405 II-6A-1 0.00000000 0.00000000 4.~~48368233~~38218272 0.00000000 ~~969~~968.~~15132464~~73065825 II-M-1 0.00000000 0.00000000 4.~~44910443~~44625750 0.00000000 999.~~49434946~~32557539 II-M-2 0.00000000 0.00000000 4.~~44910427~~44625738 0.00000000 999.~~49434984~~32557568 II-M-3 0.00000000 0.00000000 4.~~44910404~~44625763 0.00000000 999.~~49434946~~32557539 II-M-4 0.00000000 0.00000000 4.~~44910465~~44625721 0.00000000 999.~~49434994~~32557577 II-M-5 0.00000000 0.00000000 4.~~44910385~~44625757 0.00000000 999.~~49434973~~32557560 II-M-6 0.00000000 0.00000000 4.~~44910443~~44625802 0.00000000 999.~~49434946~~32557539 II-B-1 0.00000000 0.00000000 4.~~44910356~~44625749 0.00000000 999.~~49435012~~32557591 II-B-2 0.00000000 0.00000000 4.~~44910427~~44625805 0.00000000 999.~~49434984~~32557568 II-B-3 0.00000000 0.00000000 4.~~44910521~~44625646 0.00000000 999.~~49434946~~32557539 II-B-4 0.00000000 0.00000000 4.~~44910465~~44625721 0.00000000 999.~~49434994~~32557577 II-B-5 0.00000000 0.00000000 4.~~44910427~~44625705 0.00000000 999.~~49434984~~32557568 II-B-6 0.00000000 0.00000000 4.~~44910491~~44625679 0.00000000 999.~~49430182~~32552710 R-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 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 6064,~~611~~923,~~319~~538.7944 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~230~~204,~~168~~417.2286 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 82175,~~561~~417.3162 Total Deposits 6065,~~924~~303,~~049~~373.3292 Withdrawals Reimbursement for Servicer Advances ~~268~~230,~~389~~168.3622 Payment of Service Fee ~~648~~633,~~066~~362.5863 Payment of Interest and Principal 6064,~~007~~439,~~593~~843.3807 Total Withdrawals (Pool Distribution Amount) 6065,~~924~~303,~~049~~373.3292 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~633~~618,~~288~~979.7702 Additional Servicing Fee 14,~~762~~368.9581 Additional Servicing Fee 14.8680 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~648~~633,~~066~~362.5863

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 0.00 0456.0037 0456.0037 0.00 Class XP Reserve Account 100.00 0.00 0.00 100.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 36 0 0 36 ~~468~~999,~~234~~026.0032 0.00 0.00 ~~468~~999,~~234~~026.0032 30 Days ~~138~~125 1 0 0 ~~139~~126 3829,~~170~~983,~~284~~377.5534 113,~~903~~685.5109 0.00 0.00 3830,~~284~~097,~~188~~062.0643 60 Days 1625 0 0 0 1625 47,~~544~~057,~~396~~400.8630 0.00 0.00 0.00 47,~~544~~057,~~396~~400.8630 90 Days 75 0 0 0 75 1907,~~581,015~~419.2871 0.00 0.00 0.00 1907,~~581,015~~419.2871 120 Days 03 0 01 0 04 0838,100.00 0.00 095,500.00 0.00 0933,600.00 150 Days 0 0 10 0 10 0.00 0.00 ~~233,599~~0.6000 0.00 ~~233,599~~0.6000 180+ Days 0 0 0 1 1 2 0.00 0.00 0233,599.0060 128,000.00 ~~128~~361,~~000~~599.0060 Totals ~~161~~158 47 12 1 ~~167~~168 4438,~~295~~786,~~696~~297.6935 ~~582~~1,~~137~~112,711.5141 ~~233~~329,~~599~~099.60 128,000.00 4540,~~239~~356,~~433~~108.8036 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.~~034196~~069914% 0.000000% 0.000000% 0.~~034196~~069914% 0.~~022359~~048981% 0.000000% 0.000000% 0.~~022359~~048981% 30 Days 1.~~573008~~456537% 0.~~011399~~011652% 0.000000% 0.000000% 1.~~584407~~468189% 1.~~822701~~470060% 0.~~005439~~005574% 0.000000% 0.000000% 1.~~828140~~475634% 60 Days 0.~~182378~~291307% 0.000000% 0.000000% 0.000000% 0.~~182378~~291307% 0.~~217003~~346018% 0.000000% 0.000000% 0.000000% 0.~~217003~~346018% 90 Days 0.~~079790~~058261% 0.000000% 0.000000% 0.000000% 0.~~079790~~058261% 0.~~075496~~044490% 0.000000% 0.000000% 0.000000% 0.~~075496~~044490% 120 Days 0.~~000000~~034957% 0.000000% 0.~~000000~~011652% 0.000000% 0.~~000000~~046609% 0.~~000000~~041091% 0.000000% 0.~~000000~~004682% 0.000000% 0.~~000000~~045774% 150 Days 0.000000% 0.000000% 0.~~011399~~000000% 0.000000% 0.~~011399~~000000% 0.000000% 0.000000% 0.~~011155~~000000% 0.000000% 0.~~011155~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~011652% 0.~~011399~~011652% 0.~~011399~~023305% 0.000000% 0.000000% 0.~~000000~~011453% 0.~~006112~~006276% 0.~~006112~~017729% Totals 1.~~835176~~841063% 0.~~045594~~081566% 0.~~011399~~023305% 0.~~011399~~011652% 1.~~903568~~957586% 21.~~115200~~901660% 0.~~027798~~054555% 0.~~011155~~016135% 0.~~006112~~006276% 21.~~160265~~978626%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 13 0 0 13 ~~148~~391,~~500~~794.0066 0.00 0.00 ~~148~~391,~~500~~794.0066 30 Days 7659 1 0 0 7760 2114,~~935~~080,~~942~~355.2391 113,~~903~~685.5109 0.00 0.00 2214,~~049~~194,~~845~~041.7400 60 Days 1015 0 0 0 1015 35,~~514~~180,~~778~~829.3767 0.00 0.00 0.00 35,~~514~~180,~~778~~829.3767 90 Days 2 0 0 0 2 ~~507~~511,~~100~~628.0006 0.00 0.00 0.00 ~~507~~511,~~100~~628.0006 120 Days 01 0 0 0 01 0169,100.00 0.00 0.00 0.00 0169,100.00 150 Days 0 0 10 0 10 0.00 0.00 ~~233,599~~0.6000 0.00 ~~233,599~~0.6000 180+ Days 0 0 0 1 1 2 0.00 0.00 0233,599.0060 128,000.00 ~~128~~361,~~000~~599.0060 Totals 8877 24 1 1 9283 2519,~~957~~941,~~820~~913.6064 ~~262~~505,~~403~~479.5175 233,599.60 128,000.00 2620,~~581~~808,~~823~~992.7199 0-29 Days 0.~~033146~~102599% 0.000000% 0.000000% 0.~~033146~~102599% 0.~~020466~~056030% 0.000000% 0.000000% 0.~~020466~~056030% 30 Days 2.~~519059~~017784% 0.~~033146~~034200% 0.000000% 0.000000% 2.~~552204~~051984% 32.~~023137~~013607% 0.~~015698~~016258% 0.000000% 0.000000% 32.~~038835~~029864% 60 Days 0.~~331455~~512996% 0.000000% 0.000000% 0.000000% 0.~~331455~~512996% 0.~~484395~~740901% 0.000000% 0.000000% 0.000000% 0.~~484395~~740901% 90 Days 0.~~066291~~068399% 0.000000% 0.000000% 0.000000% 0.~~066291~~068399% 0.~~069887~~073167% 0.000000% 0.000000% 0.000000% 0.~~069887~~073167% 120 Days 0.~~000000~~034200% 0.000000% 0.000000% 0.000000% 0.~~000000~~034200% 0.~~000000~~024183% 0.000000% 0.000000% 0.000000% 0.~~000000~~024183% 150 Days 0.000000% 0.000000% 0.~~033146~~000000% 0.000000% 0.~~033146~~000000% 0.000000% 0.000000% 0.~~032194~~000000% 0.000000% 0.~~032194~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~034200% 0.~~033146~~034200% 0.~~033146~~068399% 0.000000% 0.000000% 0.~~000000~~033407% 0.~~017641~~018305% 0.~~017641~~051712% Totals 2.~~916805~~633379% 0.~~066291~~136799% 0.~~033146~~034200% 0.~~033146~~034200% 32.~~049387~~838577% 32.~~577418~~851857% 0.~~036164~~072288% 0.~~032194~~033407% 0.~~017641~~018305% 32.~~663416~~975857% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-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 54 0 0 0 54 1,~~396~~185,~~582~~755.5373 0.00 0.00 0.00 1,~~396~~185,~~582~~755.5373 60 Days 01 0 0 0 01 0196,800.00 0.00 0.00 0.00 0196,800.00 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 5 0 0 0 5 1,~~396~~382,~~582~~555.5373 0.00 0.00 0.00 1,~~396~~382,~~582~~555.5373 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~231527~~012658% 0.000000% 0.000000% 0.000000% 1.~~231527~~012658% 1.~~390802~~229635% 0.000000% 0.000000% 0.000000% 1.~~390802~~229635% 60 Days 0.~~000000~~253165% 0.000000% 0.000000% 0.000000% 0.~~000000~~253165% 0.~~000000~~204083% 0.000000% 0.000000% 0.000000% 0.~~000000~~204083% 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 1.~~231527~~265823% 0.000000% 0.000000% 0.000000% 1.~~231527~~265823% 1.~~390802~~433717% 0.000000% 0.000000% 0.000000% 1.~~390802~~433717% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-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 2 0 0 2 319,734.00 0.00 0.00 319,734.00 30 Days 3139 0 0 0 3139 67,~~897~~556,~~207~~303.2551 0.00 0.00 0.00 67,~~897~~556,~~207~~303.2551 60 Days 3 0 0 0 3 ~~656~~562,~~200~~074.0060 0.00 0.00 0.00 ~~656~~562,~~200~~074.0060 90 Days 1 0 0 0 1 ~~300~~127,~~000~~150.00 0.00 0.00 0.00 ~~300~~127,~~000~~150.00 120 Days 01 0 0 0 01 0300,000.00 0.00 0.00 0.00 0300,000.00 150 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 3544 2 0 0 3746 78,~~853~~545,~~407~~528.2511 319,734.00 0.00 0.00 8,~~173~~865,~~141~~262.2511 0-29 Days 0.~~058875~~059880% 0.000000% 0.000000% 0.~~058875~~059880% 0.~~047843~~048725% 0.000000% 0.000000% 0.~~047843~~048725% 30 Days 01.~~912570~~167665% 0.000000% 0.000000% 0.000000% 01.~~912570~~167665% 1.~~032051~~151531% 0.000000% 0.000000% 0.000000% 1.~~032051~~151531% 60 Days 0.~~088313~~089820% 0.000000% 0.000000% 0.000000% 0.~~088313~~089820% 0.~~098189~~085657% 0.000000% 0.000000% 0.000000% 0.~~098189~~085657% 90 Days 0.~~029438~~029940% 0.000000% 0.000000% 0.000000% 0.~~029438~~029940% 0.~~044890~~019377% 0.000000% 0.000000% 0.000000% 0.~~044890~~019377% 120 Days 0.~~000000~~029940% 0.000000% 0.000000% 0.000000% 0.~~000000~~029940% 0.~~000000~~045718% 0.000000% 0.000000% 0.000000% 0.~~000000~~045718% 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 1.~~030321~~317365% 0.~~058875~~059880% 0.000000% 0.000000% 1.~~089196~~377246% 1.~~175130~~302283% 0.~~047843~~048725% 0.000000% 0.000000% 1.~~222973~~351008% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-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 4 0 0 0 4 2,~~364~~271,~~293~~832.00 0.00 0.00 0.00 2,~~364~~271,~~293~~832.00 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 4 0 0 0 4 2,~~364~~271,~~293~~832.00 0.00 0.00 0.00 2,~~364~~271,~~293~~832.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~808081~~836820% 0.000000% 0.000000% 0.000000% 0.~~808081~~836820% 0.~~926971~~922816% 0.000000% 0.000000% 0.000000% 0.~~926971~~922816% 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.~~808081~~836820% 0.000000% 0.000000% 0.000000% 0.~~808081~~836820% 0.~~926971~~922816% 0.000000% 0.000000% 0.000000% 0.~~926971~~922816% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-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 3 0 0 0 3 1,~~465~~969,~~371~~365.7223 0.00 0.00 0.00 1,~~465~~969,~~371~~365.7223 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 3 0 0 0 3 1,~~465~~969,~~371~~365.7223 0.00 0.00 0.00 1,~~465~~969,~~371~~365.7223 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~013423~~040816% 0.000000% 0.000000% 0.000000% 2.~~013423~~040816% 12.~~642879~~228961% 0.000000% 0.000000% 0.000000% 12.~~642879~~228961% 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 2.~~013423~~040816% 0.000000% 0.000000% 0.000000% 2.~~013423~~040816% 12.~~642879~~228961% 0.000000% 0.000000% 0.000000% 12.~~642879~~228961% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-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 01 0 0 01 0287,497.0066 0.00 0.00 0287,497.0066 30 Days 1714 0 0 0 1714 32,~~019~~073,~~123~~857.4639 0.00 0.00 0.00 32,~~019~~073,~~123~~857.4639 60 Days 36 0 0 0 36 ~~373~~1,~~418~~117,696.4903 0.00 0.00 0.00 ~~373~~1,~~418~~117,696.4903 90 Days 42 0 0 0 42 ~~773~~268,~~915~~641.2865 0.00 0.00 0.00 ~~773~~268,~~915~~641.2865 120 Days 01 0 01 0 02 0369,000.00 0.00 095,500.00 0.00 0464,500.00 150 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 2423 01 01 0 2425 43,~~166~~829,~~457~~195.2307 0287,497.0066 095,500.00 0.00 4,~~166~~212,~~457~~192.2373 0-29 Days 0.~~000000~~084034% 0.000000% 0.000000% 0.~~000000~~084034% 0.~~000000~~140694% 0.000000% 0.000000% 0.~~000000~~140694% 30 Days 1.~~415487~~176471% 0.000000% 0.000000% 0.000000% 1.~~415487~~176471% 1.~~460374~~014896% 0.000000% 0.000000% 0.000000% 1.~~460374~~014896% 60 Days 0.~~249792~~504202% 0.000000% 0.000000% 0.000000% 0.~~249792~~504202% 0.~~180626~~546974% 0.000000% 0.000000% 0.000000% 0.~~180626~~546974% 90 Days 0.~~333056~~168067% 0.000000% 0.000000% 0.000000% 0.~~333056~~168067% 0.~~374349~~131467% 0.000000% 0.000000% 0.000000% 0.~~374349~~131467% 120 Days 0.~~000000~~084034% 0.000000% 0.~~000000~~084034% 0.000000% 0.~~000000~~168067% 0.~~000000~~180580% 0.000000% 0.~~000000~~046735% 0.000000% 0.~~000000~~227315% 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 1.~~998335~~932773% 0.~~000000~~084034% 0.~~000000~~084034% 0.000000% 12.~~998335~~100840% 21.~~015349~~873916% 0.~~000000~~140694% 0.~~000000~~046735% 0.000000% 2.~~015349~~061346% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1845,~~091,764~~907.3657 0.00 0.00 0.00 1845,~~091,764~~907.3657 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 2 0 0 0 2 1845,~~091,764~~907.3657 0.00 0.00 0.00 1845,~~091,764~~907.3657 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.851852% 0.000000% 0.000000% 0.000000% 1.851852% 21.~~234706~~732210% 0.000000% 0.000000% 0.000000% 21.~~234706~~732210% 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 1.851852% 0.000000% 0.000000% 0.000000% 1.851852% 21.~~234706~~732210% 0.000000% 0.000000% 0.000000% 21.~~234706~~732210%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~230~~204,~~168~~417.2286

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 Oct-04 0.~~927480~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Nov-04 0.~~573005~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Dec-~~Through~~04 ~~Rate~~0.000% 5Jan-05 0.~~564734~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Feb-05 ~~355~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~1 ~~Count~~Mar-05 80.000% Original Principal Balance 128,~~935~~000.00 ~~Number~~Apr-05 Of0.000% Current Principal Balance 128,000.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.006% Sep-05 0.006% *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 I 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage ~~162~~Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Oct-04 ~~Count~~0.000% 8Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 1 Mar-05 0.000% Original Principal Balance 128,~~773~~000.00 ~~Beginning~~Apr-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance 2128,~~143,868,221~~000.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.018% Sep-05 0.018% *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 II-1 12 ~~Ending~~Month ~~Scheduled~~REO ~~Collateral~~History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance ~~2,093,885,696~~0.0200 ~~Ending~~Nov-04 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at0.00 29Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-~~2005~~05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2~~,094,160,904~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.37000% ~~Monthly~~Original ~~P&I~~Principal ~~Constant~~Balance ~~10,950,072~~0.8500 ~~Special~~Nov-04 ~~Servicing~~0.000% ~~Fee~~Current Principal Balance 0.00 ~~Prepayment~~Dec-04 ~~Penalties~~0.000% ~~82,561~~Jan-05 0.31000% ~~Realized~~Current ~~Loss~~REO ~~Amount~~Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Apr-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal ~~360,293~~Balance 0.2700 ~~Unscheduled~~Nov-04 0.000% Current Principal ~~49,622,231~~Balance 0.8400 ~~Required~~Dec-04 ~~Overcollateralization~~0.000% ~~Amount~~Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Apr-05 ~~Increase~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Overcollateralized~~May-05 ~~reduction~~0.000% ~~Amount~~Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Specified~~Nov-04 ~~O/C~~0.000% ~~Amount~~Current ~~5,629,049~~Principal Balance 0.0300 ~~Overcollateralized~~Dec-04 ~~Amount~~0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-5~~,629,049~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.03000% ~~Overcollateralized~~Original ~~Deficiency~~Principal ~~Amount~~Balance 0.00 ~~Base~~Nov-04 ~~Overcollateralized~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Extra~~Dec-04 ~~principal~~0.000% ~~distribution~~Jan-05 ~~Amount~~0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 ~~Excess~~Apr-05 ~~Cash~~0.000% ~~Amount~~Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Group I Group II~~-1 ~~Group~~All ~~II-2~~Mortgage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~REO ~~ARM~~during ~~Mixed~~Current ~~ARM~~Period ~~Mixed~~Month ~~ARM Weighted Average Coupon Rate 6.332780 5.061955 5.755586 Weighted Average Net Rate 5.988021 4.713536 5.384864 Weighted Average Maturity 353 355 357 Beginning~~ Loan ~~Count~~First ~~3,115~~Original ~~407 3,436 Loans Paid In Full 98 1 39 Ending~~ Loan ~~Count~~Entered ~~3,017~~Payment ~~406~~LTV ~~3,397~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~756,222,842.69~~REO ~~100,582,514.55~~Date ~~676,214,860.60~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~725,497,293.46~~Group ~~100,407,575.60~~I ~~668,250,036.35~~0085563294 ~~Record Date 07/29/~~Aug-2005 ~~07/29/~~01-Feb-2005 ~~07/29/2005~~CO ~~Principal And Interest Constant 4,114,616~~80.05 435,861.75 3,313,300.58 Scheduled Principal 123,788.63 11,574.91 69,956.53 Unscheduled Principal 30,601,760.60 163,364.04 7,894,867.72 Scheduled Interest 3,990,827.42 424,286.84 3,243,344.05 Servicing Fees 217,262.20 29,204.08 208,906.65 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 7~~128,~~002~~000.~~33 1,535.59 2,410.49 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 3,766,562.89 393,547.17 3,032,026.91 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 5.976909 4.695216 5.380586

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Group II~~-3 ~~Group~~All ~~II-4~~Mortgage ~~Group~~Loans ~~II-5~~in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Mixed~~(continued) ~~ARM~~Current ~~Mixed~~Paid ~~ARM~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 5.752575 5.962474 5.663135 Weighted Average Net Rate 5.395470 5.705260 5.288135 Weighted Average Maturity 357 357 357 Beginning~~ Loan ~~Count~~Principal ~~508~~To ~~153~~Months ~~1,206 Loans Paid In Full 13 4 5 Ending~~ Loan ~~Count~~Delinquent ~~495~~Group ~~149~~Number ~~1,201 Beginning Scheduled~~ Balance ~~261,120,271.18 92,507,565.97 207,389,345.66 Ending scheduled Balance 255,036,816.83 89,186,260.72 206,664,264.63 Record~~ Date ~~07/29/2005~~Delinquent ~~07/29/2005~~Rate ~~07/29/2005 Principal And~~ Interest ~~Constant~~Group ~~1,277,514.08~~I ~~471,401.79~~0085563294 1128,~~081,113~~000.80 Scheduled Principal 25,752.50 11,756.86 102,385.57 Unscheduled Principal 6,057,701.85 3,309,548.39 622,695.47 Scheduled Interest 1,251,761.58 459,644.93 978,728.23 Servicing Fees 77,706.06 19,828.48 64,809.17 Master Servicing Fees 0.00 ~~0.00~~01-Jan-2005 ~~0.00~~7 ~~Trustee Fee 0~~5.00875% ~~0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,829.40 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread~~ 2 ~~0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1~~,~~170,226~~400.~~12 439,816.45 913,919.06 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 5.377872 5.705260 5.288135

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Group~~New IIForeclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Oct-604 ~~Total~~0.000% ~~Collateral~~Original ~~Description~~Principal ~~Mixed~~Balance ~~ARM~~95,500.00 ~~Mixed~~Nov-04 ~~ARM~~0.000% ~~Weighted~~Current ~~Average~~Principal ~~Coupon~~Balance ~~Rate~~95,500.00 5Dec-04 0.~~808129~~000% 5Jan-05 0.~~927480~~000% ~~Weighted~~Current ~~Average~~Foreclosure ~~Net~~Total ~~Rate~~Feb-05 50.~~433129~~000% 5Loans in Foreclosure 2 Mar-05 0.~~573005~~000% ~~Weighted~~Original ~~Average~~Principal ~~Maturity~~Balance ~~357~~329,100.00 ~~355~~Apr-05 0.00000% ~~Record~~Current ~~Date~~Principal ~~07/29/2005~~Balance ~~07/29/2005~~329,099.60 ~~Principal~~May-05 ~~And~~0.000% ~~Interest~~Jun-05 ~~Constant~~0.000% ~~256,264~~Jul-05 0.80006% ~~10,950,072~~Aug-05 0.85011% ~~Beginning~~Sep-05 ~~Loan~~0.016% ~~Count~~*The ~~110~~text ~~8,935~~reported ~~Loans~~in ~~Paid~~the Inabove ~~Full~~table 2is ~~162~~presented ~~Ending~~graphically ~~Loan~~on ~~Count~~the ~~108~~monthly ~~8,773~~bond ~~Beginning~~remittance ~~Scheduled~~report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance ~~49,830,820~~0.4700 ~~2,143,868,221~~Nov-04 0.12000% ~~Ending~~Current ~~Scheduled~~Principal Balance ~~48,843,448~~0.4300 ~~2,093,885,696~~Dec-04 0.02000% ~~Scheduled~~Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 1 Mar-05 0.000% Original Principal 15Balance 233,~~078~~600.2700 ~~360,293~~Apr-05 0.27000% ~~Unscheduled~~Current Principal ~~972~~Balance 233,~~293~~599.7760 ~~49,622,231~~May-05 0.84000% ~~Scheduled~~Jun-05 ~~Interest~~0.000% ~~241,186~~Jul-05 0.53017% ~~10,589,779~~Aug-05 0.58032% ~~Servicing~~Sep-05 ~~Fee~~0.033% ~~15,572~~*The text reported in the above table is presented graphically on the monthly bond remittance report.13 ~~633,288~~The monthly bond remittance report can be viewed online at www.77ctslink.com. ~~Master~~Group ~~Servicing~~II-1 ~~Fee~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.00000% Original Principal Balance 0.00 ~~Trustee~~Nov-04 ~~Fee~~0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 ~~Fry~~Apr-05 ~~Amount~~0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Special~~Nov-04 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 ~~Other~~Apr-05 ~~Fee~~0.000% Current Principal Balance 0.00 ~~14,777~~May-05 0.81000% ~~Pool~~Jun-05 ~~Insurance~~0.000% ~~Fee~~Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 ~~Spread~~Dec-04 10.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 ~~Spread~~May-05 20.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 ~~Spread~~Dec-04 30.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 ~~Net~~May-05 ~~Interest~~0.000% ~~225~~Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Oct-04 0.000% Original Principal Balance 95,~~614~~500.4000 9Nov-04 0.000% Current Principal Balance 95,~~941,713~~500.00 ~~Realized~~Dec-04 ~~Loss~~0.000% ~~Amount~~Jan-05 0.00000% Current Foreclosure Total Feb-05 0.00000% ~~Cumulative~~Loans ~~Realized~~in ~~Loss~~Foreclosure 1 Mar-05 0.000% Original Principal Balance 95,500.00 Apr-05 0.000% Current Principal Balance 95,500.00 ~~Percentage~~May-05 of0.000% ~~Cumulative~~Jun-05 ~~Losses~~0.000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~Sep-05 ~~Penalties~~0.047% *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 II-6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 ~~Special~~Dec-04 ~~Servicing~~0.000% ~~Fee~~Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 ~~Pass~~May-~~Through~~05 ~~Rate~~0.000% 5Jun-05 0.~~433129~~000% 5Jul-05 0.~~564734~~000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail ~~Group II~~-1 ~~Average~~All ~~Loss~~Mortgage ~~Severity~~Loans ~~Group~~in ~~II-1~~Foreclosure ~~0.000000%~~during ~~Senior~~Current ~~Prepayment~~Period ~~Percentage~~Month ~~Group~~Loan ~~II-1~~First ~~100.000000%~~Original ~~Senior~~Loan ~~Percentage~~Entered ~~Group~~Payment ~~II-1~~LTV ~~0.000000%~~at ~~Subordinate~~Principal ~~Prepayment~~Group ~~Percentage~~Number ~~II-1~~FC ~~0.000000%~~Date ~~Subordinate~~State ~~Percentage~~Origination Balance Group ~~II-1~~I ~~7.489818%~~0085567030 ~~Group~~Aug-2005 ~~Group II~~01-2Feb-2005 ~~Average~~CA ~~Loss~~80.00 ~~Severity Group II-2 0~~233,600.~~000000%~~00 ~~Senior Prepayment Percentage~~ Group II-25 ~~100.000000%~~0113233225 ~~Senior Percentage Group II~~Sep-22005 ~~0.000000% Subordinate Prepayment Percentage II~~01-2May-2005 0IN 81.~~000000%~~27 ~~Subordinate Percentage Group II-2 7~~95,500.~~398324%~~00

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail ~~Group II~~-3 ~~Average~~All ~~Loss~~Mortgage ~~Severity~~Loans ~~Group~~in ~~II-3~~Foreclosure ~~0.000000%~~during ~~Senior~~Current ~~Prepayment~~Period ~~Percentage~~(continued) ~~Group~~Current ~~II-3~~Paid ~~100.000000%~~Current ~~Senior~~Approximate ~~Percentage~~Loan ~~Group~~Principal ~~II-3~~To ~~0.000000%~~Months ~~Subordinate~~Loan ~~Prepayment~~Delinquent ~~Percentage II-3 0.000000% Subordinate Percentage~~ Group ~~II-3~~Number ~~7.480929%~~Balance ~~Group~~Date ~~Group~~Delinquent ~~II-4~~Rate ~~Average~~Interest ~~Loss Severity~~ Group ~~II-4~~I ~~0.000000%~~0085567030 ~~Senior Prepayment Percentage Group II-4 100~~233,599.~~000000%~~60 ~~Senior Percentage Group II~~01-~~4 0.000000% Subordinate Prepayment Percentage II~~Feb-42005 06 6.~~000000~~250% ~~Subordinate Percentage Group II-~~4 7,671.~~509042%~~96 Group ~~Group~~ II-5 ~~Average~~0113233225 ~~Loss Severity Group II-5 0~~95,500.~~000000%~~00 ~~Senior Prepayment Percentage Group II~~01-~~5 100.000000% Senior Percentage Group II~~Apr-52005 ~~0.000000%~~4 ~~Subordinate Prepayment Percentage II-~~5 0.~~000000~~500% ~~Subordinate Percentage Group II-5 7~~1,631.~~323241%~~48

~~Miscellaneous~~COLLATERAL ~~Reporting~~STATEMENT ~~Group~~Collateral ~~Group~~Description ~~II-6~~Mixed ~~Average~~ARM ~~Loss~~Weighted ~~Severity~~Average ~~Group~~Gross ~~II-6~~Coupon 05.~~000000~~925511% ~~Senior~~Weighted ~~Prepayment~~Average ~~Percentage~~Net ~~Group~~Coupon II5.570776% Weighted Average Pass-6Through ~~100~~Rate 5.~~000000~~562532% ~~Senior~~Weighted ~~Percentage~~Average ~~Group~~Maturity(Stepdown IICalculation) 354 Beginning Scheduled Collateral Loan Count 8,773 Number Of Loans Paid In Full 191 Ending Scheduled Collateral Loan Count 8,582 Beginning Scheduled Collateral Balance 2,093,885,696.02 Ending Scheduled Collateral Balance 2,039,327,361.95 Ending Actual Collateral Balance at 31-6Aug-2005 02,039,602,171.~~000000%~~58 ~~Subordinate~~Monthly P&I Constant 10,690,548.27 Special Servicing Fee 0.00 Prepayment ~~Percentage~~Penalties ~~II-6~~175,417.62 Realized Loss Amount 0.~~000000%~~00 ~~Subordinate~~Cumulative ~~Percentage~~Realized ~~Group~~Loss ~~II-6~~0.00 7Scheduled Principal 351,096.~~313350%~~41 Unscheduled Principal 54,207,237.66 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 5,629,049.03 Overcollateralized Amount 5,629,049.03 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · Bear Stearns ALT-A Trust, Series 2005-5