8-K 1 srm05004_10506.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): June 27, 2005 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-115858-43 Pooling and Servicing Agreement) (Commission 54-2169399 (State or other File Number) 54-2169400 jurisdiction 54-2169401 of Incorporation) 54-2169402 54-2169403 54-2169404 54-6654316 54-6654317 54-6654318 54-6654319 54-6654320 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 June 27, 2005 a distribution was made to holders of STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-4 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 2005-4 Trust, relating to the June 27, 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. STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-4 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-4 Trust, relating to the June 27, 2005 distribution. EX-99.1

Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Series SARM 2005-4 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 ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ R SRM05004R SEN 5.~~39343~~39354% 0.00 ~~1.09~~ 0.0087 1A1 863579MP0 SEN 5.~~39491~~39261% ~~219~~216,~~743~~498,~~892~~506.4234 ~~987~~972,~~915~~909.5796 ~~3,245,386.08~~ 1A2 863579MQ8 SEN 5.~~39491~~39261% 7,~~935~~817,~~057~~864.3792 35,~~674~~132.1125 ~~117,192.45~~ 2A 863579MR6 SEN 5.~~40803~~40671% ~~164~~163,~~914~~711,~~464~~269.6206 ~~743~~737,~~219~~615.2899 ~~1,203,195.56~~ 3A1 863579MS4 SEN 5.12000% ~~179~~175,~~826~~385,~~648~~373.1448 ~~767~~748,~~260~~310.3793 ~~4,441,274.66~~ 3A2 863579MT2 SEN 5.12000% 1413,~~032~~685,~~499~~931.2816 5958,~~872~~393.0031 ~~346,568.12~~ 3AX 863579MU9 SEN 5.12000% 0.00 2826,~~828~~596.9421 ~~0.00~~ 3PAX 863579MV7 SEN 5.12000% 0.00 29,~~540~~477.8645 ~~0.00~~ 4A 863579MW5 SEN 5.~~40387~~39969% 9796,~~242~~147,~~884~~114.1384 ~~437~~432,~~906~~637.4530 ~~1,095,769.29~~ 5A 863579MX3 SEN 5.~~64485~~64487% 42,~~559~~545,~~089~~706.4515 200,~~199~~137.7042 ~~13,383.30~~ 6A1 863579MY1 SEN 3.~~26000~~33000% 4239,~~224~~891,~~835~~782.3351 ~~114~~110,~~710~~699.8070 ~~2,333,052.82~~ 6A2 863579MZ8 SEN 3.~~26000~~33000% 6763,~~372~~649,~~070~~555.6021 ~~183~~176,~~027~~627.4652 ~~3,722,515.39~~ 6A3 863579NA2 SEN 3.~~26000~~33000% 5,~~426~~126,~~360~~537.5130 14,~~741~~226.6114 ~~299,823.21~~ 6AX1 863579NB0 SEN 1.~~22291~~16979% 0.00 ~~117~~105,~~219~~932.0738 ~~0.00~~ 6AX2 863579NC8 SEN 0.01000% 0.00 ~~958~~905.5357 ~~0.00~~ B1I 863579ND6 SUB 5.~~33987~~33830% 25,~~891~~887,~~918~~414.3184 115,~~216~~162.2939 ~~4,503.47~~ B2I 863579NE4 SUB 5.~~33987~~33830% 9,~~557~~555,~~647~~985.6222 42,~~530~~510.5262 ~~1,662.40~~ B3I 863579NF1 SUB 5.~~33987~~33830% 3,183,~~883~~329.2446 14,~~167~~161.9431 ~~553.78~~ B4I 863579NG9 SUB 5.~~33987~~33830% 2,~~387~~386,~~162~~747.6949 10,~~622~~617.6265 ~~415.21~~ B5I 863579NQ7 SUB 5.~~33987~~33830% 3,~~980~~979,~~603~~911.7943 17,~~713~~704.2698 ~~692.36~~ B6I 863579NR5 SUB 5.~~33987~~33830% 4,~~777~~776,~~324~~493.3440 21,~~258~~248.5964 ~~830.94~~ B7I 863579NS3 SUB 5.~~33987~~33830% 4,~~005~~004,~~620~~923.0130 17,~~824~~816.5825 ~~696.71~~ B1II 863579NH7 SUB 3.~~49000~~56000% 2,979,~~505~~293.9399 89,~~665~~722.4043 ~~211.94~~ B2II 863579NJ3 SUB 3.~~54000~~61000% 859,~~857~~796.4225 2,~~536~~845.5821 ~~61.16~~ B3II 863579NK0 SUB 3.~~79000~~86000% 2,051,~~659~~513.7985 67,~~479~~258.~~83 145.~~94 B4II 863579NL8 SUB 4.~~32000~~39000% 1,058,~~824~~749.4211 34,~~811~~260.7758 ~~75.32~~ B5II 863579NM6 SUB 4.~~49291~~50979% 793,~~868~~811.3689 2,~~972~~983.3127 ~~56.47~~ B6II 863579NT1 SUB 4.~~49291~~50979% 926,~~846~~780.3138 3,~~470~~482.2099 ~~65.93~~ B7II 863579NU8 SUB 4.~~49291~~50979% 661,~~890~~843.2416 2,~~478~~487.1831 ~~47.08~~ B8II 863579NV6 SUB 4.~~49291~~50979% 534,~~282~~244.40 2,~~000~~007.4078 ~~38.00~~ BXII 863579NN4 SUB 0.~~78171~~39910% 0.00 42,~~527~~029.2962 ~~0.00~~ PI SRM0504PI SEN 0.00000% 0.01 89,~~513~~467.1071 ~~0.00~~ PII SRM504PII SEN 0.00000% 0.01 110,~~856~~175.~~40 0.~~00 PIII SRM54PIII SEN 0.00000% 0.01 309,~~745~~946.0082 ~~0.00~~ Totals ~~904~~888,~~928~~100,~~696~~479.7517 43,~~038~~955,~~466~~492.~~10 16,828,217.59~~50

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses R 0.00 0.00 10.0900 0.87 0.00 1A1 6,745,438.21 0.00 ~~216~~209,~~498~~753,~~506~~068.3413 47,~~233~~718,~~301~~348.6517 0.00 1A2 243,581.01 0.00 7,~~817~~574,~~864~~283.9291 ~~152~~278,~~866~~713.5626 0.00 2A 2,112,178.12 0.00 ~~163~~161,~~711~~599,~~269~~090.0694 12,~~946~~849,~~414~~794.8411 0.00 3A1 2,390,836.72 0.00 ~~175~~172,~~385~~994,~~373~~536.4876 53,~~208~~139,~~535~~147.0365 0.00 3A2 186,565.31 0.00 13,~~685~~499,~~931~~365.1685 ~~406~~244,~~440~~958.1262 0.00 3AX 0.00 0.00 280.00 26,~~828~~596.9421 0.00 3PAX 0.00 0.00 0.00 29,~~540~~477.8645 0.00 4A 1,356,453.36 0.00 9694,~~147~~790,~~114~~661.8447 1,~~533~~789,~~675~~090.7466 0.00 5A 294,134.25 0.00 42,~~545~~251,~~706~~571.1590 ~~213~~494,~~583~~271.0067 0.00 6A1 2,230,361.24 0.00 3937,~~891~~661,~~782~~421.5128 2,~~447~~341,~~763~~060.6294 0.00 6A2 3,558,665.26 0.00 6360,~~649~~090,~~555~~889.2195 3,~~905~~735,~~542~~292.8578 0.00 6A3 286,626.20 0.00 54,~~126~~839,~~537~~911.3009 ~~314~~300,~~564~~852.8234 0.00 6AX1 0.00 0.00 ~~117~~0.00 105,~~219~~932.0738 0.00 6AX2 0.00 0.00 ~~958~~0.5300 905.57 0.00 B1I 4,544.80 0.00 25,~~887~~882,~~414~~870.8404 119,~~719~~707.7619 0.00 B2I 1,677.65 0.00 9,~~555~~554,~~985~~307.2257 44,~~192~~188.9227 0.00 B3I 558.87 0.00 3,~~183~~182,~~329~~770.4659 14,~~721~~720.7218 0.00 B4I 419.02 0.00 2,386,~~747~~328.4947 11,~~037~~036.8367 0.00 B5I 698.71 0.00 3,979,~~911~~212.4371 18,~~405~~403.6269 0.00 B6I 838.56 0.00 4,~~776~~775,~~493~~654.4084 22,~~089~~087.5320 0.00 B7I 703.11 0.00 4,004,~~923~~220.3020 18,~~521~~519.2936 0.00 B1II 230.10 0.00 2,979,~~293~~063.9989 89,~~877~~952.3453 0.00 B2II 66.41 0.00 859,~~796~~729.2585 2,~~597~~911.7462 0.00 B3II 158.45 0.00 2,051,~~513~~355.8540 67,~~625~~417.7739 0.00 B4II 81.77 0.00 1,058,~~749~~667.1133 34,~~887~~342.0935 0.00 B5II 61.31 0.00 793,~~811~~750.8958 3,~~028~~044.7858 0.00 B6II 71.58 0.00 926,~~780~~708.3880 3,~~536~~554.1357 0.00 B7II 51.12 0.00 661,~~843~~792.1604 2,~~525~~538.2643 0.00 B8II 41.26 0.00 534,~~244~~203.4014 2,~~038~~049.4004 0.00 BXII 0.00 0.00 40.00 2,~~527~~029.2962 0.00 PI 0.00 0.00 0.01 89,~~513~~467.1071 0.00 PII 0.00 0.00 0.01 110,~~856~~175.4000 0.00 PIII 0.00 0.00 0.01 309,~~745~~946.0082 0.00 Totals 19,415,042.40 0.00 ~~888~~868,~~100~~685,~~479~~436.1776 2023,~~866~~370,~~683~~534.6990 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) R 100.00 0.00 0.00 0.00 0.00 0.00 1A1 224,367,000.00 ~~219~~216,~~743~~498,~~892~~506.4234 31,~~942~~262.7707 36,~~213~~714,~~443~~176.3114 0.00 0.00 1A2 8,102,000.00 7,~~935~~817,~~057~~864.3792 1,~~153~~128.4789 ~~116~~242,~~038~~452.9812 0.00 0.00 2A 168,698,000.00 ~~164~~163,~~914~~711,~~464~~269.6206 25,~~781~~894.5910 12,~~177~~086,~~413~~284.9702 0.00 0.00 3A1 185,241,000.00 ~~179~~175,~~826~~385,~~648~~373.1448 43,~~476~~174.7772 42,~~397~~347,~~797~~661.8999 0.00 0.00 3A2 14,455,000.00 1413,~~032~~685,~~499~~931.2816 3,~~392~~369.6407 ~~343~~183,~~175~~196.4824 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 3PAX 0.00 0.00 0.00 0.00 0.00 0.00 4A 98,825,000.00 9796,~~242~~147,~~884~~114.1384 13,~~769~~820.9452 1,~~081~~342,~~999~~632.3584 0.00 0.00 5A 43,550,000.00 42,~~559~~545,~~089~~706.4515 6,~~681~~713.1307 6287,~~702~~421.1718 0.00 0.00 6A1 45,000,000.00 4239,~~224~~891,~~835~~782.3351 3,~~003~~081.5500 2,~~330~~227,~~049~~280.2724 0.00 0.00 6A2 71,800,000.00 6763,~~372~~649,~~070~~555.6021 4,~~792~~915.3290 3,~~717~~553,~~723~~749.0636 0.00 0.00 6A3 5,783,000.00 5,~~426~~126,~~360~~537.5130 ~~385~~395.9994 ~~299~~286,~~437~~230.2226 0.00 0.00 6AX1 0.00 0.00 0.00 0.00 0.00 0.00 6AX2 0.00 0.00 0.00 0.00 0.00 0.00 B1I 25,901,000.00 25,~~891~~887,~~918~~414.3184 4,~~503~~544.4780 0.00 0.00 0.00 B2I 9,561,000.00 9,~~557~~555,~~647~~985.6222 1,~~662~~677.4065 0.00 0.00 0.00 B3I 3,185,000.00 3,183,~~883~~329.2446 ~~553~~558.7887 0.00 0.00 0.00 B4I 2,388,000.00 2,~~387~~386,~~162~~747.6949 ~~415~~419.2102 0.00 0.00 0.00 B5I 3,982,000.00 3,~~980~~979,~~603~~911.7943 ~~692~~698.3671 0.00 0.00 0.00 B6I 4,779,000.00 4,~~777~~776,~~324~~493.3440 ~~830~~838.9456 0.00 0.00 0.00 B7I 4,007,025.00 4,~~005~~004,~~620~~923.0130 ~~696~~703.7111 0.00 0.00 0.00 B1II 2,980,000.00 2,979,~~505~~293.9399 ~~211~~230.9410 0.00 0.00 0.00 B2II 860,000.00 859,~~857~~796.4225 6166.1641 0.00 0.00 0.00 B3II 2,052,000.00 2,051,~~659~~513.7985 ~~145~~158.9445 0.00 0.00 0.00 B4II 1,059,000.00 1,058,~~824~~749.4211 7581.3277 0.00 0.00 0.00 B5II 794,000.00 793,~~868~~811.3689 5661.4731 0.00 0.00 0.00 B6II 927,000.00 926,~~846~~780.3138 6571.9358 0.00 0.00 0.00 B7II 662,000.00 661,~~890~~843.2416 4751.0812 0.00 0.00 0.00 B8II 534,371.00 534,~~282~~244.40 3841.0026 0.00 0.00 0.00 BXII 0.00 0.00 0.00 0.00 0.00 0.00 PI 0.01 0.01 0.00 0.00 0.00 0.00 PII 0.01 0.01 0.00 0.00 0.00 0.00 PIII 0.01 0.01 0.00 0.00 0.00 0.00 Totals 929,492,496.03 ~~904~~888,~~928~~100,~~696~~479.7517 ~~144~~143,~~436~~958.8800 1619,~~683~~271,~~780~~084.7039 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 R 0.00 0.00 0.00000000 0.00 1A1 36,~~245~~745,~~386~~438.0821 ~~216~~209,~~498~~753,~~506~~068.3413 0.~~96493025~~93486595 36,~~245~~745,~~386~~438.0821 1A2 ~~117~~243,~~192~~581.4501 7,~~817~~574,~~864~~283.9291 0.~~96493025~~93486595 ~~117~~243,~~192~~581.4501 2A 12,~~203~~112,~~195~~178.5612 ~~163~~161,~~711~~599,~~269~~090.0694 0.~~97043989~~95791942 12,~~203~~112,~~195~~178.5612 3A1 42,~~441~~390,~~274~~836.6672 ~~175~~172,~~385~~994,~~373~~536.4876 0.~~94679565~~93388902 42,~~441~~390,~~274~~836.6672 3A2 ~~346~~186,~~568~~565.1231 13,~~685~~499,~~931~~365.1685 0.~~94679565~~93388902 ~~346~~186,~~568~~565.1231 3AX 0.00 0.00 0.00000000 0.00 3PAX 0.00 0.00 0.00000000 0.00 4A 1,~~095~~356,~~769~~453.2936 9694,~~147~~790,~~114~~661.8447 0.~~97290276~~95917694 1,~~095~~356,~~769~~453.2936 5A 13294,~~383~~134.3025 42,~~545~~251,~~706~~571.1590 0.~~97693929~~97018535 13294,~~383~~134.3025 6A1 2,~~333~~230,~~052~~361.8224 3937,~~891~~661,~~782~~421.5128 0.~~88648406~~83692047 2,~~333~~230,~~052~~361.8224 6A2 3,~~722~~558,~~515~~665.3926 6360,~~649~~090,~~555~~889.2195 0.~~88648406~~83692047 3,~~722~~558,~~515~~665.3926 6A3 ~~299~~286,~~823~~626.2120 54,~~126~~839,~~537~~911.3009 0.~~88648406~~83692047 ~~299~~286,~~823~~626.2120 6AX1 0.00 0.00 0.00000000 0.00 6AX2 0.00 0.00 0.00000000 0.00 B1I 4,~~503~~544.4780 25,~~887~~882,~~414~~870.8404 0.~~99947550~~99930003 4,~~503~~544.4780 B2I 1,~~662~~677.4065 9,~~555~~554,~~985~~307.2257 0.~~99947550~~99930003 1,~~662~~677.4065 B3I ~~553~~558.7887 3,~~183~~182,~~329~~770.4659 0.~~99947550~~99930003 ~~553~~558.7887 B4I ~~415~~419.2102 2,386,~~747~~328.4947 0.~~99947550~~99930003 ~~415~~419.2102 B5I ~~692~~698.3671 3,979,~~911~~212.4371 0.~~99947550~~99930003 ~~692~~698.3671 B6I ~~830~~838.9456 4,~~776~~775,~~493~~654.4084 0.~~99947550~~99930003 ~~830~~838.9456 B7I ~~696~~703.7111 4,004,~~923~~220.3020 0.~~99947550~~99930003 ~~696~~703.7111 B1II ~~211~~230.9410 2,979,~~293~~063.9989 0.~~99976308~~99968587 ~~211~~230.9410 B2II 6166.1641 859,~~796~~729.2585 0.~~99976308~~99968587 6166.1641 B3II ~~145~~158.9445 2,051,~~513~~355.8540 0.~~99976308~~99968587 ~~145~~158.9445 B4II 7581.3277 1,058,~~749~~667.1133 0.~~99976309~~99968586 7581.3277 B5II 5661.4731 793,~~811~~750.8958 0.~~99976309~~99968587 5661.4731 B6II 6571.9358 926,~~780~~708.3880 0.~~99976309~~99968587 6571.9358 B7II 4751.0812 661,~~843~~792.1604 0.~~99976308~~99968586 4751.0812 B8II 3841.0026 534,~~244~~203.4014 0.~~99976309~~99968587 3841.0026 BXII 0.00 0.00 0.00000000 0.00 PI 0.00 0.01 1.00000000 0.00 PII 0.00 0.01 1.00000000 0.00 PIII 0.00 0.01 1.00000000 0.00 Totals 1619,~~828~~415,~~217~~042.5940 ~~888~~868,~~100~~685,~~479~~436.1776 0.~~95546815~~93458037 1619,~~828~~415,~~217~~042.5940

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1A1 224,367,000.00 ~~979~~964.~~39488615~~93025418 0.~~14236840~~13933453 1429.~~32226357~~92497177 0.00000000 1A2 8,102,000.00 ~~979~~964.~~39488645~~93025426 0.~~14236855~~13933473 1429.~~32226364~~92497161 0.00000000 2A 168,698,000.00 ~~977~~970.~~57213850~~43989294 0.~~15282689~~15349382 612.~~97941867~~36697542 0.00000000 3A1 185,241,000.00 ~~970~~946.~~77130948~~79565258 0.~~23470382~~23307324 2312.~~74095308~~67355494 0.00000000 3A2 14,455,000.00 ~~970~~946.~~77130958~~79565272 0.~~23470356~~23307299 2312.~~74095330~~67355517 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 98,825,000.00 ~~983~~972.~~99073241~~90275578 0.~~13933661~~13984842 1013.~~94864002~~58596347 0.00000000 5A 43,550,000.00 ~~977~~976.~~24660046~~93929162 0.~~15341286~~15414627 06.~~15389598~~59979747 0.00000000 6A1 45,000,000.00 ~~938~~886.~~32967400~~48405578 0.~~06674556~~06846667 5149.~~77887267~~49511644 0.00000000 6A2 71,800,000.00 ~~938~~886.~~32967409~~48405585 0.~~06674540~~06846657 5149.~~77887270~~49511643 0.00000000 6A3 5,783,000.00 ~~938~~886.~~32967491~~48405672 0.~~06674563~~06846619 5149.~~77887256~~49511672 0.00000000 6AX1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6AX2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1I 25,901,000.00 999.~~64936914~~47549670 0.~~17387244~~17546813 0.00000000 0.00000000 B2I 9,561,000.00 999.~~64936931~~47549629 0.~~17387303~~17546805 0.00000000 0.00000000 B3I 3,185,000.00 999.~~64936892~~47549765 0.~~17387127~~17546939 0.00000000 0.00000000 B4I 2,388,000.00 999.~~64936767~~47549832 0.~~17387353~~17546901 0.00000000 0.00000000 B5I 3,982,000.00 999.~~64936966~~47549724 0.~~17387243~~17546710 0.00000000 0.00000000 B6I 4,779,000.00 999.~~64937016~~47549697 0.~~17387320~~17546767 0.00000000 0.00000000 B7I 4,007,025.00 999.~~64936830~~47549616 0.~~17387214~~17546933 0.00000000 0.00000000 B1II 2,980,000.00 999.~~83420470~~76308389 0.~~07112081~~07721477 0.00000000 0.00000000 B2II 860,000.00 999.~~83420930~~76308140 0.~~07111628~~07722093 0.00000000 0.00000000 B3II 2,052,000.00 999.~~83420565~~76308480 0.~~07112086~~07721735 0.00000000 0.00000000 B4II 1,059,000.00 999.~~83420208~~76308782 0.~~07112370~~07721435 0.00000000 0.00000000 B5II 794,000.00 999.~~83420655~~76308564 0.~~07112091~~07721662 0.00000000 0.00000000 B6II 927,000.00 999.~~83420712~~76308522 0.~~07112190~~07721683 0.00000000 0.00000000 B7II 662,000.00 999.~~83419940~~76308157 0.~~07111782~~07722054 0.00000000 0.00000000 B8II 534,371.00 999.~~83419759~~76308595 0.~~07111164~~07721227 0.00000000 0.00000000 BXII 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PI 0.01 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.01 0.00000000 0.00000000 0.00000000 0.00000000 PIII 0.01 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A1 0.00000000 1430.~~46463196~~06430629 ~~964~~934.~~93025418~~86594789 0.~~96493025~~93486595 1430.~~46463196~~06430629 1A2 0.00000000 1430.~~46463219~~06430634 ~~964~~934.~~93025426~~86594791 0.~~96493025~~93486595 1430.~~46463219~~06430634 2A 0.00000000 712.~~13224555~~52046924 ~~970~~957.~~43989294~~91942370 0.~~97043989~~95791942 712.~~13224555~~52046924 3A1 0.00000000 2312.~~97565690~~90662823 ~~946~~933.~~79565258~~88902435 0.~~94679565~~93388902 2312.~~97565690~~90662823 3A2 0.00000000 2312.~~97565687~~90662816 ~~946~~933.~~79565272~~88902456 0.~~94679565~~93388902 2312.~~97565687~~90662816 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 1113.~~08797663~~72581189 ~~972~~959.~~90275578~~17694379 0.~~97290276~~95917694 1113.~~08797663~~72581189 5A 0.00000000 06.~~30730884~~75394374 ~~976~~970.~~93929162~~18534788 0.~~97693929~~97018535 06.~~30730884~~75394374 6A1 0.00000000 5149.~~84561822~~56358311 ~~886~~836.~~48405578~~92047289 0.~~88648406~~83692047 5149.~~84561822~~56358311 6A2 0.00000000 5149.~~84561825~~56358301 ~~886~~836.~~48405585~~92047284 0.~~88648406~~83692047 5149.~~84561825~~56358301 6A3 0.00000000 5149.~~84561819~~56358292 ~~886~~836.~~48405672~~92047207 0.~~88648406~~83692047 5149.~~84561819~~56358292 6AX1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6AX2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1I 0.00000000 0.~~17387244~~17546813 999.~~47549670~~30002857 0.~~99947550~~99930003 0.~~17387244~~17546813 B2I 0.00000000 0.~~17387303~~17546805 999.~~47549629~~30002824 0.~~99947550~~99930003 0.~~17387303~~17546805 B3I 0.00000000 0.~~17387127~~17546939 999.~~47549765~~30002826 0.~~99947550~~99930003 0.~~17387127~~17546939 B4I 0.00000000 0.~~17387353~~17546901 999.~~47549832~~30002931 0.~~99947550~~99930003 0.~~17387353~~17546901 B5I 0.00000000 0.~~17387243~~17546710 999.~~47549724~~30002762 0.~~99947550~~99930003 0.~~17387243~~17546710 B6I 0.00000000 0.~~17387320~~17546767 999.~~47549697~~30002929 0.~~99947550~~99930003 0.~~17387320~~17546767 B7I 0.00000000 0.~~17387214~~17546933 999.~~47549616~~30002932 0.~~99947550~~99930003 0.~~17387214~~17546933 B1II 0.00000000 0.~~07112081~~07721477 999.~~76308389~~68586913 0.~~99976308~~99968587 0.~~07112081~~07721477 B2II 0.00000000 0.~~07111628~~07722093 999.~~76308140~~68587209 0.~~99976308~~99968587 0.~~07111628~~07722093 B3II 0.00000000 0.~~07112086~~07721735 999.~~76308480~~68586745 0.~~99976308~~99968587 0.~~07112086~~07721735 B4II 0.00000000 0.~~07112370~~07721435 999.~~76308782~~68586402 0.~~99976309~~99968586 0.~~07112370~~07721435 B5II 0.00000000 0.~~07112091~~07721662 999.~~76308564~~68586902 0.~~99976309~~99968587 0.~~07112091~~07721662 B6II 0.00000000 0.~~07112190~~07721683 999.~~76308522~~68586839 0.~~99976309~~99968587 0.~~07112190~~07721683 B7II 0.00000000 0.~~07111782~~07722054 999.~~76308157~~68586103 0.~~99976308~~99968586 0.~~07111782~~07722054 B8II 0.00000000 0.~~07111164~~07721227 999.~~76308595~~68587367 0.~~99976309~~99968587 0.~~07111164~~07721227 BXII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PI 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 PII 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 PIII 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 R 100.00 5.~~39343~~39354% 0.00 0.00 0.00 0.00 1A1 224,367,000.00 5.~~39491~~39261% ~~219~~216,~~743~~498,~~892~~506.4234 ~~987~~972,~~915~~909.5796 0.00 0.00 1A2 8,102,000.00 5.~~39491~~39261% 7,~~935~~817,~~057~~864.3792 35,~~674~~132.1125 0.00 0.00 2A 168,698,000.00 5.~~40803~~40671% ~~164~~163,~~914~~711,~~464~~269.6206 ~~743~~737,~~219~~615.2899 0.00 0.00 3A1 185,241,000.00 5.12000% ~~179~~175,~~826~~385,~~648~~373.1448 ~~767~~748,~~260~~310.3793 0.00 0.00 3A2 14,455,000.00 5.12000% 1413,~~032~~685,~~499~~931.2816 5958,~~872~~393.0031 0.00 0.00 3AX 0.00 5.12000% 6,~~756~~233,~~783~~487.0017 2826,~~828~~596.9421 0.00 0.00 3PAX 0.00 5.12000% 6,~~923~~908,~~638~~777.4849 29,~~540~~477.8645 0.00 0.00 4A 98,825,000.00 5.~~40387~~39969% 9796,~~242~~147,~~884~~114.1384 ~~437~~432,~~906~~637.4530 0.00 0.00 5A 43,550,000.00 5.~~64485~~64487% 42,~~559~~545,~~089~~706.4515 200,~~199~~137.7042 0.00 0.00 6A1 45,000,000.00 3.~~26000~~33000% 4239,~~224~~891,~~835~~782.3351 ~~114~~110,~~710~~699.8070 0.00 0.00 6A2 71,800,000.00 3.~~26000~~33000% 6763,~~372~~649,~~070~~555.6021 ~~183~~176,~~027~~627.4652 0.00 0.00 6A3 5,783,000.00 3.~~26000~~33000% 5,~~426~~126,~~360~~537.5130 14,~~741~~226.6114 0.00 0.00 6AX1 0.00 1.~~22291~~16979% ~~115~~108,~~023~~667,~~266~~875.4402 ~~117~~105,~~219~~932.0738 0.00 0.00 6AX2 0.00 0.01000% ~~115~~108,~~023~~667,~~266~~875.4402 ~~958~~905.5357 0.00 0.00 B1I 25,901,000.00 5.~~33987~~33830% 25,~~891~~887,~~918~~414.3184 115,~~216~~162.2939 0.00 0.00 B2I 9,561,000.00 5.~~33987~~33830% 9,~~557~~555,~~647~~985.6222 42,~~530~~510.5262 0.00 0.00 B3I 3,185,000.00 5.~~33987~~33830% 3,183,~~883~~329.2446 14,~~167~~161.9431 0.00 0.00 B4I 2,388,000.00 5.~~33987~~33830% 2,~~387~~386,~~162~~747.6949 10,~~622~~617.6265 0.00 0.00 B5I 3,982,000.00 5.~~33987~~33830% 3,~~980~~979,~~603~~911.7943 17,~~713~~704.2698 0.00 0.00 B6I 4,779,000.00 5.~~33987~~33830% 4,~~777~~776,~~324~~493.3440 21,~~258~~248.5964 0.00 0.00 B7I 4,007,025.00 5.~~33987~~33830% 4,~~005~~004,~~620~~923.0130 17,~~824~~816.5825 0.00 0.00 B1II 2,980,000.00 3.~~49000~~56000% 2,979,~~505~~293.9399 89,~~665~~722.4043 0.00 0.00 B2II 860,000.00 3.~~54000~~61000% 859,~~857~~796.4225 2,~~536~~845.5821 0.00 0.00 B3II 2,052,000.00 3.~~79000~~86000% 2,051,~~659~~513.7985 67,~~479~~258.8394 0.00 0.00 B4II 1,059,000.00 4.~~32000~~39000% 1,058,~~824~~749.4211 34,~~811~~260.7758 0.00 0.00 B5II 794,000.00 4.~~49291~~50979% 793,~~868~~811.3689 2,~~972~~983.3127 0.00 0.00 B6II 927,000.00 4.~~49291~~50979% 926,~~846~~780.3138 3,~~470~~482.2099 0.00 0.00 B7II 662,000.00 4.~~49291~~50979% 661,~~890~~843.2416 2,~~478~~487.1831 0.00 0.00 B8II 534,371.00 4.~~49291~~50979% 534,~~282~~244.40 2,~~000~~007.4078 0.00 0.00 BXII 0.00 0.~~78171~~39910% 6,949,~~847~~353.5519 42,~~527~~311.2926 0.00 0.00 PI 0.01 0.00000% 0.01 0.00 0.00 0.00 PII 0.01 0.00000% 0.01 0.00 0.00 0.00 PIII 0.01 0.00000% 0.01 0.00 0.00 0.00 Totals 929,492,496.03 3,~~997~~926,~~350~~183.5174 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 R 0.00 0.00 10.0987 0.00 0.00 1A1 0.00 0.00 ~~987~~972,~~915~~909.5796 0.00 ~~216~~209,~~498~~753,~~506~~068.3413 1A2 0.00 0.00 35,~~674~~132.1125 0.00 7,~~817~~574,~~864~~283.9291 2A 0.00 0.00 ~~743~~737,~~219~~615.2899 0.00 ~~163~~161,~~711~~599,~~269~~090.0694 3A1 0.00 0.00 ~~767~~748,~~260~~310.3793 0.00 ~~175~~172,~~385~~994,~~373~~536.4876 3A2 0.00 0.00 5958,~~872~~393.0031 0.00 13,~~685~~499,~~931~~365.1685 3AX 0.00 0.00 2826,~~828~~596.9421 0.00 6,~~233~~117,~~487~~045.1755 3PAX 0.00 0.00 29,~~540~~477.8645 0.00 6,~~908~~842,~~777~~847.4927 4A 0.00 0.00 ~~437~~432,~~906~~637.4530 0.00 9694,~~147~~790,~~114~~661.8447 5A 0.00 0.00 200,~~199~~137.7042 0.00 42,~~545~~251,~~706~~571.1590 6A1 0.00 0.00 ~~114~~110,~~710~~699.8070 0.00 3937,~~891~~661,~~782~~421.5128 6A2 0.00 0.00 ~~183~~176,~~027~~627.4652 0.00 6360,~~649~~090,~~555~~889.2195 6A3 0.00 0.00 14,~~741~~226.6114 0.00 54,~~126~~839,~~537~~911.3009 6AX1 0.00 0.00 ~~117~~105,~~219~~932.0738 0.00 ~~108~~102,~~667~~592,~~875~~222.0232 6AX2 0.00 0.00 ~~958~~905.5357 0.00 ~~108~~102,~~667~~592,~~875~~222.0232 B1I 0.00 0.00 115,~~216~~162.2939 0.00 25,~~887~~882,~~414~~870.8404 B2I 0.00 0.00 42,~~530~~510.5262 0.00 9,~~555~~554,~~985~~307.2257 B3I 0.00 0.00 14,~~167~~161.9431 0.00 3,~~183~~182,~~329~~770.4659 B4I 0.00 0.00 10,~~622~~617.6265 0.00 2,386,~~747~~328.4947 B5I 0.00 0.00 17,~~713~~704.2698 0.00 3,979,~~911~~212.4371 B6I 0.00 0.00 21,~~258~~248.5964 0.00 4,~~776~~775,~~493~~654.4084 B7I 0.00 0.00 17,~~824~~816.5825 0.00 4,004,~~923~~220.3020 B1II 0.00 0.00 89,~~665~~722.4043 0.00 2,979,~~293~~063.9989 B2II 0.00 0.00 2,~~536~~845.5821 0.00 859,~~796~~729.2585 B3II 0.00 0.00 67,~~479~~258.8394 0.00 2,051,~~513~~355.8540 B4II 0.00 0.00 34,~~811~~260.7758 0.00 1,058,~~749~~667.1133 B5II 0.00 0.00 2,~~972~~983.3127 0.00 793,~~811~~750.8958 B6II 0.00 0.00 3,~~470~~482.2099 0.00 926,~~780~~708.3880 B7II 0.00 0.00 2,~~478~~487.1831 0.00 661,~~843~~792.1604 B8II 0.00 0.00 2,~~000~~007.4078 0.00 534,~~244~~203.4014 BXII 0.00 0.00 42,~~527~~029.2962 0.00 6,~~949~~948,~~353~~816.1947 PI 0.00 0.00 89,~~513~~467.1071 0.00 0.01 PII 0.00 0.00 110,~~856~~175.4000 0.00 0.01 PIII 0.00 0.00 309,~~745~~946.0082 0.00 0.01 Totals 0.00 0.00 43,~~038~~955,~~466~~492.1050 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 R 100.00 5.~~39343~~39354% 0.00000000 0.00000000 0.00000000 0.00000000 1A1 224,367,000.00 5.~~39491~~39261% ~~979~~964.~~39488615~~93025418 4.~~40312332~~33624357 0.00000000 0.00000000 1A2 8,102,000.00 5.~~39491~~39261% ~~979~~964.~~39488645~~93025426 4.~~40312392~~33624414 0.00000000 0.00000000 2A 168,698,000.00 5.~~40803~~40671% ~~977~~970.~~57213850~~43989294 4.~~40561998~~37240507 0.00000000 0.00000000 3A1 185,241,000.00 5.12000% ~~970~~946.~~77130948~~79565258 4.~~14195761~~03966147 0.00000000 0.00000000 3A2 14,455,000.00 5.12000% ~~970~~946.~~77130958~~79565272 4.~~14195780~~03966171 0.00000000 0.00000000 3AX 0.00 5.12000% ~~974~~899.~~62082037~~13889189 43.~~15838205~~83632566 0.00000000 0.00000000 3PAX 0.00 5.12000% ~~976~~974.~~97973324~~88273091 4.~~16844721~~15949956 0.00000000 0.00000000 4A 98,825,000.00 5.~~40387~~39969% ~~983~~972.~~99073241~~90275578 4.~~43113028~~37781229 0.00000000 0.00000000 5A 43,550,000.00 5.~~64485~~64487% ~~977~~976.~~24660046~~93929162 4.~~59700804~~59557796 0.00000000 0.00000000 6A1 45,000,000.00 3.~~26000~~33000% ~~938~~886.~~32967400~~48405578 2.~~54912889~~45999333 0.00000000 0.00000000 6A2 71,800,000.00 3.~~26000~~33000% ~~938~~886.~~32967409~~48405585 2.~~54912897~~45999331 0.00000000 0.00000000 6A3 5,783,000.00 3.~~26000~~33000% ~~938~~886.~~32967491~~48405672 2.~~54912848~~45999308 0.00000000 0.00000000 6AX1 0.00 1.~~22291~~16979% ~~938~~886.~~32967410~~48405586 0.~~95624246~~86416860 0.00000000 0.00000000 6AX2 0.00 0.01000% ~~938~~886.~~32967410~~48405586 0.~~00781944~~00738740 0.00000000 0.00000000 B1I 25,901,000.00 5.~~33987~~33830% 999.~~64936914~~47549670 4.~~44833366~~44625265 0.00000000 0.00000000 B2I 9,561,000.00 5.~~33987~~33830% 999.~~64936931~~47549629 4.~~44833386~~44625248 0.00000000 0.00000000 B3I 3,185,000.00 5.~~33987~~33830% 999.~~64936892~~47549765 4.~~44833281~~44625118 0.00000000 0.00000000 B4I 2,388,000.00 5.~~33987~~33830% 999.~~64936767~~47549832 4.~~44833333~~44625209 0.00000000 0.00000000 B5I 3,982,000.00 5.~~33987~~33830% 999.~~64936966~~47549724 4.~~44833250~~44625314 0.00000000 0.00000000 B6I 4,779,000.00 5.~~33987~~33830% 999.~~64937016~~47549697 4.~~44833438~~44625235 0.00000000 0.00000000 B7I 4,007,025.00 5.~~33987~~33830% 999.~~64936830~~47549616 4.~~44833262~~44625377 0.00000000 0.00000000 B1II 2,980,000.00 3.~~49000~~56000% 999.~~83420470~~76308389 23.~~90785235~~26256040 0.00000000 0.00000000 B2II 860,000.00 3.~~54000~~61000% 999.~~83420930~~76308140 23.~~94951163~~30838372 0.00000000 0.00000000 B3II 2,052,000.00 3.~~79000~~86000% 999.~~83420565~~76308480 3.~~15781189~~53749513 0.00000000 0.00000000 B4II 1,059,000.00 4.~~32000~~39000% 999.~~83420208~~76308782 34.~~59940510~~02321058 0.00000000 0.00000000 B5II 794,000.00 4.~~49291~~50979% 999.~~83420655~~76308564 3.~~74346348~~75726700 0.00000000 0.00000000 B6II 927,000.00 4.~~49291~~50979% 999.~~83420712~~76308522 3.~~74347357~~75727077 0.00000000 0.00000000 B7II 662,000.00 4.~~49291~~50979% 999.~~83419940~~76308157 3.~~74347432~~75726586 0.00000000 0.00000000 B8II 534,371.00 4.~~49291~~50979% 999.~~83419759~~76308595 3.~~74346662~~75727725 0.00000000 0.00000000 BXII 0.00 0.~~78171~~39910% 999.~~83420371~~76308301 0.~~65131492~~33250755 0.00000000 0.00000000 PI 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 PIII 0.01 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 R 0.00000000 0.00000000 108.~~90000000~~70000000 0.00000000 0.00000000 1A1 0.00000000 0.00000000 4.~~40312332~~33624357 0.00000000 ~~964~~934.~~93025418~~86594789 1A2 0.00000000 0.00000000 4.~~40312392~~33624414 0.00000000 ~~964~~934.~~93025426~~86594791 2A 0.00000000 0.00000000 4.~~40561998~~37240507 0.00000000 ~~970~~957.~~43989294~~91942370 3A1 0.00000000 0.00000000 4.~~14195761~~03966147 0.00000000 ~~946~~933.~~79565258~~88902435 3A2 0.00000000 0.00000000 4.~~14195780~~03966171 0.00000000 ~~946~~933.~~79565272~~88902456 3AX 0.00000000 0.00000000 43.~~15838205~~83632566 0.00000000 ~~899~~882.~~13889189~~34296590 3PAX 0.00000000 0.00000000 4.~~16844721~~15949956 0.00000000 ~~974~~965.~~88273091~~57945938 4A 0.00000000 0.00000000 4.~~43113028~~37781229 0.00000000 ~~972~~959.~~90275578~~17694379 5A 0.00000000 0.00000000 4.~~59700804~~59557796 0.00000000 ~~976~~970.~~93929162~~18534788 6A1 0.00000000 0.00000000 2.~~54912889~~45999333 0.00000000 ~~886~~836.~~48405578~~92047289 6A2 0.00000000 0.00000000 2.~~54912897~~45999331 0.00000000 ~~886~~836.~~48405585~~92047284 6A3 0.00000000 0.00000000 2.~~54912848~~45999308 0.00000000 ~~886~~836.~~48405672~~92047207 6AX1 0.00000000 0.00000000 0.~~95624246~~86416860 0.00000000 ~~886~~836.~~48405586~~92047282 6AX2 0.00000000 0.00000000 0.~~00781944~~00738740 0.00000000 ~~886~~836.~~48405586~~92047282 B1I 0.00000000 0.00000000 4.~~44833366~~44625265 0.00000000 999.~~47549670~~30002857 B2I 0.00000000 0.00000000 4.~~44833386~~44625248 0.00000000 999.~~47549629~~30002824 B3I 0.00000000 0.00000000 4.~~44833281~~44625118 0.00000000 999.~~47549765~~30002826 B4I 0.00000000 0.00000000 4.~~44833333~~44625209 0.00000000 999.~~47549832~~30002931 B5I 0.00000000 0.00000000 4.~~44833250~~44625314 0.00000000 999.~~47549724~~30002762 B6I 0.00000000 0.00000000 4.~~44833438~~44625235 0.00000000 999.~~47549697~~30002929 B7I 0.00000000 0.00000000 4.~~44833262~~44625377 0.00000000 999.~~47549616~~30002932 B1II 0.00000000 0.00000000 23.~~90785235~~26256040 0.00000000 999.~~76308389~~68586913 B2II 0.00000000 0.00000000 23.~~94951163~~30838372 0.00000000 999.~~76308140~~68587209 B3II 0.00000000 0.00000000 3.~~15781189~~53749513 0.00000000 999.~~76308480~~68586745 B4II 0.00000000 0.00000000 34.~~59940510~~02321058 0.00000000 999.~~76308782~~68586402 B5II 0.00000000 0.00000000 3.~~74346348~~75726700 0.00000000 999.~~76308564~~68586902 B6II 0.00000000 0.00000000 3.~~74347357~~75727077 0.00000000 999.~~76308522~~68586839 B7II 0.00000000 0.00000000 3.~~74347432~~75726586 0.00000000 999.~~76308157~~68586103 B8II 0.00000000 0.00000000 3.~~74346662~~75727725 0.00000000 999.~~76308595~~68587367 BXII 0.00000000 0.00000000 0.~~65131492~~29198964 0.00000000 999.~~76308301~~68586822 PI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PIII 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 2123,~~059~~560,~~904~~170.4251 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 0.00 Total Deposits 2123,~~059~~560,~~904~~170.4251 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~193~~189,~~220~~635.7361 Payment of Interest and Principal 2023,~~866~~370,~~683~~534.6990 Total Withdrawals (Pool Distribution Amount) 2123,~~059~~560,~~904~~170.4251 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~189~~185,~~450~~935.19 Wells Fargo Bank, N.A. 3,~~770~~700.5442 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~193~~189,~~220~~635.7361

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~DELINQUENCY STATUS~~ 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 1 0 0 1 106,625.00 0.00 0.00 106,625.00 30 Days 3349 0 0 0 3349 1216,~~908~~109,~~769~~872.6662 0.00 0.00 0.00 1216,~~908~~109,~~769~~872.6662 60 Days 74 0 0 0 74 2,~~460~~228,~~998~~456.6704 0.00 0.00 0.00 2,~~460~~228,~~998~~456.6704 90 Days 24 0 0 0 24 ~~661~~949,~~947~~407.6341 0.00 0.00 0.00 ~~661~~949,~~947~~407.6341 120 Days 01 0 01 0 02 0262,500.00 0.00 0399,447.0063 0.00 0661,947.0063 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 4258 1 01 0 4360 1619,~~031~~550,~~715~~236.9607 106,625.00 0399,447.0063 0.00 1620,~~138~~056,~~340~~308.9670 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.~~031726~~032394% 0.000000% 0.000000% 0.~~031726~~032394% 0.~~012005~~012273% 0.000000% 0.000000% 0.~~012005~~012273% 30 Days 1.~~046954~~587302% 0.000000% 0.000000% 0.000000% 1.~~046954~~587302% 1.~~453352~~854284% 0.000000% 0.000000% 0.000000% 1.~~453352~~854284% 60 Days 0.~~222081~~129576% 0.000000% 0.000000% 0.000000% 0.~~222081~~129576% 0.~~277075~~256500% 0.000000% 0.000000% 0.000000% 0.~~277075~~256500% 90 Days 0.~~063452~~129576% 0.000000% 0.000000% 0.000000% 0.~~063452~~129576% 0.~~074526~~109279% 0.000000% 0.000000% 0.000000% 0.~~074526~~109279% 120 Days 0.~~000000~~032394% 0.000000% 0.~~000000~~032394% 0.000000% 0.~~000000~~064788% 0.~~000000~~030214% 0.000000% 0.~~000000~~045977% 0.000000% 0.~~000000~~076192% 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.~~332487~~878847% 0.~~031726~~032394% 0.~~000000~~032394% 0.000000% 1.~~364213~~943635% 12.~~804954~~250277% 0.~~012005~~012273% 0.~~000000~~045977% 0.000000% 12.~~816958~~308528%

Delinquency Status By Groups

~~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 1222 0 0 0 1222 48,~~600~~461,~~142~~512.7074 0.00 0.00 0.00 48,~~600~~461,~~142~~512.7074 60 Days 51 0 0 0 5 1 399,~~883,126~~920.6100 0.00 0.00 0.00 1399,~~883,126~~920.6100 90 Days 23 0 0 0 23 ~~661~~550,~~947~~586.6318 0.00 0.00 0.00 ~~661~~550,~~947~~586.6318 120 Days 01 0 01 0 02 0262,500.00 0.00 0399,447.0063 0.00 0661,947.0063 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 1927 0 01 0 1928 79,~~145~~674,~~216~~518.9492 0.00 0399,447.0063 0.00 710,~~145~~073,~~216~~966.9455 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~694915~~197674% 0.000000% 0.000000% 0.000000% 13.~~694915~~197674% 13.~~907459~~613341% 0.000000% 0.000000% 0.000000% 13.~~907459~~613341% 60 Days 0.~~706215~~145349% 0.000000% 0.000000% 0.000000% 0.~~706215~~145349% 0.~~780843~~170779% 0.000000% 0.000000% 0.000000% 0.~~780843~~170779% 90 Days 0.~~282486~~436047% 0.000000% 0.000000% 0.000000% 0.~~282486~~436047% 0.~~274478~~235118% 0.000000% 0.000000% 0.000000% 0.~~274478~~235118% 120 Days 0.~~000000~~145349% 0.000000% 0.~~000000~~145349% 0.000000% 0.~~000000~~290698% 0.~~000000~~112096% 0.000000% 0.~~000000~~170577% 0.000000% 0.~~000000~~282673% 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 23.~~683616~~924419% 0.000000% 0.~~000000~~145349% 0.000000% 24.~~683616~~069767% 24.~~962780~~131334% 0.000000% 0.~~000000~~170577% 0.000000% 24.~~962780~~301912% 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 1 106,625.00 0.00 0.00 106,625.00 30 Days 69 0 0 0 69 1,~~227~~988,~~939~~528.7732 0.00 0.00 0.00 1,~~227~~988,~~939~~528.7732 60 Days 1 0 0 0 1 ~~179~~182,~~050~~698.8369 0.00 0.00 0.00 ~~179~~182,~~050~~698.8369 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 710 1 0 0 811 12,~~406~~171,~~990~~227.6001 106,625.00 0.00 0.00 12,~~513~~277,~~615~~852.6001 0-29 Days 0.~~108108~~109649% 0.000000% 0.000000% 0.~~108108~~109649% 0.~~060605~~061341% 0.000000% 0.000000% 0.~~060605~~061341% 30 Days 0.~~648649~~986842% 0.000000% 0.000000% 0.000000% 0.~~648649~~986842% 01.~~697950~~143996% 0.000000% 0.000000% 0.000000% 01.~~697950~~143996% 60 Days 0.~~108108~~109649% 0.000000% 0.000000% 0.000000% 0.~~108108~~109649% 0.~~101771~~105106% 0.000000% 0.000000% 0.000000% 0.~~101771~~105106% 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.~~756757~~096491% 0.~~108108~~109649% 0.000000% 0.000000% 01.~~864865~~206140% 01.~~799721~~249103% 0.~~060605~~061341% 0.000000% 0.000000% 01.~~860325~~310444% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(A) 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 26 0 0 0 26 1,~~042~~476,~~338~~573.6029 0.00 0.00 0.00 1,~~042~~476,~~338~~573.6029 60 Days 01 0 0 0 01 0995,837.0035 0.00 0.00 0.00 0995,837.0035 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 27 0 0 0 27 12,~~042~~472,~~338~~410.6064 0.00 0.00 0.00 12,~~042~~472,~~338~~410.6064 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~445434~~357466% 0.000000% 0.000000% 0.000000% 01.~~445434~~357466% 01.~~720332~~034753% 0.000000% 0.000000% 0.000000% 01.~~720332~~034753% 60 Days 0.~~000000~~226244% 0.000000% 0.000000% 0.000000% 0.~~000000~~226244% 0.~~000000~~697863% 0.000000% 0.000000% 0.000000% 0.~~000000~~697863% 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.~~445434~~583710% 0.000000% 0.000000% 0.000000% 01.~~445434~~583710% 01.~~720332~~732616% 0.000000% 0.000000% 0.000000% 01.~~720332~~732616% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(B) 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,~~089~~317,~~100~~500.00 0.00 0.00 0.00 1,~~089~~317,~~100~~500.00 60 Days 1 0 0 0 1 ~~398~~650,~~821~~000.2300 0.00 0.00 0.00 ~~398~~650,~~821~~000.2300 90 Days 01 0 0 0 01 0398,821.0023 0.00 0.00 0.00 0398,821.0023 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 45 0 0 0 45 12,~~487~~366,~~921~~321.23 0.00 0.00 0.00 12,~~487~~366,~~921~~321.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~586207~~631579% 0.000000% 0.000000% 0.000000% 2.~~586207~~631579% 12.~~850551~~260767% 0.000000% 0.000000% 0.000000% 12.~~850551~~260767% 60 Days 0.~~862069~~877193% 0.000000% 0.000000% 0.000000% 0.~~862069~~877193% 01.~~677660~~115369% 0.000000% 0.000000% 0.000000% 01.~~677660~~115369% 90 Days 0.~~000000~~877193% 0.000000% 0.000000% 0.000000% 0.~~000000~~877193% 0.~~000000~~684358% 0.000000% 0.000000% 0.000000% 0.~~000000~~684358% 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 34.~~448276~~385965% 0.000000% 0.000000% 0.000000% 34.~~448276~~385965% 24.~~528211~~060494% 0.000000% 0.000000% 0.000000% 24.~~528211~~060494% 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 4 0 0 0 4 1637,~~131,617~~046.1781 0.00 0.00 0.00 1637,~~131,617~~046.1781 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 1637,~~131,617~~046.1781 0.00 0.00 0.00 1637,~~131,617~~046.1781 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~751880~~760456% 0.000000% 0.000000% 0.000000% 0.~~751880~~760456% 10.~~095383~~624862% 0.000000% 0.000000% 0.000000% 10.~~095383~~624862% 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.~~751880~~760456% 0.000000% 0.000000% 0.000000% 0.~~751880~~760456% 10.~~095383~~624862% 0.000000% 0.000000% 0.000000% 10.~~095383~~624862% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 65 0 0 0 65 32,~~817~~228,~~631~~711.4246 0.00 0.00 0.00 32,~~817~~228,~~631~~711.4246 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 65 0 0 0 65 32,~~817~~228,~~631~~711.4246 0.00 0.00 0.00 32,~~817~~228,~~631~~711.4246 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~857585~~628664% 0.000000% 0.000000% 0.000000% 1.~~857585~~628664% 31.~~220532~~981733% 0.000000% 0.000000% 0.000000% 31.~~220532~~981733% 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.~~857585~~628664% 0.000000% 0.000000% 0.000000% 1.~~857585~~628664% 31.~~220532~~981733% 0.000000% 0.000000% 0.000000% 31.~~220532~~981733%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 404,050.00 0.04346996% 404,050.00 0.~~04549598~~04651281% Fraud 18,589,849.00 1.99999990% 18,589,849.00 2.~~09321461~~13999777% Special Hazard 10,895,411.00 1.17218924% 8,~~881~~686,~~004~~854.8037 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.~~556997~~560909% Weighted Average Net Coupon 5.~~305773~~309673% Weighted Average Pass-Through Rate 5.~~300773~~304673% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 3,~~198~~152 Number Of Loans Paid In Full 4665 Ending Scheduled Collateral Loan Count 3,~~152~~087 Beginning Scheduled Collateral Balance ~~904~~888,~~928~~100,~~697~~479.3373 Ending Scheduled Collateral Balance ~~888~~868,~~100~~685,~~479~~437.7334 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 ~~888~~868,~~206~~792,~~446~~274.3603 Monthly P &I Constant 4,~~335~~259,~~008~~496.5816 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~144~~143,~~436~~958.8900 Unscheduled Principal 1619,~~683~~271,~~780~~084.7139

Pool 1-5 Bankruptcy Loss Limit 304,050.00 Pool 6 Bankruptcy Loss Limit 100,000.00 Pool 1-5 Fraud Loss Limit 15,940,822.00 Pool 6 Fraud Loss Limit 2,649,027.00 Pool 1-5 Special Hazard Loss Limit 7,~~695~~562,~~665~~279.7143 Pool 6 Special Hazard Loss Limit 1,~~185~~124,~~339~~574.0993

Group Level Collateral Statement Group 1 2 3(A) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~651114~~648786 5.~~663036~~661710 5.~~610749~~599904 Weighted Average Net Rate 5.~~399911~~397610 5.~~413036~~411710 5.~~356590~~345611 Weighted Average Maturity ~~357~~356 ~~357~~356 ~~357~~356 Beginning Loan Count ~~721~~708 ~~931~~925 ~~459~~449 Loans Paid In Full 20 13 67 10 Ending Loan Count ~~708~~688 ~~925~~912 ~~449~~442 Beginning Scheduled Balance ~~244~~241,~~502~~137,~~418~~394.8883 ~~177~~175,~~122~~917,~~927~~823.5742 ~~149~~144,~~379~~669,~~722~~279.5988 Ending ~~scheduled~~Scheduled Balance ~~241~~234,~~137~~145,~~394~~946.8368 ~~175~~173,~~917~~803,~~823~~714.4260 ~~144~~142,~~669~~664,~~279~~300.8852 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 1,~~186~~169,~~967~~931.6809 ~~863~~857,~~568~~821.0525 ~~741~~717,~~174~~542.0545 Scheduled Principal 3534,~~541~~819.7689 27,~~690~~824.1880 42,~~730~~430.5871 Unscheduled Principal 36,~~329~~956,~~482~~628.2926 12,~~177~~086,~~413~~284.9702 41,~~667~~962,~~712~~548.1365 Scheduled Interest 1,~~151~~135,~~425~~111.9220 ~~835~~829,~~877~~996.8745 ~~698~~675,~~443~~111.4774 Servicing Fees 5150,~~183~~473.1321 36,~~900~~649.6155 3130,~~638~~657.5302 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,~~018~~004.7674 ~~738~~732.0199 ~~622~~602.4279 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 0.00 Net Interest 1,~~099~~083,~~224~~633.0325 ~~798~~792,~~239~~613.2591 ~~666~~643,~~182~~851.5293 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.~~394911~~392610 5.~~408036~~406710 5.~~351590~~340611

Group Level Collateral Statement Group 3(B) 4 5 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~976563~~976097 5.~~659661~~655493 5.~~899849~~899869 Weighted Average Net Rate 5.~~726563~~726097 5.~~408868~~404692 5.~~649849~~649869 Weighted Average Maturity ~~357~~356 ~~357~~356 ~~357~~356 Beginning Loan Count ~~117~~116 ~~536~~532 99 Loans Paid In Full 12 46 01 Ending Loan Count ~~116~~114 ~~532~~526 9998 Beginning Scheduled Balance 58,~~928~~847,~~194~~301.6630 ~~104~~103,~~394~~298,~~940~~158.1813 45,~~710~~696,~~491~~613.6361 Ending scheduled Balance 58,~~847~~271,~~301~~322.3063 ~~103~~101,~~298~~940,~~158~~676.1385 45,~~696~~401,~~613~~982.6119 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~301~~300,~~122~~733.1940 ~~507~~501,~~149~~683.3244 231,~~913~~880.3627 Scheduled Principal 7,~~632~~669.1209 14,~~782~~848.7044 7,~~175~~210.8524 Unscheduled Principal 73568,~~261~~309.2458 1,~~081~~342,~~999~~632.3584 6287,~~702~~421.1718 Scheduled Interest 293,~~490~~064.0731 ~~492~~486,~~366~~835.6200 224,~~737~~670.5103 Servicing Fees 12,~~276~~259.7185 21,~~817~~589.9342 9,~~523~~520.0213 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 245.5320 ~~434~~430.9841 190.4640 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 0.00 Net Interest 280,~~967~~559.8326 ~~470~~464,~~113~~815.7117 ~~215~~214,~~024~~959.0350 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.~~721563~~721097 5.~~403868~~399692 5.~~644849~~644869

Group Level Collateral Statement Group 6 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 4.~~748789~~765719 5.~~556997~~560909 Weighted Average Net Rate 4.~~497910~~514793 5.~~305773~~309673 Weighted Average Maturity ~~357~~356.00 ~~357~~356.00 Record Date 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~503~~479,~~113~~904.9326 4,~~335~~259,~~008~~496.5816 Beginning Loan Count ~~335~~323 3,~~198~~152 Loans Paid In Full 1216 4665 Ending Loan Count ~~323~~307 3,~~152~~087 Beginning Scheduled Balance ~~124~~118,~~890~~533,~~001~~908.8256 ~~904~~888,~~928~~100,~~697~~479.3373 Ending Scheduled Balance ~~118~~112,~~533~~457,~~908~~493.5687 ~~888~~868,~~100~~685,~~479~~437.7334 Scheduled Principal 89,~~883~~154.7083 ~~144~~143,~~436~~958.8900 Unscheduled Principal 6,~~347~~067,~~209~~259.5686 1619,~~683~~271,~~780~~084.7139 Scheduled Interest ~~494~~470,~~230~~749.2343 4,~~190~~115,~~571~~538.6916 Servicing Fee 2624,~~110~~786.2601 ~~189~~185,~~450~~935.19 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~520~~493.3889 3,~~770~~700.5442 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~467~~445,~~599~~469.5953 3,~~997~~925,~~350~~902.9655 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~492910~~509793 5.~~300773~~304673

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust Series 2005-4