8-K 1 thb05001_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 THORNBURG MORTGAGE SECURITIES TRUST Mortgage Loan Pass-Through Certificates, Series 2005-1 Trust (Exact name of registrant as specified in its charter) Delaware (governing law of 333-121661-08 Pooling and Servicing Agreement) (Commission 54-2169511 (State or other File Number) 54-2169512 jurisdiction IRS EIN of Incorporation) 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 THORNBURG MORTGAGE SECURITIES TRUST, Mortgage Loan Pass-Through Certificates, Series 2005-1 Trust . ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Pass-Through Certificates, Series 2005-1 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. THORNBURG MORTGAGE SECURITIES TRUST Mortgage Loan Pass-Through Certificates, Series 2005-1 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 Loan Pass-Through Certificates, Series 2005-1 Trust, relating to the June 27, 2005 distribution. EX-99.1

Thornburg Mortgage Home Loans, Inc. Mortgage Loan Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Thornburg Mortgage Home Loans, Inc. Mortgage Loan Pass-Through Certificates Series Thornburg Mortgage Securities Trust 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ A-1 885220GZ0 SEN 3.~~76602~~82654% ~~203~~201,~~812~~846,~~152~~660.5981 ~~639~~643,~~633~~644.4152 ~~1,965,491.78~~ A-2 885220HA4 SEN 4.~~58498~~58480% 199,~~991~~586,~~923~~202.2653 ~~764~~762,~~132~~552.7800 ~~405,720.73~~ A-3 885220HB2 SEN 4.~~79862~~79871% ~~358~~357,~~954~~053,~~453~~156.1526 1,~~435~~427,~~405~~828.8548 ~~1,901,296.88~~ A-4 885220HC0 SEN 5.~~01849~~01911% ~~215~~211,~~765~~625,~~197~~516.8867 ~~902~~885,~~347~~143.0832 ~~4,139,681.21~~ A-5 885220HD8 SEN 5.~~18700~~18696% 231,~~450~~350,~~390~~500.6626 1,000,~~444~~004.3533 ~~99,890.40~~ B-1 885220HF3 SUB 4.~~70171~~71198% 16,~~443~~442,~~003~~001.6547 64,~~425~~561.2494 ~~1,002.18~~ B-2 885220HG1 SUB 4.~~70171~~71198% 8,~~853~~852,~~463~~923.5393 34,~~688~~762.7131 ~~539.61~~ B-3 885220HH9 SUB 4.~~70171~~71198% 5,059,~~693~~385.4103 19,~~824~~866.3642 ~~308.38~~ B-4 885220HJ5 SUB 4.~~70171~~71198% 3,793,~~770~~538.1290 14,~~864~~895.3589 ~~231.22~~ B-5 885220HK2 SUB 4.~~70171~~71198% 3,160,~~808~~615.4783 12,~~384~~410.3562 ~~192.64~~ B-6 885220HL0 SUB 4.~~70171~~71198% 2,538,~~621~~466.1745 9,~~946~~967.5666 ~~154.72~~ A-R 885220HE6 SEN 3.~~79682~~82074% 0.00 0.00 ~~0.00~~ Totals 1,~~249~~241,~~823~~308,~~477~~968.8914 4,~~898~~875,~~097~~637.~~04 8,514,509.75~~49

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 3,119,786.45 0.00 ~~201~~198,~~846~~726,~~660~~874.8136 23,~~605~~763,~~125~~430.1997 0.00 A-2 3,709,293.14 0.00 ~~199~~195,~~586~~876,~~202~~909.5339 14,~~169~~471,~~853~~845.5114 0.00 A-3 2,209,178.77 0.00 ~~357~~354,~~053~~843,~~156~~977.2649 3,~~336~~637,~~702~~007.7325 0.00 A-4 128,976.53 0.00 211,~~625~~496,~~516~~540.6714 51,~~042~~014,~~028~~119.2985 0.00 A-5 606,007.01 0.00 ~~231~~230,~~350~~744,~~500~~493.2625 1,~~100~~606,~~334~~011.7534 0.00 B-1 1,003.06 0.00 16,~~442~~440,~~001~~998.4742 65,~~427~~565.4200 0.00 B-2 540.08 0.00 8,852,~~923~~383.9385 35,~~228~~302.3239 0.00 B-3 308.65 0.00 5,059,~~385~~076.0338 20,~~132~~175.7407 0.00 B-4 231.43 0.00 3,793,~~538~~307.9047 15,~~095~~127.5732 0.00 B-5 192.82 0.00 3,160,~~615~~423.8301 12,~~576~~603.9944 0.00 B-6 154.86 0.00 2,538,~~466~~311.4559 10,~~101~~122.2852 0.00 A-R 0.00 0.00 0.00 0.00 0.00 Totals 9,775,672.80 0.00 1,~~241~~231,~~308~~533,~~968~~295.1435 1314,~~412~~651,~~606~~310.7929 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) A-1 206,064,900.00 ~~203~~201,~~812~~846,~~152~~660.5981 5,~~640~~644.1817 13,~~959~~114,~~851~~142.6028 0.00 0.00 A-2 207,321,000.00 199,~~991~~586,~~923~~202.2653 6,~~691~~731.5194 ~~399~~3,~~029~~702,561.2220 0.00 0.00 A-3 361,494,000.00 ~~358~~357,~~954~~053,~~453~~156.1526 19,~~968~~962.2169 12,~~881~~189,~~328~~216.6708 0.00 0.00 A-4 216,995,000.00 ~~215~~211,~~765~~625,~~197~~516.8867 2120,~~544~~874.8689 4108,~~118,136~~101.3564 0.00 0.00 A-5 233,379,000.00 231,~~450~~350,~~390~~500.6626 20,~~094~~201.5970 79585,~~795~~805.8131 0.00 0.00 B-1 16,444,000.00 16,~~443~~442,~~003~~001.6547 1,~~002~~003.1806 0.00 0.00 0.00 B-2 8,854,000.00 8,~~853~~852,~~463~~923.5393 ~~539~~540.6108 0.00 0.00 0.00 B-3 5,060,000.00 5,059,~~693~~385.4103 308.3865 0.00 0.00 0.00 B-4 3,794,000.00 3,793,~~770~~538.1290 231.2243 0.00 0.00 0.00 B-5 3,161,000.00 3,160,~~808~~615.4783 192.6482 0.00 0.00 0.00 B-6 2,538,775.00 2,538,~~621~~466.1745 154.7286 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,265,105,775.00 1,~~249~~241,~~823~~308,~~477~~968.8914 7675,~~368~~846.1029 89,~~438~~699,~~141~~826.6551 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 A-1 13,~~965~~119,~~491~~786.7845 ~~201~~198,~~846~~726,~~660~~874.8136 0.~~97952956~~96438974 13,~~965~~119,~~491~~786.7845 A-2 ~~405~~3,~~720~~709,293.7314 ~~199~~195,~~586~~876,~~202~~909.5339 0.~~96269168~~94480014 ~~405~~3,~~720~~709,293.7314 A-3 12,~~901~~209,~~296~~178.8877 ~~357~~354,~~053~~843,~~156~~977.2649 0.~~98771530~~98160406 12,~~901~~209,~~296~~178.8877 A-4 4128,~~139,681~~976.2153 211,~~625~~496,~~516~~540.6714 0.~~97525527~~97466089 4128,~~139,681~~976.2153 A-5 99606,~~890~~007.4001 ~~231~~230,~~350~~744,~~500~~493.2625 0.~~99130813~~98871147 99606,~~890~~007.4001 B-1 1,~~002~~003.1806 16,~~442~~440,~~001~~998.4742 0.~~99987846~~99981747 1,~~002~~003.1806 B-2 ~~539~~540.6108 8,852,~~923~~383.9385 0.~~99987847~~99981747 ~~539~~540.6108 B-3 308.3865 5,059,~~385~~076.0338 0.~~99987846~~99981747 308.3865 B-4 231.2243 3,793,~~538~~307.9047 0.~~99987847~~99981747 231.2243 B-5 192.6482 3,160,~~615~~423.8301 0.~~99987847~~99981747 192.6482 B-6 154.7286 2,538,~~466~~311.4559 0.~~99987847~~99981747 154.7286 A-R 0.00 0.00 0.00000000 0.00 Totals 89,~~514~~775,~~509~~672.7580 1,~~241~~231,~~308~~533,~~968~~295.1435 0.~~98118987~~97346271 89,~~514~~775,~~509~~672.7580

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 206,064,900.00 ~~989~~979.~~06777714~~52955991 0.~~02737089~~02739025 915.~~51084634~~11243438 0.00000000 A-2 207,321,000.00 ~~964~~962.~~64865238~~69168357 0.~~03227608~~03247110 117.~~92469272~~85907458 0.00000000 A-3 361,494,000.00 ~~992~~987.~~97485754~~71530443 0.~~05523801~~05522274 56.~~20431506~~05602328 0.00000000 A-4 216,995,000.00 ~~994~~975.~~33257854~~25526703 0.~~09928736~~09619987 180.~~97802415~~49817572 0.00000000 A-5 233,379,000.00 991.~~73614875~~30813081 0.~~08610282~~08656177 02.~~34191513~~51010292 0.00000000 B-1 16,444,000.00 999.~~93940951~~87846449 0.~~06094503~~06099854 0.00000000 0.00000000 B-2 8,854,000.00 999.~~93940931~~87846510 0.~~06094534~~06099842 0.00000000 0.00000000 B-3 5,060,000.00 999.~~93940909~~87846443 0.~~06094466~~06099802 0.00000000 0.00000000 B-4 3,794,000.00 999.~~93940959~~87846600 0.~~06094360~~06099895 0.00000000 0.00000000 B-5 3,161,000.00 999.~~93940842~~87846568 0.~~06094274~~06099968 0.00000000 0.00000000 B-6 2,538,775.00 999.~~93940779~~87846501 0.~~06094278~~06099792 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are Per 1,000 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 915.~~53821723~~13982464 ~~979~~964.~~52955991~~38973527 0.~~97952956~~96438974 915.~~53821723~~13982464 A-2 0.00000000 117.~~95696881~~89154567 ~~962~~944.~~69168357~~80013790 0.~~96269168~~94480014 117.~~95696881~~89154567 A-3 0.00000000 56.~~25955308~~11124602 ~~987~~981.~~71530443~~60405841 0.~~98771530~~98160406 56.~~25955308~~11124602 A-4 0.00000000 190.~~07731150~~59437558 ~~975~~974.~~25526703~~66089145 0.~~97525527~~97466089 190.~~07731150~~59437558 A-5 0.00000000 02.~~42801795~~59666470 ~~991~~988.~~30813081~~71146611 0.~~99130813~~98871147 02.~~42801795~~59666470 B-1 0.00000000 0.~~06094503~~06099854 999.~~87846449~~81746655 0.~~99987846~~99981747 0.~~06094503~~06099854 B-2 0.00000000 0.~~06094534~~06099842 999.~~87846510~~81746668 0.~~99987847~~99981747 0.~~06094534~~06099842 B-3 0.00000000 0.~~06094466~~06099802 999.~~87846443~~81746640 0.~~99987846~~99981747 0.~~06094466~~06099802 B-4 0.00000000 0.~~06094360~~06099895 999.~~87846600~~81746705 0.~~99987847~~99981747 0.~~06094360~~06099895 B-5 0.00000000 0.~~06094274~~06099968 999.~~87846568~~81746599 0.~~99987847~~99981747 0.~~06094274~~06099968 B-6 0.00000000 0.~~06094278~~06099792 999.~~87846501~~81746709 0.~~99987847~~99981747 0.~~06094278~~06099792 A-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 A-1 206,064,900.00 3.~~76602~~82654% ~~203~~201,~~812~~846,~~152~~660.5981 ~~639~~643,~~633~~644.4152 0.00 0.00 A-2 207,321,000.00 4.~~58498~~58480% 199,~~991~~586,~~923~~202.2653 ~~764~~762,~~132~~552.7800 0.00 0.00 A-3 361,494,000.00 4.~~79862~~79871% ~~358~~357,~~954~~053,~~453~~156.1526 1,~~435~~427,~~405~~828.8548 0.00 0.00 A-4 216,995,000.00 5.~~01849~~01911% ~~215~~211,~~765~~625,~~197~~516.8867 ~~902~~885,~~347~~143.0832 0.00 0.00 A-5 233,379,000.00 5.~~18700~~18696% 231,~~450~~350,~~390~~500.6626 1,000,~~444~~004.3533 0.00 0.00 B-1 16,444,000.00 4.~~70171~~71198% 16,~~443~~442,~~003~~001.6547 64,~~425~~561.2494 0.00 0.00 B-2 8,854,000.00 4.~~70171~~71198% 8,~~853~~852,~~463~~923.5393 34,~~688~~762.7131 0.00 0.00 B-3 5,060,000.00 4.~~70171~~71198% 5,059,~~693~~385.4103 19,~~824~~866.3642 0.00 0.00 B-4 3,794,000.00 4.~~70171~~71198% 3,793,~~770~~538.1290 14,~~864~~895.3589 0.00 0.00 B-5 3,161,000.00 4.~~70171~~71198% 3,160,~~808~~615.4783 12,~~384~~410.3562 0.00 0.00 B-6 2,538,775.00 4.~~70171~~71198% 2,538,~~621~~466.1745 9,~~946~~967.5666 0.00 0.00 A-R 100.00 3.~~79682~~82074% 0.00 0.00 0.00 0.00 Totals 1,265,105,775.00 4,~~898~~875,~~097~~637.0449 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 A-1 0.00 0.00 ~~639~~643,~~633~~644.4152 0.00 ~~201~~198,~~846~~726,~~660~~874.8136 A-2 0.00 0.00 ~~764~~762,~~132~~552.7800 0.00 ~~199~~195,~~586~~876,~~202~~909.5339 A-3 0.00 0.00 1,~~435~~427,~~405~~828.8548 0.00 ~~357~~354,~~053~~843,~~156~~977.2649 A-4 0.00 0.00 ~~902~~885,~~347~~143.0832 0.00 211,~~625~~496,~~516~~540.6714 A-5 0.00 0.00 1,000,~~444~~004.3533 0.00 ~~231~~230,~~350~~744,~~500~~493.2625 B-1 0.00 0.00 64,~~425~~561.2494 0.00 16,~~442~~440,~~001~~998.4742 B-2 0.00 0.00 34,~~688~~762.7131 0.00 8,852,~~923~~383.9385 B-3 0.00 0.00 19,~~824~~866.3642 0.00 5,059,~~385~~076.0338 B-4 0.00 0.00 14,~~864~~895.3589 0.00 3,793,~~538~~307.9047 B-5 0.00 0.00 12,~~384~~410.3562 0.00 3,160,~~615~~423.8301 B-6 0.00 0.00 9,~~946~~967.5666 0.00 2,538,~~466~~311.4559 A-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~898~~875,~~097~~637.0449 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 A-1 206,064,900.00 3.~~76602~~82654% ~~989~~979.~~06777714~~52955991 3.~~10403863~~12350391 0.00000000 0.00000000 A-2 207,321,000.00 4.~~58498~~58480% ~~964~~962.~~64865238~~69168357 3.~~68574713~~67812233 0.00000000 0.00000000 A-3 361,494,000.00 4.~~79862~~79871% ~~992~~987.~~97485754~~71530443 3.~~97075982~~94979856 0.00000000 0.00000000 A-4 216,995,000.00 5.~~01849~~01911% ~~994~~975.~~33257854~~25526703 4.~~15837729~~07909546 0.00000000 0.00000000 A-5 233,379,000.00 5.~~18700~~18696% 991.~~73614875~~30813081 4.~~28677966~~28489423 0.00000000 0.00000000 B-1 16,444,000.00 4.~~70171~~71198% 999.~~93940951~~87846449 3.~~91785697~~92617003 0.00000000 0.00000000 B-2 8,854,000.00 4.~~70171~~71198% 999.~~93940931~~87846510 3.~~91785747~~92617009 0.00000000 0.00000000 B-3 5,060,000.00 4.~~70171~~71198% 999.~~93940909~~87846443 3.~~91785771~~92616996 0.00000000 0.00000000 B-4 3,794,000.00 4.~~70171~~71198% 999.~~93940959~~87846600 3.~~91785714~~92617027 0.00000000 0.00000000 B-5 3,161,000.00 4.~~70171~~71198% 999.~~93940842~~87846568 3.~~91785827~~92616893 0.00000000 0.00000000 B-6 2,538,775.00 4.~~70171~~71198% 999.~~93940779~~87846501 3.~~91785802~~92616912 0.00000000 0.00000000 A-R 100.00 3.~~79682~~82074% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are Per 1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 3.~~10403863~~12350391 0.00000000 ~~979~~964.~~52955991~~38973527 A-2 0.00000000 0.00000000 3.~~68574713~~67812233 0.00000000 ~~962~~944.~~69168357~~80013790 A-3 0.00000000 0.00000000 3.~~97075982~~94979856 0.00000000 ~~987~~981.~~71530443~~60405841 A-4 0.00000000 0.00000000 4.~~15837729~~07909546 0.00000000 ~~975~~974.~~25526703~~66089145 A-5 0.00000000 0.00000000 4.~~28677966~~28489423 0.00000000 ~~991~~988.~~30813081~~71146611 B-1 0.00000000 0.00000000 3.~~91785697~~92617003 0.00000000 999.~~87846449~~81746655 B-2 0.00000000 0.00000000 3.~~91785747~~92617009 0.00000000 999.~~87846510~~81746668 B-3 0.00000000 0.00000000 3.~~91785771~~92616996 0.00000000 999.~~87846443~~81746640 B-4 0.00000000 0.00000000 3.~~91785714~~92617027 0.00000000 999.~~87846600~~81746705 B-5 0.00000000 0.00000000 3.~~91785827~~92616893 0.00000000 999.~~87846568~~81746599 B-6 0.00000000 0.00000000 3.~~91785802~~92616912 0.00000000 999.~~87846501~~81746709 A-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 1314,~~694~~940,~~584~~334.4371 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3322,~~071~~089.6226 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1314,~~727~~962,~~656~~423.0597 Withdrawals Reimbursement for Servicer Advances 3533,~~003~~071.0462 Payment of Service Fee ~~280~~278,~~046~~042.2206 Payment of Interest and Principal 1314,~~412~~651,~~606~~310.7929 Total Withdrawals (Pool Distribution Amount) 1314,~~727~~962,~~656~~423.0597 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~263~~261,~~861~~967.0109 Master Servicing Fee - Wells Fargo 15,~~622~~516.7938 Trustee Fee - Deutsche Bank ~~562~~558.4259 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~280~~278,~~046~~042.2206

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 74,~~653~~252,~~153~~200.3700 0.00 0.00 0.00 74,~~653~~252,~~153~~200.3700 60 Days 0 1 0 0 0 1 0918,000.00 ~~457,000~~0.00 0.00 0.00 ~~457~~918,000.00 90 Days 0 1 0 0 0 1 ~~262,500~~0.00 0457,000.00 0.00 0.00 ~~262~~457,~~500~~000.00 120 Days 10 0 0 0 10 ~~302,200~~0.00 0.00 0.00 0.00 ~~302,200~~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 1514 1 0 0 1615 85,~~217~~170,~~853~~200.3700 457,000.00 0.00 0.00 85,~~674~~627,~~853~~200.3700 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~567934~~573951% 0.000000% 0.000000% 0.000000% 0.~~567934~~573951% 0.~~616509~~345261% 0.000000% 0.000000% 0.000000% 0.~~616509~~345261% 60 Days 0.~~000000~~044150% 0.~~043687~~000000% 0.000000% 0.000000% 0.~~043687~~044150% 0.~~000000~~074538% 0.~~036814~~000000% 0.000000% 0.000000% 0.~~036814~~074538% 90 Days 0.~~043687~~000000% 0.~~000000~~044150% 0.000000% 0.000000% 0.~~043687~~044150% 0.~~021146~~000000% 0.~~000000~~037107% 0.000000% 0.000000% 0.~~021146~~037107% 120 Days 0.~~043687~~000000% 0.000000% 0.000000% 0.000000% 0.~~043687~~000000% 0.~~024344~~000000% 0.000000% 0.000000% 0.000000% 0.~~024344~~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.~~655308~~618102% 0.~~043687~~044150% 0.000000% 0.000000% 0.~~698995~~662252% 0.~~661999~~419799% 0.~~036814~~037107% 0.000000% 0.000000% 0.~~698813~~456905%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Mixed Loan Types 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 42 0 0 0 42 41,~~553~~960,000.00 0.00 0.00 0.00 41,~~553~~960,000.00 60 Days 01 0 0 0 01 0918,000.00 0.00 0.00 0.00 0918,000.00 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 43 0 0 0 43 42,~~553~~878,000.00 0.00 0.00 0.00 42,~~553~~878,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~162791~~595238% 0.000000% 0.000000% 0.000000% 10.~~162791~~595238% 20.~~183142~~954076% 0.000000% 0.000000% 0.000000% 20.~~183142~~954076% 60 Days 0.~~000000~~297619% 0.000000% 0.000000% 0.000000% 0.~~000000~~297619% 0.~~000000~~446858% 0.000000% 0.000000% 0.000000% 0.~~000000~~446858% 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 10.~~162791~~892857% 0.000000% 0.000000% 0.000000% 10.~~162791~~892857% 21.~~183142~~400934% 0.000000% 0.000000% 0.000000% 21.~~183142~~400934% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 Yr Hybrid Loans 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 29 0 0 0 29 ~~387~~1,~~003~~982,000.8700 0.00 0.00 0.00 ~~387~~1,~~003~~982,000.8700 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~262,500~~0.00 0.00 0.00 0.00 ~~262,500~~0.00 120 Days 10 0 0 0 10 ~~302,200~~0.00 0.00 0.00 0.00 ~~302,200~~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 49 0 0 0 49 ~~951~~1,~~703~~982,000.8700 0.00 0.00 0.00 ~~951~~1,~~703~~982,000.8700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~444444~~045455% 0.000000% 0.000000% 0.000000% 02.~~444444~~045455% 0.~~187563~~978170% 0.000000% 0.000000% 0.000000% 0.~~187563~~978170% 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.~~222222~~000000% 0.000000% 0.000000% 0.000000% 0.~~222222~~000000% 0.~~127222~~000000% 0.000000% 0.000000% 0.000000% 0.~~127222~~000000% 120 Days 0.~~222222~~000000% 0.000000% 0.000000% 0.000000% 0.~~222222~~000000% 0.~~146462~~000000% 0.000000% 0.000000% 0.000000% 0.~~146462~~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 02.~~888889~~045455% 0.000000% 0.000000% 0.000000% 02.~~888889~~045455% 0.~~461247~~978170% 0.000000% 0.000000% 0.000000% 0.~~461247~~978170% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 Yr Hybrid Loans 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 72 0 0 0 7 2 310,~~713,149~~200.5000 0.00 0.00 0.00 2310,~~713,149~~200.5000 60 Days 0 10 0 0 10 0.00 ~~457,000~~0.00 0.00 0.00 ~~457,000~~0.00 90 Days 0 01 0 0 01 0.00 0457,000.00 0.00 0.00 0457,000.00 120 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 72 1 0 0 83 2310,~~713,149~~200.5000 457,000.00 0.00 0.00 3767,~~170,149~~200.5000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~976290~~280899% 0.000000% 0.000000% 0.000000% 0.~~976290~~280899% 0.~~735612~~084612% 0.000000% 0.000000% 0.000000% 0.~~735612~~084612% 60 Days 0.000000% 0.~~139470~~000000% 0.000000% 0.000000% 0.~~139470~~000000% 0.000000% 0.~~123906~~000000% 0.000000% 0.000000% 0.~~123906~~000000% 90 Days 0.000000% 0.~~000000~~140449% 0.000000% 0.000000% 0.~~000000~~140449% 0.000000% 0.~~000000~~124655% 0.000000% 0.000000% 0.~~000000~~124655% 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.~~976290~~280899% 0.~~139470~~140449% 0.000000% 0.000000% 10.~~115760~~421348% 0.~~735612~~084612% 0.~~123906~~124655% 0.000000% 0.000000% 0.~~859518~~209267% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 Yr Hybrid Loans 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 10 Yr Hybrid Loans No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3322,~~071~~089.6226

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 4.~~971720~~982173% Weighted Average Net Coupon 4.~~718378~~728924% Weighted Average Pass-Through Rate 4.~~702838~~713384% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 2,~~307~~289 Number Of Loans Paid In Full 1824 Ending Scheduled Collateral Loan Count 2,~~289~~265 Beginning Scheduled Collateral Balance 1,~~249~~241,~~823~~308,~~478~~968.7194 Ending Scheduled Collateral Balance 1,~~241~~231,~~308~~533,~~968~~296.9415 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 1,~~241~~231,~~369~~589,~~256~~888.4110 Monthly P &I Constant 5,~~254~~229,~~512~~526.1948 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 7675,~~368~~846.1228 Unscheduled Principal 89,~~438~~699,~~141~~826.6551

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 4.~~971720~~982173% Weighted Average Net Rate 4.~~718378~~728924% Weighted Average Pass Through Rate 4.~~702838~~713384% Weighted Average Maturity ~~357~~356 Record Date 0405/2931/2005 Principal and Interest Constant 5,~~254~~229,~~512~~526.1948 Beginning Loan Count 2,~~307~~289 Loans Paid in Full 1824 Ending Loan Count 2,~~289~~265 Beginning Scheduled Balance 1,~~249~~241,~~823~~308,~~478~~968.7194 Ending Scheduled Balance 1,~~241~~231,~~308~~533,~~968~~296.9415 Ending Actual Balance at 2931-~~Apr~~May-2005 1,~~241~~231,~~369~~589,~~256~~888.4110 Scheduled Principal 7675,~~368~~846.1228 Unscheduled Principal 89,~~438~~699,~~141~~826.6551 Scheduled Interest 5,~~178~~153,~~144~~680.0720 Servicing Fee ~~263~~261,~~861~~967.0109 Master Servicing Fee 15,~~622~~516.7938 Trustee Fee ~~562~~558.4259 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~898~~875,~~097~~638.8514 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 Prepayment Penalties 0.00

Miscellaneous Reporting Grp 1 Senior Prepayment Percent: 100.000000% Grp 2 Senior Prepayment Percent: 100.000000% Grp 3 Senior Prepayment Percent: 100.000000% Grp 4 Senior Prepayment Percent: 100.000000% Grp 5 Senior Prepayment Percent: 100.000000% Senior Percent: 96.~~811601~~789926% Grp 1 Senior Percent: 96.~~816338~~786419% Grp 2 Senior Percent: 96.~~738209~~731901% Grp 3 Senior Percent: 96.~~828591~~812414% Grp 4 Senior Percent: 96.~~832696~~773051% Grp 5 Senior Percent: 96.~~824889~~823829% Subordinate Percent: 3.~~188399~~210074% Subordinate Prepayment Percentage: 0.000000% Grp 1 Subordinate Prepayment Percentage: 0.000000% Grp 2 Subordinate Prepayment Percentage: 0.000000% Grp 3 Subordinate Prepayment Percentage: 0.000000% Grp 4 Subordinate Prepayment Percentage: 0.000000% Grp 5 Subordinate Prepayment Percentage: 0.000000% End Bal. 1 Year CMT Indexed Mtg. Lns. ~~266~~264,~~060~~761,~~714~~470.2269 End Bal. 1 Month Libor Indexed Mtg. Lns. 69,~~621~~242,~~768~~687.7821 End Bal. 6 Month Libor Indexed Mtg. Lns. 107,~~238~~023,~~768~~068.0527 End Bal. 1 Year Libor Indexed Mtg. Lns. ~~798~~790,~~387~~506,~~717~~069.8998

Group Level Collateral Statement Group Mixed Loan Types 3 Yr Hybrid Loans 5 Yr Hybrid Loans Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~051402~~111416 4.~~850523~~850339 5.~~064163~~064249 Weighted Average Net Rate 3.~~781558~~842077 4.~~600523~~600339 4.~~814163~~814249 Weighted Average Maturity ~~353~~352 ~~356~~355 ~~359~~358 Beginning Loan Count ~~350~~344 ~~451~~450 ~~721~~717 Loans Paid In Full 68 110 45 Ending Loan Count ~~344~~336 ~~450~~440 ~~717~~712 Beginning Scheduled Balance ~~210~~208,~~514~~548,~~214~~536.1590 206,~~735~~329,~~192~~246.8247 ~~370~~368,~~711~~809,~~220~~269.5868 Ending ~~scheduled~~Scheduled Balance ~~208~~205,~~548~~428,~~536~~563.9005 ~~206~~202,~~329~~619,~~246~~725.4789 ~~368~~366,~~809~~599,~~269~~433.6863 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~716~~720,~~557~~356.0646 ~~842~~840,~~561~~931.9868 1,~~585~~577,~~074~~071.0775 Scheduled Principal 5,~~825~~831.6557 6,~~917~~959.1338 20,~~622~~619.2397 Unscheduled Principal 13,~~959~~114,~~851~~142.6028 ~~399~~3,~~029~~702,561.2220 12,~~881~~189,~~328~~216.6708 Scheduled Interest ~~710~~714,~~731~~524.4189 ~~835~~833,~~644~~972.8530 1,~~564~~556,451.8478 Servicing Fees 4746,~~338~~808.2567 4342,~~069~~985.8326 7776,~~231~~835.5026 Master Servicing Fees 2,~~631~~606.4386 2,~~584~~579.1912 4,~~633~~610.8912 Trustee Fee 9493.7385 9392.0385 ~~166~~165.8296 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 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 ~~660~~665,~~667~~015.0051 ~~789~~788,~~897~~315.8007 1,~~482~~474,~~419~~840.6344 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 3.~~766018~~826537 4.~~584983~~584799 4.~~798623~~798709

Group Level Collateral Statement Group 7 Yr Hybrid Loans 10 Yr Hybrid Loans Total Collateral Description Mixed ARM Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 5.~~284035~~284651 5.~~452541~~452498 4.~~971720~~982173 Weighted Average Net Rate 5.~~034035~~034651 5.~~202541~~202498 4.~~718378~~728924 Weighted Average Maturity ~~357~~ 356 ~~357~~355 356 Beginning Loan Count ~~398~~391 387 2,~~307~~289 Loans Paid In Full 7 0 181 24 Ending Loan Count 391 ~~387~~386 2,~~289~~265 Beginning Scheduled Balance ~~222~~218,~~822~~682,~~669~~283.3341 ~~239~~238,~~040~~939,~~181~~632.8348 1,~~249~~241,~~823~~308,~~478~~968.7194 Ending scheduled Balance 218,~~682~~552,~~283~~610.4180 238,~~939~~332,~~632~~962.4878 1,~~241~~231,~~308~~533,~~968~~296.9415 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 1984,~~003,418~~620.5765 1,106,~~900~~545.5194 5,~~254~~229,~~512~~526.1948 Scheduled Principal 2221,~~249~~570.5797 20,~~753~~864.5439 7675,~~368~~846.1228 Unscheduled Principal 4108,~~118,136~~101.3564 79585,~~795~~805.8131 89,~~438~~699,~~141~~826.6551 Scheduled Interest ~~981~~963,~~169~~049.0068 1,~~086~~085,~~146~~681.9755 5,~~178~~153,~~144~~680.0720 Servicing Fees 4645,~~421~~558.3981 49,~~800~~779.0409 ~~263~~261,~~861~~967.0109 Master Servicing Fees 2,~~785~~733.2853 2,~~988~~986.0075 15,~~622~~516.7938 Trustee Fee ~~100~~98.2741 107.5752 ~~562~~558.4259 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 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 ~~931~~914,~~862~~658.0693 1,~~033~~032,~~251~~808.3619 4,~~898~~875,~~097~~638.8514 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.~~018495~~019111 5.~~187001~~186958 4.~~702838~~713384

Filing Compare · Thornburg Mortgage Securities Trust 2005-1