8-K 1 bsl05002_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 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-06 Pooling and Servicing Agreement) (Commission 54-2168080 (State or other File Number) 54-2168081 jurisdiction 54-2168082 of Incorporation) 54-2168083 54-2168084 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 BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-2 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 2005-2 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. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 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 2005-2 Trust, relating to the June 27, 2005 distribution. EX-99.1

Bear Stearns ALT-A Trust Mortgage ~~Loan~~ Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Bear Stearns ALT-A Trust Mortgage ~~Loan~~ Pass-Through Certificates Series 2005-2 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 BSL50002R SEN 0.00000% 0.00 0.00 ~~0.00~~ I-A-1 07386HQR5 SEN 3.~~27000~~34000% ~~466~~452,~~529~~546,~~583~~006.4547 1,~~271~~385,~~293~~545.1102 ~~13,983,576.98~~ I-M-1 07386HQS3 SUB 3.~~52000~~59000% 14,803,000.00 4348,~~422~~714.1321 ~~0.00~~ I-M-2 07386HQT1 SUB 3.~~77000~~84000% 10,574,000.00 3337,~~219~~220.9848 ~~0.00~~ I-B-1 07386HQU8 SUB 4.~~32000~~39000% 4,758,000.00 1719,~~128~~146.8099 ~~0.00~~ I-B-2 07386HQV6 SUB 5.~~02000~~09000% 4,229,000.00 1719,~~691~~731.3281 ~~0.00~~ I-B-3 07386HRL7 SUB 5.~~02000~~09000% 4,229,000.00 1719,~~691~~731.3281 ~~0.00~~ XP 07386HRM5 SEN 0.00000% 100.00 2373,~~394~~881.0567 ~~0.00~~ B-IO 07386HRN3 SEN 0.00000% 2,114,604.00 ~~982~~794,~~190~~251.5653 ~~0.00~~ II-A-1 07386HQW4 SEN 4.~~88373~~87157% ~~165~~160,~~512~~733,~~310~~286.2876 ~~673~~652,~~598~~519.5975 ~~4,779,023.52~~ II-A-2A 07386HQX2 SEN 4.~~91481~~91402% 2322,~~128~~357,~~230~~425.3710 9491,~~725~~553.7595 ~~770,805.27~~ II-A-2B 07386HQY0 SEN 4.~~91481~~91402% ~~948~~916,~~025~~429.1689 3,~~882~~752.8079 ~~31,595.27~~ II-A-3 07386HQZ7 SEN 5.~~34098~~33787% ~~441~~433,~~170~~459,~~847~~686.6190 1,~~963~~928,~~571~~124.0336 ~~7,711,160.71~~ II-A-4 07386HRA1 SEN 4.~~84211~~83240% ~~221~~212,~~280~~712,~~360~~142.2902 ~~892~~856,~~887~~591.0775 ~~8,568,218.27~~ II-X-4 07386HRB9 SEN 0.54781% 0.00 ~~101~~97,~~015~~104.7127 ~~0.00~~ II-A-5 07386HRC7 SEN 4.~~72574~~72854% 59,~~469~~065,~~642~~631.2302 ~~234~~232,~~198~~745.2735 ~~404,011.21~~ II-X-5 07386HRD5 SEN 0.74891% 0.00 3736,~~114~~862.6450 ~~0.00~~ II-A-6 07386HRE3 SEN 5.~~62585~~62366% ~~140~~138,~~212~~947,~~098~~056.2411 ~~657~~651,~~343~~159.4134 ~~1,265,042.13~~ II-B-1 07386HRF0 SUB 5.~~31333~~30793% 14,~~162~~160,~~712~~790.3523 62,~~709~~637.3409 ~~1,922.13~~ II-B-2 07386HRG8 SUB 5.~~31333~~30793% 12,~~392~~390,~~523~~841.2739 54,~~871~~808.3312 ~~1,681.88~~ II-B-3 07386HRH6 SUB 5.~~31333~~30793% 19,~~473~~471,~~779~~136.4754 86,~~225~~126.5622 ~~2,642.93~~ II-B-4 07386HRJ2 SUB 5.~~31333~~30793% 14,~~162~~160,~~812~~890.3319 62,~~709~~637.7853 ~~1,922.14~~ II-B-5 07386HRK9 SUB 5.~~31333~~30793% 8,~~261~~260,~~682~~560.1892 36,~~580~~538.8974 ~~1,121.25~~ II-B-6 07386HRQ6 SUB 5.~~31333~~30793% 7,~~081~~080,~~356~~395.1811 31,~~354~~318.6755 ~~961.06~~ II-B-7 07386HRR4 SUB 5.~~31333~~30793% 5,~~901~~900,~~130~~329.1426 26,~~128~~098.8979 ~~800.89~~ II-B-8 07386HRS2 SUB 5.~~31333~~30793% 4,~~721~~720,~~302~~661.0326 20,~~904~~880.8779 ~~640.76~~ RX BSL5002RX RES 0.00000% 0.00 0.00 ~~0.00~~ Totals 1,~~645~~607,~~116~~590,~~099~~973.5817 7,~~445~~329,~~853~~683.~~87 37,525,126.40~~41

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 0.00 I-A-1 19,795,953.19 0.00 ~~452~~432,~~546~~750,~~006~~053.4728 1521,~~254~~181,~~870~~498.0921 0.00 I-M-1 0.00 0.00 14,803,000.00 4348,~~422~~714.1321 0.00 I-M-2 0.00 0.00 10,574,000.00 3337,~~219~~220.9848 0.00 I-B-1 0.00 0.00 4,758,000.00 1719,~~128~~146.8099 0.00 I-B-2 0.00 0.00 4,229,000.00 1719,~~691~~731.3281 0.00 I-B-3 0.00 0.00 4,229,000.00 1719,~~691~~731.3281 0.00 XP 0.00 0.00 100.00 2373,~~394~~881.0567 0.00 B-IO 0.00 0.00 2,114,604.00 ~~982~~794,~~190~~251.5653 0.00 II-A-1 3,395,870.47 0.00 ~~160~~157,~~733~~337,~~286~~416.7629 54,~~452~~048,~~622~~390.1122 0.00 II-A-2A 3,719,372.37 0.00 2218,~~357~~638,~~425~~052.1073 ~~865~~3,~~531~~810,926.0232 0.00 II-A-2B 152,456.91 0.00 ~~916~~763,~~429~~972.8997 35156,~~478~~209.0770 0.00 II-A-3 12,119,891.72 0.00 ~~433~~421,~~459~~339,~~686~~795.9018 914,~~674~~048,~~731~~016.7408 0.00 II-A-4 7,753,450.34 0.00 ~~212~~204,~~712~~958,~~142~~691.0268 98,~~461~~610,~~105~~042.3409 0.00 II-X-4 0.00 0.00 ~~101~~0.00 97,~~015~~104.7127 0.00 II-A-5 1,891,334.29 0.00 5957,~~065~~174,~~631~~296.0272 ~~638~~2,~~209~~124,079.4864 0.00 II-X-5 0.00 0.00 370.00 36,~~114~~862.6450 0.00 II-A-6 4,297,564.27 0.00 ~~138~~134,~~947~~649,~~056~~491.1184 14,~~922~~948,~~385~~723.5461 0.00 II-B-1 1,946.43 0.00 14,~~160~~158,~~790~~843.2380 64,~~631~~583.4752 0.00 II-B-2 1,703.15 0.00 12,~~390~~389,~~841~~138.3924 56,~~553~~511.2127 0.00 II-B-3 2,676.35 0.00 19,~~471~~468,~~136~~460.5419 88,~~868~~802.4957 0.00 II-B-4 1,946.44 0.00 14,~~160~~158,~~890~~943.1975 64,~~631~~583.9297 0.00 II-B-5 1,135.43 0.00 8,~~260~~259,~~560~~425.9249 37,~~702~~674.1417 0.00 II-B-6 973.21 0.00 7,~~080~~079,~~395~~421.1190 32,~~315~~291.7376 0.00 II-B-7 811.01 0.00 5,~~900~~899,~~329~~518.2624 26,~~929~~909.7880 0.00 II-B-8 648.86 0.00 4,720,~~661~~012.2640 21,~~545~~529.6365 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 53,137,734.44 0.00 1,~~607~~554,~~590~~453,~~973~~238.1770 4460,~~970~~467,~~980~~417.2785 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 0.00 0.00 0.00 0.00 0.00 0.00 I-A-1 487,968,000.00 ~~466~~452,~~529~~546,~~583~~006.4547 0.00 1319,~~983~~795,~~576~~953.9819 0.00 0.00 I-B-1 4,758,000.00 4,758,000.00 0.00 0.00 0.00 0.00 I-B-2 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 I-B-3 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 XP 100.00 100.00 0.00 0.00 0.00 0.00 B-IO 0.00 2,114,604.00 0.00 0.00 0.00 0.00 II-A-1 171,120,800.00 ~~165~~160,~~512~~733,~~310~~286.2876 10,~~224~~057.3569 43,~~768~~385,~~799~~812.1778 0.00 0.00 II-A-2A 27,750,700.00 2322,~~128~~357,~~230~~425.3710 6,~~628~~638.5357 ~~764~~3,~~176~~712,733.7480 0.00 0.00 II-A-2B 1,137,500.00 ~~948~~916,~~025~~429.1689 ~~271~~272.7011 31152,~~323~~184.5780 0.00 0.00 II-A-3 459,844,000.00 ~~441~~433,~~170~~459,~~847~~686.6190 39,~~289~~188.3109 712,~~671~~080,~~871~~703.4063 0.00 0.00 II-A-4 229,097,500.00 ~~221~~212,~~280~~712,~~360~~142.2902 3635,~~622~~828.4223 87,~~531~~717,~~595~~622.8511 0.00 0.00 II-X-4 0.00 0.00 0.00 0.00 0.00 0.00 II-A-5 62,200,500.00 59,~~469~~065,~~642~~631.2302 21,~~862~~959.9275 ~~382~~1,~~148~~869,374.2954 0.00 0.00 II-X-5 0.00 0.00 0.00 0.00 0.00 0.00 II-A-6 143,178,700.00 ~~140~~138,~~212~~947,~~098~~056.2411 27,~~365~~039.3328 14,~~237~~270,~~676~~524.8099 0.00 0.00 II-B-1 14,166,000.00 14,~~162~~160,~~712~~790.3523 1,~~922~~946.1343 0.00 0.00 0.00 II-B-2 12,395,400.00 12,~~392~~390,~~523~~841.2739 1,~~681~~703.8815 0.00 0.00 0.00 II-B-3 19,478,300.00 19,~~473~~471,~~779~~136.4754 2,~~642~~676.9335 0.00 0.00 0.00 II-B-4 14,166,100.00 14,~~162~~160,~~812~~890.3319 1,~~922~~946.1444 0.00 0.00 0.00 II-B-5 8,263,600.00 8,~~261~~260,~~682~~560.1892 1,~~121~~135.2543 0.00 0.00 0.00 II-B-6 7,083,000.00 7,~~081~~080,~~356~~395.1811 ~~961~~973.0621 0.00 0.00 0.00 II-B-7 5,902,500.00 5,~~901~~900,~~130~~329.1426 ~~800~~811.8901 0.00 0.00 0.00 II-B-8 4,722,398.00 4,~~721~~720,~~302~~661.0326 ~~640~~648.7686 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,681,691,098.00 1,~~619~~582,~~739~~213,~~099~~973.5817 ~~153~~152,~~957~~824.60 3752,~~371~~984,~~168~~909.8084 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 I-A-1 1319,~~983~~795,~~576~~953.9819 ~~452~~432,~~546~~750,~~006~~053.4728 0.~~92740919~~88684105 1319,~~983~~795,~~576~~953.9819 I-B-1 0.00 4,758,000.00 1.00000000 0.00 I-B-2 0.00 4,229,000.00 1.00000000 0.00 I-B-3 0.00 4,229,000.00 1.00000000 0.00 XP 0.00 100.00 1.00000000 0.00 B-IO 0.00 2,114,604.00 0.00000000 0.00 II-A-1 43,~~779~~395,~~023~~870.5247 ~~160~~157,~~733~~337,~~286~~416.7629 0.~~93929719~~91945232 43,~~779~~395,~~023~~870.5247 II-A-2A ~~770~~3,~~805~~719,372.2737 2218,~~357~~638,~~425~~052.1073 0.~~80565265~~67162460 ~~770~~3,~~805~~719,372.2737 II-A-2B 31152,~~595~~456.2791 ~~916~~763,~~429~~972.8997 0.~~80565265~~67162459 31152,~~595~~456.2791 II-A-3 712,~~711~~119,~~160~~891.7172 ~~433~~421,~~459~~339,~~686~~795.9018 0.~~94262334~~91626681 712,~~711~~119,~~160~~891.7172 II-A-4 87,~~568~~753,~~218~~450.2734 ~~212~~204,~~712~~958,~~142~~691.0268 0.~~92847867~~89463522 87,~~568~~753,~~218~~450.2734 II-X-4 0.00 0.00 0.00000000 0.00 II-A-5 ~~404~~1,~~011~~891,334.2129 5957,~~065~~174,~~631~~296.0272 0.~~94960058~~91919352 ~~404~~1,~~011~~891,334.2129 II-X-5 0.00 0.00 0.00000000 0.00 II-A-6 14,~~265~~297,~~042~~564.1327 ~~138~~134,~~947~~649,~~056~~491.1184 0.~~97044502~~94042963 14,~~265~~297,~~042~~564.1327 II-B-1 1,~~922~~946.1343 14,~~160~~158,~~790~~843.2380 0.~~99963223~~99949483 1,~~922~~946.1343 II-B-2 1,~~681~~703.8815 12,~~390~~389,~~841~~138.3924 0.~~99963223~~99949483 1,~~681~~703.8815 II-B-3 2,~~642~~676.9335 19,~~471~~468,~~136~~460.5419 0.~~99963223~~99949483 2,~~642~~676.9335 II-B-4 1,~~922~~946.1444 14,~~160~~158,~~890~~943.1975 0.~~99963223~~99949483 1,~~922~~946.1444 II-B-5 1,~~121~~135.2543 8,~~260~~259,~~560~~425.9249 0.~~99963223~~99949483 1,~~121~~135.2543 II-B-6 ~~961~~973.0621 7,~~080~~079,~~395~~421.1190 0.~~99963223~~99949483 ~~961~~973.0621 II-B-7 ~~800~~811.8901 5,~~900~~899,~~329~~518.2624 0.~~99963223~~99949483 ~~800~~811.8901 II-B-8 ~~640~~648.7686 4,720,~~661~~012.2640 0.~~99963223~~99949483 ~~640~~648.7686 RX 0.00 0.00 0.00000000 0.00 Totals 3753,~~525~~137,~~126~~734.4044 1,~~582~~529,~~213~~076,~~973~~238.1770 0.~~94084697~~90924917 3753,~~525~~137,~~126~~734.4044

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 487,968,000.00 ~~956~~927.~~06593762~~40918763 0.00000000 2840.~~65674999~~56813805 0.00000000 I-M-1 14,803,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-2 10,574,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-1 4,758,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-2 4,229,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-3 4,229,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 XP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 171,120,800.00 ~~967~~939.~~22496786~~29719099 0.~~05974931~~05877538 2719.~~86802756~~78609719 0.00000000 II-A-2A 27,750,700.00 ~~833~~805.~~42871964~~65265381 0.~~23885992~~23922171 27133.~~53720591~~78883416 0.00000000 II-A-2B 1,137,500.00 ~~833~~805.~~42871209~~65265055 0.~~23885714~~23921758 27133.~~53720440~~78883516 0.00000000 II-A-3 459,844,000.00 ~~959~~942.~~39241919~~62333944 0.~~08544052~~08522040 1626.~~68363923~~27130860 0.00000000 II-A-4 229,097,500.00 ~~965~~928.~~87854643~~47866965 0.~~15985517~~15638857 3733.~~24002161~~68706385 0.00000000 II-X-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 62,200,500.00 ~~956~~949.~~09588717~~60058231 0.~~35149107~~35304781 630.~~14381380~~05401146 0.00000000 II-X-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 143,178,700.00 ~~979~~970.~~28042537~~44501808 0.~~19112710~~18884988 829.~~64428019~~82653837 0.00000000 II-B-1 14,166,000.00 999.~~76791967~~63223422 0.~~13568615~~13740152 0.00000000 0.00000000 II-B-2 12,395,400.00 999.~~76791955~~63223373 0.~~13568582~~13740178 0.00000000 0.00000000 II-B-3 19,478,300.00 999.~~76791968~~63223382 0.~~13568587~~13740162 0.00000000 0.00000000 II-B-4 14,166,100.00 999.~~76791989~~63223400 0.~~13568590~~13740126 0.00000000 0.00000000 II-B-5 8,263,600.00 999.~~76791955~~63223293 0.~~13568542~~13740137 0.00000000 0.00000000 II-B-6 7,083,000.00 999.~~76792037~~63223352 0.~~13568544~~13740082 0.00000000 0.00000000 II-B-7 5,902,500.00 999.~~76791868~~63223380 0.~~13568657~~13740110 0.00000000 0.00000000 II-B-8 4,722,398.00 999.~~76792087~~63223345 0.~~13568530~~13740053 0.00000000 0.00000000 RX 0.00 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 0.00000000 2840.~~65674999~~56813805 ~~927~~886.~~40918763~~84104958 0.~~92740919~~88684105 2840.~~65674999~~56813805 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 1,000.00000000 1.00000000 0.00000000 B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 2719.~~92777687~~84487257 ~~939~~919.~~29719099~~45231842 0.~~93929719~~91945232 2719.~~92777687~~84487257 II-A-2A 0.00000000 27134.~~77606583~~02805587 ~~805~~671.~~65265381~~62459794 0.~~80565265~~67162460 27134.~~77606583~~02805587 II-A-2B 0.00000000 27134.~~77606154~~02805275 ~~805~~671.~~65265055~~62458901 0.~~80565265~~67162459 27134.~~77606154~~02805275 II-A-3 0.00000000 1626.~~76907975~~35652900 ~~942~~916.~~62333944~~26681044 0.~~94262334~~91626681 1626.~~76907975~~35652900 II-A-4 0.00000000 3733.~~39987678~~84345242 ~~928~~894.~~47866965~~63521723 0.~~92847867~~89463522 3733.~~39987678~~84345242 II-X-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 0.00000000 630.~~49530486~~40705927 ~~949~~919.~~60058231~~19352288 0.~~94960058~~91919352 630.~~49530486~~40705927 II-X-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 830.~~83540729~~01538825 ~~970~~940.~~44501808~~42962983 0.~~97044502~~94042963 830.~~83540729~~01538825 II-B-1 0.00000000 0.~~13568615~~13740152 999.~~63223422~~49483270 0.~~99963223~~99949483 0.~~13568615~~13740152 II-B-2 0.00000000 0.~~13568582~~13740178 999.~~63223373~~49483195 0.~~99963223~~99949483 0.~~13568582~~13740178 II-B-3 0.00000000 0.~~13568587~~13740162 999.~~63223382~~49483220 0.~~99963223~~99949483 0.~~13568587~~13740162 II-B-4 0.00000000 0.~~13568590~~13740126 999.~~63223400~~49483273 0.~~99963223~~99949483 0.~~13568590~~13740126 II-B-5 0.00000000 0.~~13568542~~13740137 999.~~63223293~~49483155 0.~~99963223~~99949483 0.~~13568542~~13740137 II-B-6 0.00000000 0.~~13568544~~13740082 999.~~63223352~~49483270 0.~~99963223~~99949483 0.~~13568544~~13740082 II-B-7 0.00000000 0.~~13568657~~13740110 999.~~63223380~~49483100 0.~~99963223~~99949483 0.~~13568657~~13740110 II-B-8 0.00000000 0.~~13568530~~13740053 999.~~63223345~~49483292 0.~~99963223~~99949483 0.~~13568530~~13740053 RX 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 R 0.00 0.00000% 0.00 0.00 0.00 0.00 I-A-1 487,968,000.00 3.~~27000~~34000% ~~466~~452,~~529~~546,~~583~~006.4547 1,~~271~~385,~~293~~545.1102 0.00 0.00 I-M-1 14,803,000.00 3.~~52000~~59000% 14,803,000.00 4348,~~422~~714.1321 0.00 0.00 I-M-2 10,574,000.00 3.~~77000~~84000% 10,574,000.00 3337,~~219~~220.9848 0.00 0.00 I-B-1 4,758,000.00 4.~~32000~~39000% 4,758,000.00 1719,~~128~~146.8099 0.00 0.00 I-B-2 4,229,000.00 5.~~02000~~09000% 4,229,000.00 1719,~~691~~731.3281 0.00 0.00 I-B-3 4,229,000.00 5.~~02000~~09000% 4,229,000.00 1719,~~691~~731.3281 0.00 0.00 XP 100.00 0.00000% 100.00 0.00 0.00 0.00 B-IO 0.00 0.00000% ~~507~~493,~~237~~253,~~287~~710.4547 0.00 0.00 0.00 II-A-1 171,120,800.00 4.~~88373~~87157% ~~165~~160,~~512~~733,~~310~~286.2876 ~~673~~652,~~598~~519.5975 0.00 0.00 II-A-2A 27,750,700.00 4.~~91481~~91402% 2322,~~128~~357,~~230~~425.3710 9491,~~725~~553.7595 0.00 0.00 II-A-2B 1,137,500.00 4.~~91481~~91402% ~~948~~916,~~025~~429.1689 3,~~882~~752.8079 0.00 0.00 II-A-3 459,844,000.00 5.~~34098~~33787% ~~441~~433,~~170~~459,~~847~~686.6190 1,~~963~~928,~~571~~124.0336 0.00 0.00 II-A-4 229,097,500.00 4.~~84211~~83240% ~~221~~212,~~280~~712,~~360~~142.2902 ~~892~~856,~~887~~591.0775 0.00 0.00 II-X-4 0.00 0.54781% ~~221~~212,~~280~~712,~~360~~142.2902 ~~101~~97,~~015~~104.7127 0.00 0.00 II-A-5 62,200,500.00 4.~~72574~~72854% 59,~~469~~065,~~642~~631.2302 ~~234~~232,~~198~~745.2735 0.00 0.00 II-X-5 0.00 0.74891% 59,~~469~~065,~~642~~631.2302 3736,~~114~~862.6450 0.00 0.00 II-A-6 143,178,700.00 5.~~62585~~62366% ~~140~~138,~~212~~947,~~098~~056.2411 ~~657~~651,~~343~~159.4134 0.00 0.00 II-B-1 14,166,000.00 5.~~31333~~30793% 14,~~162~~160,~~712~~790.3523 62,~~709~~637.3409 0.00 0.00 II-B-2 12,395,400.00 5.~~31333~~30793% 12,~~392~~390,~~523~~841.2739 54,~~871~~808.3312 0.00 0.00 II-B-3 19,478,300.00 5.~~31333~~30793% 19,~~473~~471,~~779~~136.4754 86,~~225~~126.5622 0.00 0.00 II-B-4 14,166,100.00 5.~~31333~~30793% 14,~~162~~160,~~812~~890.3319 62,~~709~~637.7853 0.00 0.00 II-B-5 8,263,600.00 5.~~31333~~30793% 8,~~261~~260,~~682~~560.1892 36,~~580~~538.8974 0.00 0.00 II-B-6 7,083,000.00 5.~~31333~~30793% 7,~~081~~080,~~356~~395.1811 31,~~354~~318.6755 0.00 0.00 II-B-7 5,902,500.00 5.~~31333~~30793% 5,~~901~~900,~~130~~329.1426 26,~~128~~098.8979 0.00 0.00 II-B-8 4,722,398.00 5.~~31333~~30793% 4,~~721~~720,~~302~~661.0326 20,~~904~~880.8779 0.00 0.00 RX 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,707,068,098.00 6,~~440~~461,~~269~~550.2621 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 0.00 0.00 0.00 I-A-1 0.00 0.00 1,~~271~~385,~~293~~545.1102 0.00 ~~452~~432,~~546~~750,~~006~~053.4728 I-M-1 0.00 0.00 4348,~~422~~714.1321 0.00 14,803,000.00 I-M-2 0.00 0.00 3337,~~219~~220.9848 0.00 10,574,000.00 I-B-1 0.00 0.00 1719,~~128~~146.8099 0.00 4,758,000.00 I-B-2 0.00 0.00 1719,~~691~~731.3281 0.00 4,229,000.00 I-B-3 0.00 0.00 1719,~~691~~731.3281 0.00 4,229,000.00 XP 0.00 0.00 2373,~~394~~881.0567 0.00 100.00 B-IO 0.00 0.00 ~~982~~794,~~190~~251.5653 0.00 ~~493~~473,~~253~~457,~~710~~757.4728 II-A-1 0.00 0.00 ~~673~~652,~~598~~519.5975 0.00 ~~160~~157,~~733~~337,~~286~~416.7629 II-A-2A 0.00 0.00 9491,~~725~~553.7595 0.00 2218,~~357~~638,~~425~~052.1073 II-A-2B 0.00 0.00 3,~~882~~752.8079 0.00 ~~916~~763,~~429~~972.8997 II-A-3 0.00 0.00 1,~~963~~928,~~571~~124.0336 0.00 ~~433~~421,~~459~~339,~~686~~795.9018 II-A-4 0.00 0.00 ~~892~~856,~~887~~591.0775 0.00 ~~212~~204,~~712~~958,~~142~~691.0268 II-X-4 0.00 0.00 ~~101~~97,~~015~~104.7127 0.00 ~~212~~204,~~712~~958,~~142~~691.0268 II-A-5 0.00 0.00 ~~234~~232,~~198~~745.2735 0.00 5957,~~065~~174,~~631~~296.0272 II-X-5 0.00 0.00 3736,~~114~~862.6450 0.00 5957,~~065~~174,~~631~~296.0273 II-A-6 0.00 0.00 ~~657~~651,~~343~~159.4134 0.00 ~~138~~134,~~947~~649,~~056~~491.1184 II-B-1 0.00 0.00 62,~~709~~637.3409 0.00 14,~~160~~158,~~790~~843.2380 II-B-2 0.00 0.00 54,~~871~~808.3312 0.00 12,~~390~~389,~~841~~138.3924 II-B-3 0.00 0.00 86,~~225~~126.5622 0.00 19,~~471~~468,~~136~~460.5419 II-B-4 0.00 0.00 62,~~709~~637.7853 0.00 14,~~160~~158,~~890~~943.1975 II-B-5 0.00 0.00 36,~~580~~538.8974 0.00 8,~~260~~259,~~560~~425.9249 II-B-6 0.00 0.00 31,~~354~~318.6755 0.00 7,~~080~~079,~~395~~421.1190 II-B-7 0.00 0.00 26,~~128~~098.8979 0.00 5,~~900~~899,~~329~~518.2624 II-B-8 0.00 0.00 20,~~904~~880.8779 0.00 4,720,~~661~~012.2640 RX 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 7,~~445~~329,~~853~~683.8741 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 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 487,968,000.00 3.~~27000~~34000% ~~956~~927.~~06593762~~40918763 2.~~60527967~~83941779 0.00000000 0.00000000 I-M-1 14,803,000.00 3.~~52000~~59000% 1000.00000000 23.~~93333311~~29083361 0.00000000 0.00000000 I-M-2 10,574,000.00 3.~~77000~~84000% 1000.00000000 3.~~14166635~~52000000 0.00000000 0.00000000 I-B-1 4,758,000.00 4.~~32000~~39000% 1000.00000000 34.~~60000000~~02416772 0.00000000 0.00000000 I-B-2 4,229,000.00 5.~~02000~~09000% 1000.00000000 4.~~18333412~~66583353 0.00000000 0.00000000 I-B-3 4,229,000.00 5.~~02000~~09000% 1000.00000000 4.~~18333412~~66583353 0.00000000 0.00000000 XP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 171,120,800.00 4.~~88373~~87157% ~~967~~939.~~22496786~~29719099 3.~~93639224~~81321119 0.00000000 0.00000000 II-A-2A 27,750,700.00 4.~~91481~~91402% ~~833~~805.~~42871964~~65265381 3.~~41345444~~29915822 0.00000000 0.00000000 II-A-2B 1,137,500.00 4.~~91481~~91402% ~~833~~805.~~42871209~~65265055 3.~~41345055~~29915604 0.00000000 0.00000000 II-A-3 459,844,000.00 5.~~34098~~33787% ~~959~~942.~~39241919~~62333944 4.~~27008079~~19299667 0.00000000 0.00000000 II-A-4 229,097,500.00 4.~~84211~~83240% ~~965~~928.~~87854643~~47866965 3.~~89741080~~73898340 0.00000000 0.00000000 II-X-4 0.00 0.54781% ~~965~~928.~~87854643~~47866965 0.~~44092891~~42385565 0.00000000 0.00000000 II-A-5 62,200,500.00 4.~~72574~~72854% ~~956~~949.~~09588717~~60058231 3.~~76521523~~74185658 0.00000000 0.00000000 II-X-5 0.00 0.74891% ~~956~~949.~~09588717~~60058231 0.~~59669360~~59263993 0.00000000 0.00000000 II-A-6 143,178,700.00 5.~~62585~~62366% ~~979~~970.~~28042537~~44501808 4.~~59106983~~54787856 0.00000000 0.00000000 II-B-1 14,166,000.00 5.~~31333~~30793% 999.~~76791967~~63223422 4.~~42674996~~42164972 0.00000000 0.00000000 II-B-2 12,395,400.00 5.~~31333~~30793% 999.~~76791955~~63223373 4.~~42674944~~42164997 0.00000000 0.00000000 II-B-3 19,478,300.00 5.~~31333~~30793% 999.~~76791968~~63223382 4.~~42674977~~42164973 0.00000000 0.00000000 II-B-4 14,166,100.00 5.~~31333~~30793% 999.~~76791989~~63223400 4.~~42674978~~42164957 0.00000000 0.00000000 II-B-5 8,263,600.00 5.~~31333~~30793% 999.~~76791955~~63223293 4.~~42674984~~42164916 0.00000000 0.00000000 II-B-6 7,083,000.00 5.~~31333~~30793% 999.~~76792037~~63223352 4.~~42674996~~42165043 0.00000000 0.00000000 II-B-7 5,902,500.00 5.~~31333~~30793% 999.~~76791868~~63223380 4.~~42674968~~42165015 0.00000000 0.00000000 II-B-8 4,722,398.00 5.~~31333~~30793% 999.~~76792087~~63223345 4.~~42674887~~42164976 0.00000000 0.00000000 RX 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 0.00000000 0.00000000 2.~~60527967~~83941779 0.00000000 ~~927~~886.~~40918763~~84104958 I-M-1 0.00000000 0.00000000 23.~~93333311~~29083361 0.00000000 1000.00000000 I-M-2 0.00000000 0.00000000 3.~~14166635~~52000000 0.00000000 1000.00000000 I-B-1 0.00000000 0.00000000 34.~~60000000~~02416772 0.00000000 1000.00000000 I-B-2 0.00000000 0.00000000 4.~~18333412~~66583353 0.00000000 1000.00000000 I-B-3 0.00000000 0.00000000 4.~~18333412~~66583353 0.00000000 1000.00000000 XP 0.00000000 0.00000000 ~~233940~~738816.~~50000000~~70000000 0.00000000 1000.00000000 B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 3.~~93639224~~81321119 0.00000000 ~~939~~919.~~29719099~~45231842 II-A-2A 0.00000000 0.00000000 3.~~41345444~~29915822 0.00000000 ~~805~~671.~~65265381~~62459794 II-A-2B 0.00000000 0.00000000 3.~~41345055~~29915604 0.00000000 ~~805~~671.~~65265055~~62458901 II-A-3 0.00000000 0.00000000 4.~~27008079~~19299667 0.00000000 ~~942~~916.~~62333944~~26681044 II-A-4 0.00000000 0.00000000 3.~~89741080~~73898340 0.00000000 ~~928~~894.~~47866965~~63521723 II-X-4 0.00000000 0.00000000 0.~~44092891~~42385565 0.00000000 ~~928~~894.~~47866965~~63521723 II-A-5 0.00000000 0.00000000 3.~~76521523~~74185658 0.00000000 ~~949~~919.~~60058231~~19352288 II-X-5 0.00000000 0.00000000 0.~~59669360~~59263993 0.00000000 ~~949~~919.~~60058231~~19352304 II-A-6 0.00000000 0.00000000 4.~~59106983~~54787856 0.00000000 ~~970~~940.~~44501808~~42962983 II-B-1 0.00000000 0.00000000 4.~~42674996~~42164972 0.00000000 999.~~63223422~~49483270 II-B-2 0.00000000 0.00000000 4.~~42674944~~42164997 0.00000000 999.~~63223373~~49483195 II-B-3 0.00000000 0.00000000 4.~~42674977~~42164973 0.00000000 999.~~63223382~~49483220 II-B-4 0.00000000 0.00000000 4.~~42674978~~42164957 0.00000000 999.~~63223400~~49483273 II-B-5 0.00000000 0.00000000 4.~~42674984~~42164916 0.00000000 999.~~63223293~~49483155 II-B-6 0.00000000 0.00000000 4.~~42674996~~42165043 0.00000000 999.~~63223352~~49483270 II-B-7 0.00000000 0.00000000 4.~~42674968~~42165015 0.00000000 999.~~63223380~~49483100 II-B-8 0.00000000 0.00000000 4.~~42674887~~42164976 0.00000000 999.~~63223345~~49483292 RX 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 4560,~~480~~907,~~710~~275.95 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~174~~205,~~590~~200.2263 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4561,~~655~~112,~~301~~476.1758 Withdrawals Reimbursement for Servicer Advances ~~206~~174,~~871~~590.0622 Payment of Service Fee ~~481~~470,~~597~~468.2051 Payment of Interest and Principal 4460,~~970~~467,~~980~~417.2785 Total Withdrawals (Pool Distribution Amount) 4561,~~659~~112,~~448~~476.5358 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~477~~466,~~449~~322.8417 Additional Servicing Fee 4,~~147~~146.3634 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~481~~470,~~597~~468.2051

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 56 0 0 56 1,~~086~~144,~~499~~115.4606 0.00 0.00 1,~~086~~144,~~499~~115.4606 30 Days ~~112~~125 01 0 0 ~~112~~126 2831,~~240~~978,~~100~~650.0981 0204,080.00 0.00 0.00 2832,~~240~~182,~~100~~730.0981 60 Days 1714 0 0 0 1714 3,~~407~~425,~~516~~527.0541 0.00 0.00 0.00 3,~~407~~425,~~516~~527.0541 90 Days 1015 0 0 0 1015 23,~~681~~123,~~875~~132.9968 0.00 0.00 0.00 23,~~681~~123,~~875~~132.9968 120 Days 15 0 2 0 37 ~~134~~2,~~498~~086,323.4887 0.00 ~~692~~645,~~461~~600.9600 0.00 ~~826~~2,~~960~~731,923.4487 150 Days 01 0 02 0 03 0134,498.0048 0.00 0692,461.0096 0.00 0826,960.0044 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~140~~160 57 24 0 ~~147~~171 3440,~~463~~748,~~990~~133.6125 1,~~086~~348,~~499~~195.4606 ~~692~~1,~~461~~338,061.96 0.00 3643,~~242~~434,~~952~~390.0327 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.~~080399~~099206% 0.000000% 0.000000% 0.~~080399~~099206% 0.~~067578~~073594% 0.000000% 0.000000% 0.~~067578~~073594% 30 Days 12.~~800933~~066799% 0.~~000000~~016534% 0.000000% 0.000000% 12.~~800933~~083333% 12.~~756469~~056990% 0.~~000000~~013127% 0.000000% 0.000000% 12.~~756469~~070118% 60 Days 0.~~273356~~231481% 0.000000% 0.000000% 0.000000% 0.~~273356~~231481% 0.~~211940~~220343% 0.000000% 0.000000% 0.000000% 0.~~211940~~220343% 90 Days 0.~~160798~~248016% 0.000000% 0.000000% 0.000000% 0.~~160798~~248016% 0.~~166806~~200892% 0.000000% 0.000000% 0.000000% 0.~~166806~~200892% 120 Days 0.~~016080~~082672% 0.000000% 0.~~032160~~033069% 0.000000% 0.~~048239~~115741% 0.~~008365~~134200% 0.000000% 0.~~043070~~041527% 0.000000% 0.~~051435~~175728% 150 Days 0.~~000000~~016534% 0.000000% 0.~~000000~~033069% 0.000000% 0.~~000000~~049603% 0.~~000000~~008651% 0.000000% 0.~~000000~~044542% 0.000000% 0.~~000000~~053193% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~251166~~645503% 0.~~080399~~115741% 0.~~032160~~066138% 0.000000% 2.~~363724~~827381% 2.~~143581~~621077% 0.~~067578~~086721% 0.~~043070~~086069% 0.000000% 2.~~254228~~793868%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 02 0 0 02 0261,800.00 0.00 0.00 0261,800.00 30 Days 4549 0 0 0 4549 1013,~~936~~222,~~172~~573.1491 0.00 0.00 0.00 1013,~~936~~222,~~172~~573.1491 60 Days 107 0 0 0 107 21,~~235~~603,~~057~~369.4733 0.00 0.00 0.00 21,~~235~~603,~~057~~369.4733 90 Days 79 0 0 0 79 2,~~191~~177,~~711~~564.0442 0.00 0.00 0.00 2,~~191~~177,~~711~~564.0442 120 Days 14 0 2 0 36 ~~134~~1,~~498~~943,158.4892 0.00 ~~692~~645,~~461~~600.9600 0.00 ~~826~~2,~~960~~588,758.4492 150 Days 01 0 02 0 03 0134,498.0048 0.00 0692,461.0096 0.00 0826,960.0044 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6370 0 2 4 0 6576 1519,~~497~~081,~~439~~165.1306 0261,800.00 ~~692~~1,~~461~~338,061.96 0.00 1620,~~189~~681,~~901~~027.0902 0-29 Days 0.~~000000~~102093% 0.000000% 0.000000% 0.~~000000~~102093% 0.~~000000~~055289% 0.000000% 0.000000% 0.~~000000~~055289% 30 Days 2.~~222222~~501276% 0.000000% 0.000000% 0.000000% 2.~~222222~~501276% 2.~~216882~~792434% 0.000000% 0.000000% 0.000000% 2.~~216882~~792434% 60 Days 0.~~493827~~357325% 0.000000% 0.000000% 0.000000% 0.~~493827~~357325% 0.~~453071~~338611% 0.000000% 0.000000% 0.000000% 0.~~453071~~338611% 90 Days 0.~~345679~~459418% 0.000000% 0.000000% 0.000000% 0.~~345679~~459418% 0.~~444284~~459873% 0.000000% 0.000000% 0.000000% 0.~~444284~~459873% 120 Days 0.~~049383~~204186% 0.000000% 0.~~098765~~102093% 0.000000% 0.~~148148~~306279% 0.~~027264~~410370% 0.000000% 0.~~140370~~136342% 0.000000% 0.~~167634~~546712% 150 Days 0.~~000000~~051046% 0.000000% 0.~~000000~~102093% 0.000000% 0.~~000000~~153139% 0.~~000000~~028404% 0.000000% 0.~~000000~~146239% 0.000000% 0.~~000000~~174643% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~111111~~573252% 0.~~000000~~102093% 0.~~098765~~204186% 0.000000% 3.~~209877~~879530% 34.~~141501~~029692% 0.~~000000~~055289% 0.~~140370~~282581% 0.000000% 34.~~281871~~367562% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1 125,600.00 0.00 0.00 125,600.00 30 Days 1420 0 0 0 1420 24,~~688~~342,~~234~~378.2547 0.00 0.00 0.00 24,~~688~~342,~~234~~378.2547 60 Days 01 0 0 0 01 0210,200.00 0.00 0.00 0.00 0210,200.00 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 1421 1 0 0 1522 24,~~688~~552,~~234~~578.2547 125,600.00 0.00 0.00 24,~~813~~678,~~834~~178.2547 0-29 Days 0.~~116414~~119048% 0.000000% 0.000000% 0.~~116414~~119048% 0.~~072095~~073529% 0.000000% 0.000000% 0.~~072095~~073529% 30 Days 12.~~629802~~380952% 0.000000% 0.000000% 0.000000% 12.~~629802~~380952% 12.~~543058~~542107% 0.000000% 0.000000% 0.000000% 12.~~543058~~542107% 60 Days 0.~~000000~~119048% 0.000000% 0.000000% 0.000000% 0.~~000000~~119048% 0.~~000000~~123055% 0.000000% 0.000000% 0.000000% 0.~~000000~~123055% 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 12.~~629802~~500000% 0.~~116414~~119048% 0.000000% 0.000000% 12.~~746217~~619048% 12.~~543058~~665161% 0.~~072095~~073529% 0.000000% 0.000000% 12.~~615153~~738690% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 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 Group 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 32 0 0 32 ~~492~~288,~~899~~715.4606 0.00 0.00 ~~492~~288,~~899~~715.4606 30 Days 4346 01 0 0 4347 9,~~191~~695,~~297~~186.6842 0204,080.00 0.00 0.00 9,~~191~~899,~~297~~266.6842 60 Days 75 0 0 0 75 1,~~172~~112,~~458~~958.5808 0.00 0.00 0.00 1,~~172~~112,~~458~~958.5808 90 Days 36 0 0 0 36 ~~490~~945,~~164~~568.9526 0.00 0.00 0.00 ~~490~~945,~~164~~568.9526 120 Days 01 0 0 0 01 0143,164.0095 0.00 0.00 0.00 0143,164.0095 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 5358 3 0 0 5661 1011,~~853~~896,~~921~~877.2171 492,~~899~~795.4606 0.00 0.00 1112,~~346~~389,~~820~~672.6777 0-29 Days 0.~~125733~~085727% 0.000000% 0.000000% 0.~~125733~~085727% 0.~~104941~~063097% 0.000000% 0.000000% 0.~~104941~~063097% 30 Days 1.~~802179~~971710% 0.~~000000~~042863% 0.000000% 0.000000% 12.~~802179~~014574% 12.~~956869~~118839% 0.~~000000~~044601% 0.000000% 0.000000% 12.~~956869~~163440% 60 Days 0.~~293378~~214316% 0.000000% 0.000000% 0.000000% 0.~~293378~~214316% 0.~~249622~~243232% 0.000000% 0.000000% 0.000000% 0.~~249622~~243232% 90 Days 0.~~125733~~257180% 0.000000% 0.000000% 0.000000% 0.~~125733~~257180% 0.~~104358~~206650% 0.000000% 0.000000% 0.000000% 0.~~104358~~206650% 120 Days 0.~~000000~~042863% 0.000000% 0.000000% 0.000000% 0.~~000000~~042863% 0.~~000000~~031288% 0.000000% 0.000000% 0.000000% 0.~~000000~~031288% 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.~~221291~~486069% 0.~~125733~~128590% 0.000000% 0.000000% 2.~~347024~~614659% 2.~~310850~~600009% 0.~~104941~~107698% 0.000000% 0.000000% 2.~~415790~~707707% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1 0 0 1 468,000.00 0.00 0.00 468,000.00 30 Days 4 0 0 0 4 12,~~598~~381,~~122~~800.8100 0.00 0.00 0.00 12,~~598~~381,~~122~~800.8100 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 1 0 0 5 12,~~598~~381,~~122~~800.8100 468,000.00 0.00 0.00 2,~~066~~849,~~122~~800.8100 0-29 Days 0.~~220264~~227790% 0.000000% 0.000000% 0.~~220264~~227790% 0.~~202795~~209847% 0.000000% 0.000000% 0.~~202795~~209847% 30 Days 0.~~881057~~911162% 0.000000% 0.000000% 0.000000% 0.~~881057~~911162% 01.~~692501~~067979% 0.000000% 0.000000% 0.000000% 01.~~692501~~067979% 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.~~881057~~911162% 0.~~220264~~227790% 0.000000% 0.000000% 1.~~101322~~138952% 01.~~692501~~067979% 0.~~202795~~209847% 0.000000% 0.000000% 01.~~895296~~277826% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 03 0 0 0 03 0879,412.0001 0.00 0.00 0.00 0879,412.0001 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 03 0 0 0 03 0879,412.0001 0.00 0.00 0.00 0879,412.0001 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~948052% 0.000000% 0.000000% 0.000000% 01.~~000000~~948052% 01.~~000000~~416442% 0.000000% 0.000000% 0.000000% 01.~~000000~~416442% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~948052% 0.000000% 0.000000% 0.000000% 01.~~000000~~948052% 01.~~000000~~416442% 0.000000% 0.000000% 0.000000% 01.~~000000~~416442% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 63 0 0 0 6 3 1,~~826~~457,~~273~~300.2100 0.00 0.00 0.00 31,~~826~~457,~~273~~300.2100 60 Days 01 0 0 0 01 0499,000.00 0.00 0.00 0.00 0499,000.00 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 64 0 0 0 64 31,~~826~~956,~~273~~300.2100 0.00 0.00 0.00 31,~~826~~956,~~273~~300.2100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~090592~~075269% 0.000000% 0.000000% 0.000000% 21.~~090592~~075269% 20.~~546655~~998536% 0.000000% 0.000000% 0.000000% 20.~~546655~~998536% 60 Days 0.~~000000~~358423% 0.000000% 0.000000% 0.000000% 0.~~000000~~358423% 0.~~000000~~341913% 0.000000% 0.000000% 0.000000% 0.~~000000~~341913% 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 21.~~090592~~433692% 0.000000% 0.000000% 0.000000% 21.~~090592~~433692% 21.~~546655~~340449% 0.000000% 0.000000% 0.000000% 21.~~546655~~340449%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~174~~205,~~590~~200.2263

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Fixed~~History* &New ~~Mixed~~REO ~~ARM~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Jul-04 0.~~769609~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Aug-04 0.~~421342~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Sep-~~Through~~04 ~~Rate~~0.000% 5Oct-04 0.~~414178~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation~~Nov-04 )0.000% ~~354~~Loans ~~Beginning~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Dec-04 ~~Count~~0.000% ~~6,355~~Original ~~Number~~Principal OfBalance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 1 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage ~~136~~Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Jul-04 ~~Count~~0.000% ~~6,219~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Aug-04 0.000% Current Principal Balance ~~1,645,116,574~~0.0600 ~~Ending~~Sep-04 ~~Scheduled~~0.000% ~~Collateral~~Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance ~~1,607,591,447~~0.6600 ~~Ending~~Jan-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 29www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-~~2005~~05 ~~1,607,776,790~~0.40000% ~~Monthly~~May-05 P0.000% &IJun-05 ~~Constant~~0.000% ~~8,138,647~~*The text reported in the above table is presented graphically on the monthly bond remittance report.20 ~~Special~~The ~~Servicing~~monthly ~~Fee~~bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 ~~Prepayment~~Aug-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Sep-04 ~~Loss~~0.000% ~~Amount~~Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jan-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal ~~228,914~~Balance 0.6300 ~~Unscheduled~~Aug-04 0.000% Current Principal ~~37,296,211~~Balance 0.7700 ~~Required~~Sep-04 ~~Overcollateralization~~0.000% ~~Amount~~Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Jan-05 ~~Increase~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Overcollateralized~~Feb-05 ~~reduction~~0.000% ~~Amount~~Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 ~~Specified~~Aug-04 ~~O/C~~0.000% ~~Amount~~Current ~~2,114,704~~Principal Balance 0.00 ~~Overcollateralized~~Sep-04 ~~Amount~~0.000% ~~2,114,704~~Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Jan-05 ~~Deficiency~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Base~~Feb-05 ~~Overcollateralized~~0.000% ~~Amount~~Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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~~REO ~~Reporting~~Loan ~~Senior~~Detail ~~Percentage~~- ~~Group~~All IMortgage ~~92.428215%~~Loans ~~Senior~~in ~~Percentage~~REO ~~Group~~during IICurrent ~~92.471936%~~Period ~~Senior~~Month ~~Percentage~~Loan ~~Group~~First ~~III~~Original ~~91.370625%~~Loan ~~Senior~~Entered ~~Percentage~~Payment ~~Group~~LTV IVat ~~92.415489%~~Principal ~~Senior Percentage~~ Group VNumber ~~92.463528%~~REO ~~Senior~~Date ~~Percentage~~State ~~Group~~Origination VIBalance ~~92.394678%~~No ~~Senior~~REO ~~Percentage~~loans ~~Group~~this ~~VII 92~~period.559088% Senior Prep. Percentage Group II 100.000000% Senior Prep. Percentage Group III 100.000000% Senior Prep. Percentage Group IV 100.000000% Senior Prep. Percentage Group V 100.000000% Senior Prep. Percentage Group VI 100.000000% Senior Prep. Percentage Group VII 100.000000% Subordinate Percentage Group I 7.571785% Subordinate Percentage Group II 7.528064% Subordinate Percentage Group III 8.629375% Subordinate Percentage Group IV 7.584511% Subordinate Percentage Group V 7.536472% Subordinate Percentage Group VI 7.605322% Subordinate Percentage Group VII 7.440912% Subordinate Prep. Percentage 0.000000% Trigger Event NO

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 1Loans ~~Group~~in 2REO ~~Group~~during 3Current ~~Collateral~~Period ~~Description~~(continued) ~~Mixed~~Current ~~ARM~~Paid ~~Mixed~~Current ~~ARM~~Approximate ~~Mixed ARM Weighted Average Coupon Rate 6.009636 5.266583 5.282430 Weighted Average Net Rate 5.639589 4.898664 4.925413 Weighted Average Maturity 354 353 353 Beginning~~ Loan ~~Count~~Principal ~~2,080~~To ~~880~~Months ~~52 Loans Paid In Full 55 21 2 Ending~~ Loan ~~Count~~Delinquent ~~2,025~~Group ~~859~~Number ~~50 Beginning Scheduled~~ Balance ~~507,237,287.45 178,986,530.61 26,350,104.88 Ending scheduled Balance 493,253,710.47 174,206,674.73 25,547,052.65 Record~~ Date ~~04/29/2005~~Delinquent ~~04/29/2005~~Rate ~~04/29/2005 Principal And~~ Interest ~~Constant~~No ~~2,615,216.69~~REO ~~796,596.27~~loans ~~123,545.75~~this ~~Scheduled Principal 74,957~~period.04 11,056.71 7,551.92 Unscheduled Principal 13,908,619.94 4,768,799.17 795,500.31 Scheduled Interest 2,540,259.65 785,539.56 115,993.83 Servicing Fees 156,418.03 54,877.23 7,839.53 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 1,205.04 2,226.49 232.79 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 2,382,636.58 728,435.84 107,921.51 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 5.636738 4.883736 4.914812

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Group~~New 4Foreclosure ~~Group~~Loans 5Month ~~Group~~Foreclosure 6Percentage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~Foreclosure ~~ARM~~2 ~~Mixed~~Jul-04 ~~ARM~~0.000% ~~Mixed~~Original ~~ARM~~Principal ~~Weighted~~Balance ~~Average~~645,600.00 ~~Coupon~~Aug-04 ~~Rate~~0.000% 5Current Principal Balance 645,600.~~723801~~00 5Sep-04 0.~~720720~~000% 5Oct-04 0.~~740248~~000% ~~Weighted~~Current ~~Average~~Foreclosure ~~Net~~Total ~~Rate~~Nov-04 50.~~352544~~000% ~~5.397340~~Loans 5in Foreclosure 4 Dec-04 0.~~476090~~000% ~~Weighted~~Original ~~Average~~Principal ~~Maturity~~Balance ~~353~~1,338,200.00 ~~355~~Jan-05 ~~354~~0.000% ~~Beginning~~Current ~~Loan~~Principal ~~Count~~Balance 21,~~425~~338,061.96 ~~469~~Feb-05 ~~159~~0.000% ~~Loans~~Mar-05 ~~Paid~~0.000% InApr-05 ~~Full~~0.000% 39May-05 150.043% Jun-05 0.086% *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 1 ~~Ending~~12 ~~Loan~~Month ~~Count~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2~~,386~~ ~~454~~Jul-04 ~~158~~0.000% ~~Beginning~~Original ~~Scheduled~~Principal Balance ~~477~~645,~~377,606~~600.0300 ~~239,316,372.15~~Aug-04 ~~64,364,792~~0.22000% ~~Ending~~Current ~~scheduled~~Principal Balance ~~469~~645,~~663,220~~600.8600 ~~230,745,168~~Sep-04 0.88000% ~~63,958,981~~Oct-04 0.40000% ~~Record~~Current ~~Date~~Foreclosure ~~04/29/2005~~Total Nov-04~~/29/2005~~ ~~04/29/2005~~0.000% ~~Principal~~Loans ~~And~~in ~~Interest~~Foreclosure ~~Constant~~4 ~~2,319,525~~Dec-04 0.62000% Original Principal Balance 1,~~180~~338,~~492~~200.3200 ~~331,554~~Jan-05 0.10000% ~~Scheduled~~Current Principal 42Balance 1,~~513~~338,061.7696 ~~39,607~~Feb-05 0.42000% ~~23,662~~Mar-05 0.53000% ~~Unscheduled~~Apr-05 ~~Principal~~0.000% ~~7,671,871~~May-05 0.41140% ~~8,531,595~~Jun-05 0.85283% ~~382,148~~*The text reported in the above table is presented graphically on the monthly bond remittance report.29 ~~Scheduled~~The ~~Interest~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 2~~,277,011~~ 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.86000% ~~1,140,884~~Original Principal Balance 0.9000 ~~307,891~~Aug-04 0.57000% ~~Servicing~~Current ~~Fees~~Principal ~~147,691~~Balance 0.4400 ~~64,491~~Sep-04 0.64000% ~~14,168~~Oct-04 0.72000% ~~Master~~Current ~~Servicing~~Foreclosure ~~Fees~~Total Nov-04 0.00000% Loans in Foreclosure 0 Dec-04 0.00000% Original Principal Balance 0.00 ~~Trustee~~Jan-05 ~~Fee~~0.000% Current Principal Balance 0.00 Feb-05 0.00000% Mar-05 0.00000% ~~FRY~~Apr-05 ~~Amount~~0.000% May-05 0.00000% Jun-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.00000% ~~Special~~Original ~~Hazard~~Principal ~~Fee~~Balance 0.00 Aug-04 0.00000% Current Principal Balance 0.00 ~~Other~~Sep-04 ~~Fee~~0.000% ~~4,599~~Oct-04 0.02000% ~~1,479~~Current Foreclosure Total Nov-04 0.89000% 77Loans in Foreclosure 0 Dec-04 0.24000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Jan-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Feb-05 ~~Fee~~0.000% 1Mar-05 0.00000% Apr-05 0.00000% May-05 0.00000% ~~Spread~~Jun-05 ~~Fee~~0.000% 2*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 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 ~~Spread~~Jan-05 ~~Fee~~0.000% 3Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 ~~Net~~Sep-04 ~~Interest~~0.000% ~~2,124,721~~Oct-04 0.40000% ~~1,074,913~~Current Foreclosure Total Nov-04 0.37000% ~~293,645~~Loans in Foreclosure 0 Dec-04 0.61000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-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 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Aug-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Feb-05 of0.000% ~~Cumulative~~Mar-05 ~~Losses~~0.000% Apr-05 0.~~0000~~000% May-05 0.~~0000~~000% Jun-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.00000% Original Principal Balance 0.00 Aug-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 ~~Pass~~Feb-~~Through~~05 ~~Rate~~0.000% 5Mar-05 0.~~340983~~000% 5Apr-05 0.~~389920~~000% 5May-05 0.~~474650~~000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 7Loans ~~Total~~in ~~Collateral~~Foreclosure ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Fixed~~Month &Loan ~~Mixed~~First ~~ARM~~Original ~~Weighted~~Loan ~~Average~~Entered ~~Coupon~~Payment ~~Rate~~LTV ~~5.879051~~at ~~5.769609~~Principal ~~Weighted~~Group ~~Average~~Number ~~Net~~FC ~~Rate~~Date ~~5.625850~~State ~~5.421342~~Origination ~~Weighted~~Balance ~~Average~~Group ~~Maturity~~1 ~~355.00~~0051210169 ~~354.00 Record Date 04/29/~~May-2005 ~~04/29/~~01-Jan-2005 ~~Principal~~AZ ~~And Interest Constant 771,716~~79.4569 8584,~~138,647~~600.2000 ~~Beginning~~Group ~~Loan Count 290 6,355 Loans Paid In Full 3 136 Ending Loan Count 287 6,219 Beginning Scheduled Balance 151,483,880.72~~ 1~~,645,116,574.06~~ ~~Ending~~0086946537 ~~Scheduled~~Jun-2005 ~~Balance~~01-Feb-2005 ~~150,216,638.67~~CA ~~1,607,591,447.66 Scheduled Principal 29,565.25 228,914.63 Unscheduled Principal 1,237,676.~~80 ~~37,296,211~~.7700 ~~Scheduled Interest 742~~360,~~151~~000.~~20 7,909,732.57 Servicing Fee 31,963.25 477,449.84 Master Servicing Fee 0.~~00 ~~0.00~~Group ~~Trustee~~1 ~~Fee~~1083001242 ~~0.00~~Jun-2005 ~~0.00~~01-Oct-2004 ~~Fry~~MA ~~Amount 0~~80.00 ~~0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 9~~285,~~820~~600.~~47 Pool Insurance Fee 0.~~00 ~~0.00~~Group ~~Spread~~ 1 ~~0.00~~4017150053 ~~0.00~~May-2005 ~~Spread~~01-Sep-2004 2GA 090.00 ~~0.00 Spread 3 0.00 0.00 Net Interest 710~~108,~~187~~000.~~95 7,422,462.26 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 5.625850 5.414178~~

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · STRUCTURED ASSET MORT INV II INC BEAR STEARNS ALT A TR 05 2