8-K 1 srm05007_10508.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2005 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120575-17 Pooling and Servicing Agreement) (Commission 54-2169505 (State or other File Number) 54-2169506 jurisdiction 54-2169507 of Incorporation) 54-2169508 54-2169509 54-6658779 54-6658780 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-7 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 2005-7 Trust, relating to the August 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-7 Trust, relating to the August 25, 2005 distribution. EX-99.1

Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Record Date: 67/3029/2005 Distribution Date: 78/25/2005 Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Series SARM 2005-7 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A1 863579PD4 SEN 5.~~40529~~40501% ~~284~~277,~~270~~745,~~049~~844.4966 1,~~280~~251,~~469~~015.2371 1-A2 863579PE2 SEN 5.~~40529~~40501% 9,~~476~~258,~~294~~807.9912 4241,~~685~~703.1328 1-A3 863579PF9 SEN 5.~~40529~~40501% ~~141~~137,~~002~~766,~~306~~200.2252 ~~635~~620,~~132~~522.3899 1-A4 863579PG7 SEN 5.~~40529~~40501% 1312,~~270~~965,~~197~~636.0535 5958,~~774~~399.4349 2-A1 863579PH5 SEN 5.~~46858~~46683% 9695,~~399~~108,~~385~~342.8667 ~~439~~433,~~306~~284.4348 2-A2 863579PJ1 SEN 5.~~46858~~46683% 7,~~845~~740,~~946~~868.4645 35,~~755~~265.1503 3-A1 863579PK8 SEN 5.~~53810~~54204% ~~127~~124,~~422~~998,~~241~~515.9735 ~~588~~577,~~064~~289.0537 3-A2 863579PL6 SEN 5.~~53810~~54204% 10,~~370~~173,~~843~~577.4635 4746,~~862~~985.2934 4-A 863579PM4 SEN 5.~~45982~~45770% 8988,~~093~~801,~~395~~879.0209 ~~405~~403,~~361~~878.8655 5-A1 863579PN2 SEN 5.~~64793~~65453% 4746,~~020~~624,~~915~~556.2899 ~~221~~219,~~308~~700.9801 5-A2 863579PP7 SEN 5.~~64793~~65453% 1,~~566~~553,~~443~~239.7657 7,~~372~~319.6403 6-A1 863579PQ5 SEN 5.~~93183~~93321% 2423,~~325~~821,~~143~~789.9175 ~~120~~117,~~243~~782.8596 6-A2 863579PR3 SEN 5.~~93183~~93321% ~~810~~793,~~680~~904.1090 43,~~007~~925.3533 7-A 863579PS1 SEN 34.~~90400~~03300% ~~128~~123,~~852~~961,~~755~~078.2173 ~~329~~311,~~636~~242.6196 7-AX 863579PT9 IO 0.~~93817~~93598% 0.00 ~~100~~96,~~738~~687.5366 B1-I 863579PU6 SUB 5.~~46891~~46938% 29,~~011~~007,~~506~~405.1867 132,~~217~~210.8732 B2-I 863579PV4 SUB 5.~~46891~~46938% 4,831,~~919~~236.1318 22,~~021~~019.1387 B3-I 863579PW2 SUB 5.~~46891~~46938% 8,~~701~~700,~~252~~022.8096 39,~~655~~653.3408 B4-I 863579PX0 SUB 5.~~46891~~46938% 2,898,~~751~~341.6594 13,210.8510 B5-I 863579PY8 SUB 5.~~46891~~46938% 3,~~865~~864,~~335~~789.3906 17,~~615~~614.9998 B6-I 863579PZ5 SUB 5.~~46891~~46938% 2,414,~~960~~618.0066 11,~~006~~005.0138 B7-I 863579QA9 SUB 5.~~46891~~46938% 481,~~792~~724.5242 2,195.7461 B8-I 863579QH4 SUB 5.~~46891~~46938% 5,~~316~~315,~~710~~958.3689 24,~~230~~229.5315 B9-I 863579QJ0 SUB 5.~~46891~~46938% 5,~~800~~799,~~502~~682.0116 26,~~435~~433.3787 B10-I 863579QK7 SUB 5.~~46891~~46938% 4,~~380~~379,~~500~~881.5439 19,~~963~~962.8268 B1-II 863579QB7 SUB 3.~~76438~~91000% 4,128,~~350~~838.5784 12,~~462~~267.3098 B2-II 863579QC5 SUB 34.~~96438~~11000% 2,927,~~539~~885.4772 9,~~325~~187.3258 B3-II 863579QD3 SUB 4.~~01438~~16000% 749,~~882~~970.0473 2,~~419~~384.9063 B4-II 863579QE1 SUB 4.~~61438~~76000% 1,050,~~834~~958.6998 3,~~916~~867.5113 B5-II 863579QF8 SUB 4.~~61438~~76000% 749,~~882~~970.0473 2,~~794~~759.8461 B6-II 863579QL5 SUB 4.~~61438~~76000% 900,~~858~~964.2983 3,~~357~~315.5421 B7-II 863579QM3 SUB 4.~~61438~~76000% 1,350,~~787~~947.5127 54,~~034~~970.4498 B8-II 863579QN1 SUB 4.~~61438~~76000% 904,~~360~~467.7470 3,~~370~~328.5118 BX-II 863579QP6 SUB 0.~~68710~~66829% 0.00 0.00 R 863579QG6 RES 5.~~40494~~39989% 0.00 0.9167 P SRM0507PI RES 0.00000% 0.06 2230,~~298~~902.1000 Totals 1,~~062~~041,~~192~~771,~~324~~907.7769 4,~~691~~606,~~251~~521.9320

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A1 67,~~524~~019,~~204~~855.8381 0.00 ~~277~~270,~~745~~725,~~844~~988.6685 78,~~804~~270,~~674~~871.0652 0.00 1-A2 ~~217~~234,~~487~~010.8867 0.00 9,~~258~~024,~~807~~796.1245 ~~260~~275,~~173~~713.0195 0.00 1-A3 3,~~236~~481,~~105~~956.7019 0.00 ~~137~~134,~~766~~284,~~200~~244.5233 34,~~871~~102,~~238~~479.0818 0.00 1-A4 ~~304~~327,~~560~~698.6950 0.00 12,~~965~~637,~~636~~937.3585 ~~364~~386,~~335~~097.1299 0.00 2-A1 1,~~291~~359,~~043~~805.1999 0.00 9593,~~108~~748,~~342~~536.6768 1,~~730~~793,~~349~~090.6247 0.00 2-A2 ~~105~~110,~~078~~674.0162 0.00 7,~~740~~630,~~868~~193.4583 ~~140~~145,~~833~~939.1665 0.00 3-A1 23,~~423~~877,~~726~~951.6264 0.00 ~~124~~121,~~998~~120,~~515~~563.3571 34,~~011~~455,~~790~~241.6701 0.00 3-A2 ~~197~~315,~~266~~624.1188 0.00 109,~~173~~857,~~577~~952.3548 ~~245~~362,~~128~~610.4022 0.00 4-A ~~291~~1,~~515~~988,438.9357 0.00 8886,~~801~~813,~~879~~440.0953 ~~696~~2,~~877~~392,317.7912 0.00 5-A1 ~~396~~18,~~358~~039.2902 0.00 46,~~624~~606,~~556~~517.9996 ~~617~~237,~~667~~739.2703 0.00 5-A2 ~~13,204~~600.1995 0.00 1,~~553~~552,~~239~~638.5762 207,~~576~~919.8398 0.00 6-A1 ~~503~~3,~~354~~225.1608 0.00 23,~~821~~818,~~789~~564.7567 ~~623~~121,~~598~~008.0104 0.00 6-A2 ~~16,775~~107.2048 0.00 793,~~904~~797.9042 204,~~782~~032.5581 0.00 7-A 45,~~981~~153,~~240~~551.8350 0.00 ~~123~~118,~~961~~912,~~078~~896.7380 5,~~310~~464,~~877~~794.4446 0.00 7-AX 0.00 0.00 0.00 ~~100~~96,~~738~~687.5366 0.00 B1-I 4,~~100~~114.5174 0.00 29,~~007~~003,~~405~~290.6793 136,~~318~~325.3806 0.00 B2-I ~~682~~685.9532 0.00 4,~~831~~830,~~236~~550.1887 22,~~704~~705.0819 0.00 B3-I 1,~~229~~234.8411 0.00 8,~~700~~698,~~022~~788.9685 40,~~885~~887.1819 0.00 B4-I ~~409~~411.7113 0.00 2,~~898~~897,~~341~~930.9481 13,~~620~~621.5623 0.00 B5-I ~~546~~548.3323 0.00 3,864,~~789~~240.0684 18,~~162~~163.3221 0.00 B6-I ~~341~~342.3352 0.00 2,414,~~618~~276.6615 11,347.3490 0.00 B7-I 68.1033 0.00 481,~~724~~656.4209 2,263.8494 0.00 B8-I ~~751~~754.4708 0.00 5,315,~~958~~204.8981 24,~~982~~983.0023 0.00 B9-I ~~819~~822.8569 0.00 5,~~799~~798,~~682~~859.1647 27,~~255~~256.2256 0.00 B10-I ~~619~~621.1429 0.00 4,379,~~881~~260.3910 20,~~582~~583.9697 0.00 B1-II 016.0041 0.00 4,~~128~~130,~~838~~007.8458 12,~~462~~284.3039 0.00 B2-II 011.0064 0.00 2,~~927~~928,~~885~~714.7251 9,~~325~~199.3222 0.00 B3-II 02.0098 0.00 ~~749~~750,~~970~~183.7302 2,~~419~~387.9061 0.00 B4-II 04.0018 0.00 1,~~050~~051,~~958~~256.9847 3,~~916~~871.5131 0.00 B5-II 02.0098 0.00 ~~749~~750,~~970~~183.7302 2,~~794~~762.8459 0.00 B6-II 03.0058 0.00 ~~900~~901,~~964~~219.8387 3,~~357~~318.5479 0.00 B7-II 05.0037 0.00 1,~~350~~351,~~947~~329.2768 54,~~034~~976.4435 0.00 B8-II 03.0059 0.00 904,~~467~~723.7073 3,~~370~~331.5177 0.00 BX-II 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.9167 0.00 P 0.00 0.00 0.06 2230,~~298~~902.1000 0.00 Totals 2023,~~511~~901,~~490~~194.8607 0.00 1,~~041~~017,~~771~~979,~~907~~747.6904 2528,~~202~~507,~~742~~715.7927 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 302,410,000.00 ~~284~~277,~~270~~745,~~049~~844.4966 32,~~825~~259.0658 6,~~491~~987,~~379~~596.7623 0.00 0.00 1-A2 10,081,000.00 9,~~476~~258,~~294~~807.9912 1,~~094~~075.2439 ~~216~~232,~~393~~935.6428 0.00 0.00 1-A3 150,000,000.00 ~~141~~137,~~002~~766,~~306~~200.2252 16,~~281~~001.7325 3,~~219~~465,~~823~~954.9694 0.00 0.00 1-A4 14,117,000.00 1312,~~270~~965,~~197~~636.0535 1,~~532~~505.3393 ~~303~~326,~~028~~192.3757 0.00 0.00 2-A1 100,086,000.00 9695,~~399~~108,~~385~~342.8667 1413,~~142~~947.1355 1,~~276~~345,~~901~~858.0744 0.00 0.00 2-A2 8,146,000.00 7,~~845~~740,~~946~~868.4645 1,~~151~~135.0319 ~~103~~109,~~926~~539.9842 0.00 0.00 3-A1 135,177,000.00 ~~127~~124,~~422~~998,~~241~~515.9735 25,~~447~~242.8449 23,~~398~~852,~~278~~709.7815 0.00 0.00 3-A2 11,002,000.00 10,~~370~~173,~~843~~577.4635 2,~~071~~054.1948 ~~195~~313,~~194~~570.9240 0.00 0.00 4-A 93,018,000.00 8988,~~093~~801,~~395~~879.0209 11,~~445~~500.9876 ~~280~~1,~~069~~976,937.9581 0.00 0.00 5-A1 47,698,000.00 4746,~~020~~624,~~915~~556.2899 1211,~~319~~900.5060 ~~384~~6,~~038~~138.7943 0.00 0.00 5-A2 1,589,000.00 1,~~566~~553,~~443~~239.7657 ~~410~~396.4145 ~~12,793~~204.7849 0.00 0.00 6-A1 25,655,000.00 2423,~~325~~821,~~143~~789.9175 2,~~035~~042.0342 ~~501~~1,~~319~~182.1366 0.00 0.00 6-A2 855,000.00 ~~810~~793,~~680~~904.1090 6768.8207 ~~16,707~~39.3841 0.00 0.00 7-A 137,405,000.00 ~~128~~123,~~852~~961,~~755~~078.2173 0492.0074 45,~~981~~153,~~240~~058.8376 0.00 0.00 B1-I 29,024,000.00 29,~~011~~007,~~506~~405.1867 4,~~100~~114.5174 0.00 0.00 0.00 B2-I 4,834,000.00 4,831,~~919~~236.1318 ~~682~~685.9532 0.00 0.00 0.00 B3-I 8,705,000.00 8,~~701~~700,~~252~~022.8096 1,~~229~~234.8411 0.00 0.00 0.00 B4-I 2,900,000.00 2,898,~~751~~341.6594 ~~409~~411.7113 0.00 0.00 0.00 B5-I 3,867,000.00 3,~~865~~864,~~335~~789.3906 ~~546~~548.3323 0.00 0.00 0.00 B6-I 2,416,000.00 2,414,~~960~~618.0066 ~~341~~342.3352 0.00 0.00 0.00 B7-I 482,000.00 481,~~792~~724.5242 68.1033 0.00 0.00 0.00 B8-I 5,319,000.00 5,~~316~~315,~~710~~958.3689 ~~751~~754.4708 0.00 0.00 0.00 B9-I 5,803,000.00 5,~~800~~799,~~502~~682.0116 ~~819~~822.8569 0.00 0.00 0.00 B10-I 4,382,387.00 4,~~380~~379,~~500~~881.5439 ~~619~~621.1429 0.00 0.00 0.00 B1-II 4,129,000.00 4,128,~~350~~838.5784 016.0041 0.00 0.00 0.00 B2-II 2,928,000.00 2,927,~~539~~885.4772 011.0064 0.00 0.00 0.00 B3-II 750,000.00 749,~~882~~970.0473 02.0098 0.00 0.00 0.00 B4-II 1,051,000.00 1,050,~~834~~958.6998 04.0018 0.00 0.00 0.00 B5-II 750,000.00 749,~~882~~970.0473 02.0098 0.00 0.00 0.00 B6-II 901,000.00 900,~~858~~964.2983 03.0058 0.00 0.00 0.00 B7-II 1,351,000.00 1,350,~~787~~947.5127 05.0037 0.00 0.00 0.00 B8-II 904,503.00 904,~~360~~467.7470 03.0059 0.00 0.00 0.00 BX-II 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 P 0.06 0.06 0.00 0.00 0.00 0.00 Totals 1,117,735,990.06 1,~~062~~041,~~192~~771,~~324~~907.7769 ~~130~~129,~~393~~276.5207 2023,~~381~~771,~~097~~917.3499 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 67,~~524~~019,~~204~~855.8381 ~~277~~270,~~745~~725,~~844~~988.6685 0.~~91844134~~89522830 67,~~524~~019,~~204~~855.8381 1-A2 ~~217~~234,~~487~~010.8867 9,~~258~~024,~~807~~796.1245 0.~~91844134~~89522830 ~~217~~234,~~487~~010.8867 1-A3 3,~~236~~481,~~105~~956.7019 ~~137~~134,~~766~~284,~~200~~244.5233 0.~~91844134~~89522830 3,~~236~~481,~~105~~956.7019 1-A4 ~~304~~327,~~560~~698.6950 12,~~965~~637,~~636~~937.3585 0.~~91844134~~89522830 ~~304~~327,~~560~~698.6950 2-A1 1,~~291~~359,~~043~~805.1999 9593,~~108~~748,~~342~~536.6768 0.~~95026620~~93667982 1,~~291~~359,~~043~~805.1999 2-A2 ~~105~~110,~~078~~674.0162 7,~~740~~630,~~868~~193.4583 0.~~95026620~~93667982 ~~105~~110,~~078~~674.0162 3-A1 23,~~423~~877,~~726~~951.6264 ~~124~~121,~~998~~120,~~515~~563.3571 0.~~92470254~~89601459 23,~~423~~877,~~726~~951.6264 3-A2 ~~197~~315,~~266~~624.1188 109,~~173~~857,~~577~~952.3548 0.~~92470254~~89601459 ~~197~~315,~~266~~624.1188 4-A ~~291~~1,~~515~~988,438.9357 8886,~~801~~813,~~879~~440.0953 0.~~95467414~~93329722 ~~291~~1,~~515~~988,438.9357 5-A1 ~~396~~18,~~358~~039.2902 46,~~624~~606,~~556~~517.9996 0.~~97749501~~97711682 ~~396~~18,~~358~~039.2902 5-A2 ~~13,204~~600.1995 1,~~553~~552,~~239~~638.5762 0.~~97749501~~97711682 ~~13,204~~600.1995 6-A1 ~~503~~3,~~354~~225.1608 23,~~821~~818,~~789~~564.7567 0.~~92854374~~92841803 ~~503~~3,~~354~~225.1608 6-A2 ~~16,775~~107.2048 793,~~904~~797.9042 0.~~92854374~~92841804 ~~16,775~~107.2048 7-A 45,~~981~~153,~~240~~551.8350 ~~123~~118,~~961~~912,~~078~~896.7380 0.~~90215843~~86541899 45,~~981~~153,~~240~~551.8350 B1-I 4,~~100~~114.5174 29,~~007~~003,~~405~~290.6793 0.~~99942825~~99928648 4,~~100~~114.5174 B2-I ~~682~~685.9532 4,~~831~~830,~~236~~550.1887 0.~~99942825~~99928649 ~~682~~685.9532 B3-I 1,~~229~~234.8411 8,~~700~~698,~~022~~788.9685 0.~~99942826~~99928648 1,~~229~~234.8411 B4-I ~~409~~411.7113 2,~~898~~897,~~341~~930.9481 0.~~99942826~~99928649 ~~409~~411.7113 B5-I ~~546~~548.3323 3,864,~~789~~240.0684 0.~~99942825~~99928649 ~~546~~548.3323 B6-I ~~341~~342.3352 2,414,~~618~~276.6615 0.~~99942825~~99928649 ~~341~~342.3352 B7-I 68.1033 481,~~724~~656.4209 0.~~99942826~~99928649 68.1033 B8-I ~~751~~754.4708 5,315,~~958~~204.8981 0.~~99942826~~99928648 ~~751~~754.4708 B9-I ~~819~~822.8569 5,~~799~~798,~~682~~859.1647 0.~~99942825~~99928648 ~~819~~822.8569 B10-I ~~619~~621.1429 4,379,~~881~~260.3910 0.~~99942825~~99928648 ~~619~~621.1429 B1-II 016.0041 4,~~128~~130,~~838~~007.8458 01.~~99996097~~00024403 016.0041 B2-II 011.0064 2,~~927~~928,~~885~~714.7251 01.~~99996097~~00024403 011.0064 B3-II 02.0098 ~~749~~750,~~970~~183.7302 01.~~99996097~~00024403 02.0098 B4-II 04.0018 1,~~050~~051,~~958~~256.9847 01.~~99996097~~00024402 04.0018 B5-II 02.0098 ~~749~~750,~~970~~183.7302 01.~~99996097~~00024403 02.0098 B6-II 03.0058 ~~900~~901,~~964~~219.8387 01.~~99996097~~00024403 03.0058 B7-II 05.0037 1,~~350~~351,~~947~~329.2768 01.~~99996097~~00024403 05.0037 B8-II 03.0059 904,~~467~~723.7073 01.~~99996097~~00024403 03.0059 BX-II 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 P 0.00 0.06 1.00000000 0.00 Totals 2023,~~511~~901,~~490~~194.8607 1,~~041~~017,~~771~~979,~~907~~747.6904 0.~~93203754~~91075152 2023,~~511~~901,~~490~~194.8607

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 302,410,000.00 ~~940~~918.~~01537479~~44133679 0.~~10854489~~10667498 2123.~~46549307~~10636629 0.00000000 1-A2 10,081,000.00 ~~940~~918.~~01537447~~44133717 0.~~10854479~~10667493 2123.~~46549350~~10636643 0.00000000 1-A3 150,000,000.00 ~~940~~918.~~01537480~~44133680 0.~~10854487~~10667500 2123.~~46549307~~10636627 0.00000000 1-A4 14,117,000.00 ~~940~~918.~~01537508~~44133669 0.~~10854502~~10667493 2123.~~46549338~~10636608 0.00000000 2-A1 100,086,000.00 ~~963~~950.~~16553624~~26619777 0.~~14129978~~13935565 1213.~~75803879~~44701996 0.00000000 2-A2 8,146,000.00 ~~963~~950.~~16553646~~26619813 0.~~14130002~~13935551 1213.~~75803830~~44701940 0.00000000 3-A1 135,177,000.00 ~~942~~924.~~63256301~~70254074 0.~~18825569~~18673658 1728.~~74176657~~50121803 0.00000000 3-A2 11,002,000.00 ~~942~~924.~~63256317~~70254045 0.~~18825577~~18673696 1728.~~74176695~~50121796 0.00000000 4-A 93,018,000.00 ~~957~~954.~~80811262~~67413931 0.~~12305124~~12364016 321.~~01092208~~25328227 0.00000000 5-A1 47,698,000.00 ~~985~~977.~~80475659~~49501006 0.~~25828127~~24949893 80.~~05146526~~12869366 0.00000000 5-A2 1,589,000.00 ~~985~~977.~~80475771~~49500944 0.~~25828194~~24949654 80.~~05146633~~12869100 0.00000000 6-A1 25,655,000.00 ~~948~~928.~~16386318~~54374391 0.~~07932294~~07961099 190.~~54079634~~04609862 0.00000000 6-A2 855,000.00 ~~948~~928.~~16385965~~54374269 0.~~07932164~~07961404 190.~~54079532~~04609357 0.00000000 7-A 137,405,000.00 ~~937~~902.~~75885310~~15842750 0.~~00000000~~00358604 3637.~~25225305~~50270194 0.00000000 7-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 29,024,000.00 999.~~56953487~~42825489 0.~~14127998~~14177026 0.00000000 0.00000000 B2-I 4,834,000.00 999.~~56953455~~42825403 0.~~14128051~~14177079 0.00000000 0.00000000 B3-I 8,705,000.00 999.~~56953475~~42825503 0.~~14127972~~14177025 0.00000000 0.00000000 B4-I 2,900,000.00 999.~~56953448~~42825517 0.~~14127931~~14176897 0.00000000 0.00000000 B5-I 3,867,000.00 999.~~56953452~~42825446 0.~~14128006~~14177140 0.00000000 0.00000000 B6-I 2,416,000.00 999.~~56953642~~42825331 0.~~14127897~~14177152 0.00000000 0.00000000 B7-I 482,000.00 999.~~56954357~~42825726 0.~~14128631~~14176349 0.00000000 0.00000000 B8-I 5,319,000.00 999.~~56953563~~42825531 0.~~14128032~~14177101 0.00000000 0.00000000 B9-I 5,803,000.00 999.~~56953472~~42825435 0.~~14128037~~14176977 0.00000000 0.00000000 B10-I 4,382,387.00 999.~~56953596~~42825451 0.~~14127917~~14176977 0.00000000 0.00000000 B1-II 4,129,000.00 999.~~84271494~~96096876 0.~~00000000~~00397433 0.00000000 0.00000000 B2-II 2,928,000.00 999.~~84271516~~96096995 0.~~00000000~~00397541 0.00000000 0.00000000 B3-II 750,000.00 999.~~84272000~~96097333 0.~~00000000~~00397333 0.00000000 0.00000000 B4-II 1,051,000.00 999.~~84271170~~96097050 0.~~00000000~~00397716 0.00000000 0.00000000 B5-II 750,000.00 999.~~84272000~~96097333 0.~~00000000~~00397333 0.00000000 0.00000000 B6-II 901,000.00 999.~~84271920~~96096559 0.~~00000000~~00397336 0.00000000 0.00000000 B7-II 1,351,000.00 999.~~84271651~~96096965 0.~~00000000~~00397483 0.00000000 0.00000000 B8-II 904,503.00 999.~~84272026~~96097304 0.~~00000000~~00396903 0.00000000 0.00000000 BX-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 P 0.06 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes per $1,000 denominations

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 2123.~~57403799~~21304127 ~~918~~895.~~44133679~~22829553 0.~~91844134~~89522830 2123.~~57403799~~21304127 1-A2 0.00000000 2123.~~57403829~~21304136 ~~918~~895.~~44133717~~22829580 0.~~91844134~~89522830 2123.~~57403829~~21304136 1-A3 0.00000000 2123.~~57403800~~21304127 ~~918~~895.~~44133680~~22829553 0.~~91844134~~89522830 2123.~~57403800~~21304127 1-A4 0.00000000 2123.~~57403769~~21304101 ~~918~~895.~~44133669~~22829567 0.~~91844134~~89522830 2123.~~57403769~~21304101 2-A1 0.00000000 1213.~~89933847~~58637562 ~~950~~936.~~26619777~~67982215 0.~~95026620~~93667982 1213.~~89933847~~58637562 2-A2 0.00000000 1213.~~89933833~~58637614 ~~950~~936.~~26619813~~67982200 0.~~95026620~~93667982 1213.~~89933833~~58637614 3-A1 0.00000000 1728.~~93002227~~68795461 ~~924~~896.~~70254074~~01458614 0.~~92470254~~89601459 1728.~~93002227~~68795461 3-A2 0.00000000 1728.~~93002272~~68795492 ~~924~~896.~~70254045~~01458644 0.~~92470254~~89601459 1728.~~93002272~~68795492 4-A 0.00000000 321.~~13397332~~37692242 ~~954~~933.~~67413931~~29721699 0.~~95467414~~93329722 321.~~13397332~~37692242 5-A1 0.00000000 80.~~30974653~~37819238 977.~~49501006~~11681748 0.~~97749501~~97711682 80.~~30974653~~37819238 5-A2 0.00000000 80.~~30974827~~37819383 977.~~49500944~~11681561 0.~~97749501~~97711682 80.~~30974827~~37819383 6-A1 0.00000000 190.~~62011927~~12570961 928.~~54374391~~41803430 0.~~92854374~~92841803 190.~~62011927~~12570961 6-A2 0.00000000 190.~~62011696~~12570760 928.~~54374269~~41803509 0.~~92854374~~92841804 190.~~62011696~~12570760 7-A 0.00000000 3637.~~25225305~~50628798 ~~902~~865.~~15842750~~41899349 0.~~90215843~~86541899 3637.~~25225305~~50628798 7-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 0.00000000 0.~~14127998~~14177026 999.~~42825489~~28648463 0.~~99942825~~99928648 0.~~14127998~~14177026 B2-I 0.00000000 0.~~14128051~~14177079 999.~~42825403~~28648531 0.~~99942825~~99928649 0.~~14128051~~14177079 B3-I 0.00000000 0.~~14127972~~14177025 999.~~42825503~~28648478 0.~~99942826~~99928648 0.~~14127972~~14177025 B4-I 0.00000000 0.~~14127931~~14176897 999.~~42825517~~28648621 0.~~99942826~~99928649 0.~~14127931~~14176897 B5-I 0.00000000 0.~~14128006~~14177140 999.~~42825446~~28648565 0.~~99942825~~99928649 0.~~14128006~~14177140 B6-I 0.00000000 0.~~14127897~~14177152 999.~~42825331~~28648593 0.~~99942825~~99928649 0.~~14127897~~14177152 B7-I 0.00000000 0.~~14128631~~14176349 999.~~42825726~~28649378 0.~~99942826~~99928649 0.~~14128631~~14176349 B8-I 0.00000000 0.~~14128032~~14177101 999.~~42825531~~28648430 0.~~99942826~~99928648 0.~~14128032~~14177101 B9-I 0.00000000 0.~~14128037~~14176977 999.~~42825435~~28648458 0.~~99942825~~99928648 0.~~14128037~~14176977 B10-I 0.00000000 0.~~14127917~~14176977 999.~~42825451~~28648474 0.~~99942825~~99928648 0.~~14127917~~14176977 B1-II 0.00000000 0.~~00000000~~00397433 ~~999~~1,000.~~96096876~~24402519 01.~~99996097~~00024403 0.~~00000000~~00397433 B2-II 0.00000000 0.~~00000000~~00397541 ~~999~~1,000.~~96096995~~24402664 01.~~99996097~~00024403 0.~~00000000~~00397541 B3-II 0.00000000 0.~~00000000~~00397333 ~~999~~1,000.~~96097333~~24402667 01.~~99996097~~00024403 0.~~00000000~~00397333 B4-II 0.00000000 0.~~00000000~~00397716 ~~999~~1,000.~~96097050~~24402474 01.~~99996097~~00024402 0.~~00000000~~00397716 B5-II 0.00000000 0.~~00000000~~00397333 ~~999~~1,000.~~96097333~~24402667 01.~~99996097~~00024403 0.~~00000000~~00397333 B6-II 0.00000000 0.~~00000000~~00397336 ~~999~~1,000.~~96096559~~24402886 01.~~99996097~~00024403 0.~~00000000~~00397336 B7-II 0.00000000 0.~~00000000~~00397483 ~~999~~1,000.~~96096965~~24402665 01.~~99996097~~00024403 0.~~00000000~~00397483 B8-II 0.00000000 0.~~00000000~~00396903 ~~999~~1,000.~~96097304~~24403457 01.~~99996097~~00024403 0.~~00000000~~00396903 BX-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 302,410,000.00 5.~~40529~~40501% ~~284~~277,~~270~~745,~~049~~844.4966 1,~~280~~251,~~469~~015.2371 0.00 0.00 1-A2 10,081,000.00 5.~~40529~~40501% 9,~~476~~258,~~294~~807.9912 4241,~~685~~703.1328 0.00 0.00 1-A3 150,000,000.00 5.~~40529~~40501% ~~141~~137,~~002~~766,~~306~~200.2252 ~~635~~620,~~132~~522.3899 0.00 0.00 1-A4 14,117,000.00 5.~~40529~~40501% 1312,~~270~~965,~~197~~636.0535 5958,~~774~~399.4349 0.00 0.00 2-A1 100,086,000.00 5.~~46858~~46683% 9695,~~399~~108,~~385~~342.8667 ~~439~~433,~~306~~284.4348 0.00 0.00 2-A2 8,146,000.00 5.~~46858~~46683% 7,~~845~~740,~~946~~868.4645 35,~~755~~265.1503 0.00 0.00 3-A1 135,177,000.00 5.~~53810~~54204% ~~127~~124,~~422~~998,~~241~~515.9735 ~~588~~577,~~064~~289.0537 0.00 0.00 3-A2 11,002,000.00 5.~~53810~~54204% 10,~~370~~173,~~843~~577.4635 4746,~~862~~985.2934 0.00 0.00 4-A 93,018,000.00 5.~~45982~~45770% 8988,~~093~~801,~~395~~879.0209 ~~405~~403,~~361~~878.8655 0.00 0.00 5-A1 47,698,000.00 5.~~64793~~65453% 4746,~~020~~624,~~915~~556.2899 ~~221~~219,~~308~~700.9801 0.00 0.00 5-A2 1,589,000.00 5.~~64793~~65453% 1,~~566~~553,~~443~~239.7657 7,~~372~~319.6403 0.00 0.00 6-A1 25,655,000.00 5.~~93183~~93321% 2423,~~325~~821,~~143~~789.9175 ~~120~~117,~~243~~782.8596 0.00 0.00 6-A2 855,000.00 5.~~93183~~93321% ~~810~~793,~~680~~904.1090 43,~~007~~925.3533 0.00 0.00 7-A 137,405,000.00 34.~~90400~~03300% ~~128~~123,~~852~~961,~~755~~078.2173 ~~419~~416,~~200~~612.9653 0.00 0.00 7-AX 0.00 0.~~93817~~93598% ~~128~~123,~~852~~961,~~755~~078.2173 ~~100~~96,~~738~~687.5366 0.00 0.00 B1-I 29,024,000.00 5.~~46891~~46938% 29,~~011~~007,~~506~~405.1867 132,~~217~~210.8732 0.00 0.00 B2-I 4,834,000.00 5.~~46891~~46938% 4,831,~~919~~236.1318 22,~~021~~019.1387 0.00 0.00 B3-I 8,705,000.00 5.~~46891~~46938% 8,~~701~~700,~~252~~022.8096 39,~~655~~653.3408 0.00 0.00 B4-I 2,900,000.00 5.~~46891~~46938% 2,898,~~751~~341.6594 13,210.8510 0.00 0.00 B5-I 3,867,000.00 5.~~46891~~46938% 3,~~865~~864,~~335~~789.3906 17,~~615~~614.9998 0.00 0.00 B6-I 2,416,000.00 5.~~46891~~46938% 2,414,~~960~~618.0066 11,~~006~~005.0138 0.00 0.00 B7-I 482,000.00 5.~~46891~~46938% 481,~~792~~724.5242 2,195.7461 0.00 0.00 B8-I 5,319,000.00 5.~~46891~~46938% 5,~~316~~315,~~710~~958.3689 24,~~230~~229.5315 0.00 0.00 B9-I 5,803,000.00 5.~~46891~~46938% 5,~~800~~799,~~502~~682.0116 26,~~435~~433.3787 0.00 0.00 B10-I 4,382,387.00 5.~~46891~~46938% 4,~~380~~379,~~500~~881.5439 19,~~963~~962.8268 0.00 0.00 B1-II 4,129,000.00 3.~~76438~~91000% 4,128,~~350~~838.5784 1213,~~950~~453.5713 0.00 0.00 B2-II 2,928,000.00 34.~~96438~~11000% 2,927,~~539~~885.4772 910,~~671~~028.5701 0.00 0.00 B3-II 750,000.00 4.~~01438~~16000% 749,~~882~~970.0473 2,~~508~~599.5990 0.00 0.00 B4-II 1,051,000.00 4.~~61438~~76000% 1,050,~~834~~958.6998 4,~~040~~168.7980 0.00 0.00 B5-II 750,000.00 4.~~61438~~76000% 749,~~882~~970.0473 2,~~883~~974.5388 0.00 0.00 B6-II 901,000.00 4.~~61438~~76000% 900,~~858~~964.2983 3,~~464~~573.0983 0.00 0.00 B7-II 1,351,000.00 4.~~61438~~76000% 1,350,~~787~~947.5127 5,~~194~~358.2176 0.00 0.00 B8-II 904,503.00 4.~~61438~~76000% 904,~~360~~467.7470 3,~~477~~587.5572 0.0008 0.0800 BX-II 0.00 0.~~68710~~66829% 12,~~778~~787,~~671~~553.1953 7,~~372~~205.8889 0.00 0.00 R 100.00 5.~~40494~~39989% 0.00 0.00 0.00 0.00 P 0.06 0.00000% 0.06 0.00 0.00 0.00 Totals 1,117,735,990.06 4,~~767~~691,~~399~~857.6972 0.0008 0.0800

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.00 0.00 1,~~280~~251,~~469~~015.2371 0.00 ~~277~~270,~~745~~725,~~844~~988.6685 1-A2 0.00 0.00 4241,~~685~~703.1328 0.00 9,~~258~~024,~~807~~796.1245 1-A3 0.00 0.00 ~~635~~620,~~132~~522.3899 0.00 ~~137~~134,~~766~~284,~~200~~244.5233 1-A4 0.00 0.00 5958,~~774~~399.4349 0.00 12,~~965~~637,~~636~~937.3585 2-A1 0.00 0.00 ~~439~~433,~~306~~284.4348 0.00 9593,~~108~~748,~~342~~536.6768 2-A2 0.00 0.00 35,~~755~~265.1503 0.00 7,~~740~~630,~~868~~193.4583 3-A1 0.00 0.00 ~~588~~577,~~064~~289.0537 0.00 ~~124~~121,~~998~~120,~~515~~563.3571 3-A2 0.00 0.00 4746,~~862~~985.2934 0.00 109,~~173~~857,~~577~~952.3548 4-A 0.00 0.00 ~~405~~403,~~361~~878.8655 0.00 8886,~~801~~813,~~879~~440.0953 5-A1 0.00 0.00 ~~221~~219,~~308~~700.9801 0.00 46,~~624~~606,~~556~~517.9996 5-A2 0.00 0.00 7,~~372~~319.6403 0.00 1,~~553~~552,~~239~~638.5762 6-A1 0.00 0.00 ~~120~~117,~~243~~782.8596 0.00 23,~~821~~818,~~789~~564.7567 6-A2 0.00 0.00 43,~~007~~925.3533 0.00 793,~~904~~797.9042 7-A 0.00 0.00 ~~329~~311,~~636~~242.6196 0.00 ~~123~~118,~~961~~912,~~078~~896.7380 7-AX 0.00 0.00 ~~100~~96,~~738~~687.5366 0.00 ~~123~~118,~~961~~912,~~078~~896.7380 B1-I 0.00 0.00 132,~~217~~210.8732 0.00 29,~~007~~003,~~405~~290.6793 B2-I 0.00 0.00 22,~~021~~019.1387 0.00 4,~~831~~830,~~236~~550.1887 B3-I 0.00 0.00 39,~~655~~653.3408 0.00 8,~~700~~698,~~022~~788.9685 B4-I 0.00 0.00 13,210.8510 0.00 2,~~898~~897,~~341~~930.9481 B5-I 0.00 0.00 17,~~615~~614.9998 0.00 3,864,~~789~~240.0684 B6-I 0.00 0.00 11,~~006~~005.0138 0.00 2,414,~~618~~276.6615 B7-I 0.00 0.00 2,195.7461 0.00 481,~~724~~656.4209 B8-I 0.00 0.00 24,~~230~~229.5315 0.00 5,315,~~958~~204.8981 B9-I 0.00 0.00 26,~~435~~433.3787 0.00 5,~~799~~798,~~682~~859.1647 B10-I 0.00 0.00 19,~~963~~962.8268 0.00 4,379,~~881~~260.3910 B1-II 0.00 0.00 12,~~462~~267.3098 0.00 4,~~128~~130,~~838~~007.8458 B2-II 0.00 0.00 9,~~325~~187.3258 0.00 2,~~927~~928,~~885~~714.7251 B3-II 0.00 0.00 2,~~419~~384.9063 0.00 ~~749~~750,~~970~~183.7302 B4-II 0.00 0.00 3,~~916~~867.5113 0.00 1,~~050~~051,~~958~~256.9847 B5-II 0.00 0.00 2,~~794~~759.8461 0.00 ~~749~~750,~~970~~183.7302 B6-II 0.00 0.00 3,~~357~~315.5421 0.00 ~~900~~901,~~964~~219.8387 B7-II 0.00 0.00 54,~~034~~970.4498 0.00 1,~~350~~351,~~947~~329.2768 B8-II 0.00 0.00 3,~~370~~328.5118 0.0800 904,~~467~~723.7073 BX-II 0.00 0.00 0.00 0.00 12,~~787~~798,~~553~~372.5349 R 0.00 0.00 0.9167 0.00 0.00 P 0.00 0.00 2230,~~298~~902.1000 0.00 0.06 Totals 0.00 0.00 4,~~691~~606,~~251~~521.9320 0.0800 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 302,410,000.00 5.~~40529~~40501% ~~940~~918.~~01537479~~44133679 4.~~23421590~~13681991 0.00000000 0.00000000 1-A2 10,081,000.00 5.~~40529~~40501% ~~940~~918.~~01537447~~44133717 4.~~23421585~~13681976 0.00000000 0.00000000 1-A3 150,000,000.00 5.~~40529~~40501% ~~940~~918.~~01537480~~44133680 4.~~23421587~~13681993 0.00000000 0.00000000 1-A4 14,117,000.00 5.~~40529~~40501% ~~940~~918.~~01537508~~44133669 4.~~23421619~~13682015 0.00000000 0.00000000 2-A1 100,086,000.00 5.~~46858~~46683% ~~963~~950.~~16553624~~26619777 4.~~38928951~~32912176 0.00000000 0.00000000 2-A2 8,146,000.00 5.~~46858~~46683% ~~963~~950.~~16553646~~26619813 4.~~38928922~~32912227 0.00000000 0.00000000 3-A1 135,177,000.00 5.~~53810~~54204% ~~942~~924.~~63256301~~70254074 4.~~35032624~~27061830 0.00000000 0.00000000 3-A2 11,002,000.00 5.~~53810~~54204% ~~942~~924.~~63256317~~70254045 4.~~35032630~~27061807 0.00000000 0.00000000 4-A 93,018,000.00 5.~~45982~~45770% ~~957~~954.~~80811262~~67413931 4.~~35788622~~34193973 0.00000000 0.00000000 5-A1 47,698,000.00 5.~~64793~~65453% ~~985~~977.~~80475659~~49501006 4.~~63979580~~60606336 0.00000000 0.00000000 5-A2 1,589,000.00 5.~~64793~~65453% ~~985~~977.~~80475771~~49500944 4.~~63979862~~60606042 0.00000000 0.00000000 6-A1 25,655,000.00 5.~~93183~~93321% ~~948~~928.~~16386318~~54374391 4.~~68695576~~59103333 0.00000000 0.00000000 6-A2 855,000.00 5.~~93183~~93321% ~~948~~928.~~16385965~~54374269 4.~~68695906~~59102924 0.00000000 0.00000000 7-A 137,405,000.00 34.~~90400~~03300% ~~937~~902.~~75885310~~15842750 3.~~05084211~~03200415 0.00000000 0.00000000 7-AX 0.00 0.~~93817~~93598% 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 29,024,000.00 5.~~46891~~46938% 999.~~56953487~~42825489 4.~~55546686~~55520673 0.00000000 0.00000000 B2-I 4,834,000.00 5.~~46891~~46938% 999.~~56953455~~42825403 4.~~55546752~~55520687 0.00000000 0.00000000 B3-I 8,705,000.00 5.~~46891~~46938% 999.~~56953475~~42825503 4.~~55546697~~55520735 0.00000000 0.00000000 B4-I 2,900,000.00 5.~~46891~~46938% 999.~~56953448~~42825517 4.~~55546552~~55520690 0.00000000 0.00000000 B5-I 3,867,000.00 5.~~46891~~46938% 999.~~56953452~~42825446 4.~~55546677~~55520559 0.00000000 0.00000000 B6-I 2,416,000.00 5.~~46891~~46938% 999.~~56953642~~42825331 4.~~55546772~~55520695 0.00000000 0.00000000 B7-I 482,000.00 5.~~46891~~46938% 999.~~56954357~~42825726 4.~~55547718~~55520747 0.00000000 0.00000000 B8-I 5,319,000.00 5.~~46891~~46938% 999.~~56953563~~42825531 4.~~55546719~~55520775 0.00000000 0.00000000 B9-I 5,803,000.00 5.~~46891~~46938% 999.~~56953472~~42825435 4.~~55546614~~55520765 0.00000000 0.00000000 B10-I 4,382,387.00 5.~~46891~~46938% 999.~~56953596~~42825451 4.~~55546715~~55520701 0.00000000 0.00000000 B1-II 4,129,000.00 3.~~76438~~91000% 999.~~84271494~~96096876 3.~~13649068~~25820538 0.00000000 0.00000000 B2-II 2,928,000.00 34.~~96438~~11000% 999.~~84271516~~96096995 3.~~30313183~~42486680 0.00000000 0.00000000 B3-II 750,000.00 4.~~01438~~16000% 999.~~84272000~~96097333 3.~~34478667~~46653333 0.00000000 0.00000000 B4-II 1,051,000.00 4.~~61438~~76000% 999.~~84271170~~96097050 3.~~84470980~~96650809 0.00000000 0.00000000 B5-II 750,000.00 4.~~61438~~76000% 999.~~84272000~~96097333 3.~~84470667~~96650667 0.00000000 0.00000000 B6-II 901,000.00 4.~~61438~~76000% 999.~~84271920~~96096559 3.~~84471698~~96651498 0.00000000 0.00000000 B7-II 1,351,000.00 4.~~61438~~76000% 999.~~84271651~~96096965 3.~~84471503~~96651369 0.00000000 0.00000000 B8-II 904,503.00 4.~~61438~~76000% 999.~~84272026~~96097304 3.~~84470809~~96650978 0.~~00000000~~00008845 0.~~00008845~~00000000 BX-II 0.00 0.~~68710~~66829% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 5.~~40494~~39989% 0.00000000 0.00000000 0.00000000 0.00000000 P 0.06 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes per $1,000 denominations

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~23421590~~13681991 0.00000000 ~~918~~895.~~44133679~~22829553 1-A2 0.00000000 0.00000000 4.~~23421585~~13681976 0.00000000 ~~918~~895.~~44133717~~22829580 1-A3 0.00000000 0.00000000 4.~~23421587~~13681993 0.00000000 ~~918~~895.~~44133680~~22829553 1-A4 0.00000000 0.00000000 4.~~23421619~~13682015 0.00000000 ~~918~~895.~~44133669~~22829567 2-A1 0.00000000 0.00000000 4.~~38928951~~32912176 0.00000000 ~~950~~936.~~26619777~~67982215 2-A2 0.00000000 0.00000000 4.~~38928922~~32912227 0.00000000 ~~950~~936.~~26619813~~67982200 3-A1 0.00000000 0.00000000 4.~~35032624~~27061830 0.00000000 ~~924~~896.~~70254074~~01458614 3-A2 0.00000000 0.00000000 4.~~35032630~~27061807 0.00000000 ~~924~~896.~~70254045~~01458644 4-A 0.00000000 0.00000000 4.~~35788622~~34193973 0.00000000 ~~954~~933.~~67413931~~29721699 5-A1 0.00000000 0.00000000 4.~~63979580~~60606336 0.00000000 977.~~49501006~~11681748 5-A2 0.00000000 0.00000000 4.~~63979862~~60606042 0.00000000 977.~~49500944~~11681561 6-A1 0.00000000 0.00000000 4.~~68695576~~59103333 0.00000000 928.~~54374391~~41803430 6-A2 0.00000000 0.00000000 4.~~68695906~~59102924 0.00000000 928.~~54374269~~41803509 7-A 0.00000000 0.00000000 2.~~39901466~~26515018 0.00000000 ~~902~~865.~~15842750~~41899349 7-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 0.00000000 0.00000000 4.~~55546686~~55520673 0.00000000 999.~~42825489~~28648463 B2-I 0.00000000 0.00000000 4.~~55546752~~55520687 0.00000000 999.~~42825403~~28648531 B3-I 0.00000000 0.00000000 4.~~55546697~~55520735 0.00000000 999.~~42825503~~28648478 B4-I 0.00000000 0.00000000 4.~~55546552~~55520690 0.00000000 999.~~42825517~~28648621 B5-I 0.00000000 0.00000000 4.~~55546677~~55520559 0.00000000 999.~~42825446~~28648565 B6-I 0.00000000 0.00000000 4.~~55546772~~55520695 0.00000000 999.~~42825331~~28648593 B7-I 0.00000000 0.00000000 4.~~55547718~~55520747 0.00000000 999.~~42825726~~28649378 B8-I 0.00000000 0.00000000 4.~~55546719~~55520775 0.00000000 999.~~42825531~~28648430 B9-I 0.00000000 0.00000000 4.~~55546614~~55520765 0.00000000 999.~~42825435~~28648458 B10-I 0.00000000 0.00000000 4.~~55546715~~55520701 0.00000000 999.~~42825451~~28648474 B1-II 0.00000000 0.00000000 32.~~01823686~~97117462 0.00000000 ~~999~~1000.~~96096876~~24402519 B2-II 0.00000000 0.00000000 3.~~18487705~~13783470 0.00000000 ~~999~~1000.~~96096995~~24402664 B3-II 0.00000000 0.00000000 3.~~22653333~~17950667 0.00000000 ~~999~~1000.~~96097333~~24402667 B4-II 0.00000000 0.00000000 3.~~72646051~~67947669 0.00000000 ~~999~~1000.~~96097050~~24402474 B5-II 0.00000000 0.00000000 3.~~72645333~~67948000 0.00000000 ~~999~~1000.~~96097333~~24402667 B6-II 0.00000000 0.00000000 3.~~72645949~~67947836 0.00000000 ~~999~~1000.~~96096559~~24402886 B7-II 0.00000000 0.00000000 3.~~72645448~~67948187 0.00000000 ~~999~~1000.~~96096965~~24402665 B8-II 0.00000000 0.00000000 3.~~72636686~~67956767 0.~~00008845~~00000000 ~~999~~1000.~~96097304~~24403457 BX-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 96.~~10000000~~70000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2528,~~422~~713,~~292~~792.63 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 2230,~~298~~902.1000 Total Deposits 2528,~~444~~744,~~590~~694.7363 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~241~~236,~~847~~979.9436 Payment of Interest and Principal 2528,~~202~~507,~~742~~715.7927 Total Withdrawals (Pool Distribution Amount) 2528,~~444~~744,~~590~~694.7363 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~237~~232,~~422~~638.0755 Securities Administrator Fee 4,~~425~~340.8781 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~241~~236,~~847~~979.9436

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 12 0 0 12 ~~107~~339,~~899~~464.5860 0.00 0.00 ~~107~~339,~~899~~464.5860 30 Days 5952 0 0 0 5952 1715,~~461~~943,~~934~~664.1365 0.00 0.00 0.00 1715,~~461~~943,~~934~~664.1365 60 Days 5 0 0 0 5 1,~~229~~327,~~875~~989.8351 0.00 0.00 0.00 1,~~229~~327,~~875~~989.8351 90 Days 31 0 01 0 32 ~~850~~120,~~400~~000.00 0.00 0204,575.0083 0.00 ~~850~~324,~~400~~575.0083 120 Days 0 0 21 0 21 0.00 0.00 ~~527~~218,~~150~~400.00 0.00 ~~527~~218,~~150~~400.00 150 Days 1 0 0 1 0 1 ~~344,012~~0.8500 0.00 067,150.00 0.00 ~~344~~67,~~012~~150.8500 180+ Days 0 0 01 0 01 0.00 0.00 0344,012.0085 0.00 0344,012.0085 Totals 6858 1 2 4 0 7164 1917,~~886~~391,~~222~~654.8116 ~~107~~339,~~899~~464.5860 ~~527~~834,~~150~~138.0068 0.00 2018,~~521~~565,~~272~~257.3944 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.~~029851~~060864% 0.000000% 0.000000% 0.~~029851~~060864% 0.~~010357~~033347% 0.000000% 0.000000% 0.~~010357~~033347% 30 Days 1.~~761194~~582471% 0.000000% 0.000000% 0.000000% 1.~~761194~~582471% 1.~~676165~~566189% 0.000000% 0.000000% 0.000000% 1.~~676165~~566189% 60 Days 0.~~149254~~152161% 0.000000% 0.000000% 0.000000% 0.~~149254~~152161% 0.~~118055~~130452% 0.000000% 0.000000% 0.000000% 0.~~118055~~130452% 90 Days 0.~~089552~~030432% 0.000000% 0.~~000000~~030432% 0.000000% 0.~~089552~~060864% 0.~~081630~~011788% 0.000000% 0.~~000000~~020096% 0.000000% 0.~~081630~~031884% 120 Days 0.000000% 0.000000% 0.~~059701~~030432% 0.000000% 0.~~059701~~030432% 0.000000% 0.000000% 0.~~050601~~021454% 0.000000% 0.~~050601~~021454% 150 Days 0.~~029851~~000000% 0.000000% 0.~~000000~~030432% 0.000000% 0.~~029851~~030432% 0.~~033022~~000000% 0.000000% 0.~~000000~~006596% 0.000000% 0.~~033022~~006596% 180+ Days 0.000000% 0.000000% 0.~~000000~~030432% 0.000000% 0.~~000000~~030432% 0.000000% 0.000000% 0.~~000000~~033793% 0.000000% 0.~~000000~~033793% Totals 21.~~029851~~765064% 0.~~029851~~060864% 0.~~059701~~121729% 0.000000% 21.~~119403~~947657% 1.~~908872~~708429% 0.~~010357~~033347% 0.~~050601~~081940% 0.000000% 1.~~969830~~823715%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2427 0 0 0 2427 810,~~054~~316,~~660~~001.8278 0.00 0.00 0.00 810,~~054~~316,~~660~~001.8278 60 Days 23 0 0 0 23 ~~556~~1,~~000~~003,889.0051 0.00 0.00 0.00 ~~556~~1,~~000~~003,889.0051 90 Days 1 0 0 0 1 ~~188~~120,000.00 0.00 0.00 0.00 ~~188~~120,000.00 120 Days 0 0 20 0 20 0.00 0.00 ~~527,150~~0.00 0.00 ~~527,150~~0.00 150 Days 1 0 0 1 0 1 ~~344,012~~0.8500 0.00 067,150.00 0.00 ~~344~~67,~~012~~150.8500 180+ Days 0 0 01 0 01 0.00 0.00 0344,012.0085 0.00 0344,012.0085 Totals 2831 0 2 0 3033 911,~~142~~439,~~673~~891.6729 0.00 ~~527~~411,~~150~~162.0085 0.00 911,~~669~~851,~~823~~054.6714 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~784387~~051672% 0.000000% 0.000000% 0.000000% 12.~~784387~~051672% 12.~~700602~~230159% 0.000000% 0.000000% 0.000000% 12.~~700602~~230159% 60 Days 0.~~148699~~227964% 0.000000% 0.000000% 0.000000% 0.~~148699~~227964% 0.~~117390~~217025% 0.000000% 0.000000% 0.000000% 0.~~117390~~217025% 90 Days 0.~~074349~~075988% 0.000000% 0.000000% 0.000000% 0.~~074349~~075988% 0.~~039693~~025942% 0.000000% 0.000000% 0.000000% 0.~~039693~~025942% 120 Days 0.000000% 0.000000% 0.~~148699~~000000% 0.000000% 0.~~148699~~000000% 0.000000% 0.000000% 0.~~111299~~000000% 0.000000% 0.~~111299~~000000% 150 Days 0.~~074349~~000000% 0.000000% 0.~~000000~~075988% 0.000000% 0.~~074349~~075988% 0.~~072632~~000000% 0.000000% 0.~~000000~~014517% 0.000000% 0.~~072632~~014517% 180+ Days 0.000000% 0.000000% 0.~~000000~~075988% 0.000000% 0.~~000000~~075988% 0.000000% 0.000000% 0.~~000000~~074370% 0.000000% 0.~~000000~~074370% Totals 2.~~081784~~355623% 0.000000% 0.~~148699~~151976% 0.000000% 2.~~230483~~507599% 12.~~930317~~473126% 0.000000% 0.~~111299~~088887% 0.000000% 2.~~041615~~562013% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 107,899.5837 0.00 0.00 107,899.5837 30 Days 139 0 0 0 139 21,~~182~~357,~~256~~164.1840 0.00 0.00 0.00 21,~~182~~357,~~256~~164.1840 60 Days 1 0 0 0 1 ~~259~~114,~~200~~000.00 0.00 0.00 0.00 ~~259~~114,~~200~~000.00 90 Days 10 0 0 0 10 ~~218,400~~0.00 0.00 0.00 0.00 ~~218,400~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0218,400.00 0.00 0218,400.00 150 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 1510 1 01 0 1612 21,~~659~~471,~~856~~164.1840 107,899.5837 0218,400.00 0.00 21,~~767~~797,~~755~~463.7677 0-29 Days 0.~~176367~~178891% 0.000000% 0.000000% 0.~~176367~~178891% 0.~~097205~~098511% 0.000000% 0.000000% 0.~~097205~~098511% 30 Days 21.~~292769~~610018% 0.000000% 0.000000% 0.000000% 21.~~292769~~610018% 1.~~965967~~239076% 0.000000% 0.000000% 0.000000% 1.~~965967~~239076% 60 Days 0.~~176367~~178891% 0.000000% 0.000000% 0.000000% 0.~~176367~~178891% 0.~~233510~~104081% 0.000000% 0.000000% 0.000000% 0.~~233510~~104081% 90 Days 0.~~176367~~000000% 0.000000% 0.000000% 0.000000% 0.~~176367~~000000% 0.~~196754~~000000% 0.000000% 0.000000% 0.000000% 0.~~196754~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~178891% 0.000000% 0.~~000000~~178891% 0.000000% 0.000000% 0.~~000000~~199397% 0.000000% 0.~~000000~~199397% 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.~~645503~~788909% 0.~~176367~~178891% 0.~~000000~~178891% 0.000000% 2.~~821869~~146691% 21.~~396231~~343156% 0.~~097205~~098511% 0.~~000000~~199397% 0.000000% 21.~~493436~~641064% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 42 0 0 0 42 1580,~~453,685~~137.8883 0.00 0.00 0.00 1580,~~453,685~~137.8883 60 Days 10 0 0 0 10 ~~204,575~~0.8300 0.00 0.00 0.00 ~~204,575~~0.8300 90 Days 0 0 01 0 01 0.00 0.00 0204,575.0083 0.00 0204,575.0083 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 52 0 01 0 53 1580,~~658,261~~137.7183 0.00 0204,575.0083 0.00 1784,~~658,261~~713.7166 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~092896~~561798% 0.000000% 0.000000% 0.000000% 10.~~092896~~561798% 0.~~994373~~408561% 0.000000% 0.000000% 0.000000% 0.~~994373~~408561% 60 Days 0.~~273224~~000000% 0.000000% 0.000000% 0.000000% 0.~~273224~~000000% 0.~~139937~~000000% 0.000000% 0.000000% 0.000000% 0.~~139937~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~280899% 0.000000% 0.~~000000~~280899% 0.000000% 0.000000% 0.~~000000~~144072% 0.000000% 0.~~000000~~144072% 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.~~366120~~561798% 0.000000% 0.~~000000~~280899% 0.000000% 10.~~366120~~842697% 10.~~134310~~408561% 0.000000% 0.~~000000~~144072% 0.000000% 10.~~134310~~552633% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 86 0 0 0 86 1,~~338~~344,~~246~~952.2374 0.00 0.00 0.00 1,~~338~~344,~~246~~952.2374 60 Days 1 0 0 0 1 210,100.00 0.00 0.00 0.00 210,100.00 90 Days 10 0 0 0 10 ~~444,000~~0.00 0.00 0.00 0.00 ~~444,000~~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 107 0 0 0 107 1,~~992~~555,~~346~~052.2374 0.00 0.00 0.00 1,~~992~~555,~~346~~052.2374 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~616162~~229508% 0.000000% 0.000000% 0.000000% 1.~~616162~~229508% 1.~~396774~~433538% 0.000000% 0.000000% 0.000000% 1.~~396774~~433538% 60 Days 0.~~202020~~204918% 0.000000% 0.000000% 0.000000% 0.~~202020~~204918% 0.~~219289~~223938% 0.000000% 0.000000% 0.000000% 0.~~219289~~223938% 90 Days 0.~~202020~~000000% 0.000000% 0.000000% 0.000000% 0.~~202020~~000000% 0.~~463418~~000000% 0.000000% 0.000000% 0.000000% 0.~~463418~~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.~~020202~~434426% 0.000000% 0.000000% 0.000000% 21.~~020202~~434426% 21.~~079481~~657477% 0.000000% 0.000000% 0.000000% 21.~~079481~~657477% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~465~~996,~~000~~288.0067 0.00 0.00 0.00 ~~465~~996,~~000~~288.0067 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 12 0 0 0 12 ~~465~~996,~~000~~288.0067 0.00 0.00 0.00 ~~465~~996,~~000~~288.0067 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~769231~~538462% 0.000000% 0.000000% 0.000000% 01.~~769231~~538462% 01.~~896063~~920588% 0.000000% 0.000000% 0.000000% 01.~~896063~~920588% 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.~~769231~~538462% 0.000000% 0.000000% 0.000000% 01.~~769231~~538462% 01.~~896063~~920588% 0.000000% 0.000000% 0.000000% 01.~~896063~~920588% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~238,000~~0.00 0.00 0.00 0.00 ~~238,000~~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 10 0 0 0 10 ~~238,000~~0.00 0.00 0.00 0.00 ~~238,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~538462~~000000% 0.000000% 0.000000% 0.000000% 10.~~538462~~000000% 0.~~894322~~000000% 0.000000% 0.000000% 0.000000% 0.~~894322~~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 10.~~538462~~000000% 0.000000% 0.000000% 0.000000% 10.~~538462~~000000% 0.~~894322~~000000% 0.000000% 0.000000% 0.000000% 0.~~894322~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0231,565.0023 0.00 0.00 0231,565.0023 30 Days 86 0 0 0 86 31,~~730~~349,~~085~~119.0223 0.00 0.00 0.00 31,~~730~~349,~~085~~119.0223 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 86 01 0 0 87 31,~~730~~349,~~085~~119.0223 0231,565.0023 0.00 0.00 31,~~730~~580,~~085~~684.0246 0-29 Days 0.~~000000~~268817% 0.000000% 0.000000% 0.~~000000~~268817% 0.~~000000~~175970% 0.000000% 0.000000% 0.~~000000~~175970% 30 Days 21.~~094241~~612903% 0.000000% 0.000000% 0.000000% 21.~~094241~~612903% 21.~~729980~~025216% 0.000000% 0.000000% 0.000000% 21.~~729980~~025216% 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 21.~~094241~~612903% 0.~~000000~~268817% 0.000000% 0.000000% 21.~~094241~~881720% 21.~~729980~~025216% 0.~~000000~~175970% 0.000000% 0.000000% 21.~~729980~~201185%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 698,897.00 0.06252791% 698,897.00 0.~~06708582~~06865322% Fraud 22,354,719.00 1.99999993% 22,354,719.00 2.~~14578772~~19592224% Special Hazard 18,279,047.00 1.63536355% 1312,~~004~~818,~~048~~320.0934 1.~~24823429~~25915404% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 03 ~~Aug~~Sep-04 0.000% Original Principal Balance 0768,200.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0766,988.0068 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 24 ~~Jan~~Feb-05 0.000% Original Principal Balance ~~527~~835,~~150~~350.00 ~~Feb~~Mar-05 0.000% Current Principal Balance ~~527~~834,~~150~~138.0068 ~~Mar-05 0.000%~~ Apr-05 0.000% May-05 0.015% Jun-05 0.050% Jul-05 0.051% Aug-05 0.082% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Aug~~Sep-04 0.000% Original Principal Balance 0345,000.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0344,012.0085 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 2 ~~Jan~~Feb-05 0.000% Original Principal Balance ~~527~~412,150.00 ~~Feb~~Mar-05 0.000% Current Principal Balance ~~527~~411,~~150~~162.0085 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.~~000~~109% ~~Jun~~Jul-05 0.~~109~~111% ~~Jul~~Aug-05 0.~~111~~089% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Aug~~Sep-04 0.000% Original Principal Balance 0218,400.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0218,400.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 01 ~~Jan~~Feb-05 0.000% Original Principal Balance 0218,400.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0218,400.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.~~000~~143% ~~May~~Jun-05 0.~~143~~000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.~~000~~199% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Aug~~Sep-04 0.000% Original Principal Balance 0204,800.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0204,575.0083 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 01 ~~Jan~~Feb-05 0.000% Original Principal Balance 0204,800.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0204,575.0083 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.~~000~~144% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1 ~~0018889055~~0018513630 ~~Jun~~Aug-2005 01-~~Feb~~Nov-~~2005~~2004 CANY 8075.00 ~~460~~345,000.00 1 0018995217 Jun-2005 01-Feb-2005 KS 85.00 67,150.00 2 0030178453 Aug-2005 01-Mar-2005 MN 80.00 218,400.00 3 0019714682 Aug-2005 01-Apr-2005 UT 80.00 204,800.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 ~~0018889055~~0018513630 ~~460~~344,~~000~~012.0085 01-~~Feb~~Jan-2005 46 56.~~500~~250% 10,~~062~~283.5049 1 0018995217 67,150.00 01-Feb-2005 45 6.125% 1,~~643~~972.7550 2 0030178453 218,400.00 01-Mar-2005 4 6.125% 6,415.50 3 0019714682 204,575.83 01-Apr-2005 3 5.500% 4,470.15

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 5.~~659958~~678239% Weighted Average Net Coupon 5.~~391737~~410273% Weighted Average Pass-Through Rate 5.~~385835~~404352% Weighted Average Maturity(Stepdown Calculation) ~~356~~355 Beginning Scheduled Collateral Loan Count 3,~~405~~350 Number Of Loans Paid In Full 5564 Ending Scheduled Collateral Loan Count 3,~~350~~286 Beginning Scheduled Collateral Balance 1,~~062~~041,~~208~~795,~~500~~456.8468 Ending Scheduled Collateral Balance 1,~~041~~018,~~795~~010,~~456~~501.6879 Ending Actual Collateral Balance at 3029-~~Jun~~Jul-2005 1,~~041~~017,~~778~~991,~~846~~019.3275 Monthly P&I Constant 4,~~996~~905,~~073~~085.6876 Special Servicing Fee 0.00 Prepayment Penalties 2230,~~298~~902.1000 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal (1324,~~972~~550.7666) Unscheduled Principal 2023,~~427~~809,~~016~~505.9255

Pool 1-6 Special Hazard Loss Limit 98,~~050~~862,~~468~~992.2536 Pool 7 Special Hard Loss Limit 3,~~953~~955,~~579~~327.8498 Component BXII-N Beginning Balance 1623,~~175~~548.7260 Component BXII-N Ending Balance 2330,~~548~~754.6049

Miscellaneous Reporting One-Month LIBOR 3.~~314380~~460000% One-Year MTA 2.~~504000~~633000% Sub Floating Rate Cert Shortfall 0.00 7A Negative Amortization 89105,~~564~~369.3557 B1-II Negative Amortization ~~488~~1,185.2715 B2-II Negative Amortization ~~346~~840.2543 B3-II Negative Amortization 88215.6927 B4-II Negative Amortization ~~124~~301.2967 B5-II Negative Amortization 88215.6927 B6-II Negative Amortization ~~106~~258.5561 B7-II Negative Amortization ~~159~~387.7678 B8-II Negative Amortization ~~106~~259.9662

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~661720~~661410 5.~~723580~~721833 5.~~799555~~803616 Weighted Average Net Rate 5.~~410294~~410009 5.~~473580~~471833 5.~~543098~~547044 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~356~~355 Beginning Loan Count 1,~~371~~345 ~~574~~567 ~~371~~366 Loans Paid In Full 2629 78 510 Ending Loan Count 1,~~345~~316 ~~567~~559 ~~366~~356 Beginning Scheduled Balance ~~483~~473,~~880~~594,~~835~~335.3017 ~~112~~110,~~388~~991,~~462~~146.3754 ~~148~~146,~~789~~166,~~394~~205.5269 Ending Scheduled Balance ~~473~~462,~~594~~526,~~335~~649.1719 ~~110~~109,~~991~~519,~~146~~471.5493 ~~146~~141,~~166~~970,~~205~~409.6900 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant 2,~~338~~289,~~872~~350.3704 ~~552~~545,~~541~~504.4413 ~~748~~736,~~808~~427.7055 Scheduled Principal 55,~~874~~006.4096 16,~~487~~276.7875 29,~~715~~517.1314 Unscheduled Principal 1011,~~230~~012,~~625~~679.7302 1,~~380~~455,~~828~~397.0586 24,~~593~~166,~~473~~279.7055 Scheduled Interest 2,~~282~~234,~~997~~343.9708 ~~536~~529,~~053~~227.6638 ~~719~~706,~~093~~910.5741 Servicing Fees ~~101~~99,~~383~~218.3123 23,~~414~~123.2616 31,~~798~~251.3572 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 21,~~016~~973.1731 ~~468~~462.2946 ~~619~~609.9603 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 2,~~179~~133,~~598~~151.4954 ~~512~~505,~~171~~641.1176 ~~686,~~675,049.2666 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 1930,~~742~~902.1000 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~405294~~405009 5.~~468580~~466833 5.~~538098~~542044

Group Level Collateral Statement Group 4 5 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~714825~~712704 5.~~902928~~909531 6.~~186830~~188203 Weighted Average Net Rate 5.~~464825~~462704 5.~~652928~~659531 5.~~936830~~938204 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~356~~355 Beginning Loan Count ~~497~~495 ~~132~~130 6665 Loans Paid In Full 27 20 10 Ending Loan Count ~~495~~488 130 65 Beginning Scheduled Balance 9695,~~092~~800,~~917~~501.1093 5251,~~294~~884,~~672~~138.5777 2726,~~130~~610,~~792~~496.5832 Ending scheduled Balance 9593,~~800~~811,~~501~~156.9397 51,~~884~~864,~~138~~552.7778 26,~~610~~606,~~496~~992.3273 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~469~~468,~~973~~473.7372 ~~270~~268,~~944~~752.3218 ~~142~~139,~~147~~507.7549 Scheduled Principal 12,~~345~~407.2215 13,~~701~~243.2307 2,~~269~~281.7552 Unscheduled Principal ~~280~~1,~~069~~976,937.9581 ~~396~~6,~~832~~342.5792 ~~518~~1,~~026~~222.5107 Scheduled Interest ~~457~~456,~~628~~066.5157 ~~257~~255,~~243~~509.0911 ~~139~~137,~~878~~225.0097 Servicing Fees 2019,~~019~~958.3644 10,~~894~~809.7220 5,~~652~~543.2585 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 ~~400~~399.3917 ~~217~~216.8918 ~~113~~110.0488 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~437~~435,~~208~~708.7696 ~~246~~244,~~130~~483.4873 ~~134~~131,~~112~~571.7124 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 ~~2,556~~0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~459825~~457704 5.~~647928~~654531 5.~~931830~~933203

Group Level Collateral Statement Group 7 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 5.~~228938~~355993 5.~~659958~~678239 Weighted Average Net Rate 4.~~853938~~980993 5.~~391737~~410273 Weighted Average Maturity ~~356~~355.00 ~~356~~355.00 Record Date 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~472~~457,~~785~~070.3765 4,~~996~~905,~~073~~085.6876 Beginning Loan Count ~~394~~382 3,~~405~~350 Loans Paid In Full 1210 5564 Ending Loan Count ~~382~~372 3,~~350~~286 Beginning Scheduled Balance ~~141~~136,~~631~~748,~~426~~632.4026 1,~~062~~041,~~208~~795,~~500~~456.8468 Ending Scheduled Balance ~~136~~131,~~748~~711,~~632~~269.2619 1,~~041~~018,~~795~~010,~~456~~501.6879 Scheduled Principal (~~144~~153,~~366~~283.2725) (1324,~~972~~550.7666) Unscheduled Principal 5,~~027~~190,~~160~~646.4132 2023,~~427~~809,~~016~~505.9255 Scheduled Interest ~~617~~610,~~151~~353.6490 54,~~010~~929,~~046~~636.4442 Servicing Fee 4442,~~259~~733.8295 ~~237~~232,~~422~~638.0755 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~388~~368.5582 5,~~224~~139.2985 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~571~~566,~~503~~251.2713 4,~~767~~691,~~400~~858.0802 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 2230,~~298~~902.1000 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~842173~~968981 5.~~385835~~404352

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 2629 10,~~180~~554,~~718~~335.00 910,~~940~~492,~~097~~493.0131 0 0.00 0.00 2 78 1,~~374~~435,~~025~~899.00 1,~~372~~434,~~947~~848.3743 0 0.00 0.00 3 510 24,~~585~~176,~~875~~678.00 24,~~577~~164,~~842~~559.2250 0 0.00 0.00 4 27 ~~277~~1,~~500~~965,300.00 ~~277~~1,~~500~~965,148.0006 0 0.00 0.00 5 20 ~~405,000~~0.00 ~~393,728~~0.7100 0 0.00 0.00 6 10 ~~536,250~~0.00 ~~535,822~~0.8800 0 0.00 0.00 7 1210 45,~~729~~131,~~650~~050.00 45,~~721~~126,~~205~~821.8703 0 0.00 0.00 Total 5564 2023,~~089~~263,~~018~~262.00 1923,~~819~~183,~~144~~870.0633 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~291~~523,~~881~~631.2598 2 0 0.00 0.00 0 0.00 0.00 820,~~152~~723.9771 3 0 0.00 0.00 0 0.00 0.00 153,~~984~~188.2067 4 0 0.00 0.00 0 0.00 0.00 211,~~569~~789.9575 5 0 0.00 0.00 0 0.00 0.00 36,~~635~~342.1092 6 0 0.00 0.00 0 0.00 0.00 ~~(17~~1,~~796~~222.~~37)~~07 7 0 0.00 0.00 0 0.00 0.00 ~~301~~57,~~303~~440.4161 Total 0 0.00 0.00 0 0.00 0.00 ~~605~~624,~~730~~339.5171

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0018561720~~0018157776 CANV 7078.0063 01-~~Nov~~Oct-2004 1460,~~960,~~000.00 1459,~~960,000~~995.00 1 ~~0018715870~~0018505636 NMCT 7680.9800 01-~~Jan~~Dec-~~2005~~2004 ~~204~~360,000.00 ~~202~~356,~~222~~631.6421 1 ~~0018757336~~0018700153 CA 80.00 01-Jan-2005 ~~375~~464,~~592~~000.00 ~~372~~464,~~674~~000.3100 1 ~~0019736388~~0018931501 CA 6579.99 01-Mar-2005 434,450.00 434,413.39 1 0018944140 IL 79.43 01-~~Apr~~Mar-2005 ~~520~~139,000.00 ~~520~~139,000.00 1 ~~0019796812~~0018974980 GAMN 80.00 01-~~Apr~~Feb-2005 ~~268~~196,~~000~~519.00 ~~268~~195,~~000~~027.0054 1 ~~0019822378~~0019695154 NCCA 6080.00 01-Apr-2005 ~~805~~508,~~800~~000.00 ~~805~~508,~~800~~000.00 1 ~~0019854850~~0019731074 WAMA 80.00 01-Apr-2005 ~~190~~388,~~972~~000.00 ~~190~~388,~~972~~000.00 1 ~~0030007892~~0019777317 WAVA 80.00 01-~~Feb~~Apr-2005 ~~153~~551,~~600~~700.00 ~~152~~551,~~714~~558.0348 1 ~~0030030738~~0019855345 AZCA 9579.0071 01-~~Feb~~Apr-2005 ~~236~~550,~~548~~000.00 ~~236~~547,~~546~~234.3084 1 ~~0030041966~~0030021240 CAVA 7875.7400 01-Mar-2005 ~~500~~369,000.00 ~~270~~369,000.00 1 ~~0030063853~~0030051379 CAIL 8065.00 01-Mar-2005 ~~137~~175,~~200~~500.00 ~~137~~175,~~200~~500.00 1 ~~0030132468~~0030054597 CAAZ 71.86 01-Feb-2005 70,350.00 70,350.00 1 0030088769 MN 80.00 01-~~Mar~~Feb-2005 ~~333~~198,~~619~~516.00 ~~333~~198,~~618~~514.9882 1 ~~0030143275~~0030093777 CANV 7880.7000 01-~~Mar~~Feb-2005 ~~484~~316,000.00 ~~484~~316,000.00 1 ~~0030147565~~0030100366 FLCA 7980.9900 01-~~Mar~~Apr-2005 ~~290~~105,~~350~~600.00 ~~290~~105,~~350~~030.0024 1 ~~0030189815~~0030124606 CA 5080.00 01-~~Mar~~Feb-2005 ~~290~~364,000.00 ~~290~~363,~~000~~999.0099 1 ~~0030190136~~0030132385 ILHI 8064.0068 01-Mar-2005 ~~482~~650,~~400~~000.00 ~~482~~645,~~168~~879.8708 1 ~~0030193346~~0030132666 OHCA 8075.00 01-Mar-2005 ~~211~~975,~~012~~000.00 ~~211~~975,~~012~~000.00 1 ~~0030218929~~0030187884 CA 8064.0060 01-Apr-2005 ~~400~~500,000.00 ~~398~~500,~~297~~000.2800 1 ~~0030221352~~0030201438 FLTX 8063.0076 01-~~Apr~~Mar-2005 ~~264~~190,000.00 ~~264~~189,~~000~~954.0048 1 ~~0030227052~~0030218754 CAVA 8050.00 01-Mar-2005 ~~432~~375,000.00 ~~432~~331,~~000~~944.0067 1 ~~0030267272~~0030237127 CA 80.00 01-Apr-2005 ~~448~~596,000.00 ~~447~~593,~~846~~142.3887 1 ~~0030294441~~0400640827 CA 8075.0082 01-~~Apr~~Aug-~~2005~~2004 ~~399~~260,~~584~~000.00 ~~399~~256,~~584~~076.04 1 0400655064 CA 22.31 01-Oct-2004 145,000.00 142,198.17 1 ~~0400667762~~0400662441 CA 80.00 01-Sep-2004 ~~248~~348,000.00 ~~247~~347,~~973~~914.3581 1 ~~0400674230~~0400690194 CA 8068.0092 01-Sep-2004 ~~308~~224,~~891~~000.00 ~~308~~224,~~890~~000.9700 1 ~~0400694881~~0400721874 ILCA 9572.0054 01-~~Oct~~Dec-2004 73333,~~150~~700.00 72333,~~170~~691.2968 1 ~~0400739967~~0400722518 UTCA 7179.3078 01-Nov-2004 ~~164~~307,000.00 ~~160~~306,~~703~~989.0873 2 ~~0018575100~~0018460634 FLAZ 8065.00 01-~~Dec~~Nov-2004 ~~177~~165,~~600~~750.00 ~~177~~165,~~600~~750.00 2 ~~0019815927~~0018961375 AZ 80.00 01-~~Apr~~Feb-2005 ~~130~~148,~~959~~000.00 ~~130~~146,~~959~~795.0089 2 ~~0019917764~~0030029219 CACO 80.00 01-~~Apr~~Feb-2005 ~~177~~202,~~600~~000.00 ~~177~~201,~~600~~991.0007 2 ~~0030125934~~0030042402 MOCA 8063.0095 01-~~Mar~~Feb-2005 ~~228~~275,000.00 ~~226~~275,~~650~~000.0800 2 ~~0030185177~~0030048714 FLMO 80.00 01-Mar-2005 ~~177~~110,~~646~~400.00 ~~177~~110,~~646~~400.00 2 ~~0030201909~~0030108013 CAAZ 69.97 01-Feb-2005 143,900.00 143,888.19 2 0030117733 MO 80.00 01-Mar-2005 ~~255~~180,~~220~~849.00 ~~255~~180,~~220~~849.00 2 ~~0400676813~~0400668141 CAWA 2672.7141 01-~~Sep~~Oct-2004 ~~227~~210,000.00 ~~227~~210,000.00 3 ~~0018699363~~0017861550 CATX 6071.7220 01-~~Jan~~Jul-~~2005~~2004 1131,~~184~~000.00 131,000.00 13 0018608513 MA 70.00 01-Dec-2004 595,~~183~~000.00 589,~~504~~933.6444 3 ~~0030218176~~0019674571 TXNH 7580.00 01-Apr-2005 ~~106~~486,~~875~~000.00 ~~106~~486,~~875~~000.00 3 ~~0030268742~~0030021208 MA 80.00 01-Feb-2005 248,000.00 246,028.38 3 0030097265 CA 6580.00 01-Apr-2005 ~~455~~920,000.00 ~~453~~920,~~974~~000.9700 3 ~~0035005172~~0030159107 TXFL 7580.00 01-~~Apr~~Mar-2005 ~~573~~220,~~750~~000.00 ~~573~~218,~~475~~847.1137 3 ~~0111956215~~0030211577 WACO 7580.00 01-Apr-~~2004~~2005 ~~266~~203,~~250~~920.00 ~~259~~203,~~659~~769.7851 43 ~~0030006605~~0030216295 ILCA 9565.00 01-~~Feb~~Apr-2005 ~~171~~552,~~000~~500.00 ~~171~~552,~~000~~500.00 43 ~~0030168744~~0030217939 AZCA 7780.7400 01-Mar-2005 ~~106~~500,000.00 500,000.00 ~~106~~3 0400017307 CA 80.00 01-Aug-2004 320,~~500~~258.00 5315,012.18 ~~0110982519~~4 IL0018552299 76CA 90.1200 01-Dec-~~2003~~2004 ~~153~~207,000.00 ~~149~~207,~~453~~000.5100 54 ~~0111622510~~0030067599 NJNY 7980.5000 01-~~Oct~~Apr-~~2003~~2005 ~~252~~444,000.00 ~~243~~444,~~743~~000.9600 64 ~~0019734896~~0030107791 CAMO 6584.0091 01-~~Apr~~Feb-2005 ~~536~~233,~~250~~500.00 ~~535~~233,~~822~~348.8830 74 ~~0115180473~~0030117873 CAAZ 80.00 01-Mar-2005 ~~616~~148,000.00 ~~615~~147,~~702~~999.2076 74 ~~0115180648~~0030138309 CAAZ 7880.9000 01-Mar-2005 ~~288~~232,800.00 232,800.00 4 0030141147 NC 76.92 01-Mar-2005 350,000.00 ~~288~~350,~~312~~000.6400 4 0030248587 FL 26.92 01-Apr-2005 350,000.00 350,000.00 7 ~~0115180986~~0115180218 RINV 80.00 01-Mar-2005 ~~252~~325,~~000~~850.00 ~~250~~323,~~922~~523.3807 7 ~~0115181216~~0115180697 COFL 8075.00 01-Mar-2005 ~~105,~~600,000.00 ~~105~~604,~~787~~122.6242 7 ~~0115181547~~0115181042 CANJ 80.00 01-Mar-2005 ~~620~~336,000.00 ~~621~~334,~~751~~742.5878 7 ~~0115182271~~0115181372 CAMA 6818.0283 01-Mar-2005 ~~243~~120,500.00 ~~243~~119,~~932~~968.6711 7 ~~0115182321~~0115181554 CAFL 80.00 01-Mar-2005 ~~548~~367,~~800~~900.00 ~~548~~369,~~936~~265.2385 7 ~~0115182537~~0115181711 WVCA 8067.0001 01-~~Feb~~Mar-2005 ~~144~~650,000.00 ~~144~~647,~~233~~388.1245 7 ~~0115182941~~0115182057 CA 8068.00 01-Mar-2005 ~~520~~1,360,000.00 ~~518~~1,~~231~~361,631.9137 7 ~~0115183634~~0115182297 CA 7580.00 01-~~Feb~~Mar-2005 ~~303~~340,~~750~~800.00 ~~304~~341,~~050~~635.5409 7 ~~0115183931~~0115183071 CA 7980.1200 01-Feb-2005 ~~538~~380,000.00 ~~536~~379,~~692~~118.5366 7 ~~0115184111~~0115183683 ILCA 5576.0007 01-~~Mar~~Feb-2005 ~~550~~650,000.00 ~~547~~651,~~303~~809.5891

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0018561720~~0018157776 Loan Paid in Full (0 5.625% 360 10 1) 0018505636 Loan Paid in Full 0 5.~~750~~875% 360 8 1 ~~0018715870~~0018700153 Loan Paid in Full 0 45.~~875~~375% 360 67 1 ~~0018757336~~0018931501 Loan Paid in Full 0 5.~~500~~750% 360 65 1 ~~0019736388~~0018944140 Loan Paid in Full 0 6.125% 360 45 1 ~~0019796812~~0018974980 Loan Paid in Full (1) 5.625% 360 46 1 ~~0019822378~~0019695154 Loan Paid in Full 0 6.~~125~~500% 360 45 1 ~~0019854850~~0019731074 Loan Paid in Full 0 56.~~750~~000% 360 45 1 ~~0030007892~~0019777317 Loan Paid in Full (0 6.125% 360 5 1) 0019855345 Loan Paid in Full 0 6.~~250~~000% 360 5 1 ~~0030030738~~0030021240 Loan Paid in Full (1) 5.250% 360 5 1 ~~0030041966~~0030051379 Loan Paid in Full 0 5.375% 360 5 1 0030054597 Loan Paid in Full 0 6.~~500~~750% 360 46 1 ~~0030063853~~0030088769 Loan Paid in Full 0 5.~~375~~500% 360 46 1 ~~0030132468~~0030093777 Loan Paid in Full (1) 5.~~375~~625% 360 46 1 ~~0030143275~~0030100366 Loan Paid in Full 0(1) 5.~~750~~625% 360 45 1 ~~0030147565~~0030124606 Loan Paid in Full 0 5.~~750~~250% 360 46 1 ~~0030189815~~0030132385 Loan Paid in Full 0 5.~~375~~750% 360 45 1 ~~0030190136~~0030132666 Loan Paid in Full 0 56.~~750~~625% 360 45 1 ~~0030193346~~0030187884 Loan Paid in Full (1) 6.375% 360 5 1 0030201438 Loan Paid in Full 0 5.~~875~~750% 360 45 1 ~~0030218929~~0030218754 Loan Paid in Full 0 5.750% 360 45 1 ~~0030221352~~0030237127 Loan Paid in Full (1) 56.~~875~~250% 360 45 1 ~~0030227052~~0400640827 Loan Paid in Full 0 5.~~500~~375% 360 412 1 ~~0030267272~~0400655064 Loan Paid in Full 0 5.~~375~~500% 360 410 1 ~~0030294441~~0400662441 Loan Paid in Full (1) 5.~~125~~875% 360 411 1 ~~0400667762~~0400690194 Loan Paid in Full ~~(1)~~0 5.875% 360 1011 1 ~~0400674230~~0400721874 Loan Paid in Full 0(1) 45.~~875~~750% 360 108 1 ~~0400694881~~0400722518 Loan Paid in Full 0 45.~~500~~750% 360 9 12 ~~0400739967~~0018460634 Loan Paid in Full 0(1) 5.~~500~~625% 360 89 2 ~~0018575100~~0018961375 Loan Paid in Full 0 5.~~875~~250% 360 76 2 ~~0019815927~~0030029219 Loan Paid in Full 0 65.~~875~~375% 360 46 2 ~~0019917764~~0030042402 Loan Paid in Full 0 65.~~125~~750% 360 46 2 ~~0030125934~~0030048714 Loan Paid in Full ~~(1)~~0 56.~~125~~250% 360 45 2 ~~0030185177~~0030108013 Loan Paid in Full 0 5.~~750~~875% 360 46 2 ~~0030201909~~0030117733 Loan Paid in Full ~~(1)~~0 65.~~125~~625% 360 45 2 ~~0400676813~~0400668141 Loan Paid in Full 0 56.~~625~~000% 360 10 3 ~~0018699363~~0017861550 Loan Paid in Full 0 54.~~500~~875% 360 613 3 ~~0030218176~~0018608513 Loan Paid in Full 0 6.375% 360 48 3 ~~0030268742~~0019674571 Loan Paid in Full 0 56.~~750~~500% 360 45 3 ~~0035005172~~0030021208 Loan Paid in Full ~~(1)~~0 5.~~750~~375% 360 46 3 ~~0111956215~~0030097265 Loan Paid in Full 0 46.~~875~~125% 360 155 43 ~~0030006605~~0030159107 Loan Paid in Full 0 6.750% 360 5 43 ~~0030168744~~0030211577 Loan Paid in Full 0(1) 6.000% 360 45 3 0030216295 Loan Paid in Full 0 5.625% ~~0110982519~~360 5 3 0030217939 Loan Paid in Full (1) 5.~~500~~875% 360 19 5 ~~0111622510~~3 0400017307 Loan Paid in Full 0 4.~~750~~875% 360 2112 64 ~~0019734896~~0018552299 Loan Paid in Full 0 5.875% 360 8 4 0030067599 Loan Paid in Full 3 6.~~125~~875% 360 5 4 70030107791 ~~0115180473~~Loan Paid in Full 0 6.000% 360 6 4 0030117873 Loan Paid in Full 0 6.125% 360 5 4 0030138309 Loan Paid in Full 0 6.~~625~~375% 360 5 4 70030141147 ~~0115180648~~Loan Paid in Full 0 6.000% 360 5 4 0030248587 Loan Paid in Full 0 5.~~125~~375% 360 45 7 ~~0115180986~~0115180218 Loan Paid in Full 0 56.625% 360 45 7 ~~0115181216~~0115180697 Loan Paid in Full 0 56.500% 360 45 7 ~~0115181547~~0115181042 Loan Paid in Full 0 5.~~875~~625% 360 45 7 ~~0115182271~~0115181372 Loan Paid in Full 0 5.~~500~~750% 360 45 7 ~~0115182321~~0115181554 Loan Paid in Full 0 45.~~875~~750% 360 45 7 ~~0115182537~~0115181711 Loan Paid in Full 0 5.~~125~~375% 360 5 7 ~~0115182941~~0115182057 Loan Paid in Full ~~(1)~~0 5.000% 360 45 7 ~~0115183634~~0115182297 Loan Paid in Full 0 5.~~000~~500% 360 5 7 ~~0115183931~~0115183071 Loan Paid in Full 0 5.~~125~~250% 360 56 7 ~~0115184111~~0115183683 Loan Paid in Full ~~(1)~~0 5.250% 360 46

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 12.~~923~~285% Current Month 2024.~~786~~227% Current Month 2,~~162~~088.~~619~~067% 3 Month Average 1.~~848~~980% 3 Month Average 2021.~~055~~306% 3 Month Average 2,~~757~~242.~~684~~339% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 15.717% N/A Apr-2005 4,316.080% N/A May-2005 20.474% N/A May-2005 3,634.103% N/A Jun-2005 18.906% N/A Jun-2005 2,476.331% N/A Jul-2005 20.786% N/A Jul-2005 2,162.619% N/A Aug-2005 24.227% N/A Aug-2005 2,088.067% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 2.~~115~~326% Current Month 2224.~~622~~600% Current Month 2,~~424~~176.~~715~~638% 3 Month Average 2.~~095~~133% 3 Month Average 22.~~428~~781% 3 Month Average 32,~~227~~490.~~431~~465% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 16.410% N/A Apr-2005 4,858.270% N/A May-2005 23.541% N/A May-2005 4,387.536% N/A Jun-2005 21.120% N/A Jun-2005 2,870.042% N/A Jul-2005 22.622% N/A Jul-2005 2,424.715% N/A Aug-2005 24.600% N/A Aug-2005 2,176.638% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 1.~~229~~311% Current Month 1314.~~789~~651% Current Month 1,~~471~~291.~~091~~264% 3 Month Average 1.~~165~~282% 3 Month Average 1314.~~106~~344% 3 Month Average 1,~~822~~578.~~099~~945% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 13.048% N/A Apr-2005 3,832.744% N/A May-2005 10.938% N/A May-2005 2,020.726% N/A Jun-2005 14.592% N/A Jun-2005 1,974.481% N/A Jul-2005 13.789% N/A Jul-2005 1,471.091% N/A Aug-2005 14.651% N/A Aug-2005 1,291.264% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 12.~~743~~851% Current Month 1929.~~027~~325% Current Month 12,~~769~~298.~~149~~254% 3 Month Average 2.~~010~~433% 3 Month Average 2125.~~491~~461% 3 Month Average 2,~~517~~420.~~588~~132% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 12.270% N/A Apr-2005 2,585.085% N/A May-2005 17.415% N/A May-2005 2,590.620% N/A Jun-2005 28.031% N/A Jun-2005 3,192.994% N/A Jul-2005 19.027% N/A Jul-2005 1,769.149% N/A Aug-2005 29.325% N/A Aug-2005 2,298.254% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 SMM CPR PSA Current Month 02.~~291~~064% Current Month 322.~~442~~140% Current Month ~~369~~1,952.~~061~~995% 3 Month Average 1.~~243~~383% 3 Month Average 1315.~~663~~031% 3 Month Average 21,~~134~~661.~~270~~604% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 5.828% N/A Apr-2005 1,742.946% N/A May-2005 18.035% N/A May-2005 3,370.994% N/A Jun-2005 19.511% N/A Jun-2005 2,662.754% N/A Jul-2005 3.442% N/A Jul-2005 369.061% N/A Aug-2005 22.140% N/A Aug-2005 1,952.995% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 0.~~759~~012% Current Month 80.~~738~~147% Current Month ~~717~~10.~~303~~341% 3 Month Average 0.~~663~~664% 3 Month Average 7.~~524~~528% 3 Month Average ~~683~~681.~~740~~835% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.170% N/A Apr-2005 26.795% N/A May-2005 0.134% N/A May-2005 16.057% N/A Jun-2005 13.699% N/A Jun-2005 1,317.860% N/A Jul-2005 8.738% N/A Jul-2005 717.303% N/A Aug-2005 0.147% N/A Aug-2005 10.341% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 6 SMM CPR PSA Current Month 10.~~910~~005% Current Month 200.~~655~~055% Current Month ~~1,896~~4.~~463~~275% 3 Month Average 10.~~330~~640% 3 Month Average 146.~~317~~923% 3 Month Average ~~1,718~~635.~~405~~783% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 28.688% N/A Apr-2005 5,734.876% N/A May-2005 22.237% N/A May-2005 3,252.142% N/A Jun-2005 0.058% N/A Jun-2005 6.611% N/A Jul-2005 20.655% N/A Jul-2005 1,896.463% N/A Aug-2005 0.055% N/A Aug-2005 4.275% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 7 SMM CPR PSA Current Month 3.~~546~~792% Current Month 3537.~~159~~113% Current Month 43,~~120~~521.~~437~~819% 3 Month Average 2.~~307~~686% 3 Month Average 2326.~~691~~861% 3 Month Average 32,~~831~~971.~~443~~837% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 26.853% N/A Apr-2005 10,630.604% N/A May-2005 27.602% N/A May-2005 6,100.636% N/A Jun-2005 8.312% N/A Jun-2005 1,273.256% N/A Jul-2005 35.159% N/A Jul-2005 4,120.437% N/A Aug-2005 37.113% N/A Aug-2005 3,521.819% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 7 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Filing Compare · STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST SERIES 2005-7