8-K 1 sai05005_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 ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120575-30 54-2175603 Pooling and Servicing Agreement) (Commission 54-2175604 (State or other File Number) 54-2175605 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of STRUCTURED ASSET INVESTMENT LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-5 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-5 Trust, relating to the August 25, 2005 distribution. EX-99.2 Murrayhill Credit Risk Manager Report 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 ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-5 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-5 Trust, relating to the August 25, 2005 distribution. EX-99.2 Murrayhill Credit Risk Manager Report EX-99.1

Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates Series 2005-5 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution A1 86358ESW7 SEN 3.~~39000~~76000% ~~477~~462,~~487~~578,~~000~~759.0009 1,~~483~~497,~~790~~727.8523 A2 86358ESX5 SEN 3.~~18000~~55000% ~~259~~244,~~118~~125,~~000~~437.0081 ~~755~~746,~~328~~277.9790 A3 86358ESY3 SEN 3.~~32000~~69000% 305,837,000.00 ~~930~~971,~~763~~797.9407 A4 86358ESZ0 SEN 3.~~37000~~74000% ~~379~~366,~~046~~982,~~000~~663.0016 1,~~170~~181,~~936~~888.2705 A5 86358ETA4 SEN 3.~~41000~~78000% 9491,~~762~~746,~~000~~149.0088 ~~296~~298,~~210~~633.2272 A6 86358ETB2 SEN 3.~~18000~~55000% ~~270~~248,~~215~~051,~~000~~618.0078 ~~787~~758,~~676~~280.7202 A7 86358ETC0 SEN 3.~~30000~~67000% 210,927,000.00 ~~638~~666,~~054~~587.1891 A8 86358ETD8 SEN 3.~~34000~~71000% 95,826,000.00 ~~293~~306,~~387~~137.2745 A9 86358ETE6 SEN 3.~~36000~~73000% 48,708,000.00 ~~150~~156,~~020~~447.6439 M1 86358ETF3 MEZ 3.~~51000~~88000% 37,468,000.00 ~~120~~125,~~553~~184.2975 M2 86358ETG1 MEZ 3.~~55000~~92000% 68,692,000.00 ~~223~~231,~~535~~873.2266 M3 86358ETH9 MEZ 3.~~57000~~94000% 44,962,000.00 ~~147~~152,~~138~~546.1507 M4 86358ETJ5 MEZ 34.~~71000~~08000% 37,468,000.00 ~~127~~131,~~422~~637.4257 M5 86358ETK2 MEZ 34.~~74000~~11000% 29,974,000.00 ~~102~~106,~~760~~082.8698 M6 86358ETL0 MEZ 34.~~81000~~18000% 29,974,000.00 ~~104~~107,~~684~~889.2075 M7 86358ETM8 MEZ 4.~~19000~~56000% 27,477,000.00 ~~105~~107,~~534~~893.5802 M8 86358ETN6 MEZ 4.~~34000~~71000% 18,734,000.00 7475,~~530~~981.1098 M9 86358ETP1 MEZ 45.~~89000~~26000% 24,979,000.00 ~~111~~113,~~968~~140.3799 B 86358ETQ9 MEZ 5.~~59000~~96000% 23,730,000.00 121,~~596~~787.4863 X SAI05005X RES 0.00000% 012,489,527.00 5,~~651~~099,~~806~~130.2772 P SAI05005P SEN 0.00000% 100.00 ~~136~~785,~~080~~204.3860 R SAI0505R3 RES 0.00000% 0.00 0.00 Totals 2,~~485~~430,~~384~~730,~~100~~255.0072 13,~~533~~742,~~779~~130.3846

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A1 412,~~078~~107,~~373~~241.1228 0.00 ~~473~~450,~~408~~471,~~626~~517.8881 513,~~562~~604,~~163~~968.9751 0.00 A2 515,~~994~~315,~~590~~967.9428 0.00 ~~253~~228,~~123~~809,~~409~~470.0653 616,~~749~~062,~~919~~245.9118 0.00 A3 0.00 0.00 305,837,000.00 ~~930~~971,~~763~~797.9407 0.00 A4 410,~~391~~097,~~167~~406.6938 0.00 ~~374~~356,~~654~~885,~~832~~256.3178 511,~~562~~279,~~103~~294.9643 0.00 A5 12,~~097~~524,~~797~~364.7191 0.00 9389,~~664~~221,~~202~~784.2996 12,~~394~~822,~~007~~998.9363 0.00 A6 617,~~096~~698,~~268~~112.4047 0.00 ~~264~~230,~~118~~353,~~731~~506.6031 618,~~883~~456,~~945~~392.1249 0.00 A7 0.00 0.00 210,927,000.00 ~~638~~666,~~054~~587.1891 0.00 A8 0.00 0.00 95,826,000.00 ~~293~~306,~~387~~137.2745 0.00 A9 0.00 0.00 48,708,000.00 ~~150~~156,~~020~~447.6439 0.00 M1 0.00 0.00 37,468,000.00 ~~120~~125,~~553~~184.2975 0.00 M2 0.00 0.00 68,692,000.00 ~~223~~231,~~535~~873.2266 0.00 M3 0.00 0.00 44,962,000.00 ~~147~~152,~~138~~546.1507 0.00 M4 0.00 0.00 37,468,000.00 ~~127~~131,~~422~~637.4257 0.00 M5 0.00 0.00 29,974,000.00 ~~102~~106,~~760~~082.8698 0.00 M6 0.00 0.00 29,974,000.00 ~~104~~107,~~684~~889.2075 0.00 M7 0.00 0.00 27,477,000.00 ~~105~~107,~~534~~893.5802 0.00 M8 0.00 0.00 18,734,000.00 7475,~~530~~981.1098 0.00 M9 0.00 0.00 24,979,000.00 ~~111~~113,~~968~~140.3799 0.00 B 0.00 0.00 23,730,000.00 121,~~596~~787.4863 0.00 X 0.00 0.00 12,489,527.00 5,~~651~~099,~~806~~130.2772 0.00 P 0.00 0.00 100.00 ~~136~~785,~~080~~204.3860 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 2157,~~658~~743,~~197~~092.8632 0.00 2,~~476~~372,~~215~~987,~~429~~163.1439 3571,~~191~~485,~~977~~222.2478 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) A1 477,487,000.00 ~~477~~462,~~487~~578,~~000~~759.0009 0.00 412,~~078~~107,~~373~~241.1228 0.00 0.00 A2 259,118,000.00 ~~259~~244,~~118~~125,~~000~~437.0081 0.00 515,~~994~~315,~~590~~967.9428 0.00 0.00 A3 305,837,000.00 305,837,000.00 0.00 0.00 0.00 0.00 A4 379,046,000.00 ~~379~~366,~~046~~982,~~000~~663.0016 0.00 410,~~391~~097,~~167~~406.6938 0.00 0.00 A5 94,762,000.00 9491,~~762~~746,~~000~~149.0088 0.00 12,~~097~~524,~~797~~364.7191 0.00 0.00 A6 270,215,000.00 ~~270~~248,~~215~~051,~~000~~618.0078 0.00 617,~~096~~698,~~268~~112.4047 0.00 0.00 A7 210,927,000.00 210,927,000.00 0.00 0.00 0.00 0.00 A8 95,826,000.00 95,826,000.00 0.00 0.00 0.00 0.00 A9 48,708,000.00 48,708,000.00 0.00 0.00 0.00 0.00 M1 37,468,000.00 37,468,000.00 0.00 0.00 0.00 0.00 M2 68,692,000.00 68,692,000.00 0.00 0.00 0.00 0.00 M3 44,962,000.00 44,962,000.00 0.00 0.00 0.00 0.00 M4 37,468,000.00 37,468,000.00 0.00 0.00 0.00 0.00 M5 29,974,000.00 29,974,000.00 0.00 0.00 0.00 0.00 M6 29,974,000.00 29,974,000.00 0.00 0.00 0.00 0.00 M7 27,477,000.00 27,477,000.00 0.00 0.00 0.00 0.00 M8 18,734,000.00 18,734,000.00 0.00 0.00 0.00 0.00 M9 24,979,000.00 24,979,000.00 0.00 0.00 0.00 0.00 B 23,730,000.00 23,730,000.00 0.00 0.00 0.00 0.00 X 0.00 012,489,527.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,485,384,000.00 2,~~485~~430,~~384~~730,~~000~~155.0072 0.00 2157,~~658~~743,~~197~~092.8632 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 A1 412,~~078~~107,~~373~~241.1228 ~~473~~450,~~408~~471,~~626~~517.8881 0.~~99145867~~94342153 412,~~078~~107,~~373~~241.1228 A2 515,~~994~~315,~~590~~967.9428 ~~253~~228,~~123~~809,~~409~~470.0653 0.~~97686540~~88303194 515,~~994~~315,~~590~~967.9428 A3 0.00 305,837,000.00 1.00000000 0.00 A4 410,~~391~~097,~~167~~406.6938 ~~374~~356,~~654~~885,~~832~~256.3178 0.~~98841521~~94153548 410,~~391~~097,~~167~~406.6938 A5 12,~~097~~524,~~797~~364.7191 9389,~~664~~221,~~202~~784.2996 0.~~98841521~~94153548 12,~~097~~524,~~797~~364.7191 A6 617,~~096~~698,~~268~~112.4047 ~~264~~230,~~118~~353,~~731~~506.6031 0.~~97743919~~85248231 617,~~096~~698,~~268~~112.4047 A7 0.00 210,927,000.00 1.00000000 0.00 A8 0.00 95,826,000.00 1.00000000 0.00 A9 0.00 48,708,000.00 1.00000000 0.00 M1 0.00 37,468,000.00 1.00000000 0.00 M2 0.00 68,692,000.00 1.00000000 0.00 M3 0.00 44,962,000.00 1.00000000 0.00 M4 0.00 37,468,000.00 1.00000000 0.00 M5 0.00 29,974,000.00 1.00000000 0.00 M6 0.00 29,974,000.00 1.00000000 0.00 M7 0.00 27,477,000.00 1.00000000 0.00 M8 0.00 18,734,000.00 1.00000000 0.00 M9 0.00 24,979,000.00 1.00000000 0.00 B 0.00 23,730,000.00 1.00000000 0.00 X 0.00 12,489,527.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 2157,~~658~~743,~~197~~092.8632 2,~~476~~372,~~215~~987,~~329~~063.1439 0.~~99631096~~95477683 2157,~~658~~743,~~197~~092.8632

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A1 477,487,000.00 ~~1000~~968.~~00000000~~77770304 0.00000000 825.~~54132808~~35616945 0.00000000 A2 259,118,000.00 ~~1000~~942.~~00000000~~14002042 0.00000000 2359.~~13459868~~10807925 0.00000000 A3 305,837,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A4 379,046,000.00 ~~1000~~968.~~00000000~~17447793 0.00000000 1126.~~58478836~~63899996 0.00000000 A5 94,762,000.00 ~~1000~~968.~~00000000~~17447796 0.00000000 1126.~~58478831~~63899992 0.00000000 A6 270,215,000.00 ~~1000~~917.~~00000000~~97871613 0.00000000 2265.~~56080676~~49641015 0.00000000 A7 210,927,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A8 95,826,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A9 48,708,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M1 37,468,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 68,692,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 44,962,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 37,468,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 29,974,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M6 29,974,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M7 27,477,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M8 18,734,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M9 24,979,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 23,730,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per 1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A1 0.00000000 825.~~54132808~~35616945 ~~991~~943.~~45867192~~42153359 0.~~99145867~~94342153 825.~~54132808~~35616945 A2 0.00000000 2359.~~13459868~~10807925 ~~976~~883.~~86540132~~03194116 0.~~97686540~~88303194 2359.~~13459868~~10807925 A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A4 0.00000000 1126.~~58478836~~63899996 ~~988~~941.~~41521164~~53547796 0.~~98841521~~94153548 1126.~~58478836~~63899996 A5 0.00000000 1126.~~58478831~~63899992 ~~988~~941.~~41521169~~53547793 0.~~98841521~~94153548 1126.~~58478831~~63899992 A6 0.00000000 2265.~~56080676~~49641015 ~~977~~852.~~43919324~~48230598 0.~~97743919~~85248231 2265.~~56080676~~49641015 A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A1 477,487,000.00 3.~~39000~~76000% ~~477~~462,~~487~~578,~~000~~759.0009 1,~~483~~497,~~790~~727.8523 0.00 0.00 A2 259,118,000.00 3.~~18000~~55000% ~~259~~244,~~118~~125,~~000~~437.0081 ~~755~~746,~~328~~277.9790 0.00 0.00 A3 305,837,000.00 3.~~32000~~69000% 305,837,000.00 ~~930~~971,~~763~~797.9407 0.00 0.00 A4 379,046,000.00 3.~~37000~~74000% ~~379~~366,~~046~~982,~~000~~663.0016 1,~~170~~181,~~936~~888.2705 0.00 0.00 A5 94,762,000.00 3.~~41000~~78000% 9491,~~762~~746,~~000~~149.0088 ~~296~~298,~~210~~633.2272 0.00 0.00 A6 270,215,000.00 3.~~18000~~55000% ~~270~~248,~~215~~051,~~000~~618.0078 ~~787~~758,~~676~~280.7202 0.00 0.00 A7 210,927,000.00 3.~~30000~~67000% 210,927,000.00 ~~638~~666,~~054~~587.1891 0.00 0.00 A8 95,826,000.00 3.~~34000~~71000% 95,826,000.00 ~~293~~306,~~387~~137.2745 0.00 0.00 A9 48,708,000.00 3.~~36000~~73000% 48,708,000.00 ~~150~~156,~~020~~447.6439 0.00 0.00 M1 37,468,000.00 3.~~51000~~88000% 37,468,000.00 ~~120~~125,~~553~~184.2975 0.00 0.00 M2 68,692,000.00 3.~~55000~~92000% 68,692,000.00 ~~223~~231,~~535~~873.2266 0.00 0.00 M3 44,962,000.00 3.~~57000~~94000% 44,962,000.00 ~~147~~152,~~138~~546.1507 0.00 0.00 M4 37,468,000.00 34.~~71000~~08000% 37,468,000.00 ~~127~~131,~~422~~637.4257 0.00 0.00 M5 29,974,000.00 34.~~74000~~11000% 29,974,000.00 ~~102~~106,~~760~~082.8698 0.00 0.00 M6 29,974,000.00 34.~~81000~~18000% 29,974,000.00 ~~104~~107,~~684~~889.2075 0.00 0.00 M7 27,477,000.00 4.~~19000~~56000% 27,477,000.00 ~~105~~107,~~534~~893.5802 0.00 0.00 M8 18,734,000.00 4.~~34000~~71000% 18,734,000.00 7475,~~530~~981.1098 0.00 0.00 M9 24,979,000.00 45.~~89000~~26000% 24,979,000.00 ~~111~~113,~~968~~140.3799 0.00 0.00 B 23,730,000.00 5.~~59000~~96000% 23,730,000.00 121,~~596~~787.4863 0.00 0.00 X 0.00 0.00000% 2,~~497~~430,~~873~~730,~~627~~255.8771 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 2,485,384,100.00 7,~~745~~857,~~892~~795.7314 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A1 0.00 0.00 1,~~483~~497,~~790~~727.8523 0.00 ~~473~~450,~~408~~471,~~626~~517.8881 A2 0.00 0.00 ~~755~~746,~~328~~277.9790 0.00 ~~253~~228,~~123~~809,~~409~~470.0653 A3 0.00 0.00 ~~930~~971,~~763~~797.9407 0.00 305,837,000.00 A4 0.00 0.00 1,~~170~~181,~~936~~888.2705 0.00 ~~374~~356,~~654~~885,~~832~~256.3178 A5 0.00 0.00 ~~296~~298,~~210~~633.2272 0.00 9389,~~664~~221,~~202~~784.2996 A6 0.00 0.00 ~~787~~758,~~676~~280.7202 0.00 ~~264~~230,~~118~~353,~~731~~506.6031 A7 0.00 0.00 ~~638~~666,~~054~~587.1891 0.00 210,927,000.00 A8 0.00 0.00 ~~293~~306,~~387~~137.2745 0.00 95,826,000.00 A9 0.00 0.00 ~~150~~156,~~020~~447.6439 0.00 48,708,000.00 M1 0.00 0.00 ~~120~~125,~~553~~184.2975 0.00 37,468,000.00 M2 0.00 0.00 ~~223~~231,~~535~~873.2266 0.00 68,692,000.00 M3 0.00 0.00 ~~147~~152,~~138~~546.1507 0.00 44,962,000.00 M4 0.00 0.00 ~~127~~131,~~422~~637.4257 0.00 37,468,000.00 M5 0.00 0.00 ~~102~~106,~~760~~082.8698 0.00 29,974,000.00 M6 0.00 0.00 ~~104~~107,~~684~~889.2075 0.00 29,974,000.00 M7 0.00 0.00 ~~105~~107,~~534~~893.5802 0.00 27,477,000.00 M8 0.00 0.00 7475,~~530~~981.1098 0.00 18,734,000.00 M9 0.00 0.00 ~~111~~113,~~968~~140.3799 0.00 24,979,000.00 B 0.00 0.00 121,~~596~~787.4863 0.00 23,730,000.00 X 0.00 0.00 5,~~651~~099,~~806~~130.2772 0.00 2,~~476~~372,~~215~~987,~~429~~163.1539 P 0.00 0.00 ~~136~~785,~~080~~204.3860 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 13,~~533~~742,~~779~~130.3846 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A1 477,487,000.00 3.~~39000~~76000% ~~1000~~968.~~00000000~~77770304 3.~~10749999~~13668693 0.00000000 0.00000000 A2 259,118,000.00 3.~~18000~~55000% ~~1000~~942.~~00000000~~14002042 2.~~91500000~~88006970 0.00000000 0.00000000 A3 305,837,000.00 3.~~32000~~69000% 1000.00000000 3.~~04333334~~17750001 0.00000000 0.00000000 A4 379,046,000.00 3.~~37000~~74000% ~~1000~~968.~~00000000~~17447793 3.~~08916667~~11805968 0.00000000 0.00000000 A5 94,762,000.00 3.~~41000~~78000% ~~1000~~968.~~00000000~~17447796 3.~~12583335~~15140795 0.00000000 0.00000000 A6 270,215,000.00 3.~~18000~~55000% ~~1000~~917.~~00000000~~97871613 2.~~91499998~~80620994 0.00000000 0.00000000 A7 210,927,000.00 3.~~30000~~67000% 1000.00000000 3.~~02500002~~16027777 0.00000000 0.00000000 A8 95,826,000.00 3.~~34000~~71000% 1000.00000000 3.~~06166667~~19472220 0.00000000 0.00000000 A9 48,708,000.00 3.~~36000~~73000% 1000.00000000 3.~~08000000~~21194444 0.00000000 0.00000000 M1 37,468,000.00 3.~~51000~~88000% 1000.00000000 3.~~21750000~~34111108 0.00000000 0.00000000 M2 68,692,000.00 3.~~55000~~92000% 1000.00000000 3.~~25416672~~37555552 0.00000000 0.00000000 M3 44,962,000.00 3.~~57000~~94000% 1000.00000000 3.~~27250011~~39277768 0.00000000 0.00000000 M4 37,468,000.00 34.~~71000~~08000% 1000.00000000 3.~~40083324~~51333324 0.00000000 0.00000000 M5 29,974,000.00 34.~~74000~~11000% 1000.00000000 3.~~42833322~~53916661 0.00000000 0.00000000 M6 29,974,000.00 34.~~81000~~18000% 1000.00000000 3.~~49250017~~59944452 0.00000000 0.00000000 M7 27,477,000.00 4.~~19000~~56000% 1000.00000000 3.~~84083342~~92666667 0.00000000 0.00000000 M8 18,734,000.00 4.~~34000~~71000% 1000.00000000 34.~~97833351~~05583324 0.00000000 0.00000000 M9 24,979,000.00 45.~~89000~~26000% 1000.00000000 4.~~48250010~~52944433 0.00000000 0.00000000 B 23,730,000.00 5.~~59000~~96000% 1000.00000000 5.~~12416688~~13222208 0.00000000 0.00000000 X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A1 0.00000000 0.00000000 3.~~10749999~~13668693 0.00000000 ~~991~~943.~~45867192~~42153359 A2 0.00000000 0.00000000 2.~~91500000~~88006970 0.00000000 ~~976~~883.~~86540132~~03194116 A3 0.00000000 0.00000000 3.~~04333334~~17750001 0.00000000 1000.00000000 A4 0.00000000 0.00000000 3.~~08916667~~11805968 0.00000000 ~~988~~941.~~41521164~~53547796 A5 0.00000000 0.00000000 3.~~12583335~~15140795 0.00000000 ~~988~~941.~~41521169~~53547793 A6 0.00000000 0.00000000 2.~~91499998~~80620994 0.00000000 ~~977~~852.~~43919324~~48230598 A7 0.00000000 0.00000000 3.~~02500002~~16027777 0.00000000 1000.00000000 A8 0.00000000 0.00000000 3.~~06166667~~19472220 0.00000000 1000.00000000 A9 0.00000000 0.00000000 3.~~08000000~~21194444 0.00000000 1000.00000000 M1 0.00000000 0.00000000 3.~~21750000~~34111108 0.00000000 1000.00000000 M2 0.00000000 0.00000000 3.~~25416672~~37555552 0.00000000 1000.00000000 M3 0.00000000 0.00000000 3.~~27250011~~39277768 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.~~40083324~~51333324 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.~~42833322~~53916661 0.00000000 1000.00000000 M6 0.00000000 0.00000000 3.~~49250017~~59944452 0.00000000 1000.00000000 M7 0.00000000 0.00000000 3.~~84083342~~92666667 0.00000000 1000.00000000 M8 0.00000000 0.00000000 34.~~97833351~~05583324 0.00000000 1000.00000000 M9 0.00000000 0.00000000 4.~~48250010~~52944433 0.00000000 1000.00000000 B 0.00000000 0.00000000 5.~~12416688~~13222208 0.00000000 1000.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~1360803~~7852046.~~80000000~~00000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3672,~~123~~137,~~951~~119.2339 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 27368,~~112~~514.5769 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 3672,~~151~~505,~~063~~634.8008 Withdrawals Reimbursement for Servicer Advances 086,469.0029 Payment of Service Fee ~~959~~933,~~086~~942.5601 Payment of Interest and Principal 3571,~~191~~485,~~977~~222.2478 Total Withdrawals (Pool Distribution Amount) 3672,~~151~~505,~~063~~634.8008 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~936~~911,~~189~~660.3932 Credit Risk Manger's Fee 22,~~897~~281.1769 Trustee Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~959~~933,~~086~~942.5601

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 024 0 0 024 04,199,229.0081 0.00 0.00 04,199,229.0081 30 Days 17245 02 0 0 17247 443,~~023~~380,~~081~~839.7282 0301,381.0077 0.00 0.00 443,~~023~~682,~~081~~221.7259 60 Days 144 0 03 0 147 508,~~447~~665,639.0068 0.00 0621,595.0007 0.00 509,~~447~~287,234.0075 90 Days 16 0 03 0 19 971,~~917~~229,889.4554 0.00 01,211,999.0094 0.00 972,~~917~~441,889.4548 120 Days 02 01 02 0 05 0520,550.00 050,400.00 0381,600.00 0.00 0952,550.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 01 0 01 0.00 0.00 098,000.00 0.00 098,000.00 Totals 19297 027 09 0 19333 453,~~171~~796,~~446~~919.1704 04,551,011.0058 02,313,195.0001 0.00 460,~~171~~661,~~446~~125.1763 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~000000~~181529% 0.000000% 0.000000% 0.~~000000~~181529% 0.~~000000~~176862% 0.000000% 0.000000% 0.~~000000~~176862% 30 Days 01.~~123943~~853112% 0.~~000000~~015127% 0.000000% 0.000000% 01.~~123943~~868240% 01.~~162399~~827101% 0.~~000000~~012694% 0.000000% 0.000000% 01.~~162399~~839794% 60 Days 0.~~007291~~332804% 0.000000% 0.~~000000~~022691% 0.000000% 0.~~007291~~355495% 0.~~002036~~364977% 0.000000% 0.~~000000~~026180% 0.000000% 0.~~002036~~391157% 90 Days 0.~~007291~~045382% 0.000000% 0.~~000000~~022691% 0.000000% 0.~~007291~~068074% 0.~~003953~~051800% 0.000000% 0.~~000000~~051047% 0.000000% 0.~~003953~~102847% 120 Days 0.~~000000~~015127% 0.~~000000~~007564% 0.~~000000~~015127% 0.000000% 0.~~000000~~037819% 0.~~000000~~021924% 0.~~000000~~002123% 0.~~000000~~016072% 0.000000% 0.~~000000~~040119% 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~~007564% 0.000000% 0.~~000000~~007564% 0.000000% 0.000000% 0.~~000000~~004128% 0.000000% 0.~~000000~~004128% Totals 02.~~138524~~246426% 0.~~000000~~204221% 0.~~000000~~068074% 0.000000% 02.~~138524~~518720% 02.~~168388~~265802% 0.~~000000~~191678% 0.~~000000~~097426% 0.000000% 02.~~168388~~554907%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 069,112.0009 0.00 0.00 069,112.0009 30 Days 015 01 0 0 016 0888,437.0058 0241,274.0070 0.00 0.00 01,129,712.0028 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 015 03 0 0 018 0888,437.0058 0310,386.0079 0.00 0.00 01,198,824.0037 0-29 Days 0.~~000000~~189394% 0.000000% 0.000000% 0.~~000000~~189394% 0.~~000000~~070292% 0.000000% 0.000000% 0.~~000000~~070292% 30 Days 01.~~000000~~420455% 0.~~000000~~094697% 0.000000% 0.000000% 01.~~000000~~515152% 0.~~000000~~903603% 0.~~000000~~245393% 0.000000% 0.000000% 01.~~000000~~148997% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~420455% 0.~~000000~~284091% 0.000000% 0.000000% 01.~~000000~~704545% 0.~~000000~~903603% 0.~~000000~~315685% 0.000000% 0.000000% 01.~~000000~~219289% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 05 0 0 05 01,068,849.0009 0.00 0.00 01,068,849.0009 30 Days 053 0 0 0 053 08,660,521.0074 0.00 0.00 0.00 08,660,521.0074 60 Days 07 0 0 0 07 01,411,541.0074 0.00 0.00 0.00 01,411,541.0074 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 060 05 0 0 065 010,072,063.0048 01,068,849.0009 0.00 0.00 011,140,912.0057 0-29 Days 0.~~000000~~190621% 0.000000% 0.000000% 0.~~000000~~190621% 0.~~000000~~240293% 0.000000% 0.000000% 0.~~000000~~240293% 30 Days 02.~~000000~~020587% 0.000000% 0.000000% 0.000000% 02.~~000000~~020587% 01.~~000000~~947014% 0.000000% 0.000000% 0.000000% 01.~~000000~~947014% 60 Days 0.~~000000~~266870% 0.000000% 0.000000% 0.000000% 0.~~000000~~266870% 0.~~000000~~317336% 0.000000% 0.000000% 0.000000% 0.~~000000~~317336% 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 02.~~000000~~287457% 0.~~000000~~190621% 0.000000% 0.000000% 02.~~000000~~478079% 02.~~000000~~264349% 0.~~000000~~240293% 0.000000% 0.000000% 02.~~000000~~504643% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 067,492.0027 0.00 0.00 067,492.0027 30 Days 18 0 0 0 18 21414,~~992~~549.1668 0.00 0.00 0.00 21414,~~992~~549.1668 60 Days 02 0 0 0 02 0123,947.0079 0.00 0.00 0.00 0123,947.0079 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 110 02 0 0 112 21538,~~992~~497.1647 067,492.0027 0.00 0.00 21605,~~992~~989.1674 0-29 Days 0.~~000000~~206398% 0.000000% 0.000000% 0.~~000000~~206398% 0.~~000000~~070675% 0.000000% 0.000000% 0.~~000000~~070675% 30 Days 0.~~101317~~825593% 0.000000% 0.000000% 0.000000% 0.~~101317~~825593% 0.~~022691~~434097% 0.000000% 0.000000% 0.000000% 0.~~022691~~434097% 60 Days 0.~~000000~~206398% 0.000000% 0.000000% 0.000000% 0.~~000000~~206398% 0.~~000000~~129792% 0.000000% 0.000000% 0.000000% 0.~~000000~~129792% 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.~~101317~~031992% 0.~~000000~~206398% 0.000000% 0.000000% 01.~~101317~~238390% 0.~~022691~~563889% 0.~~000000~~070675% 0.000000% 0.000000% 0.~~022691~~634563% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 05 0 0 05 0885,631.0035 0.00 0.00 0885,631.0035 30 Days 254 0 0 0 254 ~~319~~8,~~531~~812,463.9420 0.00 0.00 0.00 ~~319~~8,~~531~~812,463.9420 60 Days 015 0 0 0 015 02,682,230.0043 0.00 0.00 0.00 02,682,230.0043 90 Days 01 0 0 0 01 0340,000.00 0.00 0.00 0.00 0340,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 270 05 0 0 275 ~~319~~11,~~531~~834,693.9463 0885,631.0035 0.00 0.00 ~~319~~12,~~531~~720,324.9498 0-29 Days 0.~~000000~~163934% 0.000000% 0.000000% 0.~~000000~~163934% 0.~~000000~~161411% 0.000000% 0.000000% 0.~~000000~~161411% 30 Days 01.~~063171~~770492% 0.000000% 0.000000% 0.000000% 01.~~063171~~770492% 01.~~055910~~606116% 0.000000% 0.000000% 0.000000% 01.~~055910~~606116% 60 Days 0.~~000000~~491803% 0.000000% 0.000000% 0.000000% 0.~~000000~~491803% 0.~~000000~~488850% 0.000000% 0.000000% 0.000000% 0.~~000000~~488850% 90 Days 0.~~000000~~032787% 0.000000% 0.000000% 0.000000% 0.~~000000~~032787% 0.~~000000~~061967% 0.000000% 0.000000% 0.000000% 0.~~000000~~061967% 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 02.~~063171~~295082% 0.~~000000~~163934% 0.000000% 0.000000% 02.~~063171~~459016% 02.~~055910~~156932% 0.~~000000~~161411% 0.000000% 0.000000% 02.~~055910~~318343% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 050,923.0006 0.00 0.00 050,923.0006 30 Days 10 1 0 0 011 ~~1 64~~719,~~351~~032.8726 060,107.0007 0.00 0.00 64779,~~351~~139.8733 60 Days 02 0 0 0 02 071,589.0079 0.00 0.00 0.00 071,589.0079 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 112 03 0 0 115 64790,~~351~~622.8705 0111,030.0013 0.00 0.00 64901,~~351~~652.8718 0-29 Days 0.~~000000~~211640% 0.000000% 0.000000% 0.~~000000~~211640% 0.~~000000~~051956% 0.000000% 0.000000% 0.~~000000~~051956% 30 Days 01.~~102669~~058201% 0.~~000000~~105820% 0.000000% 0.000000% 01.~~102669~~164021% 0.~~064161~~733617% 0.~~000000~~061326% 0.000000% 0.000000% 0.~~064161~~794943% 60 Days 0.~~000000~~211640% 0.000000% 0.000000% 0.000000% 0.~~000000~~211640% 0.~~000000~~073042% 0.000000% 0.000000% 0.000000% 0.~~000000~~073042% 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.~~102669~~269841% 0.~~000000~~317460% 0.000000% 0.000000% 01.~~102669~~587302% 0.~~064161~~806658% 0.~~000000~~113282% 0.000000% 0.000000% 0.~~064161~~919941% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 0304,964.0062 0.00 0.00 0304,964.0062 30 Days 048 0 0 0 048 08,072,464.0077 0.00 0.00 0.00 08,072,464.0077 60 Days 010 0 02 0 012 02,217,697.0089 0.00 0439,900.00 0.00 02,657,597.0089 90 Days 02 0 01 0 03 0189,879.0055 0.00 0352,000.00 0.00 0541,879.0055 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 060 02 03 0 065 010,480,042.0021 0304,964.0062 0791,900.00 0.00 011,576,906.0083 0-29 Days 0.~~000000~~083893% 0.000000% 0.000000% 0.~~000000~~083893% 0.~~000000~~069306% 0.000000% 0.000000% 0.~~000000~~069306% 30 Days 02.~~000000~~013423% 0.000000% 0.000000% 0.000000% 02.~~000000~~013423% 01.~~000000~~834552% 0.000000% 0.000000% 0.000000% 01.~~000000~~834552% 60 Days 0.~~000000~~419463% 0.000000% 0.~~000000~~083893% 0.000000% 0.~~000000~~503356% 0.~~000000~~503995% 0.000000% 0.~~000000~~099972% 0.000000% 0.~~000000~~603967% 90 Days 0.~~000000~~083893% 0.000000% 0.~~000000~~041946% 0.000000% 0.~~000000~~125839% 0.~~000000~~043152% 0.000000% 0.~~000000~~079996% 0.000000% 0.~~000000~~123148% 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 02.~~000000~~516779% 0.~~000000~~083893% 0.~~000000~~125839% 0.000000% 02.~~000000~~726510% 02.~~000000~~381699% 0.~~000000~~069306% 0.~~000000~~179968% 0.000000% 02.~~000000~~630973% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4(A) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0118,584.0075 0.00 0.00 0118,584.0075 30 Days 315 0 0 0 315 ~~373~~1,~~265~~888,163.5829 0.00 0.00 0.00 ~~373~~1,~~265~~888,163.5829 60 Days 01 0 0 0 01 038,988.0082 0.00 0.00 0.00 038,988.0082 90 Days 1 0 0 0 1 97123,~~917~~953.4531 0.00 0.00 0.00 97123,~~917~~953.4531 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 01 0 01 0.00 0.00 098,000.00 0.00 098,000.00 Totals 417 01 01 0 419 ~~471~~2,~~183~~051,105.0342 0118,584.0075 098,000.00 0.00 ~~471~~2,~~183~~267,690.0317 0-29 Days 0.~~000000~~155521% 0.000000% 0.000000% 0.~~000000~~155521% 0.~~000000~~121425% 0.000000% 0.000000% 0.~~000000~~121425% 30 Days 02.~~451128~~332815% 0.000000% 0.000000% 0.000000% 02.~~451128~~332815% 01.~~371274~~933389% 0.000000% 0.000000% 0.000000% 01.~~371274~~933389% 60 Days 0.~~000000~~155521% 0.000000% 0.000000% 0.000000% 0.~~000000~~155521% 0.~~000000~~039923% 0.000000% 0.000000% 0.000000% 0.~~000000~~039923% 90 Days 0.~~150376~~155521% 0.000000% 0.000000% 0.000000% 0.~~150376~~155521% 0.~~097395~~126922% 0.000000% 0.000000% 0.000000% 0.~~097395~~126922% 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~~155521% 0.000000% 0.~~000000~~155521% 0.000000% 0.000000% 0.~~000000~~100347% 0.000000% 0.~~000000~~100347% Totals 02.~~601504~~643857% 0.~~000000~~155521% 0.~~000000~~155521% 0.000000% 02.~~601504~~954899% 02.~~468669~~100234% 0.~~000000~~121425% 0.~~000000~~100347% 0.000000% 02.~~468669~~322006% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4(B) No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 05 0 0 05 01,633,672.0058 0.00 0.00 01,633,672.0058 30 Days 1042 0 0 0 1042 313,~~243~~925,~~940~~207.1730 0.00 0.00 0.00 313,~~243~~925,~~940~~207.1730 60 Days 17 0 01 0 18 502,~~447~~119,643.0022 0.00 0181,695.0007 0.00 502,~~447~~301,338.0029 90 Days 02 0 02 0 04 0576,056.0068 0.00 0859,999.0094 0.00 01,436,056.0062 120 Days 02 01 02 0 05 0520,550.00 050,400.00 0381,600.00 0.00 0952,550.00 150 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 1153 06 05 0 1164 317,~~294~~141,~~387~~457.1720 01,684,072.0058 01,423,295.0001 0.00 320,~~294~~248,~~387~~824.1779 0-29 Days 0.~~000000~~322373% 0.000000% 0.000000% 0.~~000000~~322373% 0.~~000000~~296335% 0.000000% 0.000000% 0.~~000000~~296335% 30 Days 02.~~614251~~707930% 0.000000% 0.000000% 0.000000% 02.~~614251~~707930% 02.~~557253~~525924% 0.000000% 0.000000% 0.000000% 02.~~557253~~525924% 60 Days 0.~~061425~~451322% 0.000000% 0.~~000000~~064475% 0.000000% 0.~~061425~~515796% 0.~~008666~~384487% 0.000000% 0.~~000000~~032958% 0.000000% 0.~~008666~~417445% 90 Days 0.~~000000~~128949% 0.000000% 0.~~000000~~128949% 0.000000% 0.~~000000~~257898% 0.~~000000~~104492% 0.000000% 0.~~000000~~155997% 0.000000% 0.~~000000~~260489% 120 Days 0.~~000000~~128949% 0.~~000000~~064475% 0.~~000000~~128949% 0.000000% 0.~~000000~~322373% 0.~~000000~~094424% 0.~~000000~~009142% 0.~~000000~~069219% 0.000000% 0.~~000000~~172785% 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 03.~~675676~~417150% 0.~~000000~~386847% 0.~~000000~~322373% 0.000000% 04.~~675676~~126370% 03.~~565919~~109327% 0.~~000000~~305478% 0.~~000000~~258175% 0.000000% 03.~~565919~~672979%

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Fixed~~History* &New ~~Mixed~~REO ~~ARM~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 7in REO 0 Sep-04 0.~~209493~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 6Oct-04 0.~~759739~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Nov-~~Through~~04 ~~Rate~~0.000% 6Dec-04 0.~~451542~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity~~Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(~~Stepdown~~A) ~~Calculation~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(B) ~~351~~12 ~~Beginning~~Month ~~Scheduled~~REO ~~Collateral~~History* ~~Loan~~New ~~Count~~REO ~~13,813~~Loans ~~Number~~Month OfREO Percentage Loans ~~Paid~~in InREO ~~Full~~0 97Sep-04 ~~Ending~~0.000% ~~Scheduled~~Original ~~Collateral~~Principal ~~Loan~~Balance ~~Count~~0.00 ~~13,716~~Oct-04 ~~Beginning~~0.000% ~~Scheduled~~Current ~~Collateral~~Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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~~,497,873,727~~(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Ending~~Oct-04 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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~~,476,215,429~~(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.15000% ~~Ending~~Original ~~Actual~~Principal ~~Collateral~~Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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 31www.ctslink.com. 3(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-~~2005~~05 ~~2,477,278,163~~0.000% Jun-05 0.000% Jul-05 0.000% 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(B) 12 ~~Monthly~~Month ~~P&I~~REO ~~Constant~~History* ~~16,373,024~~New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.36000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal ~~1,366,022~~Balance 0.5600 ~~Unscheduled~~Oct-04 0.000% Current Principal ~~20,292,176~~Balance 0.1600 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Targeted~~Detail ~~Overcollateralization~~- ~~Amount~~All ~~12,489,627.00~~Mortgage ~~Overcollateralization~~Loans ~~Amount~~in ~~12,489,627.00~~REO ~~Overcollateralization~~during ~~Deficiency~~Current ~~0.00~~Period ~~Monthly~~Month ~~Excess~~Loan ~~Cash~~First ~~Flow~~Original ~~5,651,805.40~~Loan ~~Libor~~Entered ~~3.09% Net Swap~~ Payment ~~0.00~~LTV ~~Class~~at A8Principal ~~Insurance~~Group ~~Premium~~Number ~~4,831.23~~REO ~~Class~~Date A9State ~~Insurance~~Origination ~~Premium~~Balance ~~3,795.17~~No ~~Delinquency~~REO ~~Event~~loans NOthis ~~Cumulative Loss Trigger Event NO Stepdown Date NO Trigger Event NO~~period.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~1(A)~~Mortgage ~~1(B)~~Loans ~~2(A)~~in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~Fixed~~Period ~~Mixed~~(continued) ~~ARM~~Current ~~Mixed~~Paid ~~Fixed~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 7.919778 7.048153 7.725178 Weighted Average Net Rate 7.472057 6.610817 7.276161 Weighted Average Maturity 348 348 351 Beginning~~ Loan ~~Count~~Principal ~~1,084~~To ~~2,747~~Months ~~993 Loans Paid In Full 1 17 6 Ending~~ Loan ~~Count~~Delinquent ~~1,083~~Group ~~2,730~~Number ~~987 Beginning Scheduled~~ Balance ~~101,017,798.29 468,775,856.62 97,254,335.15 Ending Scheduled Balance 100,851,531.42 464,863,750.21 96,858,530.16 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~No ~~749,428.04~~REO ~~3,049,078.04~~loans ~~712,014.63~~this ~~Scheduled Principal 82,729~~period.28 295,741.37 85,925.40 Unscheduled Principal 83,537.59 3,616,365.04 309,879.59 Scheduled Interest 666,698.76 2,753,336.67 626,089.23 Servicing Fees 37,689.78 170,843.98 36,390.73 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 23,993.13 122,603.62 21,183.93 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 605,015.85 2,459,889.07 568,514.57 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.187041 6.296969 7.014777

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~2(B)~~New ~~3(A)~~Foreclosure ~~3(B)~~Loans ~~Collateral~~Month ~~Description~~Foreclosure ~~Mixed~~Percentage ~~ARM~~Loans ~~Mixed~~in ~~Fixed~~Foreclosure ~~Mixed~~9 ~~ARM~~Sep-04 ~~Weighted~~0.000% ~~Average~~Original ~~Coupon~~Principal ~~Rate~~Balance 72,313,400.~~301878~~00 ~~7.701286~~Oct-04 70.~~099659~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~2,313,195.01 6Nov-04 0.~~850974~~000% 7Dec-04 0.~~253420~~000% 6Current Foreclosure Total Jan-05 0.~~647310~~000% ~~Weighted~~Loans ~~Average~~in ~~Maturity~~Foreclosure ~~351~~9 ~~349~~Feb-05 ~~349~~0.000% ~~Beginning~~Original ~~Loan~~Principal ~~Count~~Balance 32,~~195~~313,400.00 ~~978~~Mar-05 0.000% Current Principal Balance 2,~~503~~313,195.01 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.097% *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(A) 12 Month Foreclosure History* New Foreclosure Loans ~~Paid~~Month InForeclosure ~~Full~~Percentage 29Loans 4in 20Foreclosure ~~Ending~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~3,166~~Original ~~974~~Principal ~~2,483~~Balance ~~Beginning~~0.00 ~~Scheduled~~Oct-04 0.000% Current Principal Balance ~~576,916,252~~0.9000 ~~101,139,546~~Nov-04 0.99000% ~~464,264,145~~Dec-04 0.91000% ~~Ending~~Current ~~scheduled~~Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance ~~571,317,466~~0.7100 ~~100,234,899~~Mar-05 0.59000% ~~459,679,827~~Current Principal Balance 0.6900 ~~Record~~Apr-05 ~~Date~~0.000% May-05~~/31/2005~~ 0.000% Jun-05~~/31/2005~~ 0.000% Jul-05~~/31/2005~~ ~~Principal~~0.000% ~~And~~Aug-05 ~~Interest~~0.000% ~~Constant~~*The ~~3,748,502~~text reported in the above table is presented graphically on the monthly bond remittance report.46 ~~738,465~~The monthly bond remittance report can be viewed online at www.32ctslink.com. ~~3,011,335~~1(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.88000% ~~Scheduled~~Original Principal ~~238,025~~Balance 0.8900 ~~89,378~~Oct-04 0.16000% ~~264,571~~Current Principal Balance 0.6800 ~~Unscheduled~~Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal ~~5,360,760~~Balance 0.3000 ~~815,269~~Mar-05 0.24000% ~~4,319,746~~Current Principal Balance 0.5400 ~~Scheduled~~Apr-05 ~~Interest~~0.000% ~~3,510,476~~May-05 0.57000% ~~649,087~~Jun-05 0.16000% ~~2,746,764~~Jul-05 0.20000% ~~Servicing~~Aug-05 ~~Fees~~0.000% ~~216,778~~*The text reported in the above table is presented graphically on the monthly bond remittance report.02 ~~37,747~~The monthly bond remittance report can be viewed online at www.51ctslink.com. ~~175,007~~2(A) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.67000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Trustee~~Nov-04 ~~Fee~~0.000% Dec-04 0.00000% Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% ~~FRY~~Original ~~Amount~~Principal Balance 0.00 Mar-05 0.00000% Current Principal Balance 0.00 ~~Special~~Apr-05 ~~Hazard~~0.000% ~~Fee~~May-05 0.00000% Jun-05 0.00000% Jul-05 0.00000% ~~Other~~Aug-05 ~~Fee~~0.000% ~~153,319~~*The text reported in the above table is presented graphically on the monthly bond remittance report.86 ~~24,530~~The monthly bond remittance report can be viewed online at www.80ctslink.com. ~~121,676~~2(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.67000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Spread~~Nov-04 10.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(A) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Spread~~Oct-04 20.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Spread~~Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Sep-04 0.000% Original Principal Balance 791,900.00 Oct-04 0.000% Current Principal Balance 791,900.00 Nov-04 0.00000% ~~Net~~Dec-04 ~~Interest~~0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 3~~,140,378~~ Feb-05 0.69000% ~~586~~Original Principal Balance 791,~~808~~900.8500 2Mar-05 0.000% Current Principal Balance 791,~~450,079~~900.8600 ~~Realized~~Apr-05 ~~Loss~~0.000% ~~Amount~~May-05 0.00000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.180% *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(A) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Sep-04 0.000% Original Principal Balance 98,000.00 Oct-04 0.000% Current Principal Balance 98,000.00 ~~Cumulative~~Nov-04 ~~Realized~~0.000% ~~Loss~~Dec-04 0.00000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 1 Feb-05 0.000% Original Principal Balance 98,000.00 Mar-05 0.000% Current Principal Balance 98,000.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~100% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Sep-04 0.000% Original Principal Balance 1,423,500.00 Oct-04 0.00000% Current Principal Balance 1,423,295.01 Nov-04 0.00000% ~~Special~~Dec-04 ~~Servicing~~0.000% ~~Fee~~Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 5 Feb-05 0.000% Original Principal Balance 1,423,500.00 Mar-05 0.00000% ~~Pass~~Current Principal Balance 1,423,295.01 Apr-~~Through~~05 ~~Rate~~0.000% 6May-05 0.~~532065~~000% 6Jun-05 0.~~962367~~000% 6Jul-05 0.~~332808~~000% Aug-05 0.258% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~4(A)~~Mortgage ~~4(B)~~Loans ~~Total~~in ~~Collateral~~Foreclosure ~~Description~~during ~~Mixed~~Current ~~Fixed~~Period ~~Mixed~~Month ARM Fixed & Mixed ARM Weighted Average Coupon Rate 7.902381 6.923179 7.209493 Weighted Average Net Rate 7.454982 6.465499 6.759739 Weighted Average Maturity 349.00 349.00 351.00 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 741,275.28 3,622,924.71 16,373,024.36 Beginning Loan ~~Count~~First ~~669~~Original ~~1,644 13,813 Loans Paid In Full 4 16 97 Ending~~ Loan ~~Count~~Entered ~~665~~Payment ~~1,628~~LTV ~~13,716~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~100,909,682.95~~FC ~~587,596,009.06~~Date ~~2,497,873,627.87~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~100,477,268.18~~3(B) ~~581,932,155.19~~0018835439 ~~2,476,215,429.15~~Aug-2005 ~~Scheduled~~01-Mar-2005 ~~Principal~~IL ~~76,752~~80.9500 ~~232~~252,~~897~~000.8300 ~~1,366,022.56 Unscheduled Principal 355,661.82 5,430,956.04 20,292,176.16 Scheduled Interest 664,522.33~~ 3~~,390,026.88~~(B) ~~15,007,001.80~~0030335202 ~~Servicing~~Aug-2005 ~~Fee~~01-Apr-2005 ~~37,622.48~~GA ~~224,109~~79.2299 ~~936~~187,~~189~~900.~~39 Master Servicing Fee 0.~~00 ~~0.00~~3(B) ~~0.00~~0115219032 ~~Trustee~~Aug-2005 ~~Fee~~01-Apr-2005 ~~0.00~~FL 080.00 0352,000.00 ~~Fry~~4(A) ~~Amount~~0114206436 ~~0.00~~Aug-2005 ~~0.00~~01-Dec-2004 ~~0.00~~CA ~~Special Hazard Fee 0~~20.00 ~~0.00 0.00 Other Fee 20~~98,~~041~~000.~~43 154,182.74 641,532.18 Pool Insurance Fee 0.~~00 ~~0.00~~4(B) ~~0.00~~0115198988 ~~Spread~~Aug-2005 101-Mar-2005 ~~0.00~~TX 080.00 0124,000.00 ~~Spread~~4(B) 20115202822 ~~0.00~~Aug-2005 ~~0.00~~01-Mar-2005 ~~0.00~~NC ~~Spread 3 0~~85.00 ~~0.00 0.00 Net Interest 606~~181,~~858~~900.~~42 3,011,734.92 13,429,280.23 Realized Loss Amount 0.~~00 ~~0.00~~4(B) ~~0.00~~0115205601 ~~Cumulative~~Aug-2005 ~~Realized~~01-Mar-2005 ~~Loss~~TX 080.00 0257,600.00 ~~0.00~~4(B) ~~Percentage~~0115212029 ofAug-2005 ~~Cumulative~~01-Mar-2005 ~~Losses~~CA 080.~~0000 0.0000 0.0000 Prepayment Penalties 0.~~00 0364,000.00 ~~0.00~~4(B) ~~Special~~0115570194 ~~Servicing~~Aug-2005 ~~Fee~~01-Mar-2005 ~~0.00~~IL 080.00 0496,000.00 ~~Pass-Through Rate 7.216652 6.150624 6.451542~~

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Ex 99.2

Filing Compare · Structured Asset Investment Loan Trust 2005-5