8-K 1 mal05002_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 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-63 54-2168117 Pooling and Servicing Agreement) (Commission 54-2168118 (State or other File Number) 54-2168119 jurisdiction 54-6654307 of Incorporation) 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 MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the 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. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the August 25, 2005 distribution. EX-99.1

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 576434H72 SEN 6.50000% 6661,~~445~~852,~~703~~968.0651 ~~359~~335,~~846~~036.1091 1-A-2 576434H80 SEN 6.50000% 1,~~417~~319,~~681~~691.9359 7,~~677~~148.6633 1-A-3 576434H98 SEN 6.50000% 1716,~~719~~494,~~215~~461.8059 9589,~~960~~345.9200 1-A-4 576434J21 SEN 6.50000% 2220,~~148~~617,~~567~~656.6917 ~~119~~111,~~948~~678.7097 2-A-1 576434J39 SEN 6.00000% 5956,~~787~~460,~~144~~296.4658 ~~298~~282,~~879~~301.1448 3-A-1 576434J47 SEN 6.00000% 17,~~666~~664,~~009~~201.1094 88,~~313~~321.3301 4-A-1 576434J54 SEN 5.50000% 11,835,000.00 54,~~233~~243.4875 4-A-2 576434J62 SEN 5.50000% 1,000,000.00 4,~~582~~583.4733 4-A-3 576434J70 SEN 3.~~49000~~86000% 9894,~~832~~884,~~695~~148.2429 ~~287~~305,~~384~~210.0268 4-A-4 576434J88 SEN 21.~~01000~~64000% 0.00 ~~165~~129,~~513~~675.4300 4-A-5 576434K78 SEN 5.50000% 3,036,000.00 13,~~912~~915.3700 5-A-1 576434J96 SEN 6.50000% 2926,~~315~~000,~~956~~489.2117 ~~158~~140,~~764~~835.7198 6-A-1 576434K29 SEN 5.00000% 2928,~~020~~399,~~090~~678.6286 ~~120~~118,~~894~~332.1600 A-LR 576434K37 SEN 6.50000% 0.00 0.00 A-UR 576434K45 SEN 6.50000% 0.00 0.00 A-X-1 576434K52 IO 6.00000% 0.00 ~~105~~100,~~488~~154.7998 A-X-2 576434K60 IO 6.00000% 0.00 1110,~~690~~198.3292 PO 576434K86 PO 0.00000% 1,~~069~~067,~~989~~547.0279 0.00 B-1 576434K94 SUB 6.~~07153~~07176% 16,~~157~~127,~~677~~699.5848 81,~~735~~602.9997 B-2 576434L28 SUB 6.~~07153~~07176% 6,~~505~~493,~~155~~086.5927 32,~~907~~853.2973 B-3 576434L36 SUB 6.~~07153~~07176% 3,~~567~~560,~~214~~596.7129 18,~~045~~015.2891 B-4 576434L44 SUB 6.~~07153~~07176% 3,~~147~~141,~~366~~526.4094 15,~~921~~895.4250 B-5 576434L51 SUB 6.~~07153~~07176% 2,~~518~~513,~~092~~420.5764 12,~~738~~717.1441 B-6 576434L69 SUB 6.~~07153~~07176% 1,~~678~~675,~~763~~649.9021 8,~~492~~478.2745 P 576434L77 P 0.00000% 0.01 03,263.0094 Y 576434L85 Y 0.00000% 0.01 0.00 Totals ~~392~~374,~~868~~144,~~323~~119.9034 21,~~062~~963,~~929~~809.9925

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 12,~~756~~039,~~542~~401.7751 0.00 6459,~~689~~813,~~160~~567.3000 2,~~116~~374,~~388~~438.8742 0.00 1-A-2 3743,~~477~~512.5056 0.00 1,~~380~~276,~~204~~179.4203 4550,~~155~~660.1689 0.00 1-A-3 ~~468~~543,~~420~~851.9750 0.00 1715,~~250~~950,~~794~~610.8409 ~~564~~633,~~381~~196.8950 0.00 1-A-4 ~~585~~679,~~514~~800.2650 0.00 2119,~~563~~937,~~053~~855.4367 ~~705~~791,~~462~~479.9647 0.00 2-A-1 1,~~353~~249,~~979~~575.5377 0.00 5855,~~433~~210,~~164~~720.9381 1,~~652~~531,~~858~~877.6725 0.00 3-A-1 1370,~~226~~181.4685 0.00 17,~~664~~294,~~782~~020.6409 89458,~~539~~502.7986 0.00 4-A-1 0.00 0.00 11,835,000.00 54,~~233~~243.4875 0.00 4-A-2 0.00 0.00 1,000,000.00 4,~~582~~583.4733 0.00 4-A-3 1755,~~573,619~~223.1336 0.00 9794,~~259~~128,~~076~~924.1193 1,~~861~~060,~~003~~434.1504 0.00 4-A-4 0.00 0.00 0.00 ~~165~~129,~~513~~675.4300 0.00 4-A-5 0.00 0.00 3,036,000.00 13,~~912~~915.3700 0.00 5-A-1 ~~451~~1,~~161~~503,236.9580 0.00 2824,~~864~~497,~~794~~252.2637 ~~609~~1,~~926~~644,072.6678 0.00 6-A-1 ~~121~~586,~~092~~627.2053 0.00 2827,~~898~~813,~~998~~051.4233 ~~241~~704,~~986~~959.3653 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-X-1 0.00 0.00 0.00 ~~105~~100,~~488~~154.7998 0.00 A-X-2 0.00 0.00 0.00 1110,~~690~~198.3292 0.00 PO 125,~~243~~879.4325 0.00 1,~~068~~041,~~745~~668.5954 125,~~243~~879.4325 0.00 B-1 1415,~~966~~130.0876 0.00 16,~~142~~112,~~711~~568.5072 96,~~702~~733.0773 0.00 B-2 6,~~025~~091.4171 0.00 6,~~499~~486,~~130~~994.1855 38,~~932~~945.7044 0.00 B-3 3,~~304~~340.1450 0.00 3,~~563~~557,~~910~~255.5779 21,~~349~~356.4241 0.00 B-4 2,~~915~~947.2533 0.00 3,~~144~~138,~~451~~579.1561 18,~~836~~842.6783 0.00 B-5 2,~~332~~358.3905 0.00 2,~~515~~511,~~760~~062.1959 15,~~070~~075.5346 0.00 B-6 1,~~554~~572.9607 0.00 1,~~677~~674,~~208~~077.9414 10,~~047~~050.2352 0.00 P 0.00 0.00 0.01 03,263.0094 0.00 Y 0.00 0.00 0.01 0.00 0.00 Totals 67,~~381~~828,~~376~~731.4305 0.00 ~~386~~366,~~486~~315,~~947~~388.4928 89,~~444~~792,~~306~~540.4230 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 73,491,000.00 6661,~~445~~852,~~703~~968.0651 5350,~~009~~044.9927 1,~~703~~989,~~532~~357.7824 0.00 0.00 1-A-2 1,568,000.00 1,~~417~~319,~~681~~691.9359 1,~~131~~067.0274 3642,~~346~~444.4882 0.00 0.00 1-A-3 19,598,000.00 1716,~~719~~494,~~215~~461.8059 1413,~~136~~345.2941 ~~454~~530,~~284~~506.6809 0.00 0.00 1-A-4 24,497,000.00 2220,~~148~~617,~~567~~656.69 17 16,~~670~~681.0042 ~~567~~663,~~844~~119.2608 0.00 0.00 2-A-1 64,580,000.00 5956,~~787~~460,~~144~~296.4658 5654,~~364~~053.5218 1,~~297~~195,~~615~~522.0159 0.00 0.00 3-A-1 17,996,000.00 17,~~666~~664,~~009~~201.1094 0.00 1370,~~226~~181.4685 0.00 0.00 4-A-1 11,835,000.00 11,835,000.00 0.00 0.00 0.00 0.00 4-A-2 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 4-A-3 103,133,000.00 9894,~~832~~884,~~695~~148.2429 ~~109~~106,~~504~~035.5369 1649,~~464,114~~187.6067 0.00 0.00 4-A-4 0.00 0.00 0.00 0.00 0.00 0.00 4-A-5 3,036,000.00 3,036,000.00 0.00 0.00 0.00 0.00 5-A-1 34,719,000.00 2926,~~315~~000,~~956~~489.2117 2220,~~379~~698.0053 ~~428~~1,~~782~~482,538.9527 0.00 0.00 6-A-1 30,598,000.00 2928,~~020~~399,~~090~~678.6286 107,~~555~~067.8240 13479,~~536~~560.3813 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 PO 1,102,453.27 1,~~069~~067,~~989~~547.0279 1,~~092~~103.3008 ~~151~~24,776.1218 0.00 0.00 B-1 16,202,000.00 16,~~157~~127,~~677~~699.5848 1415,~~966~~130.0876 0.00 0.00 0.00 B-2 6,523,000.00 6,~~505~~493,~~155~~086.5927 6,~~025~~091.4171 0.00 0.00 0.00 B-3 3,577,000.00 3,~~567~~560,~~214~~596.7129 3,~~304~~340.1450 0.00 0.00 0.00 B-4 3,156,000.00 3,~~147~~141,~~366~~526.4094 2,~~915~~947.2533 0.00 0.00 0.00 B-5 2,525,000.00 2,~~518~~513,~~092~~420.5764 2,~~332~~358.3905 0.00 0.00 0.00 B-6 1,683,368.96 1,~~678~~675,~~763~~649.9021 1,~~554~~572.9607 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 Y 0.01 0.01 0.00 0.00 0.00 0.00 Totals 420,819,922.25 ~~392~~374,~~868~~144,~~323~~119.9034 ~~413~~401,~~941~~537.7014 57,~~967~~427,~~434~~193.7292 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-A-1 12,~~756~~039,~~542~~401.7751 6459,~~689~~813,~~160~~567.3000 0.~~88023241~~81388969 12,~~756~~039,~~542~~401.7751 1-A-2 3743,~~477~~512.5056 1,~~380~~276,~~204~~179.4203 0.~~88023241~~81388969 3743,~~477~~512.5056 1-A-3 ~~468~~543,~~420~~851.9750 1715,~~250~~950,~~794~~610.8409 0.~~88023241~~81388969 ~~468~~543,~~420~~851.9750 1-A-4 ~~585~~679,~~514~~800.2650 2119,~~563~~937,~~053~~855.4367 0.~~88023241~~81388969 ~~585~~679,~~514~~800.2650 2-A-1 1,~~353~~249,~~979~~575.5377 5855,~~433~~210,~~164~~720.9381 0.~~90481829~~85491980 1,~~353~~249,~~979~~575.5377 3-A-1 1370,~~226~~181.4685 17,~~664~~294,~~782~~020.6409 0.~~98159495~~96099245 1370,~~226~~181.4685 4-A-1 0.00 11,835,000.00 1.00000000 0.00 4-A-2 0.00 1,000,000.00 1.00000000 0.00 4-A-3 1755,~~573,619~~223.1336 9794,~~259~~128,~~076~~924.1193 0.~~94304516~~91269453 1755,~~573,619~~223.1336 4-A-4 0.00 0.00 0.00000000 0.00 4-A-5 0.00 3,036,000.00 1.00000000 0.00 5-A-1 ~~451~~1,~~161~~503,236.9580 2824,~~864~~497,~~794~~252.2637 0.~~83138323~~70558635 ~~451~~1,~~161~~503,236.9580 6-A-1 ~~121~~586,~~092~~627.2053 2827,~~898~~813,~~998~~051.4233 0.~~94447344~~90898266 ~~121~~586,~~092~~627.2053 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 PO 125,~~243~~879.4325 1,~~068~~041,~~745~~668.5954 0.~~96942484~~94486412 125,~~243~~879.4325 B-1 1415,~~966~~130.0876 16,~~142~~112,~~711~~568.5072 0.~~99634067~~99448023 1415,~~966~~130.0876 B-2 6,~~025~~091.4171 6,~~499~~486,~~130~~994.1855 0.~~99634067~~99448023 6,~~025~~091.4171 B-3 3,~~304~~340.1450 3,~~563~~557,~~910~~255.5779 0.~~99634067~~99448023 3,~~304~~340.1450 B-4 2,~~915~~947.2533 3,~~144~~138,~~451~~579.1561 0.~~99634067~~99448023 2,~~915~~947.2533 B-5 2,~~332~~358.3905 2,~~515~~511,~~760~~062.1959 0.~~99634067~~99448023 2,~~332~~358.3905 B-6 1,~~554~~572.9607 1,~~677~~674,~~208~~077.9414 0.~~99634066~~99448022 1,~~554~~572.9607 P 0.00 0.01 1.00000000 0.00 Y 0.00 0.01 1.00000000 0.00 Totals 67,~~381~~828,~~376~~731.4305 ~~386~~366,~~486~~315,~~947~~388.4928 0.~~91841409~~87048015 67,~~381~~828,~~376~~731.4305

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 73,491,000.00 ~~904~~841.~~13388116~~64004450 0.~~72131268~~68095780 2327.~~18015512~~06939952 0.00000000 1-A-2 1,568,000.00 ~~904~~841.~~13388393~~64004464 0.~~72131378~~68095663 2327.~~18015306~~06940051 0.00000000 1-A-3 19,598,000.00 ~~904~~841.~~13388101~~64004439 0.~~72131289~~68095775 2327.~~18015512~~06939943 0.00000000 1-A-4 24,497,000.00 ~~904~~841.~~13388129~~64004450 0.~~72131281~~68095767 2327.~~18015512~~06939952 0.00000000 2-A-1 64,580,000.00 ~~925~~874.~~78421276~~26907061 0.~~87278600~~83699566 2018.~~09314045~~51227299 0.00000000 3-A-1 17,996,000.00 981.~~66309735~~56267726 0.00000000 020.~~06815181~~57022950 0.00000000 4-A-1 11,835,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-2 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-3 103,133,000.00 ~~958~~920.~~30330971~~01733965 1.~~06177974~~02814511 146.~~19637361~~29466485 0.00000000 4-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 3,036,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-1 34,719,000.00 ~~844~~748.~~37789712~~88358449 0.~~64457502~~59617299 1242.~~35009505~~70106483 0.00000000 6-A-1 30,598,000.00 ~~948~~928.~~43096346~~15474410 3.~~51512583~~49916334 015.~~44239427~~67292405 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 1,102,453.27 ~~970~~968.~~55272012~~33835869 01.~~99079029~~00056849 022.~~13707610~~47367818 0.00000000 B-1 16,202,000.00 ~~997~~995.~~26438588~~41411431 0.~~92371806~~93388224 0.00000000 0.00000000 B-2 6,523,000.00 ~~997~~995.~~26438602~~41411467 0.~~92371761~~93388165 0.00000000 0.00000000 B-3 3,577,000.00 ~~997~~995.~~26438636~~41411518 0.~~92371820~~93388314 0.00000000 0.00000000 B-4 3,156,000.00 ~~997~~995.~~26438530~~41411280 0.~~92371673~~93388150 0.00000000 0.00000000 B-5 2,525,000.00 ~~997~~995.~~26438416~~41411485 0.~~92371881~~93388119 0.00000000 0.00000000 B-6 1,683,368.96 ~~997~~995.~~26437869~~41410696 0.~~92371906~~93388321 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 Y 0.01 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 1-A-1 0.00000000 2327.~~90146780~~75035732 ~~880~~813.~~23241349~~88968717 0.~~88023241~~81388969 2327.~~90146780~~75035732 1-A-2 0.00000000 2327.~~90146684~~75035714 ~~880~~813.~~23241071~~88968750 0.~~88023241~~81388969 2327.~~90146684~~75035714 1-A-3 0.00000000 2327.~~90146801~~75035718 ~~880~~813.~~23241351~~88968721 0.~~88023241~~81388969 2327.~~90146801~~75035718 1-A-4 0.00000000 2327.~~90146793~~75035719 ~~880~~813.~~23241336~~88968731 0.~~88023241~~81388969 2327.~~90146793~~75035719 2-A-1 0.00000000 2019.~~96592645~~34926866 ~~904~~854.~~81828631~~91980195 0.~~90481829~~85491980 2019.~~96592645~~34926866 3-A-1 0.00000000 020.~~06815181~~57022950 ~~981~~960.~~59494554~~99244777 0.~~98159495~~96099245 020.~~06815181~~57022950 4-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-3 0.00000000 157.~~25815336~~32280996 ~~943~~912.~~04515635~~69452968 0.~~94304516~~91269453 157.~~25815336~~32280996 4-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-1 0.00000000 1243.~~99467007~~29723782 ~~831~~705.~~38322705~~58634667 0.~~83138323~~70558635 1243.~~99467007~~29723782 6-A-1 0.00000000 319.~~95752010~~17208739 ~~944~~908.~~47344336~~98265671 0.~~94447344~~90898266 319.~~95752010~~17208739 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 123.~~12787547~~47423760 ~~969~~944.~~42484465~~86412109 0.~~96942484~~94486412 123.~~12787547~~47423760 B-1 0.00000000 0.~~92371806~~93388224 ~~996~~994.~~34066782~~48023207 0.~~99634067~~99448023 0.~~92371806~~93388224 B-2 0.00000000 0.~~92371761~~93388165 ~~996~~994.~~34066840~~48023149 0.~~99634067~~99448023 0.~~92371761~~93388165 B-3 0.00000000 0.~~92371820~~93388314 ~~996~~994.~~34066816~~48023204 0.~~99634067~~99448023 0.~~92371820~~93388314 B-4 0.00000000 0.~~92371673~~93388150 ~~996~~994.~~34066857~~48023131 0.~~99634067~~99448023 0.~~92371673~~93388150 B-5 0.00000000 0.~~92371881~~93388119 ~~996~~994.~~34066931~~48023366 0.~~99634067~~99448023 0.~~92371881~~93388119 B-6 0.00000000 0.~~92371906~~93388321 ~~996~~994.~~34065963~~48022375 0.~~99634066~~99448022 0.~~92371906~~93388321 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 Y 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-A-1 73,491,000.00 6.50000% 6661,~~445~~852,~~703~~968.0651 ~~359~~335,~~914~~036.2291 0.00 0.00 1-A-2 1,568,000.00 6.50000% 1,~~417~~319,~~681~~691.9359 7,~~679~~148.1133 0.00 0.00 1-A-3 19,598,000.00 6.50000% 1716,~~719~~494,~~215~~461.8059 9589,~~979~~345.0900 0.00 0.00 1-A-4 24,497,000.00 6.50000% 2220,~~148~~617,~~567~~656.6917 ~~119~~111,~~971~~678.4197 0.00 0.00 2-A-1 64,580,000.00 6.00000% 5956,~~787~~460,~~144~~296.4658 ~~298~~282,~~935~~301.7248 0.00 0.00 3-A-1 17,996,000.00 6.00000% 17,~~666~~664,~~009~~201.1094 88,~~330~~321.0501 0.00 0.00 4-A-1 11,835,000.00 5.50000% 11,835,000.00 54,243.75 0.00 0.00 4-A-2 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 4-A-3 103,133,000.00 3.~~49000~~86000% 9894,~~832~~884,~~695~~148.2429 ~~287~~305,~~438~~210.4268 0.00 0.00 4-A-4 0.00 21.~~01000~~64000% 9894,~~832~~884,~~695~~148.2429 ~~165~~129,~~544~~675.7600 0.00 0.00 4-A-5 3,036,000.00 5.50000% 3,036,000.00 13,915.00 0.00 0.00 5-A-1 34,719,000.00 6.50000% 2926,~~315~~000,~~956~~489.2117 ~~158~~140,~~794~~835.7698 0.00 0.00 6-A-1 30,598,000.00 5.00000% 2928,~~020~~399,~~090~~678.6286 ~~120~~118,~~917~~332.0400 0.00 0.00 A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 A-UR 50.00 6.50000% 0.00 0.00 0.00 0.00 A-X-1 0.00 6.00000% 2120,~~101~~030,~~751~~995.8632 ~~105~~100,~~508~~154.7698 0.00 0.00 A-X-2 0.00 6.00000% 2,~~338~~039,~~506~~783.7354 1110,~~692~~198.5392 0.00 0.00 PO 1,102,453.27 0.00000% 1,~~069~~067,~~989~~547.0279 0.00 0.00 0.00 B-1 16,202,000.00 6.~~07153~~07176% 16,~~157~~127,~~677~~699.5848 81,~~751~~602.4797 0.00 0.00 B-2 6,523,000.00 6.~~07153~~07176% 6,~~505~~493,~~155~~086.5927 32,~~913~~853.5273 0.00 0.00 B-3 3,577,000.00 6.~~07153~~07176% 3,~~567~~560,~~214~~596.7129 18,~~048~~015.7091 0.00 0.00 B-4 3,156,000.00 6.~~07153~~07176% 3,~~147~~141,~~366~~526.4094 15,~~924~~895.4350 0.00 0.00 B-5 2,525,000.00 6.~~07153~~07176% 2,~~518~~513,~~092~~420.5764 12,~~740~~717.5541 0.00 0.00 B-6 1,683,368.96 6.~~07153~~07176% 1,~~678~~675,~~763~~649.9021 8,~~493~~478.8845 0.00 0.00 P 0.01 0.00000% 0.01 0.00 0.00 0.00 Y 0.01 0.00000% 0.01 0.00 0.00 0.00 Totals 420,819,922.25 21,~~063~~960,~~320~~545.5031 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 1-A-1 680.1200 0.00 ~~359~~335,~~846~~036.1091 0.00 6459,~~689~~813,~~160~~567.3000 1-A-2 10.4500 0.00 7,~~677~~148.6633 0.00 1,~~380~~276,~~204~~179.4203 1-A-3 180.1700 0.00 9589,~~960~~345.9200 0.00 1715,~~250~~950,~~794~~610.8409 1-A-4 220.7100 0.00 ~~119~~111,~~948~~678.7097 0.00 2119,~~563~~937,~~053~~855.4367 2-A-1 560.5800 0.00 ~~298~~282,~~879~~301.1448 0.00 5855,~~433~~210,~~164~~720.9381 3-A-1 160.7200 0.00 88,~~313~~321.3301 0.00 17,~~664~~294,~~782~~020.6409 4-A-1 100.2700 0.00 54,~~233~~243.4875 0.00 11,835,000.00 4-A-2 0.8700 0.00 4,~~582~~583.4733 0.00 1,000,000.00 4-A-3 540.4000 0.00 ~~287~~305,~~384~~210.0268 0.00 9794,~~259~~128,~~076~~924.1193 4-A-4 310.3300 0.00 ~~165~~129,~~513~~675.4300 0.00 9794,~~259~~128,~~076~~924.1193 4-A-5 20.6300 0.00 13,~~912~~915.3700 0.00 3,036,000.00 5-A-1 300.0500 0.00 ~~158~~140,~~764~~835.7198 0.00 2824,~~864~~497,~~794~~252.2637 6-A-1 220.8900 0.00 ~~120~~118,~~894~~332.1600 0.00 2827,~~898~~813,~~998~~051.4233 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-X-1 190.9700 0.00 ~~105~~100,~~488~~154.7998 0.00 2019,~~669~~608,~~512~~400.7856 A-X-2 20.2100 0.00 1110,~~690~~198.3292 0.00 21,~~212~~946,~~548~~408.7374 PO 0.00 0.00 0.00 0.00 1,~~068~~041,~~745~~668.5954 B-1 150.4700 0.00 81,~~735~~602.9997 0.00 16,~~142~~112,~~711~~568.5072 B-2 60.2300 0.00 32,~~907~~853.2973 0.00 6,~~499~~486,~~130~~994.1855 B-3 30.4200 0.00 18,~~045~~015.2891 0.00 3,~~563~~557,~~910~~255.5779 B-4 30.0100 0.00 15,~~921~~895.4250 0.00 3,~~144~~138,~~451~~579.1561 B-5 20.4100 0.00 12,~~738~~717.1441 0.00 2,~~515~~511,~~760~~062.1959 B-6 10.6100 0.00 8,~~492~~478.2745 0.00 1,~~677~~674,~~208~~077.9414 P 0.00 0.00 03,263.0094 0.00 0.01 Y 0.00 0.00 0.00 0.00 0.01 Totals ~~390~~0.5200 0.00 21,~~062~~963,~~929~~809.9925 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 1-A-1 73,491,000.00 6.50000% ~~904~~841.~~13388116~~64004450 4.~~89739179~~55888354 0.00000000 0.00000000 1-A-2 1,568,000.00 6.50000% ~~904~~841.~~13388393~~64004464 4.~~89739158~~55888393 0.00000000 0.00000000 1-A-3 19,598,000.00 6.50000% ~~904~~841.~~13388101~~64004439 4.~~89739208~~55888356 0.00000000 0.00000000 1-A-4 24,497,000.00 6.50000% ~~904~~841.~~13388129~~64004450 4.~~89739193~~55888354 0.00000000 0.00000000 2-A-1 64,580,000.00 6.00000% ~~925~~874.~~78421276~~26907061 4.~~62892103~~37134531 0.00000000 0.00000000 3-A-1 17,996,000.00 6.00000% 981.~~66309735~~56267726 4.~~90831574~~90781340 0.00000000 0.00000000 4-A-1 11,835,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 4-A-2 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 4-A-3 103,133,000.00 3.~~49000~~86000% ~~958~~920.~~30330971~~01733965 2.~~78706544~~95938914 0.00000000 0.00000000 4-A-4 0.00 21.~~01000~~64000% ~~958~~920.~~30330971~~01733965 1.~~60515800~~25735701 0.00000000 0.00000000 4-A-5 3,036,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-1 34,719,000.00 6.50000% ~~844~~748.~~37789712~~88358449 4.~~57371353~~05645266 0.00000000 0.00000000 6-A-1 30,598,000.00 5.00000% ~~948~~928.~~43096346~~15474410 3.~~95179554~~86731159 0.00000000 0.00000000 A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-X-1 0.00 6.00000% ~~930~~883.~~40780972~~19655192 4.~~65203908~~41598291 0.00000000 0.00000000 A-X-2 0.00 6.00000% ~~925~~807.~~55173391~~32082916 4.~~62775722~~03660506 0.00000000 0.00000000 PO 1,102,453.27 0.00000% ~~970~~968.~~55272012~~33835869 0.00000000 0.00000000 0.00000000 B-1 16,202,000.00 6.~~07153~~07176% ~~997~~995.~~26438588~~41411431 5.~~04576410~~03659857 0.00000000 0.00000000 B-2 6,523,000.00 6.~~07153~~07176% ~~997~~995.~~26438602~~41411467 5.~~04576422~~03659819 0.00000000 0.00000000 B-3 3,577,000.00 6.~~07153~~07176% ~~997~~995.~~26438636~~41411518 5.~~04576461~~03659771 0.00000000 0.00000000 B-4 3,156,000.00 6.~~07153~~07176% ~~997~~995.~~26438530~~41411280 5.~~04576362~~03659696 0.00000000 0.00000000 B-5 2,525,000.00 6.~~07153~~07176% ~~997~~995.~~26438416~~41411485 5.~~04576238~~03659802 0.00000000 0.00000000 B-6 1,683,368.96 6.~~07153~~07176% ~~997~~995.~~26437869~~41410696 5.~~04576252~~03659637 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 Y 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.~~00092692~~00000000 0.00000000 4.~~89646487~~55888354 0.00000000 ~~880~~813.~~23241349~~88968717 1-A-2 0.~~00092474~~00000000 0.00000000 4.~~89646684~~55888393 0.00000000 ~~880~~813.~~23241071~~88968750 1-A-3 0.~~00092714~~00000000 0.00000000 4.~~89646495~~55888356 0.00000000 ~~880~~813.~~23241351~~88968721 1-A-4 0.~~00092705~~00000000 0.00000000 4.~~89646487~~55888354 0.00000000 ~~880~~813.~~23241336~~88968731 2-A-1 0.~~00087612~~00000000 0.00000000 4.~~62804491~~37134531 0.00000000 ~~904~~854.~~81828631~~91980195 3-A-1 0.~~00092910~~00000000 0.00000000 4.~~90738664~~90781340 0.00000000 ~~981~~960.~~59494554~~99244777 4-A-1 0.~~00086777~~00000000 0.00000000 4.~~58246557~~58333333 0.00000000 1000.00000000 4-A-2 0.~~00087000~~00000000 0.00000000 4.~~58247000~~58333000 0.00000000 1000.00000000 4-A-3 0.~~00052747~~00000000 0.00000000 2.~~78653797~~95938914 0.00000000 ~~943~~912.~~04515635~~69452968 4-A-4 0.~~00030378~~00000000 0.00000000 1.~~60485422~~25735701 0.00000000 ~~943~~912.~~04515635~~69452968 4-A-5 0.~~00086627~~00000000 0.00000000 4.~~58246706~~58333333 0.00000000 1000.00000000 5-A-1 0.~~00086552~~00000000 0.00000000 4.~~57284801~~05645266 0.00000000 ~~831~~705.~~38322705~~58634667 6-A-1 0.~~00074809~~00000000 0.00000000 3.~~95104778~~86731159 0.00000000 ~~944~~908.~~47344336~~98265671 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X-1 0.~~00088051~~00000000 0.00000000 4.~~65115857~~41598291 0.00000000 ~~911~~864.~~34974201~~56371671 A-X-2 0.~~00087469~~00000000 0.00000000 4.~~62688253~~03660506 0.00000000 ~~875~~770.~~69913190~~36425044 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~969~~944.~~42484465~~86412109 B-1 0.~~00095482~~00000000 0.00000000 5.~~04480867~~03659857 0.00000000 ~~996~~994.~~34066782~~48023207 B-2 0.~~00095508~~00000000 0.00000000 5.~~04480914~~03659819 0.00000000 ~~996~~994.~~34066840~~48023149 B-3 0.~~00095611~~00000000 0.00000000 5.~~04480850~~03659771 0.00000000 ~~996~~994.~~34066816~~48023204 B-4 0.~~00095374~~00000000 0.00000000 5.~~04480989~~03659696 0.00000000 ~~996~~994.~~34066857~~48023131 B-5 0.~~00095446~~00000000 0.00000000 5.~~04480792~~03659802 0.00000000 ~~996~~994.~~34066931~~48023366 B-6 0.~~00095642~~00000000 0.00000000 5.~~04480610~~03659637 0.00000000 ~~996~~994.~~34065963~~48022375 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Y 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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 ~~327~~326,~~167~~413.2384 326,~~789~~058.4181 99.~~54607287~~32351865% PO-2 0.00000% 0.00 0.00 334,~~808~~712.7698 ~~334~~309,~~736~~989.8505 9487.~~07121506~~11633209% PO-3 0.00000% 0.00 0.00 310,~~847~~085.4812 ~~310~~309,~~467~~702.7828 9796.~~03784143~~79858161% PO-4 0.00000% 0.00 0.00 9796,~~165~~335.5484 9695,~~751~~918.5439 9897.~~32953233~~48279388% AX1-1 6.00000% 76,~~126~~610,~~205~~754.5611 6,~~937~~412,~~504~~587.2011 0.00 0.00 8780.~~31236187~~70598736% AX1-2 6.00000% 3,~~353~~171,~~093~~188.7276 3,~~274~~105,~~032~~669.2354 0.00 0.00 9186.~~18166538~~49277126% AX1-3 6.00000% 87,~~252~~927,~~368~~645.6075 87,~~096~~853,~~430~~444.9770 0.00 0.00 9491.~~34789462~~51637008% AX1-4 6.00000% 2,~~370~~321,~~083~~406.9970 2,~~361~~236,~~545~~699.3921 0.00 0.00 9287.~~16285125~~29054180%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 89,~~528~~869,~~805~~855.8638 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 03,263.0094 Total Deposits 89,~~528~~873,~~805~~119.8632 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 8480,~~499~~579.4402 Payment of Interest and Principal 89,~~444~~792,~~306~~540.4230 Total Withdrawals (Pool Distribution Amount) 89,~~528~~873,~~805~~119.8632 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~390~~0.5200 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~390~~0.5200

SERVICING FEES Gross Servicing Fee 8177,~~794~~894.6233 LPMI Fees 2,~~350~~345.6369 Master Servicing Fee ~~155~~154.1876 WMMSC MS Fee ~~199~~184.0124 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 8480,~~499~~579.4402

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 34 0 0 34 ~~544~~661,~~886~~155.0782 0.00 0.00 ~~544~~661,~~886~~155.0782 30 Days 7391 0 0 0 7391 1213,~~034~~794,~~720~~452.4527 0.00 0.00 0.00 1213,~~034~~794,~~720~~452.4527 60 Days 1214 01 0 0 1215 12,~~686~~616,~~944~~498.8355 055,497.0074 0.00 0.00 12,~~686~~671,~~944~~996.8329 90 Days 65 10 10 0 85 1820,~~290,320~~372.5129 ~~98,468~~0.6300 ~~111,652~~0.7000 0.00 1820,~~500,441~~372.8429 120 Days 1 0 1 0 2 ~~106,422.92~~0 3 0.00 84120,~~941~~447.5008 367,312.37 0.00 ~~191~~487,~~364~~759.4245 150 Days ~~0 0~~ 1 2 0 1 ~~0.00~~4 059,629.0042 ~~160~~258,~~873~~999.5241 0.00 ~~160~~111,~~873~~652.5270 430,281.53 180+ Days 01 0 0 0 01 0106,422.0092 0.00 0.00 0.00 0106,422.0092 Totals 92112 48 32 01 99123 1517,~~118~~397,~~408~~375.7145 ~~643~~1,~~354~~096,100.7005 ~~357~~367,~~467~~312.7237 0111,652.0070 1618,~~119~~972,~~231~~440.1357 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.~~135808~~189036% 0.000000% 0.000000% 0.~~135808~~189036% 0.~~140858~~180313% 0.000000% 0.000000% 0.~~140858~~180313% 30 Days 34.~~304663~~300567% 0.000000% 0.000000% 0.000000% 34.~~304663~~300567% 3.~~111078~~762080% 0.000000% 0.000000% 0.000000% 3.~~111078~~762080% 60 Days 0.~~543232~~661626% 0.~~000000~~047259% 0.000000% 0.000000% 0.~~543232~~708885% 0.~~436090~~713582% 0.~~000000~~015136% 0.000000% 0.000000% 0.~~436090~~728718% 90 Days 0.~~271616~~236295% 0.~~045269~~000000% 0.~~045269~~000000% 0.000000% 0.~~362155~~236295% 0.~~333559~~223735% 0.~~025455~~000000% 0.~~028863~~000000% 0.000000% 0.~~387877~~223735% 120 Days 0.~~045269~~000000% 0.~~000000~~047259% 0.~~045269~~094518% 0.000000% 0.~~090539~~141777% 0.~~027511~~000000% 0.~~000000~~032849% 0.~~021958~~100175% 0.000000% 0.~~049469~~133024% 150 Days 0.~~000000~~047259% 0.~~000000~~094518% 0.~~045269~~000000% 0.~~000000~~047259% 0.~~045269~~189036% 0.~~000000~~016262% 0.~~000000~~070635% 0.~~041587~~000000% 0.~~000000~~030450% 0.~~041587~~117348% 180+ Days 0.~~000000~~047259% 0.000000% 0.000000% 0.000000% 0.~~000000~~047259% 0.~~000000~~029024% 0.000000% 0.000000% 0.000000% 0.~~000000~~029024% Totals 45.~~164780~~293006% 0.~~181077~~378072% 0.~~135808~~094518% 0.~~000000~~047259% 45.~~481666~~812854% 34.~~908238~~744684% 0.~~166313~~298933% 0.~~092408~~100175% 0.~~000000~~030450% 45.~~166959~~174242%

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 12 0 0 12 ~~122~~237,~~293~~975.7219 0.00 0.00 ~~122~~237,~~293~~975.7219 30 Days 3249 0 0 0 3249 46,~~024~~648,~~741~~627.8377 0.00 0.00 0.00 46,~~024~~648,~~741~~627.8377 60 Days 78 01 0 0 79 1,~~072~~062,~~506~~817.3462 055,497.0074 0.00 0.00 1,~~072~~118,~~506~~315.3436 90 Days 2 0 10 0 32 ~~419~~310,~~196~~635.4566 0.00 ~~111,652~~0.7000 0.00 ~~530~~310,~~849~~635.1566 120 Days 10 0 12 0 2 ~~106,422~~0.9200 0.00 84367,~~941~~312.5037 0.00 ~~191~~367,~~364~~312.4237 150 Days 0 0 1 0 1 1 0.00 0.00 ~~160,873.52~~ 0.00 ~~160~~111,~~873~~652.5270 111,652.70 180+ Days 01 0 0 0 01 0106,422.0092 0.00 0.00 0.00 0106,422.0092 Totals 4260 1 3 02 461 566 8,~~622~~128,~~867~~503.5497 ~~122,~~293,472.7293 ~~357~~367,~~467~~312.7237 0111,652.0070 68,~~102~~900,~~628~~941.9897 0-29 Days 0.~~126582~~268097% 0.000000% 0.000000% 0.~~126582~~268097% 0.~~103177~~215163% 0.000000% 0.000000% 0.~~103177~~215163% 30 Days 46.~~050633~~568365% 0.000000% 0.000000% 0.000000% 46.~~050633~~568365% 36.~~395594~~011306% 0.000000% 0.000000% 0.000000% 36.~~395594~~011306% 60 Days 01.~~886076~~072386% 0.~~000000~~134048% 0.000000% 0.000000% 01.~~886076~~206434% 0.~~904852~~960938% 0.~~000000~~050178% 0.000000% 0.000000% 01.~~904852~~011116% 90 Days 0.~~253165~~268097% 0.000000% 0.~~126582~~000000% 0.000000% 0.~~379747~~268097% 0.~~353668~~280859% 0.000000% 0.~~094199~~000000% 0.000000% 0.~~447867~~280859% 120 Days 0.~~126582~~000000% 0.000000% 0.~~126582~~268097% 0.000000% 0.~~253165~~268097% 0.~~089787~~000000% 0.000000% 0.~~071663~~332103% 0.000000% 0.~~161450~~332103% 150 Days 0.000000% 0.000000% 0.~~126582~~000000% 0.~~000000~~134048% 0.~~126582~~134048% 0.000000% 0.000000% 0.~~135726~~000000% 0.~~000000~~100950% 0.~~135726~~100950% 180+ Days 0.~~000000~~134048% 0.000000% 0.000000% 0.000000% 0.~~000000~~134048% 0.~~000000~~096221% 0.000000% 0.000000% 0.000000% 0.~~000000~~096221% Totals 58.~~316456~~042895% 0.~~126582~~402145% 0.~~379747~~268097% 0.~~000000~~134048% 58.~~822785~~847185% 47.~~743901~~349325% 0.~~103177~~265341% 0.~~301588~~332103% 0.~~000000~~100950% 58.~~148666~~047719% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1815 0 0 0 1815 21,~~633~~967,~~040~~271.3997 0.00 0.00 0.00 21,~~633~~967,~~040~~271.3997 60 Days 30 0 0 0 30 ~~335,887~~0.7900 0.00 0.00 0.00 ~~335,887~~0.7900 90 Days 3 1 0 0 40 ~~482~~1 262,~~844~~213.5860 ~~98,468~~0.6300 0.00 0.00 ~~581~~262,~~313~~213.2160 120 Days 0 01 0 0 01 0.00 0120,447.0008 0.00 0.00 0120,447.0008 150 Days 01 02 0 0 03 059,629.0042 0258,999.0041 0.00 0.00 0318,628.0083 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2417 13 0 0 2520 32,~~451~~289,~~772~~114.7699 98379,~~468~~446.6349 0.00 0.00 32,~~550~~668,~~241~~561.3948 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 43.~~000000~~496503% 0.000000% 0.000000% 0.000000% 43.~~000000~~496503% 43.~~043179~~178731% 0.000000% 0.000000% 0.000000% 43.~~043179~~178731% 60 Days 0.~~666667~~000000% 0.000000% 0.000000% 0.000000% 0.~~666667~~000000% 0.~~515774~~000000% 0.000000% 0.000000% 0.000000% 0.~~515774~~000000% 90 Days 0.~~666667~~233100% 0.~~222222~~000000% 0.000000% 0.000000% 0.~~888889~~233100% 0.~~741435~~423686% 0.~~151204~~000000% 0.000000% 0.000000% 0.~~892639~~423686% 120 Days 0.000000% 0.~~000000~~233100% 0.000000% 0.000000% 0.~~000000~~233100% 0.000000% 0.~~000000~~194619% 0.000000% 0.000000% 0.~~000000~~194619% 150 Days 0.~~000000~~233100% 0.~~000000~~466200% 0.000000% 0.000000% 0.~~000000~~699301% 0.~~000000~~096350% 0.~~000000~~418493% 0.000000% 0.000000% 0.~~000000~~514843% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 53.~~333333~~962704% 0.~~222222~~699301% 0.000000% 0.000000% 54.~~555556~~662005% 53.~~300388~~698767% 0.~~151204~~613112% 0.000000% 0.000000% 54.~~451592~~311879% 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 2 0 0 0 2 ~~344~~303,~~937~~500.5000 0.00 0.00 0.00 ~~344~~303,~~937~~500.5000 60 Days 10 0 0 0 10 ~~116,000~~0.00 0.00 0.00 0.00 ~~116,000~~0.00 90 Days 01 0 0 0 01 0200,000.00 0.00 0.00 0.00 0200,000.00 120 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 3 0 0 0 3 ~~460~~503,~~937~~500.5000 0.00 0.00 0.00 ~~460~~503,~~937~~500.5000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~000000~~020202% 0.000000% 0.000000% 0.000000% 2.~~000000~~020202% 1.~~804103~~620906% 0.000000% 0.000000% 0.000000% 1.~~804103~~620906% 60 Days 10.000000% 0.000000% 0.000000% 0.000000% 10.000000% 0.~~606707~~000000% 0.000000% 0.000000% 0.000000% 0.~~606707~~000000% 90 Days 01.~~000000~~010101% 0.000000% 0.000000% 0.000000% 01.~~000000~~010101% 01.~~000000~~068143% 0.000000% 0.000000% 0.000000% 01.~~000000~~068143% 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 3.~~000000~~030303% 0.000000% 0.000000% 0.000000% 3.~~000000~~030303% 2.~~410810~~689049% 0.000000% 0.000000% 0.000000% 2.~~410810~~689049% 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 2 0 0 2 ~~422~~423,~~592~~180.3563 0.00 0.00 ~~422~~423,~~592~~180.3563 30 Days 13 0 0 0 13 21,~~868~~970,~~594~~031.2900 0.00 0.00 0.00 21,~~868~~970,~~594~~031.2900 60 Days 13 0 0 0 13 ~~162~~442,~~550~~457.7017 0.00 0.00 0.00 ~~162~~442,~~550~~457.7017 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 1416 2 0 0 1618 32,~~031~~412,~~144~~488.9917 ~~422~~423,~~592~~180.3563 0.00 0.00 32,~~453~~835,~~737~~668.3480 0-29 Days 0.~~305810~~312500% 0.000000% 0.000000% 0.~~305810~~312500% 0.~~344914~~354501% 0.000000% 0.000000% 0.~~344914~~354501% 30 Days 12.~~987768~~031250% 0.000000% 0.000000% 0.000000% 12.~~987768~~031250% 21.~~341305~~650305% 0.000000% 0.000000% 0.000000% 21.~~341305~~650305% 60 Days 0.~~152905~~468750% 0.000000% 0.000000% 0.000000% 0.~~152905~~468750% 0.~~132672~~370649% 0.000000% 0.000000% 0.000000% 0.~~132672~~370649% 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 2.~~140673~~500000% 0.~~305810~~312500% 0.000000% 0.000000% 2.~~446483~~812500% 2.~~473976~~020953% 0.~~344914~~354501% 0.000000% 0.000000% 2.~~818890~~375454% 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 35 0 0 0 35 12,~~429~~252,~~107~~274.8938 0.00 0.00 0.00 12,~~429~~252,~~107~~274.8938 60 Days 02 0 0 0 02 0780,023.0076 0.00 0.00 0.00 0780,023.0076 90 Days 10 0 0 0 10 ~~388,279~~0.4800 0.00 0.00 0.00 ~~388,279~~0.4800 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 47 0 0 0 47 13,~~817~~032,~~387~~298.3714 0.00 0.00 0.00 13,~~817~~032,~~387~~298.3714 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 48.~~545455~~620690% 0.000000% 0.000000% 0.000000% 48.~~545455~~620690% 48.~~543768~~317218% 0.000000% 0.000000% 0.000000% 48.~~543768~~317218% 60 Days 03.~~000000~~448276% 0.000000% 0.000000% 0.000000% 03.~~000000~~448276% 02.~~000000~~880478% 0.000000% 0.000000% 0.000000% 02.~~000000~~880478% 90 Days 10.~~515152~~000000% 0.000000% 0.000000% 0.000000% 10.~~515152~~000000% 10.~~234513~~000000% 0.000000% 0.000000% 0.000000% 10.~~234513~~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 612.~~060606~~068966% 0.000000% 0.000000% 0.000000% 612.~~060606~~068966% 511.~~778281~~197697% 0.000000% 0.000000% 0.000000% 511.~~778281~~197697% 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 57 0 0 0 57 ~~734~~652,~~298~~747.5515 0.00 0.00 0.00 ~~734~~652,~~298~~747.5515 60 Days 01 0 0 0 01 0331,200.00 0.00 0.00 0.00 0331,200.00 90 Days 01 0 0 0 01 047,523.0003 0.00 0.00 0.00 047,523.0003 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 59 0 0 0 59 ~~734~~1,~~298~~031,470.5518 0.00 0.00 0.00 ~~734~~1,~~298~~031,470.5518 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 34.~~355705~~861111% 0.000000% 0.000000% 0.000000% 34.~~355705~~861111% 2.~~440328~~250639% 0.000000% 0.000000% 0.000000% 2.~~440328~~250639% 60 Days 0.~~000000~~694444% 0.000000% 0.000000% 0.000000% 0.~~000000~~694444% 01.~~000000~~141961% 0.000000% 0.000000% 0.000000% 01.~~000000~~141961% 90 Days 0.~~000000~~694444% 0.000000% 0.000000% 0.000000% 0.~~000000~~694444% 0.~~000000~~163857% 0.000000% 0.000000% 0.000000% 0.~~000000~~163857% 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 36.~~355705~~250000% 0.000000% 0.000000% 0.000000% 36.~~355705~~250000% 23.~~440328~~556457% 0.000000% 0.000000% 0.000000% 23.~~440328~~556457%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 98117,~~716~~753.5522

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 176,907.00 0.04203865% 176,907.00 0.~~04577309~~04829363% Fraud 12,624,597.00 2.99999984% 12,624,597.00 3.~~26650022~~44637365% Special Hazard 4,213,985.00 1.00137488% 4,213,985.00 1.~~09033048~~15037073% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~ARM~~New ~~Weighted~~REO ~~Average~~Loans ~~Gross~~Month ~~Coupon~~REO 6Percentage Loans in REO 0 Sep-04 0.~~560427~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 6Current Principal Balance 0.~~302327~~00 Nov-04 0.000% ~~Weighted~~Dec-04 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~REO ~~340~~Total ~~Beginning~~Jan-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~REO 21 Feb-05 0.000% Original Principal Balance 112,~~239~~160.00 ~~Number~~Mar-05 Of0.000% Current Principal Balance 111,652.70 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.030% Aug-05 0.030% *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 ~~Paid~~Month InREO ~~Full~~Percentage 30Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~2,209~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~392,868,323~~0.9000 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 1 Feb-05 0.000% Original Principal Balance ~~386~~112,~~486,947~~160.4800 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at111,652.70 31Apr-05 0.000% May-~~2005~~05 ~~386,834,370~~0.67000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 0.098% Aug-05 0.101% *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~~,561,761~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.66000% ~~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 ~~Class~~Apr-05 A0.000% ~~Optimal~~May-05 ~~Amount~~0.000% ~~8,125,281~~Jun-05 0.43000% ~~Class~~Jul-05 AP0.000% ~~Deferred~~Aug-05 ~~Amount~~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 Sep-04 0.000% Original Principal Balance 0.00 ~~Scheduled~~Oct-04 0.000% Current Principal ~~413,941~~Balance 0.7100 ~~Unscheduled~~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 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. 5~~,967,434~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.72000% 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. 6 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.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 1Mortgage 2Loans 3in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Mixed~~Month ~~ARM Mixed ARM Weighted Average Coupon Rate 7.093132 6.556182 6.314111 Weighted Average Net Rate 6.842949 6.306182 6.064111 Weighted Average Maturity 352 352 353 Beginning~~ Loan ~~Count~~First ~~808~~Original ~~458 100 Loans Paid In Full 18 8 0 Ending~~ Loan ~~Count~~Entered ~~790~~Payment ~~450~~LTV ~~100~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~121,299,822.88~~REO ~~66,429,720.42~~Date ~~19,120,901.29~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~118,440,925.59~~1 ~~65,069,478.58~~2106100267 ~~19,119,602.92 Record Date 05/31/~~Jul-2005 ~~05/31/2005 05/31/2005 Principal And Interest Constant 813,834.68 425,564.62 100,609.57 Scheduled Principal 96,838.31 62,626.83 0.00 Unscheduled Principal 2,762,058.98 1,297,615.~~01-Sep-2004 ~~1,298.37~~TX ~~Scheduled Interest 716,996~~80.~~37 362,937.79 100,609.57 Servicing Fees 25,289.25 13,839.53 3,983.52 Master Servicing Fees 6.73 7.15 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 800.79 177.00 40.39 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 690112,~~899~~160.~~60 348,914.11 96,585.66 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 6.834961 6.302856 6.061575

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 4Mortgage 5Loans 6in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Mixed~~(continued) ~~ARM~~Current ~~Mixed~~Paid ~~ARM~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 6.149670 7.090139 5.711350 Weighted Average Net Rate 5.899555 6.840139 5.464669 Weighted Average Maturity 354 352 173 Beginning~~ Loan ~~Count~~Principal ~~657~~To 67Months ~~149 Loans Paid In Full 3 1 0 Ending~~ Loan ~~Count~~Delinquent ~~654~~Group 66Number ~~149 Beginning Scheduled~~ Balance ~~124,012,793.82 31,883,750.20 30,121,335.29 Ending scheduled Balance 122,430,204.60 31,430,628.07 29,996,107.72 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~1 ~~754,002.25~~2106100267 ~~212,722.69 255,027.85 Scheduled Principal 118,470.78 24,339.18~~ 111,~~666~~652.6170 ~~Unscheduled~~01-Feb-2005 ~~Principal~~5 ~~1,464,118.45 428,782.95 13,560.96 Scheduled Interest 635,531.47 188,383.51 143,361.24 Servicing Fees 25,847.90 6,642.45 6,191.97 Master Servicing Fees 134.23 0.00~~ 7.07500% ~~Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1~~4,~~320~~039.32 0.00 211.14 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 608,229.02 181,741.06 136,951.06 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.885480 6.840139 5.45597653

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Total~~New ~~Collateral~~Foreclosure ~~Description~~Loans ~~Mixed~~Month ~~ARM~~Foreclosure ~~Weighted~~Percentage ~~Average~~Loans ~~Coupon~~in ~~Rate~~Foreclosure 62 Sep-04 0.~~560427~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~369,000.00 6Oct-04 0.~~310589~~000% ~~Weighted~~Current ~~Average~~Principal ~~Maturity~~Balance ~~340~~367,312.0037 ~~Record~~Nov-04 ~~Date~~0.000% Dec-04 0.000% Current Foreclosure Total Jan-05~~/31/2005~~ ~~Principal~~0.000% ~~And~~Loans ~~Interest~~in ~~Constant~~Foreclosure 2 Feb-05 0.000% Original Principal Balance 369,~~561,761~~000.6600 ~~Beginning~~Mar-05 ~~Loan~~0.000% ~~Count~~Current 2Principal Balance 367,~~239~~312.37 ~~Loans~~Apr-05 ~~Paid~~0.000% InMay-05 ~~Full~~0.028% 30Jun-05 ~~Ending~~0.092% ~~Loan~~Jul-05 ~~Count~~0.043% Aug-05 0.100% *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 2~~,209~~ ~~Beginning~~Sep-04 ~~Scheduled~~0.000% Original Principal Balance ~~392~~369,~~868,323~~000.9000 ~~Ending~~Oct-04 ~~Scheduled~~0.000% Current Principal Balance ~~386~~367,~~486,947~~312.4837 ~~Scheduled~~Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal ~~413~~Balance 369,~~941~~000.7100 ~~Unscheduled~~Mar-05 0.000% Current Principal 5Balance 367,~~967,434~~312.7237 ~~Scheduled~~Apr-05 ~~Interest~~0.000% May-05 0.092% Jun-05 0.302% Jul-05 0.000% Aug-05 0.332% *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~~,147,819~~ 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.95000% ~~Servicing~~Original ~~Fee~~Principal ~~81,794~~Balance 0.6200 ~~Master~~Oct-04 ~~Servicing~~0.000% ~~Fee~~Current ~~155~~Principal Balance 0.1800 ~~Trustee~~Nov-04 ~~Fee~~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 ~~Fry~~Mar-05 ~~Amount~~0.000% Current Principal Balance 0.00 ~~Special~~Apr-05 ~~Hazard~~0.000% ~~Fee~~May-05 0.000% Jun-05 0.000% Jul-05 0.254% 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 Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Other~~Oct-04 ~~Fee~~0.000% ~~2,549~~Current Principal Balance 0.6400 ~~Pool~~Nov-04 ~~Insurance~~0.000% ~~Fee~~Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Spread~~Mar-05 10.000% Current Principal Balance 0.00 ~~Spread~~Apr-05 20.000% 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 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 30.000% Current Principal Balance 0.00 ~~Net~~Nov-04 ~~Interest~~0.000% ~~2,063,320~~Dec-04 0.51000% ~~Realized~~Current ~~Loss~~Foreclosure ~~Amount~~Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage ofLoans ~~Cumulative~~in ~~Losses~~Foreclosure 0 Sep-04 0.~~0000~~000% ~~Prepayment~~Original ~~Penalties~~Principal Balance 0.00 ~~Special~~Oct-04 ~~Servicing~~0.000% ~~Fee~~Current Principal Balance 0.00 ~~Pass~~Nov-~~Through~~04 ~~Rate~~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 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. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.~~302327~~000% Original Principal Balance 0.00 Oct-04 0.000% 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 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~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail 1- ~~Subordinate~~All %Mortgage ~~10.945851%~~Loans ~~Senior~~in ~~PrePayment~~Foreclosure %during ~~100.000000%~~Current ~~Senior~~Period %Month ~~89.054149%~~Loan ~~Group~~First 2Original ~~Subordinate~~Loan %Entered ~~9.999404%~~Payment ~~Senior~~LTV ~~PrePayment~~at %Principal ~~100.000000%~~Group ~~Senior~~Number %FC ~~90.000596%~~Date ~~Group~~State 3Origination ~~Subordinate~~Balance %1 ~~5.962301%~~0029031689 ~~Senior~~Aug-2005 ~~PrePayment~~01-Oct-2004 %MO ~~100~~99.~~000000%~~99 ~~Senior~~125,000.00 %1 942104103509 Aug-2005 01-Nov-2004 NJ 80.~~037699%~~00 244,000.00

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail 4- ~~Subordinate~~All %Mortgage ~~7.274139%~~Loans ~~Senior~~in ~~PrePayment~~Foreclosure %during ~~100.000000%~~Current ~~Senior~~Period %(continued) ~~92.725861%~~Current ~~Group~~Paid 5Current ~~Subordinate~~Approximate %Loan ~~8.053613%~~Principal ~~Senior~~To ~~PrePayment~~Months %Loan ~~100.000000%~~Delinquent ~~Senior~~Group %Number ~~91.946387%~~Balance ~~Group~~Date 6Delinquent ~~Subordinate~~Rate %Interest 31 0029031689 124,349.~~344236%~~15 ~~Senior~~01-Mar-2005 ~~PrePayment~~4 7.125% ~~100~~4,269.~~000000%~~60 ~~Senior~~1 %2104103509 96242,963.~~655764~~22 01-Mar-2005 4 6.875% 8,037.60

Group

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MASTR ALTERNATIVE LOAN TRUST 2005-2