8-K 1 mam05006_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 ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2005-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-124678-01 54-2176769 Pooling and Servicing Agreement) (Commission 54-2176770 (State or other File Number) 54-2176771 jurisdiction 54-2176772 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 ADJUSTABLE RATE MORTGAGES TRUST, Mortgage Pass-Through Certificates, Series 2005-6 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 2005-6 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 ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2005-6 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 2005-6 Trust, relating to the August 25, 2005 distribution. EX-99.1

MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Record Date: 67/3029/2005 Distribution Date: 78/25/2005 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Series 2005-6 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 576433ZX7 SEN 3.~~62000~~76000% 9182,~~633~~764,~~000~~789.0091 ~~239~~259,~~569~~329.3968 ~~A-UR 576433B47 RES 4.54981% 50.00 0.16 A-LR 576433B39 RES 4.54981% 50.00 0.16~~ 1-A-X 576433ZY5 IO 1.~~41248~~22219% 0.00 ~~107~~84,~~857~~295.7747 2-A-1 576433ZZ2 SEN 3.~~67000~~81000% 25,~~259~~023,~~000~~151.0049 6682,~~950~~096.3879 2-A-X 576433A22 IO 21.~~38989~~67637% 0.00 5034,~~305~~956.3077 3-A-1 576433A30 SEN 4.~~47512~~48552% 10,~~250~~100,~~000~~213.00 3837,~~224~~753.9794 3-A-2 576433C46 SEN 5.~~08512~~09552% 6362,~~245~~320,~~000~~777.0065 ~~268~~264,~~006~~630.9176 3-A-X 576433A48 IO 0.41519% 0.00 25,~~428~~057.8929 4-A-1 576433A55 SEN 5.~~54255~~54093% 67,~~500~~363,~~000~~959.0072 311,~~768~~049.2017 4-A-2 576433A63 SEN 5.~~54255~~54093% 3,~~187~~180,~~000~~576.0088 14,~~720~~686.0813 5-A-1 576433A71 SEN 5.~~10336~~10114% 9188,~~159~~609,~~000~~193.0069 ~~387~~376,~~680~~673.8128 5-A-2 576433C53 SEN 4.~~28276~~28054% 9794,~~000~~286,~~000~~815.0021 ~~346~~336,~~189~~332.6518 5-A-X 576433A97 IO 0.82060% 0.00 6664,~~331~~476.7539 6-A-1 576433A89 SEN 5.~~20418~~20613% 83,~~465~~082,~~000~~564.0064 ~~361~~360,~~972~~448.1585 7-A-1 576433B21 SEN 5.~~36567~~36453% 39,~~459~~067,~~000~~374.0032 ~~176~~174,~~436~~648.5534 A-UR 576433B47 RES 4.71654% 0.00 0.00 A-LR 576433B39 RES 4.71654% 0.00 0.00 B-1 576433B54 SUB 5.~~16242~~23417% 14,~~570~~567,~~000~~891.0001 6263,~~680~~542.4138 B-2 576433B62 SUB 5.~~16242~~23417% 7,~~588~~586,~~000~~901.0065 3233,~~643~~092.7263 B-3 576433B70 SUB 5.~~16242~~23417% 3,~~642~~641,~~000~~472.0083 15,~~667~~883.9542 B-4 576433B88 SUB 5.~~16242~~23417% 3,~~946~~945,~~000~~428.0082 1617,~~975~~209.7721 B-5 576433B96 SUB 5.~~16242~~23417% 3,~~036~~035,~~000~~560.0054 13,~~060~~240.9354 B-6 576433C20 SUB 5.~~16242~~23417% 2,124,~~777~~469.1761 9,~~140~~266.8353 P 576433C38 ~~N/A~~PPAY 0.00000% 0.00 0.00 Totals ~~607~~590,~~063~~701,~~877~~140.1797 2,~~611~~578,~~612~~669.7375

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 812,~~868~~304,~~210~~322.0932 0.00 8270,~~764~~460,~~789~~467.9159 912,~~107~~563,~~779~~652.~~48 0.~~00 ~~A-UR 50.00~~ 0.00 ~~0.00 50.16 0.00 A-LR 50.00 0.00 0.00 50.16 0.00~~ 1-A-X 0.00 0.00 0.00 ~~107~~84,~~857~~295.7747 0.00 2-A-1 ~~235~~163,~~848~~929.5179 0.00 2524,~~023~~859,~~151~~221.4970 ~~302~~246,~~798~~026.8958 0.00 2-A-X 0.00 0.00 0.00 5034,~~305~~956.3077 0.00 3-A-1 ~~149~~47,~~787~~992.0029 0.00 10,~~100~~052,~~213~~220.0071 ~~188~~85,~~011~~746.9723 0.00 3-A-2 ~~924~~296,~~222~~124.3513 0.00 62,~~320~~024,~~777~~653.6552 1560,~~192,229~~754.2689 0.00 3-A-X 0.00 0.00 0.00 25,~~428~~057.8929 0.00 4-A-1 ~~136~~230,~~040~~220.2893 0.00 67,~~363~~133,~~959~~738.7278 ~~447~~541,~~808~~270.4810 0.00 4-A-2 610,~~423~~869.1284 0.00 3,~~180~~169,~~576~~707.8804 2125,~~143~~555.2097 0.00 5-A-1 2,~~549~~634,~~806~~612.3178 0.00 8885,~~609~~974,~~193~~580.6991 23,~~937~~011,~~487~~286.1206 0.00 5-A-2 2,~~713~~803,~~184~~425.7922 0.00 9491,~~286~~483,~~815~~389.2199 3,~~059~~139,~~374~~757.4440 0.00 5-A-X 0.00 0.00 0.00 6664,~~331~~476.7539 0.00 6-A-1 ~~382~~1,~~435~~108,550.3632 0.00 8381,~~082~~974,~~564~~014.6432 ~~744~~1,~~407~~468,999.5117 0.00 7-A-1 ~~391~~423,~~625~~468.6897 0.00 3938,~~067~~643,~~374~~905.3234 ~~568~~598,~~062~~117.2331 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 2,~~108~~134.9951 0.00 14,~~567~~565,~~891~~756.0150 6465,~~789~~676.4089 0.00 B-2 1,~~098~~111.3565 0.00 7,~~586~~585,~~901~~790.6500 3334,~~742~~204.0728 0.00 B-3 ~~527~~533.1756 0.00 3,~~641~~640,~~472~~939.8327 16,~~195~~416.1298 0.00 B-4 ~~571~~578.1809 0.00 3,~~945~~944,~~428~~850.8273 17,~~546~~787.9530 0.00 B-5 ~~439~~444.4678 0.00 3,035,~~560~~115.5477 13,~~500~~685.3932 0.00 B-6 ~~307~~311.5628 0.00 2,124,~~469~~158.6133 9,~~448~~577.3981 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 1620,~~362~~028,~~736~~630.2046 0.00 ~~590~~570,~~701~~672,~~140~~510.9750 1822,~~974~~607,~~348~~300.9321 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 91,633,000.00 9182,~~633~~764,~~000~~789.0091 76,~~339~~957.9949 812,~~860~~297,~~870~~364.1083 0.00 0.00 ~~A-UR 50.00 50.00 0.04 49.96 0.00 0.00 A-LR 50.00 50.00 0.04 49.96 0.00 0.00~~ 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 2-A-1 25,259,000.00 25,~~259~~023,~~000~~151.0049 5,~~129~~019.8843 ~~230~~158,~~718~~910.6336 0.00 0.00 2-A-X 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 10,250,000.00 10,~~250~~100,~~000~~213.00 1,~~414~~420.1299 ~~148~~46,~~372~~571.8829 0.00 0.00 3-A-2 63,245,000.00 6362,~~245~~320,~~000~~777.0065 8,~~725~~767.4989 ~~915~~287,~~496~~356.8625 0.00 0.00 3-A-X 0.00 0.00 0.00 0.00 0.00 0.00 4-A-1 67,500,000.00 67,~~500~~363,~~000~~959.0072 12,~~702~~665.2213 ~~123~~217,~~338~~555.0780 0.00 0.00 4-A-2 3,187,000.00 3,~~187~~180,~~000~~576.0088 ~~599~~597.7398 510,~~823~~271.3886 0.00 0.00 5-A-1 91,159,000.00 9188,~~159~~609,~~000~~193.0069 6,~~287~~305.4894 2,~~543~~628,~~518~~306.8384 0.00 0.00 5-A-2 97,000,000.00 9794,~~000~~286,~~000~~815.0021 6,~~690~~710.3500 2,~~706~~796,~~494~~715.4322 0.00 0.00 5-A-X 0.00 0.00 0.00 0.00 0.00 0.00 6-A-1 83,465,000.00 83,~~465~~082,~~000~~564.0064 28,~~304~~214.9690 ~~354~~1,~~130~~080,335.4042 0.00 0.00 7-A-1 39,459,000.00 39,~~459~~067,~~000~~374.0032 5,~~629~~651.7181 ~~385~~417,~~995~~817.9716 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 14,570,000.00 14,~~570~~567,~~000~~891.0001 2,~~108~~134.9951 0.00 0.00 0.00 B-2 7,588,000.00 7,~~588~~586,~~000~~901.0065 1,~~098~~111.3565 0.00 0.00 0.00 B-3 3,642,000.00 3,~~642~~641,~~000~~472.0083 ~~527~~533.1756 0.00 0.00 0.00 B-4 3,946,000.00 3,~~946~~945,~~000~~428.0082 ~~571~~578.1809 0.00 0.00 0.00 B-5 3,036,000.00 3,~~036~~035,~~000~~560.0054 ~~439~~444.4678 0.00 0.00 0.00 B-6 2,124,777.17 2,124,~~777~~469.1761 ~~307~~311.5628 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 607,063,877.17 ~~607~~590,~~063~~701,~~877~~140.1797 87,~~876~~425.7243 1619,~~274~~941,~~859~~205.4703 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-1 812,~~868~~304,~~210~~322.0932 8270,~~764~~460,~~789~~467.9159 0.~~90322035~~76894206 812,~~868~~304,~~210~~322.0932 ~~A-UR 50.00 0.00 0.00000000 50.00 A-LR 50.00 0.00 0.00000000 50.00~~ 1-A-X 0.00 0.00 0.00000000 0.00 2-A-1 ~~235~~163,~~848~~929.5179 2524,~~023~~859,~~151~~221.4970 0.~~99066279~~98417284 ~~235~~163,~~848~~929.5179 2-A-X 0.00 0.00 0.00000000 0.00 3-A-1 ~~149~~47,~~787~~992.0029 10,~~100~~052,~~213~~220.0071 0.~~98538663~~98070446 ~~149~~47,~~787~~992.0029 3-A-2 ~~924~~296,~~222~~124.3513 62,~~320~~024,~~777~~653.6552 0.~~98538663~~98070446 ~~924~~296,~~222~~124.3513 3-A-X 0.00 0.00 0.00000000 0.00 4-A-1 ~~136~~230,~~040~~220.2893 67,~~363~~133,~~959~~738.7278 0.~~99798459~~99457391 ~~136~~230,~~040~~220.2893 4-A-2 610,~~423~~869.1284 3,~~180~~169,~~576~~707.8804 0.~~99798459~~99457391 610,~~423~~869.1284 5-A-1 2,~~549~~634,~~806~~612.3178 8885,~~609~~974,~~193~~580.6991 0.~~97202902~~94312773 2,~~549~~634,~~806~~612.3178 5-A-2 2,~~713~~803,~~184~~425.7922 9491,~~286~~483,~~815~~389.2199 0.~~97202902~~94312773 2,~~713~~803,~~184~~425.7922 5-A-X 0.00 0.00 0.00000000 0.00 6-A-1 ~~382~~1,~~435~~108,550.3632 8381,~~082~~974,~~564~~014.6432 0.~~99541802~~98213640 ~~382~~1,~~435~~108,550.3632 7-A-1 ~~391~~423,~~625~~468.6897 3938,~~067~~643,~~374~~905.3234 0.~~99007512~~97934325 ~~391~~423,~~625~~468.6897 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 2,~~108~~134.9951 14,~~567~~565,~~891~~756.0150 0.~~99985525~~99970875 2,~~108~~134.9951 B-2 1,~~098~~111.3565 7,~~586~~585,~~901~~790.6500 0.~~99985525~~99970875 1,~~098~~111.3565 B-3 ~~527~~533.1756 3,~~641~~640,~~472~~939.8327 0.~~99985525~~99970875 ~~527~~533.1756 B-4 ~~571~~578.1809 3,~~945~~944,~~428~~850.8273 0.~~99985525~~99970875 ~~571~~578.1809 B-5 ~~439~~444.4678 3,035,~~560~~115.5477 0.~~99985525~~99970875 ~~439~~444.4678 B-6 ~~307~~311.5628 2,124,~~469~~158.6133 0.~~99985525~~99970875 ~~307~~311.5628 P 0.00 0.00 0.00000000 0.00 Totals 1620,~~362~~028,~~736~~630.2046 ~~590~~570,~~701~~672,~~140~~510.9750 0.~~97304610~~94005348 1620,~~362~~028,~~736~~630.2046

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 91,633,000.00 ~~1000~~903.~~00000000~~22034540 0.~~08010204~~07592778 96134.~~69955256~~20235974 0.00000000 ~~A-UR 50.00 1000.00000000 0.80000000 999.20000000 0.00000000 A-LR 50.00 1000.00000000 0.80000000 999.20000000 0.00000000~~ 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 25,259,000.00 ~~1000~~990.~~00000000~~66279306 0.~~20309118~~19871848 96.~~13411576~~29123718 0.00000000 2-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 10,250,000.00 ~~1000~~985.~~00000000~~38663415 0.~~13796293~~13863317 144.~~47540293~~54354049 0.00000000 3-A-2 63,245,000.00 ~~1000~~985.~~00000000~~38663373 0.~~13796332~~13863373 144.~~47540296~~54354099 0.00000000 3-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 67,500,000.00 ~~1000~~997.~~00000000~~98458844 0.~~18818104~~18763156 13.~~82723067~~22304889 0.00000000 4-A-2 3,187,000.00 ~~1000~~997.~~00000000~~98458739 0.~~18818011~~18763100 13.~~82722937~~22304989 0.00000000 5-A-1 91,159,000.00 ~~1000~~972.~~00000000~~02902281 0.~~06897267~~06917518 2728.~~90200452~~83211575 0.00000000 5-A-2 97,000,000.00 ~~1000~~972.~~00000000~~02902278 0.~~06897268~~06917526 2728.~~90200443~~83211567 0.00000000 5-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-1 83,465,000.00 ~~1000~~995.~~00000000~~41801522 0.~~33912370~~33804469 412.~~24286108~~94357419 0.00000000 7-A-1 39,459,000.00 ~~1000~~990.07512405 0.14323247 10.58864036 0.00000000 A-UR 50.00 0.~~14267239~~00000000 90.~~78220355~~00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 14,570,000.00 ~~1000~~999.~~00000000~~85525120 0.~~14474880~~14650034 0.00000000 0.00000000 B-2 7,588,000.00 ~~1000~~999.~~00000000~~85525171 0.~~14474829~~14650105 0.00000000 0.00000000 B-3 3,642,000.00 ~~1000~~999.~~00000000~~85525261 0.~~14474739~~14650192 0.00000000 0.00000000 B-4 3,946,000.00 ~~1000~~999.~~00000000~~85525089 0.~~14474911~~14650025 0.00000000 0.00000000 B-5 3,036,000.00 ~~1000~~999.~~00000000~~85525033 0.~~14474967~~14650198 0.00000000 0.00000000 B-6 2,124,777.17 ~~1000~~999.~~00000000~~85525070 0.~~14474930~~14650007 0.00000000 0.00000000 P 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 1-A-1 0.00000000 96134.~~77965460~~27828752 ~~903~~768.~~22034540~~94205788 0.~~90322035~~76894206 96134.~~77965460~~27828752 ~~A-UR 0.00000000~~ 1~~,000.00000000 0.00000000 0.00000000 1,000.00000000 A~~-~~LR 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000 1-~~A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 96.~~33720694~~48995566 ~~990~~984.~~66279306~~17283740 0.~~99066279~~98417284 96.~~33720694~~48995566 2-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 144.~~61336585~~68217463 ~~985~~980.~~38663415~~70445951 0.~~98538663~~98070446 144.~~61336585~~68217463 3-A-2 0.00000000 144.~~61336627~~68217456 ~~985~~980.~~38663373~~70445917 0.~~98538663~~98070446 144.~~61336627~~68217456 3-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1 0.00000000 23.~~01541156~~41068044 ~~997~~994.~~98458844~~57390785 0.~~99798459~~99457391 23.~~01541156~~41068044 4-A-2 0.00000000 23.~~01541261~~41068089 ~~997~~994.~~98458739~~57390650 0.~~99798459~~99457391 23.~~01541261~~41068089 5-A-1 0.00000000 2728.~~97097719~~90129093 ~~972~~943.~~02902281~~12773188 0.~~97202902~~94312773 2728.~~97097719~~90129093 5-A-2 0.00000000 2728.~~97097722~~90129093 ~~972~~943.~~02902278~~12773186 0.~~97202902~~94312773 2728.~~97097722~~90129093 5-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-1 0.00000000 413.~~58198478~~28161888 ~~995~~982.~~41801522~~13639633 0.~~99541802~~98213640 413.~~58198478~~28161888 7-A-1 0.00000000 910.~~92487595~~73187283 ~~990~~979.~~07512405~~34325097 0.~~99007512~~97934325 910.~~92487595~~73187283 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~14474880~~14650034 999.~~85525120~~70875086 0.~~99985525~~99970875 0.~~14474880~~14650034 B-2 0.00000000 0.~~14474829~~14650105 999.~~85525171~~70875066 0.~~99985525~~99970875 0.~~14474829~~14650105 B-3 0.00000000 0.~~14474739~~14650192 999.~~85525261~~70875069 0.~~99985525~~99970875 0.~~14474739~~14650192 B-4 0.00000000 0.~~14474911~~14650025 999.~~85525089~~70875063 0.~~99985525~~99970875 0.~~14474911~~14650025 B-5 0.00000000 0.~~14474967~~14650198 999.~~85525033~~70875165 0.~~99985525~~99970875 0.~~14474967~~14650198 B-6 0.00000000 0.~~14474930~~14650007 999.~~85525070~~70875064 0.~~99985525~~99970875 0.~~14474930~~14650007 P 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 1-A-1 91,633,000.00 3.~~62000~~76000% 9182,~~633~~764,~~000~~789.0091 ~~239~~259,~~569~~329.3968 0.00 0.00 ~~A-UR 50.00 4.54981% 50.00 0.16 0.00 0.00 A-LR 50.00 4.54981% 50.00 0.16 0.00 0.00~~ 1-A-X 0.00 1.~~41248~~22219% 9182,~~633~~764,~~000~~789.0091 ~~107~~84,~~857~~295.7747 0.00 0.00 2-A-1 25,259,000.00 3.~~67000~~81000% 25,~~259~~023,~~000~~151.0049 6682,~~950~~096.3879 0.00 0.00 2-A-X 0.00 21.~~38989~~67637% 25,~~259~~023,~~000~~151.0049 5034,~~305~~956.3077 0.00 0.00 3-A-1 10,250,000.00 4.~~47512~~48552% 10,~~250~~100,~~000~~213.00 3837,~~224~~753.9794 0.00 0.00 3-A-2 63,245,000.00 5.~~08512~~09552% 6362,~~245~~320,~~000~~777.0065 ~~268~~264,~~006~~630.9176 0.00 0.00 3-A-X 0.00 0.41519% 7372,~~495~~420,~~000~~990.0064 25,~~428~~057.8929 0.00 0.00 4-A-1 67,500,000.00 5.~~54255~~54093% 67,~~500~~363,~~000~~959.0072 311,~~768~~049.2017 0.00 0.00 4-A-2 3,187,000.00 5.~~54255~~54093% 3,~~187~~180,~~000~~576.0088 14,~~720~~686.0813 0.00 0.00 5-A-1 91,159,000.00 5.~~10336~~10114% 9188,~~159~~609,~~000~~193.0069 ~~387~~376,~~680~~673.8128 0.00 0.00 5-A-2 97,000,000.00 4.~~28276~~28054% 9794,~~000~~286,~~000~~815.0021 ~~346~~336,~~189~~332.6518 0.00 0.00 5-A-X 0.00 0.82060% 9794,~~000~~286,~~000~~815.0021 6664,~~331~~476.7539 0.00 0.00 6-A-1 83,465,000.00 5.~~20418~~20613% 83,~~465~~082,~~000~~564.0064 ~~361~~360,~~972~~448.1585 0.00 0.00 7-A-1 39,459,000.00 5.~~36567~~36453% 39,~~459~~067,~~000~~374.0032 ~~176~~174,~~436~~648.5534 0.00 0.00 A-UR 50.00 4.71654% 0.00 0.00 0.00 0.00 A-LR 50.00 4.71654% 0.00 0.00 0.00 0.00 B-1 14,570,000.00 5.~~16242~~23417% 14,~~570~~567,~~000~~891.0001 6263,~~680~~542.4138 0.00 0.00 B-2 7,588,000.00 5.~~16242~~23417% 7,~~588~~586,~~000~~901.0065 3233,~~643~~092.7263 0.00 0.00 B-3 3,642,000.00 5.~~16242~~23417% 3,~~642~~641,~~000~~472.0083 15,~~667~~883.9542 0.00 0.00 B-4 3,946,000.00 5.~~16242~~23417% 3,~~946~~945,~~000~~428.0082 1617,~~975~~209.7721 0.00 0.00 B-5 3,036,000.00 5.~~16242~~23417% 3,~~036~~035,~~000~~560.0054 13,~~060~~240.9354 0.00 0.00 B-6 2,124,777.17 5.~~16242~~23417% 2,124,~~777~~469.1761 9,~~140~~266.8353 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 607,063,877.17 2,~~611~~578,~~612~~669.7375 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 0.00 0.00 ~~239~~259,~~569~~329.3968 0.00 8270,~~764~~460,~~789~~467.9159 1-A-URX 0.00 0.00 084,295.1647 0.00 070,460,467.0059 2-A-LR1 0.00 0.00 082,096.1679 0.00 024,859,221.0070 12-A-X 0.00 0.00 ~~107~~34,~~857~~956.77 0.00 8224,~~764~~859,~~789~~221.9170 23-A-1 0.00 0.00 6637,~~950~~753.3894 0.00 2510,~~023~~052,~~151~~220.4971 23-A-X2 0.00 0.00 50264,~~305~~630.3076 0.00 2562,~~023~~024,~~151~~653.4952 3-A-1X 0.00 0.00 3825,~~224~~057.9729 0.00 1072,~~100~~076,~~213~~874.0022 34-A-21 0.00 0.00 ~~268~~311,~~006~~049.9117 0.00 6267,~~320~~133,~~777~~738.6578 34-A-X2 0.00 0.00 2514,~~428~~686.8913 0.00 723,~~420~~169,~~990~~707.6404 45-A-1 0.00 0.00 ~~311~~376,~~768~~673.2028 0.00 6785,~~363~~974,~~959~~580.7291 45-A-2 0.00 0.00 14336,~~720~~332.0818 0.00 391,~~180~~483,~~576~~389.8899 5-A-1X 0.00 0.00 ~~387~~64,~~680~~476.8139 0.00 8891,~~609~~483,~~193~~389.6999 56-A-21 0.00 0.00 ~~346~~360,~~189~~448.6585 0.00 9481,~~286~~974,~~815~~014.2132 57-A-X1 0.00 0.00 66174,~~331~~648.7534 0.00 9438,~~286~~643,~~815~~905.2134 6-A-1UR 0.00 0.00 ~~361,972~~0.1500 0.00 ~~83,082,564~~0.6400 7-A-1LR 0.00 0.00 ~~176,436~~0.5500 0.00 ~~39,067,374~~0.3200 B-1 0.00 0.00 6263,~~680~~542.4138 0.00 14,~~567~~565,~~891~~756.0150 B-2 0.00 0.00 3233,~~643~~092.7263 0.00 7,~~586~~585,~~901~~790.6500 B-3 0.00 0.00 15,~~667~~883.9542 0.00 3,~~641~~640,~~472~~939.8327 B-4 0.00 0.00 1617,~~975~~209.7721 0.00 3,~~945~~944,~~428~~850.8273 B-5 0.00 0.00 13,~~060~~240.9354 0.00 3,035,~~560~~115.5477 B-6 0.00 0.00 9,~~140~~266.8353 0.00 2,124,~~469~~158.6133 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~611~~578,~~612~~669.7375 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 91,633,000.00 3.~~62000~~76000% ~~1000~~903.~~00000000~~22034540 2.~~61444447~~83009047 0.00000000 0.00000000 ~~A-UR 50.00 4.54981% 1000.00000000 3.20000000 0.00000000 0.00000000 A-LR 50.00 4.54981% 1000.00000000 3.20000000 0.00000000 0.00000000~~ 1-A-X 0.00 1.~~41248~~22219% ~~1000~~903.~~00000000~~22034540 10.~~17706252~~91992481 0.00000000 0.00000000 2-A-1 25,259,000.00 3.~~67000~~81000% ~~1000~~990.~~00000000~~66279306 23.~~65055545~~25019953 0.00000000 0.00000000 2-A-X 0.00 21.~~38989~~67637% ~~1000~~990.~~00000000~~66279306 1.~~99157924~~38393325 0.00000000 0.00000000 3-A-1 10,250,000.00 4.~~47512~~48552% ~~1000~~985.~~00000000~~38663415 3.~~72926537~~68331122 0.00000000 0.00000000 3-A-2 63,245,000.00 5.~~08512~~09552% ~~1000~~985.~~00000000~~38663373 4.~~23759839~~18421630 0.00000000 0.00000000 3-A-X 0.00 0.41519% ~~1000~~985.~~00000000~~38663365 0.~~34599483~~34093870 0.00000000 0.00000000 4-A-1 67,500,000.00 5.~~54255~~54093% ~~1000~~997.~~00000000~~98458844 4.~~61878815~~60813585 0.00000000 0.00000000 4-A-2 3,187,000.00 5.~~54255~~54093% ~~1000~~997.~~00000000~~98458739 4.~~61878883~~60813618 0.00000000 0.00000000 5-A-1 91,159,000.00 5.~~10336~~10114% ~~1000~~972.~~00000000~~02902281 4.~~25279797~~13204708 0.00000000 0.00000000 5-A-2 97,000,000.00 4.~~28276~~28054% ~~1000~~972.~~00000000~~02902278 3.~~56896546~~46734206 0.00000000 0.00000000 5-A-X 0.00 0.82060% ~~1000~~972.~~00000000~~02902278 0.~~68383247~~66470505 0.00000000 0.00000000 6-A-1 83,465,000.00 5.~~20418~~20613% ~~1000~~995.~~00000000~~41801522 4.~~33681363~~31856287 0.00000000 0.00000000 7-A-1 39,459,000.00 5.~~36567~~36453% ~~1000~~990.07512405 4.42607111 0.00000000 0.00000000 A-UR 50.00 4.~~47138929~~71654% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 4.71654% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 14,570,000.00 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525120 4.~~30201853~~36117914 0.00000000 0.00000000 B-2 7,588,000.00 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525171 4.~~30201898~~36117949 0.00000000 0.00000000 B-3 3,642,000.00 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525261 4.~~30201812~~36118067 0.00000000 0.00000000 B-4 3,946,000.00 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525089 4.~~30201977~~36117841 0.00000000 0.00000000 B-5 3,036,000.00 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525033 4.~~30201910~~36117918 0.00000000 0.00000000 B-6 2,124,777.17 5.~~16242~~23417% ~~1000~~999.~~00000000~~85525070 4.~~30201817~~36117732 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are Per $1,000 ~~denomination~~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 0.00000000 0.00000000 2.~~61444447~~83009047 0.00000000 ~~903~~768.~~22034540~~94205788 1-A-URX 0.00000000 0.00000000 30.~~20000000~~91992481 0.00000000 0768.~~00000000~~94205788 2-A-LR1 0.00000000 0.00000000 3.~~20000000~~25019953 0.00000000 0984.~~00000000~~17283740 12-A-X 0.00000000 0.00000000 1.~~17706252~~38393325 0.00000000 ~~903~~984.~~22034540~~17283740 23-A-1 0.00000000 0.00000000 23.~~65055545~~68331122 0.00000000 ~~990~~980.~~66279306~~70445951 23-A-X2 0.00000000 0.00000000 14.~~99157924~~18421630 0.00000000 ~~990~~980.~~66279306~~70445917 3-A-1X 0.00000000 0.00000000 30.~~72926537~~34093870 0.00000000 ~~985~~980.~~38663415~~70445908 34-A-21 0.00000000 0.00000000 4.~~23759839~~60813585 0.00000000 ~~985~~994.~~38663373~~57390785 34-A-X2 0.00000000 0.00000000 04.~~34599483~~60813618 0.00000000 ~~985~~994.~~38663365~~57390650 45-A-1 0.00000000 0.00000000 4.~~61878815~~13204708 0.00000000 ~~997~~943.~~98458844~~12773188 45-A-2 0.00000000 0.00000000 43.~~61878883~~46734206 0.00000000 ~~997~~943.~~98458739~~12773186 5-A-1X 0.00000000 0.00000000 40.~~25279797~~66470505 0.00000000 ~~972~~943.~~02902281~~12773186 56-A-21 0.00000000 0.00000000 34.~~56896546~~31856287 0.00000000 ~~972~~982.~~02902278~~13639633 57-A-X1 0.00000000 0.00000000 04.~~68383247~~42607111 0.00000000 ~~972~~979.~~02902278~~34325097 6-A-1UR 0.00000000 0.00000000 40.~~33681363~~00000000 0.00000000 ~~995~~0.~~41801522~~00000000 7-A-1LR 0.00000000 0.00000000 40.~~47138929~~00000000 0.00000000 ~~990~~0.~~07512405~~00000000 B-1 0.00000000 0.00000000 4.~~30201853~~36117914 0.00000000 999.~~85525120~~70875086 B-2 0.00000000 0.00000000 4.~~30201898~~36117949 0.00000000 999.~~85525171~~70875066 B-3 0.00000000 0.00000000 4.~~30201812~~36118067 0.00000000 999.~~85525261~~70875069 B-4 0.00000000 0.00000000 4.~~30201977~~36117841 0.00000000 999.~~85525089~~70875063 B-5 0.00000000 0.00000000 4.~~30201910~~36117918 0.00000000 999.~~85525033~~70875165 B-6 0.00000000 0.00000000 4.~~30201817~~36117732 0.00000000 999.~~85525070~~70875064 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1922,~~138~~751,~~022~~327.0277 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1227,~~288~~079.4358 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1922,~~150~~778,~~310~~407.4535 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~175~~171,~~961~~107.5214 Payment of Interest and Principal 1822,~~974~~607,~~348~~300.9321 Total Withdrawals (Pool Distribution Amount) 1922,~~150~~778,~~310~~407.4535 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~174~~169,~~051~~197.3074 LPMI 1,~~910~~909.2240 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~175~~171,~~961~~107.5214

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 613 0 0 0 613 15,~~913~~820,~~000~~837.0067 0.00 0.00 0.00 15,~~913~~820,~~000~~837.0067 60 Days 20 0 0 0 20 ~~702,520~~0.00 0.00 0.00 0.00 ~~702,520~~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 813 0 0 0 813 25,~~615~~820,~~520~~837.0067 0.00 0.00 0.00 25,~~615~~820,~~520~~837.0067 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~401606~~892244% 0.000000% 0.000000% 0.000000% 0.~~401606~~892244% 01.~~323820~~019880% 0.000000% 0.000000% 0.000000% 01.~~323820~~019880% 60 Days 0.~~133869~~000000% 0.000000% 0.000000% 0.000000% 0.~~133869~~000000% 0.~~118918~~000000% 0.000000% 0.000000% 0.000000% 0.~~118918~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~535475~~892244% 0.000000% 0.000000% 0.000000% 0.~~535475~~892244% 01.~~442738~~019880% 0.000000% 0.000000% 0.000000% 01.~~442738~~019880%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,304,816.0066 0.00 0.00 0.00 01,304,816.0066 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 02 0 0 0 02 01,304,816.0066 0.00 0.00 0.00 01,304,816.0066 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~307190% 0.000000% 0.000000% 0.000000% 01.~~000000~~307190% 01.~~000000~~715576% 0.000000% 0.000000% 0.000000% 01.~~000000~~715576% 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~~307190% 0.000000% 0.000000% 0.000000% 01.~~000000~~307190% 01.~~000000~~715576% 0.000000% 0.000000% 0.000000% 01.~~000000~~715576% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 20 0 0 0 20 ~~692,000~~0.00 0.00 0.00 0.00 ~~692,000~~0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~692,000~~0.00 0.00 0.00 0.00 ~~692,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~833333~~000000% 0.000000% 0.000000% 0.000000% 0.~~833333~~000000% 0.~~899727~~000000% 0.000000% 0.000000% 0.000000% 0.~~899727~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~833333~~000000% 0.000000% 0.000000% 0.000000% 0.~~833333~~000000% 0.~~899727~~000000% 0.000000% 0.000000% 0.000000% 0.~~899727~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 04 0 0 0 04 01,547,737.00 0.00 0.00 0.00 01,547,737.00 60 Days 20 0 0 0 20 ~~702,520~~0.00 0.00 0.00 0.00 ~~702,520~~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 24 0 0 0 24 ~~702~~1,~~520~~547,737.00 0.00 0.00 0.00 ~~702~~1,~~520~~547,737.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 02.~~000000~~074043% 0.000000% 0.000000% 0.000000% 02.~~000000~~074043% 60 Days 0.~~803213~~000000% 0.000000% 0.000000% 0.000000% 0.~~803213~~000000% 0.~~938387~~000000% 0.000000% 0.000000% 0.000000% 0.~~938387~~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.~~803213~~612903% 0.000000% 0.000000% 0.000000% 01.~~803213~~612903% 02.~~938387~~074043% 0.000000% 0.000000% 0.000000% 02.~~938387~~074043% 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 25 0 0 0 25 ~~818~~2,~~000~~400,333.0033 0.00 0.00 0.00 ~~818~~2,~~000~~400,333.0033 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 25 0 0 0 25 ~~818~~2,~~000~~400,333.0033 0.00 0.00 0.00 ~~818~~2,~~000~~400,333.0033 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~527704~~358696% 0.000000% 0.000000% 0.000000% 01.~~527704~~358696% 01.~~420812~~270379% 0.000000% 0.000000% 0.000000% 01.~~420812~~270379% 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.~~527704~~358696% 0.000000% 0.000000% 0.000000% 01.~~527704~~358696% 01.~~420812~~270379% 0.000000% 0.000000% 0.000000% 01.~~420812~~270379% 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 2 0 0 0 2 ~~403~~567,~~000~~950.0068 0.00 0.00 0.00 ~~403~~567,~~000~~950.0068 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 2 0 0 0 2 ~~403~~567,~~000~~950.0068 0.00 0.00 0.00 ~~403~~567,~~000~~950.0068 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~869565~~877193% 0.000000% 0.000000% 0.000000% 0.~~869565~~877193% 0.~~456962~~652194% 0.000000% 0.000000% 0.000000% 0.~~456962~~652194% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~869565~~877193% 0.000000% 0.000000% 0.000000% 0.~~869565~~877193% 0.~~456962~~652194% 0.000000% 0.000000% 0.000000% 0.~~456962~~652194% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1227,~~288~~079.4358

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 204,325.00 0.03365791% 204,325.00 0.~~03459025~~03580425% Fraud 18,211,916.00 2.99999995% 18,211,916.00 3.~~08310154~~19130774% Special Hazard 6,070,638.00 0.99999987% 6,070,638.00 1.~~02770040~~06376913% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

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

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

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

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~510274~~586128% Weighted Average Net Coupon 5.~~166222~~242405% Weighted Average Pass-Through Rate 5.~~162446~~238526% Weighted Average Maturity(Stepdown Calculation) ~~352~~351 Beginning Scheduled Collateral Loan Count 1,~~528~~494 Number Of Loans Paid In Full 3437 Ending Scheduled Collateral Loan Count 1,~~494~~457 Beginning Scheduled Collateral Balance ~~607~~590,~~063~~701,~~877~~140.1797 Ending Scheduled Collateral Balance ~~590~~570,~~701~~672,~~140~~510.9751 Ending Actual Collateral Balance at 3029-~~Jun~~Jul-2005 ~~590~~570,~~760~~737,~~702~~291.2392 Monthly P&I Constant 2,~~875~~837,~~450~~202.5603 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 87,~~876~~425.7343 Unscheduled Principal 1619,~~274~~941,~~859~~205.4703

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 45.~~936797~~370377 5.~~928927~~971595 5.~~766285~~777914 Weighted Average Net Rate 4.~~562085~~995693 5.~~570559~~613371 5.~~418006~~428449 Weighted Average Maturity ~~325~~324 ~~357~~356 ~~357~~356 Beginning Loan Count ~~191~~172 ~~130~~129 ~~243~~240 Loans Paid In Full 19 1 32 Ending Loan Count ~~172~~153 ~~129~~128 ~~240~~238 Beginning Scheduled Balance 9788,~~224~~355,~~056~~298.0036 26,~~799~~563,~~773~~611.0027 7776,~~978~~903,~~461~~833.0028 Ending Scheduled Balance 8876,~~355~~050,~~298~~506.3608 26,~~563~~399,~~611~~372.2748 76,~~903~~559,~~833~~086.2817 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~407~~402,~~767~~845.4717 137,~~854~~517.3870 ~~385~~381,~~463~~106.2000 Scheduled Principal 7,~~787~~427.9245 5,~~442~~328.8043 10,~~758~~819.1757 Unscheduled Principal 812,~~860~~297,~~970~~364.0283 ~~230~~158,~~718~~910.6336 1333,~~063,869~~927.7454 Scheduled Interest ~~399~~395,~~979~~417.5572 132,~~411~~189.5827 ~~374~~370,~~705~~286.0343 Servicing Fees 3027,~~359~~587.2375 87,~~003~~929.4976 22,~~631~~395.9298 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 994.7608 0.00 179.83 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 ~~368~~366,~~625~~835.5689 124,~~408~~259.0951 ~~351~~347,~~893~~710.2862 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 4.~~549807~~982192 5.~~570559~~613371 5.~~415238~~425643

Group Level Collateral Statement Group 4 5 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~921653~~920046 5.~~444709~~442307 5.~~529312~~531065 Weighted Average Net Rate 5.~~546743~~545136 5.~~106201~~104060 5.~~204176~~206130 Weighted Average Maturity ~~357~~356 ~~357~~356 ~~357~~356 Beginning Loan Count ~~250~~249 ~~387~~379 ~~231~~230 Loans Paid In Full 1 811 12 Ending Loan Count ~~249~~248 ~~379~~368 ~~230~~228 Beginning Scheduled Balance 74,~~998~~855,~~956~~680.0085 ~~199~~194,~~640~~376,~~031~~247.0080 88,~~556~~172,~~514~~352.0048 Ending scheduled Balance 74,~~855~~613,~~680~~779.8554 ~~194~~188,~~376~~937,~~247~~392.80 8887,~~172~~062,~~352~~073.4866 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~384~~383,~~211~~364.5355 ~~919~~895,~~587~~378.9198 ~~438~~436,~~078~~349.7722 Scheduled Principal 14,~~113~~073.3865 13,~~769~~832.7194 3029,~~031~~943.6140 Unscheduled Principal ~~129~~227,~~161~~827.4566 5,~~250~~425,~~013~~022.2606 ~~354~~1,~~130~~080,335.4042 Scheduled Interest ~~370~~369,~~098~~290.1590 ~~905~~881,~~818~~546.2004 ~~408~~406,~~047~~405.1682 Servicing Fees 23,~~431~~386.5679 5654,~~316~~789.3527 23,~~994~~875.1124 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 262.36 473.2713 0.00 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 ~~346~~345,~~404~~641.2375 ~~849~~826,~~028~~283.5864 ~~384~~382,~~053~~530.0558 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.~~542545~~540930 5.~~103357~~101140 5.~~204176~~206130

Group Level Collateral Statement Group 7 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~632650~~631669 5.~~510274~~586128 Weighted Average Net Rate 5.~~365666~~364526 5.~~166222~~242405 Weighted Average Maturity ~~356~~355.00 ~~352~~351.00 Record Date 0607/3029/2005 0607/3029/2005 Principal And Interest Constant ~~202~~200,~~487~~640.3041 2,~~875~~837,~~450~~202.5603 Beginning Loan Count 9695 1,~~528~~494 Loans Paid In Full 1 3437 Ending Loan Count 9594 1,~~494~~457 Beginning Scheduled Balance 41,~~866~~474,~~086~~116.0093 ~~607~~590,~~063~~701,~~877~~140.0097 Ending Scheduled Balance 41,~~474~~050,~~116~~299.9378 ~~590~~570,~~701~~672,~~140~~510.9751 Scheduled Principal 5,~~973~~999.1499 87,~~876~~425.7343 Unscheduled Principal ~~385~~417,~~995~~817.97 16 19,~~274~~941,~~859~~205.4703 Scheduled Interest ~~196~~194,~~514~~640.1642 2,~~787~~749,~~573~~776.8360 Servicing Fee 9,~~314~~232.6495 ~~174~~169,~~051~~197.3074 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 1,~~910~~909.2240 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~187~~185,~~199~~407.5247 2,~~611~~578,~~612~~669.3146 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~365666~~364526 5.~~162446~~238526

Miscellaneous Reporting Group 1 Senior % 9493.~~249411~~672696% Senior Prepayment % 100.000000% Subordinate % 56.~~750589~~327304% Subordinate Prepayment % 0.000000% Group 2 Senior % 94.~~250799~~200865% Senior Prepayment % 100.000000% Subordinate % 5.~~749201~~799135% Subordinate Prepayment % 0.000000% Group 3 Senior % 94.~~250385~~170846% Senior Prepayment % 100.000000% Subordinate % 5.~~749615~~829154% Subordinate Prepayment % 0.000000%

Miscellaneous Reporting Group 4 Senior % 94.~~250646~~240725% Senior Prepayment % 100.000000% Subordinate % 5.~~749354~~759275% Subordinate Prepayment % 0.000000% Group 5 Senior % 94.~~249134~~093806% Senior Prepayment % 100.000000% Subordinate % 5.~~750866~~906194% Subordinate Prepayment % 0.000000% Group 6 Senior % 94.~~250548~~227456% Senior Prepayment % 100.000000% Subordinate % 5.~~749452~~772544% Subordinate Prepayment % 0.000000%

Miscellaneous Reporting Group 7 Senior % 94.~~250511~~197001% Senior Prepayment % 100.000000% Subordinate % 5.~~749489~~802999% Subordinate Prepayment % 0.000000%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 19 811,~~848~~738,~~481~~208.0041 811,~~840~~729,~~656~~069.5489 0 0.00 0.00 2 1 ~~227~~156,~~920~~750.00 ~~227~~156,~~920~~026.0006 0 0.00 0.00 3 32 1326,~~058,162~~300.00 1326,~~058,162~~300.00 0 0.00 0.00 4 1 ~~126~~208,000.00 ~~125~~208,~~894~~000.1500 0 0.00 0.00 5 811 45,~~708~~375,~~145~~550.00 45,~~708~~177,~~042~~678.5506 0 0.00 0.00 6 12 ~~391~~1,~~600~~063,000.00 ~~391~~1,~~600~~062,877.0006 0 0.00 0.00 7 1 ~~376~~408,~~500~~000.00 ~~376~~405,500.00 0 0.00 0.00 Total 3437 1519,~~736~~275,808.0041 1519,~~728~~065,~~775~~451.2407 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 20568,~~313~~807.4879 2 0 0.00 0.00 0 0.00 0.00 23,~~798~~067.6327 3 0 0.00 0.00 0 0.00 0.00 57,~~707~~627.7454 4 0 0.00 0.00 0 0.00 0.00 319,~~373~~827.7666 5 0 0.00 0.00 0 0.00 0.00 ~~541~~247,~~970~~344.7100 6 0 0.00 0.00 0 0.00 0.00 ~~(37~~17,~~469~~581.~~60)~~97 7 0 0.00 0.00 0 0.00 0.00 912,~~495~~317.9716 Total 0 0.00 0.00 0 0.00 0.00 ~~546~~876,~~190~~573.6939

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0005011901~~0000157169 TXCA 7875.2600 01-~~Apr~~Feb-2005 66371,~~648~~250.00 66371,~~648~~250.00 1 ~~7700139624~~0000237033 SCNY 4380.8600 01-~~Nov~~Mar-~~2004~~2005 ~~965~~1,740,000.00 ~~965~~1,740,000.00 1 ~~7700140361~~000R055940 SCWA 6970.00 01-~~Nov~~Apr-~~2004~~2005 ~~759~~150,~~000~~500.00 ~~759~~149,~~000~~761.0014 1 ~~7700140395~~0090501402 SCAZ 7080.1900 01-~~Nov~~Apr-~~2004~~2005 ~~235~~152,~~125~~800.00 ~~235~~152,~~125~~800.00 1 ~~7700140665~~2104120104 SCCA 6474.6993 01-~~Nov~~Apr-~~2004~~2005 ~~190~~359,~~200~~650.00 ~~188~~359,~~823~~650.7300 1 ~~7700141191~~3410198454 INOR 7970.0200 01-~~Nov~~Dec-2004 ~~241~~216,~~000~~300.00 ~~241~~216,~~000~~299.0097 1 ~~7700141361~~7700139949 SC 6580.00 01-~~Dec~~Nov-2004 ~~845~~173,~~000~~494.0041 ~~845~~173,~~000~~493.0098 1 ~~7700236544~~7700140216 SCGA 6575.00 01-~~Dec~~Nov-2004 ~~143~~288,~~000~~750.00 ~~143~~288,~~000~~750.00 1 ~~7700236978~~7700140802 SC 6555.0066 01-~~Nov~~Dec-2004 ~~421~~300,~~850~~000.00 ~~421~~300,~~848~~000.6500 1 ~~7700237174~~7700140803 SC 6580.00 01-~~Dec~~Nov-2004 ~~715~~292,000.00 ~~715~~291,~~000~~999.0053 1 ~~7700237275~~7700231941 SCIL 70.00 01-Jan-2005 1,~~312~~470,~~500~~000.00 1,~~307~~470,~~469~~000.1600 1 ~~7700237404~~7700235427 SC 8050.00 01-Dec-2004 ~~264~~1,500,000.00 ~~264~~1,500,000.00 1 ~~7700237538~~7700235954 GASC 65.00 01-~~Jan~~Dec-~~2005~~2004 ~~232~~1,~~960~~446,250.00 ~~232~~1,~~960~~446,250.00 1 ~~7700238586~~7700236519 SC 6672.9950 01-~~Feb~~Dec-~~2005~~2004 ~~345~~580,000.00 ~~343~~580,~~669~~000.6700 1 ~~7700238689~~7700236543 SC 6551.0072 01-~~Feb~~Dec-~~2005~~2004 ~~585~~150,000.00 ~~585~~150,000.00 1 ~~7700238691~~7700237795 SC 6475.0600 01-~~Feb~~Dec-~~2005~~2004 ~~550~~1,~~875~~162,500.00 ~~550~~1,~~875~~160,578.0084 1 ~~7700239089~~7700238203 SC 6527.0097 01-Jan-2005 ~~440~~895,~~323~~000.00 ~~440~~894,~~323~~813.0054 1 ~~7700239963~~OLEDANO2AK NCFL 80.00 01-~~Feb~~Mar-2005 ~~208~~211,~~000~~584.00 ~~207~~206,~~914~~584.3300 1 ~~7700239990~~STRICER2DF SCNJ 6480.3100 01-~~Feb~~Apr-2005 ~~328~~278,~~000~~130.00 ~~328~~276,~~000~~326.0004 2 ~~0120936654~~00WA307846 CAWA 8095.00 01-Apr-2005 156,750.00 155,843.09 3 0040297479 CA 47.93 01-Jun-2005 ~~227~~126,~~920~~300.00 ~~227~~126,~~920~~300.00 3 ~~0002944000~~0121229332 MDHI 8062.0050 01-~~Jan~~Jun-2005 ~~436~~200,000.00 ~~436~~200,000.00 34 ~~0003840277~~0120982018 SCGA 6080.7100 01-~~Apr~~Jun-2005 ~~516~~208,000.00 ~~516~~208,000.00 35 ~~0121110189~~0002856879 FLNC 9580.00 01-May-2005 ~~106~~480,~~162~~000.00 ~~106~~282,~~162~~425.0061 45 ~~0121175556~~0002950191 COMN 6780.3800 01-~~Jun~~May-2005 ~~126~~604,000.00 ~~125~~603,~~787~~907.6950 5 ~~0002899018~~0003075129 AZMI 7865.1800 01-~~Apr~~Feb-2005 ~~537~~334,~~500~~750.00 ~~537~~334,~~499~~749.4994 5 ~~0002947868~~0003892559 CAIL 7480.00 01-~~May~~Apr-2005 ~~370~~284,~~000~~800.00 ~~370~~284,~~000~~800.00 5 ~~0010024118~~0089248037 CA 7078.0074 01-~~Jan~~Jul-2005 ~~368~~400,~~200~~000.00 ~~368~~400,~~098~~000.0600 5 ~~0099068014~~0091780376 MACA 80.00 01-Jun-2005 ~~399~~760,~~920~~000.00 ~~399~~760,~~920~~000.00 5 ~~0099292933~~0092006212 MDCA 8079.0016 01-~~Jun~~May-2005 ~~628~~471,000.00 ~~628~~471,000.00 5 ~~0099513791~~0092412511 CA 80.00 01-Jun-2005 ~~729~~840,~~600~~000.00 ~~729~~840,~~600~~000.00 5 ~~0099515087~~0097387396 CA 4974.3885 01-~~Jun~~May-2005 1363,000.00 362,795.01 5 0099514639 CA 69.77 01-Jun-2005 450,000.00 1450,000~~,000~~.00 5 ~~0675052302~~0100388976 NCCA 7580.00 01-~~Jul~~Jun-~~2004~~2005 ~~674~~388,~~925~~000.00 ~~674~~388,~~925~~000.00 6 ~~0121375565~~0002855970 CAMD 5652.3597 01-~~Jun~~May-2005 ~~391~~927,~~600~~000.00 ~~391~~927,~~600~~000.00 6 0121302367 FL 74.32 01-Jul-2005 136,000.00 135,753.45 7 ~~0003880526~~0003862837 CAVA 6063.7375 01-Apr-2005 ~~376~~408,~~500~~000.00 ~~376~~405,500.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0005011901~~0000157169 Loan Paid in Full 0 6.~~875~~125% 360 36 1 ~~7700139624~~0000237033 Loan Paid in Full 0(1) 53.~~625~~250% 360 85 1 ~~7700140361~~000R055940 Loan Paid in Full 0(1) 56.125% ~~300~~360 84 1 ~~7700140395~~0090501402 Loan Paid in Full 0 5.~~000~~500% ~~300~~360 84 1 ~~7700140665~~2104120104 Loan Paid in Full 0 53.~~625~~375% 360 84 1 ~~7700141191~~3410198454 Loan Paid in Full 0(1) 5.~~500~~375% ~~300~~360 8 1 ~~7700141361~~7700139949 Loan Paid in Full 0 5.375% ~~360~~300 79 1 ~~7700236544~~7700140216 Loan Paid in Full 0 5.~~875~~375% ~~360~~300 79 1 ~~7700236978~~7700140802 Loan Paid in Full 0 5.~~500~~750% 360 8 1 ~~7700237174~~7700140803 Loan Paid in Full 0(1) 5.~~875~~375% ~~360~~300 79 1 ~~7700237275~~7700231941 Loan Paid in Full 0 45.~~750~~375% 300 67 1 ~~7700237404~~7700235427 Loan Paid in Full 0 45.875% ~~300~~360 78 1 ~~7700237538~~7700235954 Loan Paid in Full 0 45.~~500~~875% 360 68 1 ~~7700238586~~7700236519 Loan Paid in Full 0 5.~~125~~875% ~~300~~360 58 1 ~~7700238689~~7700236543 Loan Paid in Full 0 45.~~625~~875% 360 58 1 ~~7700238691~~7700237795 Loan Paid in Full 0 45.~~625~~375% ~~360~~300 58 1 ~~7700239089~~7700238203 Loan Paid in Full 0 45.~~125~~375% ~~360~~300 67 1 ~~7700239963~~OLEDANO2AK Loan Paid in Full 0(1) 4.~~875~~750% ~~300~~360 5 1 ~~7700239990~~STRICER2DF Loan Paid in Full 0 4.625% 360 54 2 ~~0120936654~~00WA307846 Loan Paid in Full 0(1) 5.~~875~~250% 360 14 3 ~~0002944000~~0040297479 Loan Paid in Full 0(1) 45.750% 360 62 3 ~~0003840277~~0121229332 Loan Paid in Full 0(1) 5.625% 360 2 4 0120982018 Loan Paid in Full 0 6.875% 360 32 35 ~~0121110189~~0002856879 Loan Paid in Full 0 5.~~875~~000% 360 23 45 ~~0121175556~~0002950191 Loan Paid in Full 0 64.875% 360 13 5 ~~0002899018~~0003075129 Loan Paid in Full 0(1) 5.250% 360 36 5 ~~0002947868~~0003892559 Loan Paid in Full 0 5.~~375~~750% 360 24 5 ~~0010024118~~0089248037 Loan Paid in Full 0 5.~~000~~625% 360 61 5 ~~0099068014~~0091780376 Loan Paid in Full 0 56.~~750~~250% 360 12 5 ~~0099292933~~0092006212 Loan Paid in Full 0 6.~~000~~375% 360 3 5 0092412511 Loan Paid in Full (1) 5.750% ~~0099513791~~360 2 5 0097387396 Loan Paid in Full 0 5.500% 360 13 5 ~~0099515087~~0099514639 Loan Paid in Full 0 5.~~875~~750% 360 12 5 ~~0675052302~~0100388976 Loan Paid in Full 0 5.~~125~~625% 360 122 6 ~~0121375565~~0002855970 Loan Paid in Full 0 5.~~125~~250% 360 3 6 0121302367 Loan Paid in Full (1) 6.500% 360 1 7 ~~0003880526~~0003862837 Loan Paid in Full 0 5.750% 360 34

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 23.~~681~~376% Current Month 2733.~~830~~778% Current Month 54,~~221~~684.~~595~~659% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 27.830% N/A Jul-2005 5,221.595% N/A Aug-2005 33.778% N/A Aug-2005 4,684.659% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 913.~~115~~919% Current Month 6883.~~237~~447% Current Month 5,~~621~~900.~~429~~178% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 68.237% N/A Jul-2005 5,621.429% N/A Aug-2005 83.447% N/A Aug-2005 5,900.178% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~861~~598% Current Month 96.~~857~~949% Current Month 21,~~692~~230.~~868~~579% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 9.857% N/A Jul-2005 2,692.868% N/A Aug-2005 6.949% N/A Aug-2005 1,230.579% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 10.~~365~~434% Current Month 155.~~199~~089% Current Month ~~3,726~~836.~~642~~031% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 15.199% N/A Jul-2005 3,726.642% N/A Aug-2005 5.089% N/A Aug-2005 836.031% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 SMM CPR PSA Current Month 0.~~172~~304% Current Month 23.~~048~~592% Current Month ~~669~~709.~~016~~466% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 2.048% N/A Jul-2005 669.016% N/A Aug-2005 3.592% N/A Aug-2005 709.466% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 2.~~630~~791% Current Month 2728.~~372~~802% Current Month 64,~~319~~524.~~873~~986% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 27.372% N/A Jul-2005 6,319.873% N/A Aug-2005 28.802% N/A Aug-2005 4,524.986% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 6 SMM CPR PSA Current Month 01.~~400~~226% Current Month 413.~~696~~756% Current Month 12,~~114~~210.~~082~~326% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 4.696% N/A Jul-2005 1,114.082% N/A Aug-2005 13.756% N/A Aug-2005 2,210.326% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 7 SMM CPR PSA Current Month 01.~~922~~008% Current Month 1011.~~521~~443% Current Month 1,~~962~~556.~~819~~050% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 10.521% N/A Jul-2005 1,962.819% N/A Aug-2005 11.443% N/A Aug-2005 1,556.050% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

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

Filing Compare · MASTR Adjustable Rate Mortgages Trust 2005-6