8-K 1 mst04006_10510.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): October 25, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-31 54-2155148 Pooling and Servicing Agreement) (Commission 54-2155149 (State or other File Number) 54-2155150 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-6 Trust. (All Certificates except group 2) On October 26, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-6 Trust. (Group 2 Certificates) 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 2004-6 Trust (All Certificates except group 2), relating to the October 25, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (Group 2 Certificates), relating to the October 26, 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/26/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (All Certificates except group 2), relating to the October 25, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (Group 2 Certificates), relating to the October 26, 2005 distribution. EX-99.1

~~Mortgage~~MASTR Asset Securitization ~~Transactions,~~Trust ~~Inc.~~ Mortgage Pass-Through Certificates Record Date: 810/1/2005 Distribution Date: 810/1/2005 ~~Mortgage~~MASTR Asset Securitization ~~Transactions,~~Trust ~~Inc.~~ Mortgage Pass-Through Certificates Series 2004-6 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 57643MCM4 SEN 5.~~24707~~24327% 6159,~~396~~029,~~775~~476.0316 ~~268~~257,~~460~~923.7501 1-A-2 57643MDU5 SEN 5.~~24707~~24327% 34,269,000.00 149,~~843~~734.0774 2-A-1 57643MCN2 SEN 5.12500% 4037,~~737~~314,~~206~~884.1379 ~~173~~159,~~981~~365.8265 2-A-2 57643MCP7 SEN 34.~~86000~~23000% 65,~~110~~597,~~580~~232.9272 19,~~655~~730.7025 2-A-3 57643MCQ5 IO 43.~~14000~~77000% 0.00 2117,~~081~~584.5064 2-A-4 57643MCR3 SEN 5.50000% 1917,~~261~~987,~~221~~784.0979 8882,~~280~~444.6001 2-A-5 57643MCS1 SEN 5.75000% 21,340,000.00 102,254.17 2-A-6 57643MCT9 SEN 5.50000% 2726,~~657~~027,~~115~~727.5386 ~~126~~119,~~761~~293.7875 2-A-7 57643MCU6 SEN 6.00000% 4,755,000.00 23,775.00 2-A-8 57643MCV4 SEN 6.00000% 3,042,074.00 15,210.37 2-A-9 57643MCW2 ACCR 5.25000% 4,~~864~~811,~~421~~887.2977 21,~~281~~052.8401 2-A-10 57643MCX0 ACCR 5.25000% 4,739,000.00 20,733.13 2-A-11 57643MCY8 SEN 5.25000% 56,~~990~~043,~~727~~261.7123 26,~~209~~439.4327 2-A-12 57643MCZ5 SEN 5.50000% 17,146,000.00 78,585.83 2-A-13 57643MDA9 SEN 5.50000% 1,000,000.00 4,583.33 2-A-14 57643MDB7 SEN 5.50000% 1,160,000.00 5,316.67 2-A-15 57643MDC5 PO 0.00000% 970,000.00 0.00 3-A-1 57643MDD3 SEN 5.25000% 5755,~~210~~718,~~407~~555.0444 ~~250~~243,~~295~~768.5368 4-A-1 57643MDE1 SEN 5.00000% 9089,~~481~~159,~~549~~914.4719 ~~377~~371,~~006~~499.4664 5-A-1 57643MDF8 SEN 5.00000% ~~133~~130,~~114~~608,~~566~~675.7842 ~~554~~544,~~644~~202.0381 5-A-2 57643MDT8 PO 0.00000% 76,~~006~~874,~~029~~140.8381 0.00 6-A-1 57643MDG6 SEN 4.50000% 5150,~~705~~638,~~774~~155.1873 ~~193~~189,~~896~~893.6508 7-A-1 57643MDH4 SEN 5.25000% ~~130~~129,~~550~~180,~~861~~631.1384 ~~571~~565,~~160~~165.0226 15-PO 57643MDJ0 PO 0.00000% 4,~~108~~012,~~533~~668.7172 0.00 30-PO 57643MDK7 PO 0.00000% 3,~~883~~844,~~513~~665.7957 0.00 15-AX 57643MDL5 IO 5.00000% 0.00 5,~~754~~469.2509 30-AX 57643MDM3 IO 5.50000% 0.00 4,~~954~~843.7698 A-UR 57643MDP6 SEN 5.25000% 0.00 0.00 A-LR 57643MDN1 SEN 5.25000% 0.00 0.0014 1-B-1 57643MDV3 SUB 5.~~24707~~24327% 1,~~613~~609,~~639~~672.3456 7,~~055~~033.7329 1-B-2 57643MDW1 SUB 5.~~24707~~24327% ~~645~~643,~~258~~672.7148 2,~~821~~812.4346 1-B-3 57643MDX9 SUB 5.~~24707~~24327% ~~323~~322,~~121~~327.9259 1,~~412~~408.8738 1-B-4 57643MDY7 SUB 5.~~24707~~24327% ~~322~~321,~~136~~344.7989 1,~~408~~404.5608 1-B-5 57643MDZ4 SUB 5.~~24707~~24327% 161,~~560~~163.9680 ~~706~~704.4319 1-B-6 57643MEA8 SUB 5.~~24707~~24327% ~~162~~161,~~124~~725.1358 ~~708~~706.9064 B-1 57643MDQ4 SUB 5.~~06572~~06652% 5,~~525~~491,~~922~~208.9483 23,~~327~~184.3046 B-2 57643MDR2 SUB 5.~~06572~~06652% 2,~~455~~440,~~644~~218.6215 10,~~366~~302.3386 B-3 57643MDS0 SUB 5.~~06572~~06652% ~~920~~915,~~987~~201.1647 3,~~887~~864.8808 B-4 57643MEB6 SUB 5.~~06572~~06652% ~~920~~915,~~987~~201.1647 3,~~887~~864.8808 B-5 57643MEC4 SUB 5.~~06572~~06652% ~~613~~609,~~670~~815.3121 2,~~590~~574.5770 B-6 57643MED2 SUB 5.~~06572~~06652% ~~614~~610,~~395~~535.1044 2,~~593~~577.6374 Totals ~~746~~729,~~779~~472,~~806~~824.7751 3,~~164~~089,~~494~~305.2047

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 1128,~~327,707~~170.3865 0.00 6058,~~069~~901,~~067~~305.6551 1386,~~596,168~~093.1366 0.00 1-A-2 0.00 0.00 34,269,000.00 149,~~843~~734.0774 0.00 2-A-1 1740,~~911,236~~416.8015 0.00 3836,~~825~~574,~~969~~468.3364 2899,~~085,218~~781.6280 0.00 2-A-2 ~~286~~111,~~685~~062.5242 0.00 5,~~823~~486,~~895~~170.4030 ~~306~~130,~~341~~792.2267 0.00 2-A-3 0.00 0.00 0.00 2117,~~081~~584.5064 0.00 2-A-4 ~~711~~275,~~165~~506.9280 0.00 1817,~~550~~712,~~055~~277.1799 ~~799~~357,~~446~~950.5281 0.00 2-A-5 0.00 0.00 21,340,000.00 102,254.17 0.00 2-A-6 ~~909~~352,~~951~~516.2856 0.00 2625,~~747~~675,~~164~~211.2529 1471,~~036,713~~810.0631 0.00 2-A-7 0.00 0.00 4,755,000.00 23,775.00 0.00 2-A-8 0.00 0.00 3,042,074.00 15,210.37 0.00 2-A-9 26,~~209~~439.4227 0.00 4,~~838~~785,~~211~~448.8751 47,491.2628 0.00 2-A-10 0.00 0.00 4,739,000.00 20,733.13 0.00 2-A-11 (26,~~209~~439.4227) 0.00 6,~~016~~069,~~937~~700.1349 0.0100 0.00 2-A-12 0.00 0.00 17,146,000.00 78,585.83 0.00 2-A-13 0.00 0.00 1,000,000.00 4,583.33 0.00 2-A-14 0.00 0.00 1,160,000.00 5,316.67 0.00 2-A-15 0.00 0.00 970,000.00 0.00 0.00 3-A-1 ~~729~~1,~~589~~156,503.5432 0.00 5654,~~480~~562,~~817~~052.5012 ~~979~~1,~~885~~400,272.0700 0.00 4-A-1 ~~753~~1,~~288~~004,281.6536 0.00 8988,~~728~~155,~~260~~632.8284 1,~~130~~375,~~295~~781.1100 0.00 5-A-1 ~~989~~1,~~304~~152,198.4449 0.00 ~~132~~129,~~125~~456,~~262~~476.3493 1,~~543~~696,~~948~~401.4730 0.00 5-A-2 5260,~~068~~642.6503 0.00 6,~~953~~813,~~961~~498.1879 5260,~~068~~642.6503 0.00 6-A-1 ~~819~~239,~~331~~162.0619 0.00 50,~~886~~398,~~443~~993.1253 1429,~~013,227~~055.7127 0.00 7-A-1 1,~~174~~700,~~048~~187.0876 0.00 ~~129~~127,~~376~~480,~~813~~444.0507 12,~~745~~265,~~208~~353.1002 0.00 15-PO 4048,~~042~~135.4266 0.00 43,~~068~~964,~~491~~533.2905 4048,~~042~~135.4266 0.00 30-PO 3065,~~688~~487.4613 0.00 3,~~852~~779,~~825~~178.3343 3065,~~688~~487.4613 0.00 15-AX 0.00 0.00 0.00 5,~~754~~469.2509 0.00 30-AX 0.00 0.00 0.00 4,~~954~~843.7698 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.0014 0.00 1-B-1 1,~~977~~965.1448 0.00 1,~~611~~607,~~662~~707.2008 98,~~032~~998.8777 0.00 1-B-2 ~~790~~785.6295 0.00 ~~644~~642,~~468~~886.1053 3,~~612~~598.0541 0.00 1-B-3 ~~395~~393.9158 0.00 ~~322~~321,~~726~~934.0102 1,~~808~~801.7896 0.00 1-B-4 ~~394~~392.7038 0.00 ~~321~~320,~~742~~952.0951 1,~~803~~796.2646 0.00 1-B-5 ~~197~~196.9679 0.00 ~~161~~160,~~363~~967.0001 ~~904~~900.3998 0.00 1-B-6 ~~198~~197.6343 0.0204 161,~~925~~528.4811 ~~907~~904.5307 0.1923 B-1 17,~~308~~503.4495 0.00 5,~~508~~473,~~614~~704.5087 40,~~635~~688.7441 0.00 B-2 7,~~691~~778.6352 0.00 2,~~447~~432,~~952~~439.9963 18,~~057~~081.9638 0.00 B-3 2,~~884~~917.7433 0.00 ~~918~~912,~~102~~284.4215 6,~~772~~781.6241 0.00 B-4 2,~~884~~917.7433 0.00 ~~918~~912,~~102~~284.4215 6,~~772~~781.6241 0.00 B-5 1,~~922~~943.1587 0.00 ~~611~~607,~~748~~871.1634 4,~~512~~518.7257 0.00 B-6 1,~~924~~946.1916 0.2300 ~~612~~608,~~470~~589.6728 4,~~517~~523.8290 0.38 Totals 97,~~773~~073,~~679~~209.0529 0.2504 ~~737~~722,~~006~~399,~~127~~615.4717 1210,~~938~~162,~~173~~514.2576 0.5761 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 71,672,000.00 6159,~~396~~029,~~775~~476.0316 ~~117~~113,~~216~~921.2329 114,~~210,491~~249.1536 0.00 0.00 1-A-2 34,269,000.00 34,269,000.00 0.00 0.00 0.00 0.00 2-A-1 56,160,000.00 4037,~~737~~314,~~206~~884.1379 9692,~~563~~568.8016 1647,~~814,673~~847.0099 0.00 0.00 2-A-2 8,424,000.00 65,~~110~~597,~~580~~232.9272 1413,~~484~~885.5722 ~~272~~97,~~200~~177.9520 0.00 0.00 2-A-3 0.00 0.00 0.00 0.00 0.00 0.00 2-A-4 25,000,000.00 1917,~~261~~987,~~221~~784.0979 3534,~~931~~444.1236 ~~675~~241,~~234~~062.8045 0.00 0.00 2-A-5 21,340,000.00 21,340,000.00 0.00 0.00 0.00 0.00 2-A-6 35,000,000.00 2726,~~657~~027,~~115~~727.5386 4544,~~974~~072.6025 ~~863~~308,~~976~~444.6831 0.00 0.00 2-A-7 4,755,000.00 4,755,000.00 0.00 0.00 0.00 0.00 2-A-8 3,042,074.00 3,042,074.00 0.00 0.00 0.00 0.00 2-A-9 5,195,000.00 4,~~864~~811,~~421~~887.2977 13,~~324~~305.2148 2423,~~885~~133.2178 0.00 0.00 2-A-10 4,739,000.00 4,739,000.00 0.00 0.00 0.00 0.00 2-A-11 5,660,149.00 56,~~990~~043,~~727~~261.7123 0.00 0.00 (26,~~209~~439.4227) 0.00 2-A-12 17,146,000.00 17,146,000.00 0.00 0.00 0.00 0.00 2-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-14 1,160,000.00 1,160,000.00 0.00 0.00 0.00 0.00 2-A-15 970,000.00 970,000.00 0.00 0.00 0.00 0.00 3-A-1 70,000,000.00 5755,~~210~~718,~~407~~555.0444 ~~253~~252,~~856~~550.5733 ~~475~~903,~~732~~952.9799 0.00 0.00 4-A-1 103,098,000.00 9089,~~481~~159,~~549~~914.4719 ~~392~~395,~~064~~089.1405 ~~361~~609,~~224~~192.5131 0.00 0.00 5-A-1 145,350,000.00 ~~133~~130,~~114~~608,~~566~~675.7842 574,~~828~~738.1073 ~~414~~577,~~476~~459.3475 0.00 0.00 5-A-2 7,650,000.00 76,~~006~~874,~~029~~140.8381 30,~~254~~249.1141 2130,~~814~~392.5462 0.00 0.00 6-A-1 56,000,000.00 5150,~~705~~638,~~774~~155.1873 ~~227~~228,~~656~~740.6119 ~~591~~10,~~674~~422.4500 0.00 0.00 7-A-1 140,000,000.00 ~~130~~129,~~550~~180,~~861~~631.1384 163,~~399~~933.0512 1,~~010~~536,~~649~~254.0364 0.00 0.00 15-PO 4,485,902.16 4,~~108~~012,~~533~~668.7172 17,~~799~~710.1726 2230,~~243~~425.2540 0.00 0.00 30-PO 4,244,792.89 3,~~883~~844,~~513~~665.7957 4,~~786~~788.4592 2560,~~902~~698.0122 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 1,~~613~~609,~~639~~672.3456 1,~~977~~965.1448 0.00 0.00 0.00 1-B-2 655,000.00 ~~645~~643,~~258~~672.7148 ~~790~~785.6295 0.00 0.00 0.00 1-B-3 328,000.00 ~~323~~322,~~121~~327.9259 ~~395~~393.9158 0.00 0.00 0.00 1-B-4 327,000.00 ~~322~~321,~~136~~344.7989 ~~394~~392.7038 0.00 0.00 0.00 1-B-5 164,000.00 161,~~560~~163.9680 ~~197~~196.9679 0.00 0.00 0.00 1-B-6 164,571.67 ~~162~~161,~~124~~725.1358 ~~198~~197.6343 0.00 0.00 0.0204 B-1 5,736,000.00 5,~~525~~491,~~922~~208.9483 17,~~308~~503.4495 0.00 0.00 0.00 B-2 2,549,000.00 2,~~455~~440,~~644~~218.6215 7,~~691~~778.6352 0.00 0.00 0.00 B-3 956,000.00 ~~920~~915,~~987~~201.1647 2,~~884~~917.7433 0.00 0.00 0.00 B-4 956,000.00 ~~920~~915,~~987~~201.1647 2,~~884~~917.7433 0.00 0.00 0.00 B-5 637,000.00 ~~613~~609,~~670~~815.3121 1,~~922~~943.1587 0.00 0.00 0.00 B-6 637,752.16 ~~614~~610,~~395~~535.1044 1,~~924~~946.1916 0.00 0.00 0.2300 Totals 841,109,341.88 ~~746~~729,~~779~~472,~~806~~824.7751 2,~~014~~008,~~709~~935.5854 75,~~785~~090,~~178~~713.8902 (26,~~209~~439.4227) 0.2504 (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 1128,~~327,707~~170.3865 6058,~~069~~901,~~067~~305.6551 0.~~83811067~~82181752 1128,~~327,707~~170.3865 1-A-2 0.00 34,269,000.00 1.00000000 0.00 2-A-1 1740,~~911,236~~416.8015 3836,~~825~~574,~~969~~468.3364 0.~~69134561~~65125478 1740,~~911,236~~416.8015 2-A-2 ~~286~~111,~~685~~062.5242 5,~~823~~486,~~895~~170.4030 0.~~69134561~~65125478 ~~286~~111,~~685~~062.5242 2-A-3 0.00 0.00 0.00000000 0.00 2-A-4 ~~711~~275,~~165~~506.9280 1817,~~550~~712,~~055~~277.1799 0.~~74200221~~70849112 ~~711~~275,~~165~~506.9280 2-A-5 0.00 21,340,000.00 1.00000000 0.00 2-A-6 ~~909~~352,~~951~~516.2856 2625,~~747~~675,~~164~~211.2529 0.~~76420469~~73357747 ~~909~~352,~~951~~516.2856 2-A-7 0.00 4,755,000.00 1.00000000 0.00 2-A-8 0.00 3,042,074.00 1.00000000 0.00 2-A-9 26,~~209~~439.4227 4,~~838~~785,~~211~~448.8751 0.~~93132086~~92116429 26,~~209~~439.4227 2-A-10 0.00 4,739,000.00 1.00000000 0.00 2-A-11 (26,~~209~~439.4227) 6,~~016~~069,~~937~~700.1349 1.~~06303511~~07235702 (26,~~209~~439.4227) 2-A-12 0.00 17,146,000.00 1.00000000 0.00 2-A-13 0.00 1,000,000.00 1.00000000 0.00 2-A-14 0.00 1,160,000.00 1.00000000 0.00 2-A-15 0.00 970,000.00 1.00000000 0.00 3-A-1 ~~729~~1,~~589~~156,503.5432 5654,~~480~~562,~~817~~052.5012 0.~~80686882~~77945789 ~~729~~1,~~589~~156,503.5432 4-A-1 ~~753~~1,~~288~~004,281.6536 8988,~~728~~155,~~260~~632.8284 0.~~87032009~~85506637 ~~753~~1,~~288~~004,281.6536 5-A-1 ~~989~~1,~~304~~152,198.4449 ~~132~~129,~~125~~456,~~262~~476.3493 0.~~90901453~~89065344 ~~989~~1,~~304~~152,198.4449 5-A-2 5260,~~068~~642.6503 6,~~953~~813,~~961~~498.1879 0.~~90901453~~89065344 5260,~~068~~642.6503 6-A-1 ~~819~~239,~~331~~162.0619 50,~~886~~398,~~443~~993.1253 0.~~90868648~~89998203 ~~819~~239,~~331~~162.0619 7-A-1 1,~~174~~700,~~048~~187.0876 ~~129~~127,~~376~~480,~~813~~444.0507 0.~~92412009~~91057460 1,~~174~~700,~~048~~187.0876 15-PO 4048,~~042~~135.4266 43,~~068~~964,~~491~~533.2905 0.~~90695052~~88377609 4048,~~042~~135.4266 30-PO 3065,~~688~~487.4613 3,~~852~~779,~~825~~178.3343 0.~~90765920~~89030926 3065,~~688~~487.4613 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 1-B-1 1,~~977~~965.1448 1,~~611~~607,~~662~~707.2008 0.~~98392076~~98150615 1,~~977~~965.1448 1-B-2 ~~790~~785.6295 ~~644~~642,~~468~~886.1053 0.~~98392076~~98150615 ~~790~~785.6295 1-B-3 ~~395~~393.9158 ~~322~~321,~~726~~934.0102 0.~~98392076~~98150616 ~~395~~393.9158 1-B-4 ~~394~~392.7038 ~~321~~320,~~742~~952.0951 0.~~98392076~~98150615 ~~394~~392.7038 1-B-5 ~~197~~196.9679 ~~161~~160,~~363~~967.0001 0.~~98392073~~98150616 ~~197~~196.9679 1-B-6 ~~198~~197.6547 161,~~925~~528.4811 0.~~98392074~~98150617 ~~198~~197.6343 B-1 17,~~308~~503.4495 5,~~508~~473,~~614~~704.5087 0.~~96035818~~95427212 17,~~308~~503.4495 B-2 7,~~691~~778.6352 2,~~447~~432,~~952~~439.9963 0.~~96035818~~95427212 7,~~691~~778.6352 B-3 2,~~884~~917.7433 ~~918~~912,~~102~~284.4215 0.~~96035818~~95427212 2,~~884~~917.7433 B-4 2,~~884~~917.7433 ~~918~~912,~~102~~284.4215 0.~~96035818~~95427212 2,~~884~~917.7433 B-5 1,~~922~~943.1587 ~~611~~607,~~748~~871.1634 0.~~96035818~~95427212 1,~~922~~943.1587 B-6 1,~~924~~946.4216 ~~612~~608,~~470~~589.6728 0.~~96035844~~95427239 1,~~924~~946.1916 Totals 97,~~773~~073,~~679~~209.3033 ~~737~~722,~~006~~399,~~127~~615.4717 0.~~87623106~~85886529 97,~~773~~073,~~679~~209.0529

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 71,672,000.00 ~~856~~823.~~63543685~~60581761 1.~~63545359~~58948111 160.~~88931731~~19881348 0.00000000 1-A-2 34,269,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 56,160,000.00 ~~725~~664.~~37760203~~43883173 1.~~71944088~~64829345 3211.~~31255342~~53575481 0.00000000 2-A-2 8,424,000.00 ~~725~~664.~~37760209~~43883191 1.~~71944088~~64829297 3211.~~31255342~~53575499 0.00000000 2-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 25,000,000.00 ~~770~~719.~~44884360~~51139160 1.~~43724480~~37777440 279.~~00939200~~64249800 0.00000000 2-A-5 21,340,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 35,000,000.00 ~~790~~743.~~20330086~~64936743 1.~~31356000~~25920714 248.~~68504800~~81269457 0.00000000 2-A-7 4,755,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 ~~936~~926.~~36598460~~25366121 0.~~25490087~~63628104 4.~~79022329~~45308566 0.00000000 2-A-10 4,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 5,660,149.00 ~~1058~~1067.~~40459500~~68589131 0.00000000 0.00000000 (4.~~63051768~~67112615) 2-A-12 17,146,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-14 1,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-15 970,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 ~~817~~795.~~29152914~~97936343 3.~~62652243~~60786186 612.~~79618529~~91361414 0.00000000 4-A-1 103,098,000.00 ~~877~~864.~~62662195~~80740839 3.~~80282973~~83216988 35.~~50370046~~90886642 0.00000000 5-A-1 145,350,000.00 ~~915~~898.~~82089288~~58049825 3.~~95478569~~95417083 23.~~85157441~~97289130 0.00000000 5-A-2 7,650,000.00 ~~915~~898.~~82089281~~58049804 3.~~95478562~~95417124 23.~~85157386~~97289150 0.00000000 6-A-1 56,000,000.00 ~~923~~904.~~31739607~~25278089 4.~~06529661~~08464625 100.~~56561518~~18610714 0.00000000 7-A-1 140,000,000.00 ~~932~~922.~~50615093~~71879886 1.~~16713607~~17095086 710.~~21892164~~97324743 0.00000000 15-PO 4,485,902.16 ~~915~~894.~~87679879~~50651773 3.~~96780165~~94798178 46.~~95847863~~78244842 0.00000000 30-PO 4,244,792.89 ~~914~~905.~~88887459~~73690393 1.~~12760507~~12818696 614.~~10206685~~29945384 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 ~~985~~982.~~12780220~~70608059 1.~~20704518~~19992674 0.00000000 0.00000000 1-B-2 655,000.00 ~~985~~982.~~12780153~~70607634 1.~~20705344~~19992366 0.00000000 0.00000000 1-B-3 328,000.00 ~~985~~982.~~12780488~~70606707 1.~~20704268~~19993902 0.00000000 0.00000000 1-B-4 327,000.00 ~~985~~982.~~12779817~~70608563 1.~~20703364~~19993884 0.00000000 0.00000000 1-B-5 164,000.00 ~~985~~982.~~12780488~~70609756 1.~~20707317~~19993902 0.00000000 0.00000000 1-B-6 164,571.67 ~~985~~982.~~12781696~~70607572 1.~~20695135~~19965970 0.00000000 0.00000000 B-1 5,736,000.00 ~~963~~957.~~37568689~~32371513 3.~~01751046~~05159519 0.00000000 0.00000000 B-2 2,549,000.00 ~~963~~957.~~37568458~~32371518 3.~~01750883~~05159670 0.00000000 0.00000000 B-3 956,000.00 ~~963~~957.~~37569038~~32371339 3.~~01751046~~05160042 0.00000000 0.00000000 B-4 956,000.00 ~~963~~957.~~37569038~~32371339 3.~~01751046~~05160042 0.00000000 0.00000000 B-5 637,000.00 ~~963~~957.~~37568289~~32372057 3.~~01750392~~05160126 0.00000000 0.00000000 B-6 637,752.16 ~~963~~957.~~37596097~~32398617 3.~~01714384~~05159296 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 181.~~52477090~~78829459 ~~838~~821.~~11066595~~81752302 0.~~83811067~~82181752 181.~~52477090~~78829459 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 3413.~~03199430~~18404825 ~~691~~651.~~34560773~~25478348 0.~~69134561~~65125478 3413.~~03199430~~18404825 2-A-2 0.00000000 3413.~~03199430~~18404796 ~~691~~651.~~34560779~~25478395 0.~~69134561~~65125478 3413.~~03199430~~18404796 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 2811.~~44663680~~02027200 ~~742~~708.~~00220680~~49111960 0.~~74200221~~70849112 2811.~~44663680~~02027200 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 2510.~~99860800~~07190171 ~~764~~733.~~20469286~~57746543 0.~~76420469~~73357747 2510.~~99860800~~07190171 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 5.~~04512416~~08936862 ~~931~~921.~~32086044~~16429451 0.~~93132086~~92116429 5.~~04512416~~08936862 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 (4.~~63051768~~67112615) 1,~~063~~072.~~03511268~~35701569 1.~~06303511~~07235702 (4.~~63051768~~67112615) 2-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 1016.~~42270771~~52147600 ~~806~~779.~~86882143~~45788743 0.~~80686882~~77945789 1016.~~42270771~~52147600 4-A-1 0.00000000 79.~~30653019~~74103630 ~~870~~855.~~32009176~~06637219 0.~~87032009~~85506637 79.~~30653019~~74103630 5-A-1 0.00000000 67.~~80636010~~92706219 ~~909~~890.~~01453278~~65343605 0.~~90901453~~89065344 67.~~80636010~~92706219 5-A-2 0.00000000 67.~~80635948~~92706275 ~~909~~890.~~01453333~~65343660 0.~~90901453~~89065344 67.~~80635948~~92706275 6-A-1 0.00000000 144.~~63091179~~27075339 ~~908~~899.~~68648429~~98202732 0.~~90868648~~89998203 144.~~63091179~~27075339 7-A-1 0.00000000 812.~~38605771~~14419829 ~~924~~910.~~12009321~~57460050 0.~~92412009~~91057460 812.~~38605771~~14419829 15-PO 0.00000000 810.~~92628028~~73043020 ~~906~~883.~~95051851~~77608530 0.~~90695052~~88377609 810.~~92628028~~73043020 30-PO 0.00000000 715.~~22967193~~42763845 ~~907~~890.~~65920266~~30926312 0.~~90765920~~89030926 715.~~22967193~~42763845 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 0.00000000 1.~~20704518~~19992674 ~~983~~981.~~92075702~~50615385 0.~~98392076~~98150615 1.~~20704518~~19992674 1-B-2 0.00000000 1.~~20705344~~19992366 ~~983~~981.~~92076336~~50615267 0.~~98392076~~98150615 1.~~20705344~~19992366 1-B-3 0.00000000 1.~~20704268~~19993902 ~~983~~981.~~92076220~~50615854 0.~~98392076~~98150616 1.~~20704268~~19993902 1-B-4 0.00000000 1.~~20703364~~19993884 ~~983~~981.~~92076453~~50614679 0.~~98392076~~98150615 1.~~20703364~~19993884 1-B-5 0.00000000 1.~~20707317~~19993902 ~~983~~981.~~92073171~~50615854 0.~~98392073~~98150616 1.~~20707317~~19993902 1-B-6 0.~~00012153~~00024306 1.~~20707288~~19990275 ~~983~~981.~~92074407~~50617296 0.~~98392074~~98150617 1.~~20695135~~19965970 B-1 0.00000000 3.~~01751046~~05159519 ~~960~~954.~~35817643~~27211820 0.~~96035818~~95427212 3.~~01751046~~05159519 B-2 0.00000000 3.~~01750883~~05159670 ~~960~~954.~~35817576~~27211848 0.~~96035818~~95427212 3.~~01750883~~05159670 B-3 0.00000000 3.~~01751046~~05160042 ~~960~~954.~~35817992~~27212343 0.~~96035818~~95427212 3.~~01751046~~05160042 B-4 0.00000000 3.~~01751046~~05160042 ~~960~~954.~~35817992~~27212343 0.~~96035818~~95427212 3.~~01751046~~05160042 B-5 0.00000000 3.~~01750392~~05160126 ~~960~~954.~~35817896~~27211931 0.~~96035818~~95427212 3.~~01750392~~05160126 B-6 0.~~00036064~~00000000 3.~~01750448~~05159296 ~~960~~954.~~35844081~~27239321 0.~~96035844~~95427239 3.~~01714384~~05159296 (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 71,672,000.00 5.~~24707~~24327% 6159,~~396~~029,~~775~~476.0316 ~~268~~257,~~460~~923.7501 0.00 0.00 1-A-2 34,269,000.00 5.~~24707~~24327% 34,269,000.00 149,~~843~~734.0774 0.00 0.00 2-A-1 56,160,000.00 5.12500% 4037,~~737~~314,~~206~~884.1379 ~~173~~159,~~981~~365.8265 0.00 0.00 2-A-2 8,424,000.00 34.~~86000~~23000% 65,~~110~~597,~~580~~232.9272 19,~~655~~730.7025 0.00 0.00 2-A-3 0.00 43.~~14000~~77000% 65,~~110~~597,~~580~~232.9272 2117,~~081~~584.5064 0.00 0.00 2-A-4 25,000,000.00 5.50000% 1917,~~261~~987,~~221~~784.0979 8882,~~280~~444.6001 0.00 0.00 2-A-5 21,340,000.00 5.75000% 21,340,000.00 102,254.17 0.00 0.00 2-A-6 35,000,000.00 5.50000% 2726,~~657~~027,~~115~~727.5386 ~~126~~119,~~761~~293.7875 0.00 0.00 2-A-7 4,755,000.00 6.00000% 4,755,000.00 23,775.00 0.00 0.00 2-A-8 3,042,074.00 6.00000% 3,042,074.00 15,210.37 0.00 0.00 2-A-9 5,195,000.00 5.25000% 4,~~864~~811,~~421~~887.2977 21,~~281~~052.8401 0.00 0.00 2-A-10 4,739,000.00 5.25000% 4,739,000.00 20,733.13 0.00 0.00 2-A-11 5,660,149.00 5.25000% 56,~~990~~043,~~727~~261.7123 26,~~209~~439.4327 0.00 0.00 2-A-12 17,146,000.00 5.50000% 17,146,000.00 78,585.83 0.00 0.00 2-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 2-A-14 1,160,000.00 5.50000% 1,160,000.00 5,316.67 0.00 0.00 2-A-15 970,000.00 0.00000% 970,000.00 0.00 0.00 0.00 3-A-1 70,000,000.00 5.25000% 5755,~~210~~718,~~407~~555.0444 ~~250~~243,~~295~~768.5368 0.00 0.00 4-A-1 103,098,000.00 5.00000% 9089,~~481~~159,~~549~~914.4719 ~~377~~371,~~006~~499.4664 0.00 0.00 5-A-1 145,350,000.00 5.00000% ~~133~~130,~~114~~608,~~566~~675.7842 ~~554~~544,~~644~~202.0381 0.00 0.00 5-A-2 7,650,000.00 0.00000% 76,~~006~~874,~~029~~140.8381 0.00 0.00 0.00 6-A-1 56,000,000.00 4.50000% 5150,~~705~~638,~~774~~155.1873 ~~193~~189,~~896~~893.6508 0.00 0.00 7-A-1 140,000,000.00 5.25000% ~~130~~129,~~550~~180,~~861~~631.1384 ~~571~~565,~~160~~165.0226 0.00 0.00 15-PO 4,485,902.16 0.00000% 4,~~108~~012,~~533~~668.7172 0.00 0.00 0.00 30-PO 4,244,792.89 0.00000% 3,~~883~~844,~~513~~665.7957 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~381~~312,~~019~~580.5465 5,~~754~~469.2509 0.00 0.00 30-AX 0.00 5.50000% 1,~~081~~056,~~037~~867.5956 4,~~954~~843.7698 0.00 0.00 A-UR 50.00 5.25000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 5.~~24707~~24327% 1,~~613~~609,~~639~~672.3456 7,~~055~~033.7329 0.00 0.00 1-B-2 655,000.00 5.~~24707~~24327% ~~645~~643,~~258~~672.7148 2,~~821~~812.4346 0.00 0.00 1-B-3 328,000.00 5.~~24707~~24327% ~~323~~322,~~121~~327.9259 1,~~412~~408.8738 0.00 0.00 1-B-4 327,000.00 5.~~24707~~24327% ~~322~~321,~~136~~344.7989 1,~~408~~404.5608 0.00 0.00 1-B-5 164,000.00 5.~~24707~~24327% 161,~~560~~163.9680 ~~706~~704.4319 0.00 0.00 1-B-6 164,571.67 5.~~24707~~24327% ~~162~~161,~~124~~725.1358 ~~708~~706.9064 0.00 0.00 B-1 5,736,000.00 5.~~06572~~06652% 5,~~525~~491,~~922~~208.9483 23,~~327~~184.3046 0.00 0.00 B-2 2,549,000.00 5.~~06572~~06652% 2,~~455~~440,~~644~~218.6215 10,~~366~~302.3386 0.00 0.00 B-3 956,000.00 5.~~06572~~06652% ~~920~~915,~~987~~201.1647 3,~~887~~864.8808 0.00 0.00 B-4 956,000.00 5.~~06572~~06652% ~~920~~915,~~987~~201.1647 3,~~887~~864.8808 0.00 0.00 B-5 637,000.00 5.~~06572~~06652% ~~613~~609,~~670~~815.3121 2,~~590~~574.5770 0.00 0.00 B-6 637,752.16 5.~~06572~~06652% ~~614~~610,~~395~~535.1044 2,~~593~~577.6374 0.00 0.00 Totals 841,109,341.88 3,~~164~~089,~~494~~305.2033 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 ~~268~~257,~~460~~923.7501 0.00 6058,~~069~~901,~~067~~305.6551 1-A-2 0.00 0.00 149,~~843~~734.0774 0.00 34,269,000.00 2-A-1 0.00 0.00 ~~173~~159,~~981~~365.8265 0.00 3836,~~825~~574,~~969~~468.3364 2-A-2 0.00 0.00 19,~~655~~730.7025 0.00 5,~~823~~486,~~895~~170.4030 2-A-3 0.00 0.00 2117,~~081~~584.5064 0.00 5,~~823~~486,~~895~~170.4030 2-A-4 0.00 0.00 8882,~~280~~444.6001 0.00 1817,~~550~~712,~~055~~277.1799 2-A-5 0.00 0.00 102,254.17 0.00 21,340,000.00 2-A-6 0.00 0.00 ~~126~~119,~~761~~293.7875 0.00 2625,~~747~~675,~~164~~211.2529 2-A-7 0.00 0.00 23,775.00 0.00 4,755,000.00 2-A-8 0.00 0.00 15,210.37 0.00 3,042,074.00 2-A-9 0.00 0.00 21,~~281~~052.8401 0.00 4,~~838~~785,~~211~~448.8751 2-A-10 0.00 0.00 20,733.13 0.00 4,739,000.00 2-A-11 0.00 0.00 26,~~209~~439.4327 0.00 6,~~016~~069,~~937~~700.1349 2-A-12 0.00 0.00 78,585.83 0.00 17,146,000.00 2-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00 2-A-14 0.00 0.00 5,316.67 0.00 1,160,000.00 2-A-15 0.00 0.00 0.00 0.00 970,000.00 3-A-1 0.00 0.00 ~~250~~243,~~295~~768.5368 0.00 5654,~~480~~562,~~817~~052.5012 4-A-1 0.00 0.00 ~~377~~371,~~006~~499.4664 0.00 8988,~~728~~155,~~260~~632.8284 5-A-1 0.00 0.00 ~~554~~544,~~644~~202.0381 0.00 ~~132~~129,~~125~~456,~~262~~476.3493 5-A-2 0.00 0.00 0.00 0.00 6,~~953~~813,~~961~~498.1879 6-A-1 0.00 0.00 ~~193~~189,~~896~~893.6508 0.00 50,~~886~~398,~~443~~993.1253 7-A-1 0.00 0.00 ~~571~~565,~~160~~165.0226 0.00 ~~129~~127,~~376~~480,~~813~~444.0507 15-PO 0.00 0.00 0.00 0.00 43,~~068~~964,~~491~~533.2905 30-PO 0.00 0.00 0.00 0.00 3,~~852~~779,~~825~~178.3343 15-AX 0.00 0.00 5,~~754~~469.2509 0.00 1,~~318~~302,~~765~~336.4768 30-AX 0.00 0.00 4,~~954~~843.7698 0.00 1,~~077~~055,~~456~~574.0997 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.0014 0.00 0.00 1-B-1 0.00 0.00 7,~~055~~033.7329 0.00 1,~~611~~607,~~662~~707.2008 1-B-2 0.00 0.00 2,~~821~~812.4346 0.00 ~~644~~642,~~468~~886.1053 1-B-3 0.00 0.00 1,~~412~~408.8738 0.00 ~~322~~321,~~726~~934.0102 1-B-4 0.00 0.00 1,~~408~~404.5608 0.00 ~~321~~320,~~742~~952.0951 1-B-5 0.00 0.00 ~~706~~704.4319 0.00 ~~161~~160,~~363~~967.0001 1-B-6 0.00 0.00 ~~708~~706.9064 0.00 161,~~925~~528.4811 B-1 0.00 0.00 23,~~327~~184.3046 0.00 5,~~508~~473,~~614~~704.5087 B-2 0.00 0.00 10,~~366~~302.3386 0.00 2,~~447~~432,~~952~~439.9963 B-3 0.00 0.00 3,~~887~~864.8808 0.00 ~~918~~912,~~102~~284.4215 B-4 0.00 0.00 3,~~887~~864.8808 0.00 ~~918~~912,~~102~~284.4215 B-5 0.00 0.00 2,~~590~~574.5770 0.00 ~~611~~607,~~748~~871.1634 B-6 0.00 0.00 2,~~593~~577.6374 0.00 ~~612~~608,~~470~~589.6728 Totals 0.00 0.00 3,~~164~~089,~~494~~305.2047 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 71,672,000.00 5.~~24707~~24327% ~~856~~823.~~63543685~~60581761 3.~~74568520~~59865791 0.00000000 0.00000000 1-A-2 34,269,000.00 5.~~24707~~24327% 1000.00000000 4.~~37255450~~36939333 0.00000000 0.00000000 2-A-1 56,160,000.00 5.12500% ~~725~~664.~~37760203~~43883173 32.~~09796688~~83770744 0.00000000 0.00000000 2-A-2 8,424,000.00 34.~~86000~~23000% ~~725~~664.~~37760209~~43883191 2.~~33329772~~34214744 0.00000000 0.00000000 2-A-3 0.00 43.~~14000~~77000% ~~725~~664.~~37760209~~43883191 2.~~50255223~~08744539 0.00000000 0.00000000 2-A-4 25,000,000.00 5.50000% ~~770~~719.~~44884360~~51139160 3.~~53122400~~29776040 0.00000000 0.00000000 2-A-5 21,340,000.00 5.75000% 1000.00000000 4.79166682 0.00000000 0.00000000 2-A-6 35,000,000.00 5.50000% ~~790~~743.~~20330086~~64936743 3.~~62176514~~40839286 0.00000000 0.00000000 2-A-7 4,755,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 5.25000% ~~936~~926.~~36598460~~25366121 4.~~09660058~~05235996 0.00000000 0.00000000 2-A-10 4,739,000.00 5.25000% 1000.00000000 4.37500106 0.00000000 0.00000000 2-A-11 5,660,149.00 5.25000% ~~1058~~1067.~~40459500~~68589131 4.~~63051944~~67112615 0.00000000 0.00000000 2-A-12 17,146,000.00 5.50000% 1000.00000000 4.58333314 0.00000000 0.00000000 2-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 2-A-14 1,160,000.00 5.50000% 1000.00000000 4.58333621 0.00000000 0.00000000 2-A-15 970,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 5.25000% ~~817~~795.~~29152914~~97936343 3.~~57565043~~48240971 0.00000000 0.00000000 4-A-1 103,098,000.00 5.00000% ~~877~~864.~~62662195~~80740839 3.~~65677763~~60336418 0.00000000 0.00000000 5-A-1 145,350,000.00 5.00000% ~~915~~898.~~82089288~~58049825 3.~~81592040~~74408538 0.00000000 0.00000000 5-A-2 7,650,000.00 0.00000% ~~915~~898.~~82089281~~58049804 0.00000000 0.00000000 0.00000000 6-A-1 56,000,000.00 4.50000% ~~923~~904.~~31739607~~25278089 3.~~46244018~~39094786 0.00000000 0.00000000 7-A-1 140,000,000.00 5.25000% ~~932~~922.~~50615093~~71879886 4.~~07971443~~03689471 0.00000000 0.00000000 15-PO 4,485,902.16 0.00000% ~~915~~894.~~87679879~~50651773 0.00000000 0.00000000 0.00000000 30-PO 4,244,792.89 0.00000% ~~914~~905.~~88887459~~73690393 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~834~~793.~~44093982~~08872862 3.~~47683841~~30453876 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~698~~683.~~67981897~~05861177 3.~~20228533~~13068768 0.00000000 0.00000000 A-UR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 5.~~24707~~24327% ~~985~~982.~~12780220~~70608059 4.~~30752747~~29382784 0.00000000 0.00000000 1-B-2 655,000.00 5.~~24707~~24327% ~~985~~982.~~12780153~~70607634 4.~~30752672~~29383206 0.00000000 0.00000000 1-B-3 328,000.00 5.~~24707~~24327% ~~985~~982.~~12780488~~70606707 4.~~30753049~~29384146 0.00000000 0.00000000 1-B-4 327,000.00 5.~~24707~~24327% ~~985~~982.~~12779817~~70608563 4.~~30752294~~29382263 0.00000000 0.00000000 1-B-5 164,000.00 5.~~24707~~24327% ~~985~~982.~~12780488~~70609756 4.~~30750000~~29384146 0.00000000 0.00000000 1-B-6 164,571.67 5.~~24707~~24327% ~~985~~982.~~12781696~~70607572 4.~~30754576~~29381315 0.00000000 0.00000000 B-1 5,736,000.00 5.~~06572~~06652% ~~963~~957.~~37568689~~32371513 4.~~06682357~~04192120 0.00000000 0.00000000 B-2 2,549,000.00 5.~~06572~~06652% ~~963~~957.~~37568458~~32371518 4.~~06682228~~04192232 0.00000000 0.00000000 B-3 956,000.00 5.~~06572~~06652% ~~963~~957.~~37569038~~32371339 4.~~06682008~~04192469 0.00000000 0.00000000 B-4 956,000.00 5.~~06572~~06652% ~~963~~957.~~37569038~~32371339 4.~~06682008~~04192469 0.00000000 0.00000000 B-5 637,000.00 5.~~06572~~06652% ~~963~~957.~~37568289~~32372057 4.~~06682889~~04191523 0.00000000 0.00000000 B-6 637,752.16 5.~~06572~~06652% ~~963~~957.~~37596097~~32398617 4.~~06683060~~04191497 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 0.00000000 0.00000000 3.~~74568520~~59865791 0.00000000 ~~838~~821.~~11066595~~81752302 1-A-2 0.00000000 0.00000000 4.~~37255450~~36939333 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 32.~~09796688~~83770744 0.00000000 ~~691~~651.~~34560773~~25478348 2-A-2 0.00000000 0.00000000 2.~~33329772~~34214744 0.00000000 ~~691~~651.~~34560779~~25478395 2-A-3 0.00000000 0.00000000 2.~~50255223~~08744539 0.00000000 ~~691~~651.~~34560779~~25478395 2-A-4 0.00000000 0.00000000 3.~~53122400~~29776040 0.00000000 ~~742~~708.~~00220680~~49111960 2-A-5 0.00000000 0.00000000 4.79166682 0.00000000 1000.00000000 2-A-6 0.00000000 0.00000000 3.~~62176514~~40839286 0.00000000 ~~764~~733.~~20469286~~57746543 2-A-7 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-8 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-9 0.00000000 0.00000000 4.~~09660058~~05235996 0.00000000 ~~931~~921.~~32086044~~16429451 2-A-10 0.00000000 0.00000000 4.37500106 0.00000000 1000.00000000 2-A-11 0.00000000 0.00000000 4.~~63051944~~67112615 0.00000000 ~~1063~~1072.~~03511268~~35701569 2-A-12 0.00000000 0.00000000 4.58333314 0.00000000 1000.00000000 2-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 2-A-14 0.00000000 0.00000000 4.58333621 0.00000000 1000.00000000 2-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-1 0.00000000 0.00000000 3.~~57565043~~48240971 0.00000000 ~~806~~779.~~86882143~~45788743 4-A-1 0.00000000 0.00000000 3.~~65677763~~60336418 0.00000000 ~~870~~855.~~32009176~~06637219 5-A-1 0.00000000 0.00000000 3.~~81592040~~74408538 0.00000000 ~~909~~890.~~01453278~~65343605 5-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~909~~890.~~01453333~~65343660 6-A-1 0.00000000 0.00000000 3.~~46244018~~39094786 0.00000000 ~~908~~899.~~68648429~~98202732 7-A-1 0.00000000 0.00000000 4.~~07971443~~03689471 0.00000000 ~~924~~910.~~12009321~~57460050 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~906~~883.~~95051851~~77608530 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~907~~890.~~65920266~~30926312 15-AX 0.00000000 0.00000000 3.~~47683841~~30453876 0.00000000 ~~796~~786.~~82572644~~89910732 30-AX 0.00000000 0.00000000 3.~~20228533~~13068768 0.00000000 ~~696~~682.~~36507821~~22320461 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 02.~~00000000~~80000000 0.00000000 0.00000000 1-B-1 0.00000000 0.00000000 4.~~30752747~~29382784 0.00000000 ~~983~~981.~~92075702~~50615385 1-B-2 0.00000000 0.00000000 4.~~30752672~~29383206 0.00000000 ~~983~~981.~~92076336~~50615267 1-B-3 0.00000000 0.00000000 4.~~30753049~~29384146 0.00000000 ~~983~~981.~~92076220~~50615854 1-B-4 0.00000000 0.00000000 4.~~30752294~~29382263 0.00000000 ~~983~~981.~~92076453~~50614679 1-B-5 0.00000000 0.00000000 4.~~30750000~~29384146 0.00000000 ~~983~~981.~~92073171~~50615854 1-B-6 0.00000000 0.00000000 4.~~30754576~~29381315 0.00000000 ~~983~~981.~~92074407~~50617296 B-1 0.00000000 0.00000000 4.~~06682357~~04192120 0.00000000 ~~960~~954.~~35817643~~27211820 B-2 0.00000000 0.00000000 4.~~06682228~~04192232 0.00000000 ~~960~~954.~~35817576~~27211848 B-3 0.00000000 0.00000000 4.~~06682008~~04192469 0.00000000 ~~960~~954.~~35817992~~27212343 B-4 0.00000000 0.00000000 4.~~06682008~~04192469 0.00000000 ~~960~~954.~~35817992~~27212343 B-5 0.00000000 0.00000000 4.~~06682889~~04191523 0.00000000 ~~960~~954.~~35817896~~27211931 B-6 0.00000000 0.00000000 4.~~06683060~~04191497 0.00000000 ~~960~~954.~~35844081~~27239321 (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 2-A-14-1 5.50000% 0.00 0.00 675,000.00 675,000.00 100.00000000% 2-A-14-2 5.50000% 0.00 0.00 100,000.00 100,000.00 100.00000000% 2-A-14-3 5.50000% 0.00 0.00 385,000.00 385,000.00 100.00000000% 15-PO-1 0.00000% 0.00 0.00 ~~605~~577,~~956~~880.5885 ~~592~~563,~~609~~498.5607 8783.~~63742742~~33230603% 15-PO-2 0.00000% 0.00 0.00 ~~898~~890,~~705~~424.5654 ~~894~~870,~~528~~583.3859 9289.~~07658705~~61187538% 15-PO-3 0.00000% 0.00 0.00 1,~~918~~865,~~725~~764.5060 1,~~899~~855,~~447~~179.0957 9189.~~56980726~~43572925% 15-PO-4 0.00000% 0.00 0.00 ~~685~~678,~~146~~598.0672 ~~681~~675,~~906~~271.2682 8988.~~26929206~~40076834% 30-PO-1 0.00000% 0.00 0.00 1,~~448~~416,~~492~~465.0551 1,~~421~~402,~~193~~916.5931 8584.~~66061223~~55897273% 30-PO-2 0.00000% 0.00 0.00 2,~~435~~428,~~021~~200.7405 2,~~431~~376,~~631~~262.7413 9491.~~04171557~~90033329% 15-AX-1 5.00000% ~~997~~988,~~658~~563.0075 ~~993~~983,~~112~~957.5606 0.00 0.00 80.~~95744207~~21109580% 15-AX-2 5.00000% ~~191~~134,~~035~~392.7036 ~~135~~129,~~035~~726.9961 0.00 0.00 6058.~~44779971~~07109748% 30-AX-1 5.50000% ~~179~~175,~~806~~487.5897 ~~177~~175,~~385~~247.3778 0.00 0.00 8988.~~32807560~~25162380% 30-AX-2 5.50000% ~~901~~881,~~231~~379.0259 ~~900~~880,~~070~~327.7119 0.00 0.00 6665.~~73715361~~27323937%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1310,~~077~~299,~~976~~632.1583 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 0.00 Total Deposits 1310,~~077~~299,~~976~~632.1583 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~139~~137,~~802~~118.9007 Payment of Interest and Principal 1210,~~938~~162,~~173~~514.2576 Total Withdrawals (Pool Distribution Amount) 1310,~~077~~299,~~976~~632.1583 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~137~~135,~~791~~135.6414 Master Servicing Fee 1,~~807~~779.2285 WMMSC Master Servicing Fee ~~204~~203.0408 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~139~~137,~~802~~118.9007

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 4 0 0 0 4 32,~~369~~308,~~428~~832.2959 0.00 0.00 0.00 32,~~369~~308,~~428~~832.2959 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 32,~~369~~308,~~428~~832.2959 0.00 0.00 0.00 32,~~369~~308,~~428~~832.2959 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.~~305577~~309358% 0.000000% 0.000000% 0.000000% 0.~~305577~~309358% 0.~~508248~~354516% 0.000000% 0.000000% 0.000000% 0.~~508248~~354516% 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.~~305577~~309358% 0.000000% 0.000000% 0.000000% 0.~~305577~~309358% 0.~~508248~~354516% 0.000000% 0.000000% 0.000000% 0.~~508248~~354516%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~633~~857,~~961~~730.4658 0.00 0.00 0.00 ~~633~~857,~~961~~730.4658 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 1 0 0 0 1 ~~633~~857,~~961~~730.4658 0.00 0.00 0.00 ~~633~~857,~~961~~730.4658 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~598802~~609756% 0.000000% 0.000000% 0.000000% 0.~~598802~~609756% 01.~~760517~~048927% 0.000000% 0.000000% 0.000000% 01.~~760517~~048927% 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.~~598802~~609756% 0.000000% 0.000000% 0.000000% 0.~~598802~~609756% 01.~~760517~~048927% 0.000000% 0.000000% 0.000000% 01.~~760517~~048927% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~436,503~~0.8100 0.00 0.00 0.00 ~~436,503~~0.8100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~436,503~~0.8100 0.00 0.00 0.00 ~~436,503~~0.8100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~584795~~000000% 0.000000% 0.000000% 0.000000% 0.~~584795~~000000% 0.~~474674~~000000% 0.000000% 0.000000% 0.000000% 0.~~474674~~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.~~584795~~000000% 0.000000% 0.000000% 0.000000% 0.~~584795~~000000% 0.~~474674~~000000% 0.000000% 0.000000% 0.000000% 0.~~474674~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,059,646.0070 0.00 0.00 0.00 01,059,646.0070 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 01,059,646.0070 0.00 0.00 0.00 01,059,646.0070 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~706714% 0.000000% 0.000000% 0.000000% 0.~~000000~~706714% 0.~~000000~~748920% 0.000000% 0.000000% 0.000000% 0.~~000000~~748920% 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~~706714% 0.000000% 0.000000% 0.000000% 0.~~000000~~706714% 0.~~000000~~748920% 0.000000% 0.000000% 0.000000% 0.~~000000~~748920% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 2391,~~298,963~~455.0231 0.00 0.00 0.00 2391,~~298,963~~455.0231 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 21 0 0 0 21 2391,~~298,963~~455.0231 0.00 0.00 0.00 2391,~~298,963~~455.0231 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~923077~~961538% 0.000000% 0.000000% 0.000000% 10.~~923077~~961538% 40.~~336908~~745792% 0.000000% 0.000000% 0.000000% 40.~~336908~~745792% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~923077~~961538% 0.000000% 0.000000% 0.000000% 10.~~923077~~961538% 40.~~336908~~745792% 0.000000% 0.000000% 0.000000% 40.~~336908~~745792% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~GROUP~~ 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 2516,~~662~~655.5902

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 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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~~ 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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~~ 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.~~000~~121% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.~~000~~122% ~~Dec~~Feb-0405 0.~~121~~123% Current Foreclosure Total ~~Jan~~Mar-05 0.~~122~~124% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.~~123~~126% Original Principal Balance 0.00 ~~Mar~~May-05 0.~~124~~127% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.~~126~~128% ~~May~~Jul-05 0.~~127~~000% ~~Jun~~Aug-05 0.~~128~~000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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~~ 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~GROUP~~ 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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~~ 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.~~000~~899% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.~~000~~913% ~~Dec~~Feb-0405 0.~~899~~914% Current Foreclosure Total ~~Jan~~Mar-05 0.~~913~~933% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.~~914~~946% Original Principal Balance 0.00 ~~Mar~~May-05 0.~~933~~960% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.~~946~~988% ~~May~~Jul-05 0.~~960~~000% ~~Jun~~Aug-05 0.~~988~~000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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 Fixed Ratio Strip Weighted Average Gross Coupon 5.~~287504~~285978% Weighted Average Pass-Through Rate 5.~~036688~~035142% Weighted Average Maturity(Stepdown Calculation) ~~250~~248 Beginning Scheduled Collateral Loan Count 1,~~320~~301 Number Of Loans Paid In Full 118 Ending Scheduled Collateral Loan Count 1,~~309~~293 Beginning Scheduled Collateral Balance ~~668~~655,~~872~~972,~~043~~122.0407 Ending Scheduled Collateral Balance ~~661~~649,~~449~~780,~~574~~399.7841 Ending Actual Collateral Balance at 01-~~Aug~~Oct-2005 ~~662~~651,~~949~~262,~~937~~580.2369 Monthly P&I Constant 4,~~863~~802,~~861~~845.3418 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 129,~~697~~835,~~373~~893.1328 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~916~~913,~~641~~299.7788 Unscheduled Principal 54,~~505~~278,~~826~~422.4978

Special Hazard Loss Coverage Amount - Group 1 2,772,339.90 Special Hazard Loss Coverage Amount - Groups 2 thru 7 5,699,784.26 Fraud Loss Coverage Amount - Group 1 1,092,176.00 Fraud Loss Coverage Amount - Groups 2 thru 7 6,373,005.00 Bankruptcy Loss Coverage Amount - Group 1 100,000.00 Bankruptcy Loss Coverage Amount - ~~Groups~~Group 2 thru 7 100,000.00

Miscellaneous Reporting Senior % - Group 1 96.~~736046~~663944% Senior % - Group 2 98.~~471736~~407856% Senior % - Group 3 97.~~448740~~404921% Senior % - Group 4 98.~~840046~~833163% Senior % - Group 5 97.~~973339~~952766% Senior % - Group 6 97.~~638468~~610721% Senior % - Group 7 98.~~581346~~570061% Senior Prepayment % - Group 1 100.000000% Senior Prepayment % - Group 2 100.000000% Senior Prepayment % - Group 3 100.000000% Senior Prepayment % - Group 4 100.000000% Senior Prepayment % - Group 5 100.000000% Senior Prepayment % - Group 6 100.000000% Senior Prepayment % - Group 7 100.000000% Junior % - Group 1 3.~~263954~~336056% Junior % - Group 2 1.~~528264~~592144% Junior % - Group 3 2.~~551260~~595079% Junior % - Group 4 1.~~159954~~166837% Junior % - Group 5 2.~~026661~~047234% Junior % - Group 6 2.~~361532~~389279% Junior % - Group 7 1.~~418654~~429939%

Group Level Collateral Statement Group ~~GROUP~~ 1 ~~GROUP~~ 3 ~~GROUP~~ 4 Collateral Description Fixed 30 Year Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~507066~~503272 5.~~527448~~529989 5.~~208553~~205318 Weighted Average Net Rate 5.~~257065~~253272 5.~~282063~~284666 4.~~962570~~959358 Weighted Average Maturity ~~344~~342 ~~162~~160 ~~163~~161 Beginning Loan Count ~~194~~189 ~~112~~110 ~~172~~171 Loans Paid In Full 0 2 1 1 Ending Loan Count ~~192~~189 ~~111~~108 ~~171~~170 Beginning Scheduled Balance 9896,~~893~~518,~~616~~383.8805 5957,~~314~~780,~~162~~899.7880 9291,~~442~~102,~~116~~972.3452 Ending Scheduled Balance 9796,~~561~~386,~~954~~280.5376 5856,~~564~~603,~~580~~285.1221 9190,~~680~~074,~~049~~185.3774 Record Date 0810/01/2005 0810/01/2005 0810/01/2005 Principal And Interest Constant ~~575~~560,~~015~~492.8905 ~~536~~528,~~308~~074.6835 ~~801~~798,~~748~~813.4074 Scheduled Principal ~~121~~117,~~171~~852.2093 ~~263~~261,~~095~~801.3722 ~~400~~403,~~507~~630.0445 Unscheduled Principal 114,~~210,491~~249.1536 ~~486~~915,~~487~~813.2937 ~~361~~625,~~559~~156.9333 Scheduled Interest ~~453~~442,~~844~~639.6912 ~~273~~266,~~213~~273.3113 ~~401~~395,~~241~~183.3629 Servicing Fees 20,~~602~~108.8400 1211,~~129~~812.0451 18,~~949~~673.2909 Master Servicing Fees 0.00 39.3301 6564.2465 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 0.00 39.6936 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 ~~433~~422,~~241~~531.8512 ~~261~~254,~~005~~382.25 ~~382~~376,~~226~~445.8355 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

Group Level Collateral Statement Group ~~GROUP~~ 5 ~~GROUP~~ 6 ~~GROUP~~ 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.~~937042~~937607 4.~~691212~~690856 5.~~411615~~410951 Weighted Average Net Rate 4.~~692152~~692762 4.~~450207~~449596 5.~~161615~~160950 Weighted Average Maturity ~~164~~162 ~~164~~162 ~~344~~342 Beginning Loan Count ~~287~~284 ~~105~~104 ~~280~~278 Loans Paid In Full 1 10 23 Ending Loan Count ~~286~~283 104 ~~278~~275 Beginning Scheduled Balance ~~144~~142,~~937~~222,~~834~~001.8052 5352,~~641~~556,~~501~~256.7666 ~~134~~133,~~864~~482,~~600~~833.2814 Ending scheduled Balance ~~143~~140,~~864~~985,~~666~~931.6659 52,~~813~~308,~~424~~168.6855 ~~133~~131,~~684~~728,~~810~~329.7730 Record Date 0810/01/2005 0810/01/2005 0810/01/2005 Principal And Interest Constant 1,~~222~~211,~~218~~067.6247 ~~445~~442,~~914~~856.3099 ~~776~~771,~~977~~263.5127 Scheduled Principal 625,~~915~~870.1353 ~~236~~237,~~211~~412.2413 ~~168~~169,~~781~~372.4243 Unscheduled Principal ~~447~~610,~~253~~199.0140 ~~591~~10,~~865~~675.8498 1,~~011~~585,~~008~~131.0941 Scheduled Interest ~~596~~585,~~303~~196.4994 ~~209~~205,~~703~~444.0686 ~~608~~601,~~196~~890.0984 Servicing Fees 29,~~578~~018.1655 10,~~773~~566.2342 2827,~~096~~808.7894 Master Servicing Fees ~~127~~126.5033 0.00 ~~617~~616.8202 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 22.6945 0.00 ~~102~~101.0881 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 ~~566~~556,~~575~~029.1461 ~~198~~194,~~929~~878.8344 ~~579~~573,~~379~~364.4107 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

Group Level Collateral Statement Group ~~GROUP~~ 2 Total Collateral Description Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~728607~~728436 5.~~287504~~285978 Weighted Average Net Rate 5.~~478608~~478436 5.~~039931~~038398 Weighted Average Maturity ~~344~~342.00 ~~250~~248.00 Record Date 0810/01/2005 0810/01/2005 Principal And Interest Constant ~~505~~490,~~677~~277.9431 4,~~863~~802,~~861~~845.3418 Beginning Loan Count ~~170~~165 1,~~320~~301 Loans Paid In Full 31 118 Ending Loan Count ~~167~~164 1,~~309~~293 Beginning Scheduled Balance 8482,~~778~~308,~~210~~775.2038 ~~668~~655,~~872~~972,~~043~~122.0407 Ending Scheduled Balance 8381,~~280~~694,~~088~~218.6526 ~~661~~649,~~449~~780,~~574~~399.7841 Scheduled Principal ~~100~~97,~~960~~360.3719 1,~~916~~913,~~641~~299.7788 Unscheduled Principal 1517,~~397,161~~196.1893 54,~~505~~278,~~826~~422.4978 Scheduled Interest ~~404~~392,~~717~~917.5712 2,~~947~~889,~~219~~545.5730 Servicing Fee 17,~~662~~147.1266 ~~137~~135,~~791~~135.4617 Master Servicing Fee ~~957~~933.3287 1,~~807~~779.2188 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 39.5747 ~~204~~203.0309 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 ~~386~~374,~~058~~796.5612 2,~~807~~752,~~416~~427.8716 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

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 ~~GROUP~~ 1 20 ~~1,214,850~~0.00 ~~1,196,181~~0.8800 0 0.00 0.00 ~~GROUP~~ 3 12 ~~476~~953,~~000~~300.00 ~~447~~888,~~440~~581.9652 0 0.00 0.00 ~~GROUP~~ 4 1 ~~345~~560,000.00 ~~301~~511,~~542~~883.1481 0 0.00 0.00 ~~GROUP~~ 5 1 ~~434~~531,~~800~~000.00 ~~393~~498,~~450~~201.7336 0 0.00 0.00 ~~GROUP~~ 6 10 ~~394,100~~0.00 ~~372,332~~0.5900 0 0.00 0.00 ~~GROUP~~ 7 23 1,~~006~~575,~~400~~100.00 ~~985~~1,~~950~~545,591.1925 0 0.00 0.00 ~~GROUP~~ 2 3 1 520,~~762,200~~000.00 1509,~~392,044~~503.7832 0 0.00 0.00 Total 118 54,~~633~~139,~~350~~400.00 53,~~088~~953,~~943~~761.2726 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 ~~GROUP~~ 1 0 0.00 0.00 0 0.00 0.00 1514,~~656~~249.5036 ~~GROUP~~ 3 0 0.00 0.00 0 0.00 0.00 4030,~~899~~964.9930 ~~GROUP~~ 4 0 0.00 0.00 0 0.00 0.00 61115,~~413~~551.3334 ~~GROUP~~ 5 0 0.00 0.00 0 0.00 0.00 55114,~~614~~121.0231 ~~GROUP~~ 6 0 0.00 0.00 0 0.00 0.00 ~~221~~10,~~129~~675.1598 ~~GROUP~~ 7 0 0.00 0.00 0 0.00 0.00 2641,~~253~~447.2011 ~~GROUP~~ 2 0 0.00 0.00 0 0.00 0.00 8,~~751~~298.5372 Total 0 0.00 0.00 0 0.00 0.00 ~~429~~335,~~717~~308.7212

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount ~~GROUP~~3 10008910322 ~~0643292507~~CA ~~GA 80~~69.0089 01-May-2004 ~~464~~433,~~000~~300.00 ~~456~~404,~~146~~202.4453 ~~GROUP~~3 12001432411 ~~0644108845~~ CA 80.00 01-~~Jun~~Mar-2004 ~~750~~520,~~850~~000.00 ~~738~~480,~~688~~646.2154 ~~GROUP~~4 30003120500 ~~9040530081~~TX ~~CA 80~~79.0089 01-Apr-2004 ~~476~~560,000.00 ~~445~~509,~~587~~604.3099 ~~GROUP~~5 40083460295 ~~1391131510~~CA ~~FL 38~~24.3370 01-~~Oct~~Jun-~~2002~~2004 ~~345~~531,000.00 ~~300~~496,~~146~~078.6009 ~~GROUP~~7 50003150677 ~~0027280734~~MD TN 80.00 01-~~Aug-2003 434,800.00 391,638.99 GROUP 6 7077410210 TX 34.27 01-~~Jun-2004 ~~394~~737,~~100~~600.00 ~~370~~723,~~736~~034.6930 ~~GROUP~~ 7 ~~0003175053~~0003183608 MDDC 7970.2256 01-Jun-2004 ~~356~~437,500.00 ~~350~~428,~~455~~728.2684 ~~GROUP~~ 7 ~~9040646044~~0031103219 CAMD 7577.5724 01-~~May~~Jun-2004 ~~649~~400,~~900~~000.00 ~~634~~391,~~299~~921.6316 ~~GROUP~~ 2 ~~0040103492~~3414010077 VACT 80.00 01-~~Feb-2004 685,200.00 363,748.47 GROUP 2 2414020104 CO 79.04 01-~~Apr-2004 ~~577~~520,000.00 ~~565~~508,~~453~~898.~~25 GROUP 2 2814010090 MA 57.47 01-Apr-2004 500,000.00 459,207.93~~21

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning ~~GROUP~~3 10008910322 ~~0643292507~~ Loan Paid in Full ~~0 5.875% 360 15 GROUP~~ (1) ~~0644108845 Loan Paid in Full 0~~ 5.~~750~~500% ~~360~~180 1417 ~~GROUP~~ 3 ~~9040530081~~2001432411 Loan Paid in Full 0 5.375% 180 1619 ~~GROUP~~ 4 ~~1391131510~~0003120500 Loan Paid in Full 0(1) 65.125% 180 3418 ~~GROUP~~ 5 ~~0027280734~~0083460295 Loan Paid in Full 0 45.~~875~~000% 180 2416 ~~GROUP~~7 60003150677 ~~7077410210~~ Loan Paid in Full 0 45.~~710~~375% ~~180~~360 1416 ~~GROUP~~ 7 ~~0003175053~~0003183608 Loan Paid in Full (1) 5.~~500~~375% 360 1416 ~~GROUP~~ 7 ~~9040646044~~0031103219 Loan Paid in Full 0 5.~~500~~250% 360 ~~15 GROUP 2 0040103492 Loan Paid in Full 0 5.750% 360 18 GROUP 2 2414020104 Loan Paid in Full 0 5.625% 360~~ 16 ~~GROUP~~ 2 ~~2814010090~~3414010077 Loan Paid in Full 0 5.625% 360 1618

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~826~~654% Current Month 97.~~469~~573% Current Month ~~312~~221.~~803~~007% 3 Month Average 0.~~877~~673% 3 Month Average 97.~~991~~779% 3 Month Average ~~351~~242.~~982~~961% 12 Month Average 0.~~865~~849% 12 Month Average 7.~~423~~820% 12 Month Average ~~383~~340.~~601~~401% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 2.656% N/A Sep-2004 315.503% N/A Oct-2004 6.440% N/A Oct-2004 618.978% N/A~~ Nov-2004 2.819% N/A Nov-2004 227.540% N/A Dec-2004 4.236% N/A Dec-2004 294.508% N/A Jan-2005 7.770% N/A Jan-2005 474.932% N/A Feb-2005 3.751% N/A Feb-2005 204.346% N/A Mar-2005 9.393% N/A Mar-2005 461.444% N/A Apr-2005 12.218% N/A Apr-2005 546.489% N/A May-2005 9.817% N/A May-2005 403.532% N/A Jun-2005 7.046% 6.053% Jun-2005 267.608% 413.578% Jul-2005 13.457% 7.011% Jul-2005 475.534% 416.326% Aug-2005 9.469% 7.423% Aug-2005 312.803% 383.601% Sep-2005 6.295% 7.726% Sep-2005 195.071% 373.565% Oct-2005 7.573% 7.820% Oct-2005 221.007% 340.401% *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. ~~GROUP~~ 1 SMM CPR PSA Current Month 10.~~226~~015% Current Month 130.~~755~~177% Current Month ~~473~~5.~~849~~368% 3 Month Average 0.~~815~~729% 3 Month Average 98.~~302~~242% 3 Month Average ~~340~~275.~~277~~739% 12 Month Average 1.~~002~~023% 12 Month Average 89.~~883~~363% 12 Month Average ~~479~~460.~~592~~625% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 0.164% N/A Sep-2004 23.303% N/A Oct-2004 5.043% N/A Oct-2004 557.665% N/A~~ Nov-2004 9.035% N/A Nov-2004 818.744% N/A Dec-2004 0.253% N/A Dec-2004 19.415% N/A Jan-2005 5.674% N/A Jan-2005 377.500% N/A Feb-2005 7.361% N/A Feb-2005 432.143% N/A Mar-2005 19.323% N/A Mar-2005 1,015.200% N/A Apr-2005 26.292% N/A Apr-2005 1,249.646% N/A May-2005 5.544% N/A May-2005 240.657% N/A Jun-2005 7.918% 7.239% Jun-2005 316.337% 426.786% Jul-2005 6.233% 7.746% Jul-2005 230.644% 441.981% Aug-2005 13.755% 8.883% Aug-2005 473.849% 479.592% Sep-2005 10.794% 9.769% Sep-2005 348.000% 506.650% Oct-2005 0.177% 9.363% Oct-2005 5.368% 460.625% *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. ~~GROUP~~ 3 SMM CPR PSA Current Month 01.~~824~~592% Current Month 917.~~450~~519% Current Month ~~274~~455.~~534~~511% 3 Month Average 01.~~657~~103% 3 Month Average 712.~~582~~394% 3 Month Average ~~233~~336.~~644~~808% 12 Month Average 1.~~355~~444% 12 Month Average 1312.~~078~~824% 12 Month Average ~~641~~509.~~793~~501% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 13.704% N/A Sep-2004 1,124.660% N/A Oct-2004 17.067% N/A Oct-2004 1,198.729% N/A~~ Nov-2004 8.152% N/A Nov-2004 502.214% N/A Dec-2004 27.462% N/A Dec-2004 1,494.628% N/A Jan-2005 7.745% N/A Jan-2005 379.730% N/A Feb-2005 0.607% N/A Feb-2005 27.101% N/A Mar-2005 24.299% N/A Mar-2005 991.189% N/A Apr-2005 18.782% N/A Apr-2005 708.049% N/A May-2005 16.369% N/A May-2005 574.287% N/A Jun-2005 8.498% 12.733% Jun-2005 278.320% 691.859% Jul-2005 4.798% 13.028% Jul-2005 148.077% 691.423% Aug-2005 9.450% 13.078% Aug-2005 274.534% 641.793% Sep-2005 10.213% 12.787% Sep-2005 280.377% 571.436% Oct-2005 17.519% 12.824% Oct-2005 455.511% 509.501% *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. ~~GROUP~~ 4 SMM CPR PSA Current Month 0.~~393~~689% Current Month 47.~~613~~965% Current Month ~~147~~226.~~922~~496% 3 Month Average 0.~~659~~425% 3 Month Average 74.~~555~~956% 3 Month Average ~~258~~147.~~468~~801% 12 Month Average 0.~~748~~596% 12 Month Average 65.~~567~~619% 12 Month Average ~~362~~231.~~971~~402% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 0.651% N/A Sep-2004 67.156% N/A Oct-2004 20.980% N/A Oct-2004 1,807.151% N/A~~ Nov-2004 3.311% N/A Nov-2004 244.692% N/A Dec-2004 0.984% N/A Dec-2004 63.385% N/A Jan-2005 7.415% N/A Jan-2005 423.260% N/A Feb-2005 5.907% N/A Feb-2005 302.634% N/A Mar-2005 1.033% N/A Mar-2005 48.040% N/A Apr-2005 0.222% N/A Apr-2005 9.438% N/A May-2005 15.639% N/A May-2005 614.492% N/A Jun-2005 4.994% 6.075% Jun-2005 181.930% 459.528% Jul-2005 13.058% 6.755% Jul-2005 445.550% 424.955% Aug-2005 4.613% 6.567% Aug-2005 147.922% 362.971% Sep-2005 2.289% 6.704% Sep-2005 68.985% 363.123% Oct-2005 7.965% 5.619% Oct-2005 226.496% 231.402% *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. ~~GROUP~~ 5 SMM CPR PSA Current Month 0.~~310~~431% Current Month 35.~~656~~050% Current Month ~~123~~150.~~998~~774% 3 Month Average 0.~~348~~483% 3 Month Average 45.~~071~~631% 3 Month Average ~~146~~178.~~180~~220% 12 Month Average 0.~~361~~481% 12 Month Average 34.~~170~~173% 12 Month Average ~~150~~173.~~667~~215% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 0.606% N/A Sep-2004 78.827% N/A Oct-2004 0.593% N/A Oct-2004 61.265% N/A~~ Nov-2004 0.481% N/A Nov-2004 41.164% N/A Dec-2004 (3.957)% N/A Dec-2004 (289.943)% N/A Jan-2005 9.139% N/A Jan-2005 587.188% N/A Feb-2005 3.546% N/A Feb-2005 202.353% N/A Mar-2005 0.359% N/A Mar-2005 18.369% N/A Apr-2005 7.642% N/A Apr-2005 354.917% N/A May-2005 7.421% N/A May-2005 315.330% N/A Jun-2005 1.330% 2.699% Jun-2005 52.070% 199.826% Jul-2005 7.228% 3.253% Jul-2005 262.472% 208.546% Aug-2005 3.656% 3.170% Aug-2005 123.998% 150.667% Sep-2005 8.186% 3.802% Sep-2005 259.889% 165.756% Oct-2005 5.050% 4.173% Oct-2005 150.774% 173.215% *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. ~~GROUP~~ 6 SMM CPR PSA Current Month 10.~~108~~020% Current Month 120.~~518~~245% Current Month ~~419~~7.~~252~~224% 3 Month Average 0.~~399~~389% 3 Month Average 4.~~530~~412% 3 Month Average ~~153~~147.~~034~~106% 12 Month Average 0.382% 12 Month Average 3.~~230~~258% 12 Month Average ~~155~~153.~~823~~995% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 0.207% N/A Sep-2004 26.194% N/A Oct-2004 0.176% N/A Oct-2004 17.802% N/A~~ Nov-2004 0.220% N/A Nov-2004 18.438% N/A Dec-2004 0.546% N/A Dec-2004 39.228% N/A Jan-2005 13.027% N/A Jan-2005 817.586% N/A Feb-2005 0.566% N/A Feb-2005 31.573% N/A Mar-2005 2.497% N/A Mar-2005 125.249% N/A Apr-2005 0.529% N/A Apr-2005 24.095% N/A May-2005 7.404% N/A May-2005 310.609% N/A Jun-2005 0.467% 2.376% Jun-2005 18.075% 175.248% Jul-2005 0.606% 2.246% Jul-2005 21.776% 130.808% Aug-2005 12.518% 3.230% Aug-2005 419.252% 155.823% Sep-2005 0.473% 3.252% Sep-2005 14.842% 154.877% Oct-2005 0.245% 3.258% Oct-2005 7.224% 153.995% *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. ~~GROUP~~ 7 SMM CPR PSA Current Month 01.~~751~~189% Current Month 813.~~644~~371% Current Month ~~297~~403.~~150~~924% 3 Month Average 0.~~735~~655% 3 Month Average 87.~~272~~439% 3 Month Average ~~298~~236.~~294~~917% 12 Month Average 0.~~603~~646% 12 Month Average 45.~~784~~484% 12 Month Average ~~249~~222.~~455~~639% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 5.055% N/A Sep-2004 711.005% N/A Oct-2004 0.222% N/A Oct-2004 24.376% N/A~~ Nov-2004 0.286% N/A Nov-2004 25.734% N/A Dec-2004 0.226% N/A Dec-2004 17.274% N/A Jan-2005 0.239% N/A Jan-2005 15.816% N/A Feb-2005 4.664% N/A Feb-2005 272.563% N/A Mar-2005 3.407% N/A Mar-2005 178.277% N/A Apr-2005 12.978% N/A Apr-2005 614.677% N/A May-2005 5.518% N/A May-2005 238.848% N/A Jun-2005 0.289% 3.771% Jun-2005 11.506% 421.204% Jul-2005 15.882% 4.747% Jul-2005 586.228% 358.367% Aug-2005 8.644% 4.784% Aug-2005 297.150% 249.455% Sep-2005 0.301% 4.388% Sep-2005 9.676% 191.010% Oct-2005 13.371% 5.484% Oct-2005 403.924% 222.639% *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. ~~GROUP~~ 2 SMM CPR PSA Current Month 10.~~650~~629% Current Month 187.~~098~~293% Current Month ~~578~~206.~~155~~539% 3 Month Average 21.~~699~~110% 3 Month Average 2712.~~598~~430% 3 Month Average ~~951~~380.~~379~~603% 12 Month Average 1.~~982~~689% 12 Month Average 1315.~~936~~120% 12 Month Average ~~606~~616.~~860~~743% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 0.151% N/A Sep-2004 16.264% N/A Oct-2004 4.835% N/A Oct-2004 428.799% N/A~~ Nov-2004 0.146% N/A Nov-2004 11.014% N/A Dec-2004 13.321% N/A Dec-2004 871.193% N/A Jan-2005 15.402% N/A Jan-2005 891.898% N/A Feb-2005 0.255% N/A Feb-2005 13.241% N/A Mar-2005 20.422% N/A Mar-2005 960.441% N/A Apr-2005 14.908% N/A Apr-2005 641.154% N/A May-2005 14.999% N/A May-2005 594.181% N/A Jun-2005 27.494% 9.343% Jun-2005 1,007.755% 455.345% Jul-2005 37.200% 12.436% Jul-2005 1,268.226% 559.815% Aug-2005 18.098% 13.936% Aug-2005 578.155% 606.860% Sep-2005 11.898% 14.915% Sep-2005 357.116% 635.264% Oct-2005 7.293% 15.120% Oct-2005 206.539% 616.743% *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 Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage ~~GROUP~~ 1 0 0.00 0.00 0.000% ~~GROUP~~ 3 0 0.00 0.00 0.000% ~~GROUP~~ 4 0 0.00 0.00 0.000% ~~GROUP~~ 5 0 0.00 0.00 0.000% ~~GROUP~~ 6 0 0.00 0.00 0.000% ~~GROUP~~ 7 0 0.00 0.00 0.000% ~~GROUP~~ 2 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 7 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. GROUP 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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. Sep-2004 0.000% N/A Sep-2004 0.000% N/A Oct-2004 0.000% N/A Oct-2004 0.000% N/A Nov-2004 0.000% N/A Nov-2004 0.000% N/A Dec-2004 0.000% N/A Dec-2004 0.000% N/A Jan-2005 0.000% N/A Jan-2005 0.000% N/A Feb-2005 0.000% N/A Feb-2005 0.000% N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% 0.000% Jun-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Jul-2005 0.000% 0.000% Aug-2005 0.000% 0.000% Aug-2005 0.000% 0.000% *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)

MASTR Asset Securitization Trust Wells Fargo Bank, N.A. Series 2004-6 Contact Raj Mohindru Underlying Certificate Distribution Date: 810/2625/2005 Phone: (410) 844-6427 UNDERLYING DELINQUENCY STATISTICS Subordinated Outstanding Principal Current Cumulative 30 Day Mortgage Certificates on Underlying Securities Losses Losses # $ % Mastr 2003-8 ~~992~~954,~~426~~865,~~435~~534.5116 0.00 0.00 8 4,~~020~~264,~~320~~434.0822 0.4145% ~~UNDERLYING DELINQUENCY STATISTICS (Continued)~~ 60 Day 90 Day FIC REO # $ % # $ % # $ % # $ % 0 0.00 0.00% 21 ~~679~~290,~~372~~983.6036 0.0703% 0 0.00 0.00% 0 0.00 0.00% UNDERLYING CERTIFICATE STATISTICS Beginning Scheduled Balance 7773,~~907~~500,~~763~~702.7241 Scheduled Principal 9692,~~743~~330.8420 Unshceduled Principal 2789,~~254,467~~156.2147 Interest Distributed ~~357~~336,~~075~~878.5122 Total Principal and Interest Distributed 21,~~708~~218,~~286~~364.5688 Ending Scheduled Balance 7572,~~556~~619,~~552~~215.6875

Filing Compare · MASTR Asset Securitization Trust 2004-6