8-K 1 ffm05ff6_10509.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): September 26, 2005 FIRST FRANKLIN MORTGAGE LOAN TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-12 Pooling and Servicing Agreement) (Commission 54-2175526 (State or other File Number) 54-2175527 jurisdiction 54-6666931 of Incorporation) 54-6666932 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 26, 2005 a distribution was made to holders of FIRST FRANKLIN MORTGAGE LOAN TRUST, Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust, relating to the September 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. FIRST FRANKLIN MORTGAGE LOAN TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 9/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust , relating to the September 26, 2005 distribution. EX-99.1

First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Series First Franklin Mortgage Loan Trust 2005-FF6 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 A-1A 32027NSE2 SEN 3.~~71000~~89125% ~~445~~439,~~166~~218,~~101~~834.7128 1,~~422~~519,~~182~~209.0415 A-1B 32027NSF9 SEN 3.~~76000~~94125% ~~111~~109,~~291~~804,~~525~~708.4357 ~~360~~384,~~337~~682.2350 A-2A 32027NSG7 SEN 3.~~56000~~74125% ~~133~~130,~~136~~038,~~064~~707.5547 ~~408~~432,~~136~~450.0095 A-2B 32027NSH5 SEN 3.~~68000~~86125% 150,897,000.00 ~~478~~517,~~175~~912.8304 A-2C 32027NST9 SEN 3.~~81000~~99125% 22,586,000.00 7480,~~100~~130.9011 M-1 32027NSJ1 MEZ 34.~~88000~~06125% 50,751,000.00 ~~169~~183,~~564~~211.7311 M-2 32027NSK8 MEZ 34.~~90000~~08125% 30,892,000.00 ~~103~~112,~~745~~069.6331 M-3 32027NSL6 MEZ 34.~~93000~~11125% 19,859,000.00 6772,~~206~~573.1761 M-4 32027NSM4 MEZ 4.~~11000~~29125% 34,753,000.00 ~~122~~132,~~996~~563.6639 M-5 32027NSN2 MEZ 4.~~15000~~33125% 15,446,000.00 5559,~~198~~467.0010 B-1 32027NSP7 JUN 4.~~64000~~82125% 12,688,000.00 5054,~~695~~375.6113 B-2 32027NSQ5 JUN 4.~~73000~~91125% 12,136,000.00 4952,~~430~~980.6038 B-3 32027NSR3 JUN 5.~~16000~~34125% 8,826,000.00 3941,~~216~~903.8689 B-4 32027NSS1 JUN 6.~~46000~~64125% 11,033,000.00 6165,~~374~~131.1348 C FFM05FF6C SEN 0.00000% 26,478,532.00 21,~~137~~832,~~856~~145.7784 P FFM05FF6P SEN 0.00000% 0.01 ~~160~~315,~~106~~998.3788 R 32027NSU6 SEN 3.~~71000~~89125% 0.00 0.00 Totals 1,~~085~~075,~~939~~407,~~223~~782.7033 5,~~760~~856,~~323~~804.5387

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1A 511,~~947~~199,~~267~~563.4354 0.00 ~~439~~428,~~218~~019,~~834~~270.2873 712,~~369~~718,~~449~~772.4769 0.00 A-1B 12,~~486~~799,~~816~~890.8689 0.00 ~~109~~107,~~804~~004,~~708~~817.5768 13,~~847~~184,~~154~~573.0939 0.00 A-2A 34,~~097~~965,~~357~~399.0806 0.00 ~~130~~125,~~038~~073,~~707~~308.4741 35,~~505~~397,~~493~~850.0801 0.00 A-2B 0.00 0.00 150,897,000.00 ~~478~~517,~~175~~912.8304 0.00 A-2C 0.00 0.00 22,586,000.00 7480,~~100~~130.9011 0.00 M-1 0.00 0.00 50,751,000.00 ~~169~~183,~~564~~211.7311 0.00 M-2 0.00 0.00 30,892,000.00 ~~103~~112,~~745~~069.6331 0.00 M-3 0.00 0.00 19,859,000.00 6772,~~206~~573.1761 0.00 M-4 0.00 0.00 34,753,000.00 ~~122~~132,~~996~~563.6639 0.00 M-5 0.00 0.00 15,446,000.00 5559,~~198~~467.0010 0.00 B-1 0.00 0.00 12,688,000.00 5054,~~695~~375.6113 0.00 B-2 0.00 0.00 12,136,000.00 4952,~~430~~980.6038 0.00 B-3 0.00 0.00 8,826,000.00 3941,~~216~~903.8689 0.00 B-4 0.00 0.00 11,033,000.00 6165,~~374~~131.1348 0.00 C 0.00 0.00 26,478,532.00 21,~~137~~832,~~856~~145.7784 0.00 P 0.00 0.00 0.01 ~~160~~315,~~106~~998.3788 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 1018,~~531~~964,~~441~~853.3749 0.00 1,~~075~~056,~~407~~442,~~782~~928.3383 1624,~~291~~821,~~764~~658.9036 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1A 452,428,000.00 ~~445~~439,~~166~~218,~~101~~834.7128 0.00 511,~~947~~199,~~267~~563.4354 0.00 0.00 A-1B 113,107,000.00 ~~111~~109,~~291~~804,~~525~~708.4357 0.00 12,~~486~~799,~~816~~890.8689 0.00 0.00 A-2A 141,393,000.00 ~~133~~130,~~136~~038,~~064~~707.5547 0.00 34,~~097~~965,~~357~~399.0806 0.00 0.00 A-2B 150,897,000.00 150,897,000.00 0.00 0.00 0.00 0.00 A-2C 22,586,000.00 22,586,000.00 0.00 0.00 0.00 0.00 M-1 50,751,000.00 50,751,000.00 0.00 0.00 0.00 0.00 M-2 30,892,000.00 30,892,000.00 0.00 0.00 0.00 0.00 M-3 19,859,000.00 19,859,000.00 0.00 0.00 0.00 0.00 M-4 34,753,000.00 34,753,000.00 0.00 0.00 0.00 0.00 M-5 15,446,000.00 15,446,000.00 0.00 0.00 0.00 0.00 B-1 12,688,000.00 12,688,000.00 0.00 0.00 0.00 0.00 B-2 12,136,000.00 12,136,000.00 0.00 0.00 0.00 0.00 B-3 8,826,000.00 8,826,000.00 0.00 0.00 0.00 0.00 B-4 11,033,000.00 11,033,000.00 0.00 0.00 0.00 0.00 C 26,477,070.86 26,478,532.00 0.00 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,103,272,170.87 1,~~085~~075,~~939~~407,~~223~~782.7033 0.00 1018,~~531~~964,~~441~~853.3749 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1A 511,~~947~~199,~~267~~563.4354 ~~439~~428,~~218~~019,~~834~~270.2873 0.~~97080383~~94604947 511,~~947~~199,~~267~~563.4354 A-1B 12,~~486~~799,~~816~~890.8689 ~~109~~107,~~804~~004,~~708~~817.5768 0.~~97080383~~94604947 12,~~486~~799,~~816~~890.8689 A-2A 34,~~097~~965,~~357~~399.0806 ~~130~~125,~~038~~073,~~707~~308.4741 0.~~91969693~~88457921 34,~~097~~965,~~357~~399.0806 A-2B 0.00 150,897,000.00 1.00000000 0.00 A-2C 0.00 22,586,000.00 1.00000000 0.00 M-1 0.00 50,751,000.00 1.00000000 0.00 M-2 0.00 30,892,000.00 1.00000000 0.00 M-3 0.00 19,859,000.00 1.00000000 0.00 M-4 0.00 34,753,000.00 1.00000000 0.00 M-5 0.00 15,446,000.00 1.00000000 0.00 B-1 0.00 12,688,000.00 1.00000000 0.00 B-2 0.00 12,136,000.00 1.00000000 0.00 B-3 0.00 8,826,000.00 1.00000000 0.00 B-4 0.00 11,033,000.00 1.00000000 0.00 C 0.00 26,478,532.00 1.00005519 0.00 P 0.00 0.01 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1018,~~531~~964,~~441~~853.3749 1,~~075~~056,~~407~~442,~~782~~928.3383 0.~~97474387~~95755423 1018,~~531~~964,~~441~~853.3749

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1A 452,428,000.00 ~~983~~970.~~94905203~~80382797 0.00000000 1324.~~14522406~~75435548 0.00000000 A-1B 113,107,000.00 ~~983~~970.~~94905205~~80382797 0.00000000 1324.~~14522408~~75435552 0.00000000 A-2A 141,393,000.00 ~~941~~919.~~60294039~~69692609 0.00000000 2135.~~90601430~~11771488 0.00000000 A-2B 150,897,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2C 22,586,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 50,751,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 30,892,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 19,859,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 34,753,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 15,446,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 12,688,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 12,136,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 8,826,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 11,033,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 26,477,070.86 1000.05518511 0.00000000 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1A 0.00000000 1324.~~14522406~~75435548 ~~970~~946.~~80382797~~04947247 0.~~97080383~~94604947 1324.~~14522406~~75435548 A-1B 0.00000000 1324.~~14522408~~75435552 ~~970~~946.~~80382797~~04947245 0.~~97080383~~94604947 1324.~~14522408~~75435552 A-2A 0.00000000 2135.~~90601430~~11771488 ~~919~~884.~~69692609~~57921121 0.~~91969693~~88457921 2135.~~90601430~~11771488 A-2B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-2C 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 1,000.05518511 1.00005519 0.00000000 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1A 452,428,000.00 3.~~71000~~89125% ~~445~~439,~~166~~218,~~101~~834.7128 1,~~422~~519,~~182~~209.0415 0.00 0.00 A-1B 113,107,000.00 3.~~76000~~94125% ~~111~~109,~~291~~804,~~525~~708.4357 ~~360~~384,~~337~~682.2350 0.00 0.00 A-2A 141,393,000.00 3.~~56000~~74125% ~~133~~130,~~136~~038,~~064~~707.5547 ~~408~~432,~~136~~450.0095 0.00 0.00 A-2B 150,897,000.00 3.~~68000~~86125% 150,897,000.00 ~~478~~517,~~175~~912.8304 0.00 0.00 A-2C 22,586,000.00 3.~~81000~~99125% 22,586,000.00 7480,~~100~~130.9011 0.00 0.00 M-1 50,751,000.00 34.~~88000~~06125% 50,751,000.00 ~~169~~183,~~564~~211.7311 0.00 0.00 M-2 30,892,000.00 34.~~90000~~08125% 30,892,000.00 ~~103~~112,~~745~~069.6331 0.00 0.00 M-3 19,859,000.00 34.~~93000~~11125% 19,859,000.00 6772,~~206~~573.1761 0.00 0.00 M-4 34,753,000.00 4.~~11000~~29125% 34,753,000.00 ~~122~~132,~~996~~563.6639 0.00 0.00 M-5 15,446,000.00 4.~~15000~~33125% 15,446,000.00 5559,~~198~~467.0010 0.00 0.00 B-1 12,688,000.00 4.~~64000~~82125% 12,688,000.00 5054,~~695~~375.6113 0.00 0.00 B-2 12,136,000.00 4.~~73000~~91125% 12,136,000.00 4952,~~430~~980.6038 0.00 0.00 B-3 8,826,000.00 5.~~16000~~34125% 8,826,000.00 3941,~~216~~903.8689 0.00 0.00 B-4 11,033,000.00 6.~~46000~~64125% 11,033,000.00 6165,~~374~~131.1348 0.00 0.00 C 26,477,070.86 0.00000% 26,478,532.00 0.00 0.00 0.00 P 0.01 0.00000% 0.01 0.00 0.00 0.00 R 100.00 3.~~71000~~89125% 0.00 0.00 0.00 0.00 Totals 1,103,272,170.87 3,~~462~~708,~~360~~660.3915 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 A-1A 0.00 0.00 1,~~422~~519,~~182~~209.0415 0.00 ~~439~~428,~~218~~019,~~834~~270.2873 A-1B 0.00 0.00 ~~360~~384,~~337~~682.2350 0.00 ~~109~~107,~~804~~004,~~708~~817.5768 A-2A 0.00 0.00 ~~408~~432,~~136~~450.0095 0.00 ~~130~~125,~~038~~073,~~707~~308.4741 A-2B 0.00 0.00 ~~478~~517,~~175~~912.8304 0.00 150,897,000.00 A-2C 0.00 0.00 7480,~~100~~130.9011 0.00 22,586,000.00 M-1 0.00 0.00 ~~169~~183,~~564~~211.7311 0.00 50,751,000.00 M-2 0.00 0.00 ~~103~~112,~~745~~069.6331 0.00 30,892,000.00 M-3 0.00 0.00 6772,~~206~~573.1761 0.00 19,859,000.00 M-4 0.00 0.00 ~~122~~132,~~996~~563.6639 0.00 34,753,000.00 M-5 0.00 0.00 5559,~~198~~467.0010 0.00 15,446,000.00 B-1 0.00 0.00 5054,~~695~~375.6113 0.00 12,688,000.00 B-2 0.00 0.00 4952,~~430~~980.6038 0.00 12,136,000.00 B-3 0.00 0.00 3941,~~216~~903.8689 0.00 8,826,000.00 B-4 0.00 0.00 6165,~~374~~131.1348 0.00 11,033,000.00 C 0.00 0.00 21,~~137~~832,~~856~~145.7784 0.00 26,478,532.00 P 0.00 0.00 ~~160~~315,~~106~~998.3788 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~760~~856,~~323~~804.5387 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 A-1A 452,428,000.00 3.~~71000~~89125% ~~983~~970.~~94905203~~80382797 3.~~14344391~~35790258 0.00000000 0.00000000 A-1B 113,107,000.00 3.~~76000~~94125% ~~983~~970.~~94905205~~80382797 3.~~18580839~~40104945 0.00000000 0.00000000 A-2A 141,393,000.00 3.~~56000~~74125% ~~941~~919.~~60294039~~69692609 23.~~88653611~~05850325 0.00000000 0.00000000 A-2B 150,897,000.00 3.~~68000~~86125% 1000.00000000 3.~~16888891~~43222224 0.00000000 0.00000000 A-2C 22,586,000.00 3.~~81000~~99125% 1000.00000000 3.~~28083326~~54777783 0.00000000 0.00000000 M-1 50,751,000.00 34.~~88000~~06125% 1000.00000000 3.~~34111111~~61000000 0.00000000 0.00000000 M-2 30,892,000.00 34.~~90000~~08125% 1000.00000000 3.~~35833323~~62777774 0.00000000 0.00000000 M-3 19,859,000.00 34.~~93000~~11125% 1000.00000000 3.~~38416688~~65444433 0.00000000 0.00000000 M-4 34,753,000.00 4.~~11000~~29125% 1000.00000000 3.~~53916669~~81444451 0.00000000 0.00000000 M-5 15,446,000.00 4.~~15000~~33125% 1000.00000000 3.~~57361129~~85000000 0.00000000 0.00000000 B-1 12,688,000.00 4.~~64000~~82125% 1000.00000000 34.~~99555564~~28555564 0.00000000 0.00000000 B-2 12,136,000.00 4.~~73000~~91125% 1000.00000000 4.~~07305537~~36555537 0.00000000 0.00000000 B-3 8,826,000.00 5.~~16000~~34125% 1000.00000000 4.~~44333333~~74777816 0.00000000 0.00000000 B-4 11,033,000.00 6.~~46000~~64125% 1000.00000000 5.~~56277803~~90333364 0.00000000 0.00000000 C 26,477,070.86 0.00000% 1000.05518511 0.00000000 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 3.~~71000~~89125% 0.00000000 0.00000000 0.00000000 0.00000000 (5) Per $1 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 A-1A 0.00000000 0.00000000 3.~~14344391~~35790258 0.00000000 ~~970~~946.~~80382797~~04947247 A-1B 0.00000000 0.00000000 3.~~18580839~~40104945 0.00000000 ~~970~~946.~~80382797~~04947245 A-2A 0.00000000 0.00000000 23.~~88653611~~05850325 0.00000000 ~~919~~884.~~69692609~~57921121 A-2B 0.00000000 0.00000000 3.~~16888891~~43222224 0.00000000 1000.00000000 A-2C 0.00000000 0.00000000 3.~~28083326~~54777783 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 3.~~34111111~~61000000 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 3.~~35833323~~62777774 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 3.~~38416688~~65444433 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 3.~~53916669~~81444451 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 3.~~57361129~~85000000 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 34.~~99555564~~28555564 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 4.~~07305537~~36555537 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 4.~~44333333~~74777816 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 5.~~56277803~~90333364 0.00000000 1000.00000000 C 0.00000000 0.00000000 8069.~~74370391~~19745200 0.00000000 1000.05518511 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1625,~~355~~232,~~708~~974.5697 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~414~~450,~~036~~806.6055 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1625,~~769~~683,~~745~~781.1652 Withdrawals Reimbursement for Servicer Advances 25414,~~505~~036.5960 Payment of Service Fee ~~452~~448,~~474~~086.6858 Payment of Interest and Principal 1624,~~291~~821,~~764~~658.8934 Total Withdrawals (Pool Distribution Amount) 1625,~~769~~683,~~745~~781.1652 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~452~~448,~~474~~086.6858 Trustee Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~452~~448,~~474~~086.6858

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 ~~262~~291 0 0 0 ~~262~~291 5453,~~815~~627,~~745~~746.6310 0.00 0.00 0.00 5453,~~815~~627,~~745~~746.6310 60 Days 6368 0 0 0 6368 1215,~~236~~398,~~879~~699.1887 0.00 0.00 0.00 1215,~~236~~398,~~879~~699.1887 90 Days 2025 0 0 0 2025 43,~~265~~224,~~891~~273.9935 0.00 0.00 0.00 43,~~265~~224,~~891~~273.9935 120 Days 021 0 0 0 021 05,031,938.0090 0.00 0.00 0.00 05,031,938.0090 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 ~~345~~405 0 0 0 ~~345~~405 7177,~~318~~282,~~516~~658.8022 0.00 0.00 0.00 7177,~~318~~282,~~516~~658.8022 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 56.~~433430~~131479% 0.000000% 0.000000% 0.000000% 56.~~433430~~131479% 5.~~095652~~074697% 0.000000% 0.000000% 0.000000% 5.~~095652~~074697% 60 Days 1.~~306512~~432786% 0.000000% 0.000000% 0.000000% 1.~~306512~~432786% 1.~~137536~~457151% 0.000000% 0.000000% 0.000000% 1.~~137536~~457151% 90 Days 0.~~414766~~526759% 0.000000% 0.000000% 0.000000% 0.~~414766~~526759% 0.~~396556~~305107% 0.000000% 0.000000% 0.000000% 0.~~396556~~305107% 120 Days 0.~~000000~~442478% 0.000000% 0.000000% 0.000000% 0.~~000000~~442478% 0.~~000000~~476163% 0.000000% 0.000000% 0.000000% 0.~~000000~~476163% 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 78.~~154708~~533502% 0.000000% 0.000000% 0.000000% 78.~~154708~~533502% 67.~~629744~~313119% 0.000000% 0.000000% 0.000000% 67.~~629744~~313119%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~414~~450,~~036~~806.6055

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~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-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 & Arm Weighted Average Gross Coupon 6.~~688818~~683702% Weighted Average Net Coupon 6.~~188818~~183702% Weighted Average Pass-Through Rate 6.~~188818~~183702% Weighted Average Maturity(Stepdown Calculation) ~~355~~354 Beginning Scheduled Collateral Loan Count 4,~~870~~822 Number Of Loans Paid In Full 4876 Ending Scheduled Collateral Loan Count 4,~~822~~746 Beginning Scheduled Collateral Balance 1,~~085~~075,~~939~~407,~~223~~782.6932 Ending Scheduled Collateral Balance 1,~~075~~056,~~407~~442,~~782~~928.3283 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 1,~~075~~056,~~735~~767,~~664~~407.3161 Monthly P&I Constant 6,~~408~~342,~~164~~853.1148 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~355~~353,~~122~~099.1838 Unscheduled Principal 1018,~~176~~611,~~319~~754.1911

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~208087~~209695 6.~~833789~~829168 6.~~389462~~389552 Weighted Average Net Rate 6.~~708087~~709695 6.~~333789~~329168 5.~~889462~~889552 Weighted Average Maturity ~~342~~341 ~~356~~355 ~~353~~352 Beginning Loan Count ~~631~~624 3,~~496~~461 53 Loans Paid In Full 7 3558 0 Ending Loan Count ~~624~~617 3,~~461~~403 53 Beginning Scheduled Balance 8382,~~857~~953,~~311~~118.1537 ~~615~~609,~~756~~226,~~464~~573.7120 2827,~~018~~991,~~103~~371.7966 Ending Scheduled Balance 8281,~~953~~484,~~118~~300.3772 ~~609~~596,~~226~~695,~~573~~936.2042 27,~~991~~965,~~371~~695.6633 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~577~~571,~~449~~657.0893 3,~~696~~655,~~740~~709.2540 173,~~369~~362.8349 Scheduled Principal 73,~~740~~269.0706 ~~190~~188,~~115~~617.6418 24,~~185~~318.9889 Unscheduled Principal ~~830~~1,~~452~~395,548.7159 612,~~339~~342,~~775~~019.8760 21,~~546~~357.1544 Scheduled Interest ~~503~~498,~~709~~388.0187 3,~~506~~467,~~624~~092.6122 149,~~183~~043.8560 Servicing Fees 34,~~940~~563.5580 ~~256~~253,~~565~~844.1941 11,~~674~~663.2107 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 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 ~~468~~463,~~768~~825.4607 3,~~250~~213,~~059~~247.4281 137,~~509~~380.6453 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~708087~~709695 6.~~333789~~329168 5.~~889462~~889552

Group Level Collateral Statement Group 4 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~341565~~334580 6.~~688818~~683702 Weighted Average Net Rate 5.~~841565~~834580 6.~~188818~~183702 Weighted Average Maturity ~~356~~ 355 354 Beginning Loan Count ~~690~~684 4,~~870~~822 Loans Paid In Full 611 4876 Ending Loan Count ~~684~~673 4,~~822~~746 Beginning Scheduled Balance ~~358~~355,~~307~~236,~~344~~719.0409 1,~~085~~075,~~939~~407,~~223~~782.6932 Ending scheduled Balance ~~355~~350,~~236~~296,~~719~~996.0936 1,~~075~~056,~~407~~442,~~782~~928.3283 Record Date 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 1,~~960~~942,~~604~~123.9566 6,~~408~~342,~~164~~853.1148 Scheduled Principal 6766,~~080~~894.4925 ~~355~~353,~~122~~099.1838 Unscheduled Principal 34,~~003~~872,~~544~~828.4648 1018,~~176~~611,~~319~~754.1911 Scheduled Interest 1,~~893~~875,~~524~~229.4641 65,~~053~~989,~~041~~754.9310 Servicing Fees ~~149~~148,~~294~~015.7330 ~~452~~448,~~474~~086.6858 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 1,~~744~~727,~~229~~214.7311 5,~~600~~541,~~567~~667.2552 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~841565~~834580 6.~~188818~~183702

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 7 ~~829~~1,~~975~~401,650.00 ~~826~~1,~~732~~393,060.2375 0 0.00 0.00 Group 2 3458 612,~~327~~083,~~150~~425.00 612,~~318~~054,~~906~~472.6310 0 0.00 0.00 Group 3 0 0.00 0.00 0 0.00 0.00 Group 4 611 24,~~969~~879,~~500~~950.00 24,~~967~~775,~~254~~859.4125 0 0.00 0.00 Total 4776 1018,~~126~~365,~~625~~025.00 1018,~~112~~223,~~893~~392.2710 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 4,~~642~~462.0690 Group 2 0 0.00 0.00 0 0.00 0.00 23391,~~515~~105.4657 Group 3 0 0.00 0.00 0 0.00 0.00 21,~~546~~357.1544 Group 4 0 0.00 0.00 0 0.00 0.00 3798,~~047~~279.1651 Total 0 0.00 0.00 0 0.00 0.00 67495,~~750~~205.8342

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0035818517~~4000273966 ILCA 6365.9975 01-May-2005 ~~140~~167,000.00 ~~138~~166,~~274~~072.2567 Group 1 ~~4000250729~~4000274987 TXMD 7995.8500 01-May-2005 ~~108~~264,~~600~~100.00 ~~108~~263,~~248~~031.7340 Group 1 ~~4000280090~~4000275401 MDIL 8088.0041 01-May-2005 ~~156~~305,000.00 ~~155~~299,~~417~~191.4130 Group 1 ~~4000280380~~4000283542 CAIL 8078.61 01-May-2005 147,000.00 146,259.58 Group 1 4000284334 NJ 76.74 01-May-2005 ~~248~~165,000.00 ~~247~~164,~~500~~281.64 Group 1 4000290050 CA 75.00 01-May-2005 237,750.00 236,834.27 Group 1 ~~4000280957~~4000294832 IL 3895.9700 01-May-2005 53115,800.00 115,414.83 Group 2 0035741834 IL 80.00 01-Feb-2005 92,000.00 5291,~~374~~254.4033 Group 12 ~~4000281339~~4000200687 KSNJ 6594.99 01-Feb-2005 342,900.00 342,900.00 Group 2 4000253797 NY 90.00 01-~~May~~Apr-2005 89,~~375~~550.00 89,~~100~~171.4679 Group 12 ~~4000303784~~4000255059 IAMO 5387.0304 01-May-2005 35211,500.00 211,428.99 Group 2 4000264610 MO 95.00 01-May-2005 183,350.00 182,742.13 Group 2 4000265484 MA 80.00 01-Apr-2005 244,000.00 34243,~~895~~959.4059 Group 2 ~~4000229006~~4000265815 NVNY ~~100~~95.00 01-May-2005 308,750.00 307,700.25 Group 2 4000265988 AZ 79.98 01-Apr-2005 ~~184~~103,~~650~~700.00 ~~184~~103,~~650~~700.00 Group 2 ~~4000254843~~4000266709 CAAZ 80.00 01-May-2005 ~~207~~151,200.00 ~~206~~151,~~638~~200.1700 Group 2 ~~4000257535~~4000268059 FLNV 3895.3300 01-~~Apr~~May-2005 ~~115~~157,~~000~~700.00 ~~114~~157,~~393~~700.8800 Group 2 ~~4000270261~~4000269157 ILMI ~~100~~90.00 01-May-2005 ~~220~~99,900.00 0.00 Group 2 4000276075 MD 76.58 01-May-2005 216,500.00 215,155.79 Group 2 4000276839 NJ 81.43 01-May-2005 285,000.00 ~~219~~284,~~550~~999.3799 Group 2 ~~4000272378~~4000276926 WICA ~~100~~80.00 01-May-2005 73288,000.00 72288,~~830~~000.1700 Group 2 ~~4000272513~~4000278500 IL 100.00 01-May-2005 ~~194~~172,~~000~~500.00 ~~193~~172,~~548~~500.6200 Group 2 ~~4000273912~~4000278704 CA 7985.7600 01-Apr-2005 ~~264~~276,~~000~~250.00 ~~264~~276,250.00 Group 2 4000278715 CA 83.08 01-May-2005 270,000.00 269,999.99 Group 2 ~~4000275549~~4000279039 MACA 95.00 01-Apr-2005 236,550.00 236,449.17 Group 2 4000279068 AZ 79.99 01-May-2005 222,800.00 222,800.00 Group 2 4000279385 IL 85.00 01-May-2005 246,500.00 246,500.00 Group 2 4000279920 CA 100.00 01-May-2005 ~~130~~270,000.00 ~~130~~269,~~000~~027.55 Group 2 4000280908 FL 75.00 01-May-2005 232,500.00 231,535.88 Group 2 ~~4000276637~~4000281059 AZMN 90.00 01-~~Apr~~May-2005 ~~170~~224,100.00 ~~169~~224,~~394~~100.5100 Group 2 ~~4000277020~~4000282182 FLIL 8988.9724 01-May-2005 ~~137~~150,~~350~~000.00 ~~137~~149,~~350~~361.0043 Group 2 ~~4000277791~~4000282225 MOIL ~~100~~90.00 01-May-2005 ~~127~~135,000.00 ~~126~~134,999.2798 Group 2 ~~4000278123~~4000282262 MASC 6889.7598 01-~~May~~Apr-2005 ~~137~~175,~~500~~450.00 ~~137~~175,~~098~~450.1100 Group 2 ~~4000278742~~4000283328 CA 6372.4229 01-May-2005 ~~352~~300,000.00 ~~352~~298,927.54 Group 2 4000284056 FL 100.00 01-May-2005 121,000.00 121,000.00 Group 2 ~~4000283528~~4000284324 COCA 79.99 01-May-2005 298,500.00 298,499.59 Group 2 4000286483 TN 80.00 01-May-2005 ~~226~~193,~~400~~600.00 ~~226~~192,~~400~~958.0018 Group 2 ~~4000285659~~4000286684 MN 8885.5700 01-May-2005 ~~186~~204,000.00 ~~186~~204,000.00 Group 2 ~~4000286197~~4000286891 CA 4963.6757 01-May-2005 ~~303~~328,000.00 ~~303~~326,~~000~~155.00 Group 2 ~~4000286214~~4000286995 WAFL 5180.1800 01-May-2005 ~~130~~136,000.00 ~~129~~135,~~559~~422.3615 Group 2 ~~4000287503~~4000287857 ILCA 8580.00 01-May-2005 ~~204~~228,000.00 ~~203~~228,~~499~~000.4300 Group 2 ~~4000287537~~4000288877 OR 80.00 01-May-2005 ~~128~~113,~~400~~600.00 ~~128~~113,~~400~~600.00 Group 2 ~~4000291191~~4000289009 SCAZ 8079.69 01-May-2005 127,500.00 127,448.50 Group 2 4000289204 CA 56.45 01-May-2005 ~~104~~175,000.00 ~~103~~174,~~664~~999.99 Group 2 4000289331 CA 95.00 01-May-2005 221,350.00 220,454.35 Group 2 ~~4000294797~~4000290754 MEMI 80.00 01-May-2005 ~~163~~39,~~200~~600.00 ~~163~~39,~~200~~484.0043 Group 2 ~~4000295140~~4000291394 ILTN 90100.00 01-May-2005 ~~333~~50,175.00 50,008.65 Group 2 4000291805 CA 68.65 01-May-2005 208,000.00 ~~331~~207,~~843~~049.4759 Group 2 ~~4000295832~~4000292685 MOCA 9095.00 01-May-2005 ~~117~~316,~~000~~350.00 ~~117~~316,350.00 Group 2 4000294124 MI 84.38 01-May-2005 135,000.00 134,467.03 Group 2 ~~4000296679~~4000294787 MNNJ 8082.90 01-May-2005 339,900.00 335,359.12 Group 2 4000295063 CA 75.00 01-May-2005 ~~124~~225,000.00 ~~123~~224,~~547~~066.9884 Group 2 ~~4000296690~~4000295821 AZFL 8895.2400 01-May-2005 ~~165~~209,~~000~~950.00 ~~164~~209,~~440~~121.7513 Group 2 ~~4000297232~~4000296081 NVCA 90.00 01-May-2005 ~~270~~207,000.00 ~~269~~206,999.99 Group 2 ~~4000297936~~4000296663 ILNJ 5895.6400 01-May-2005 ~~173~~152,000.00 ~~172~~151,384.3799 Group 2 ~~4000300501~~4000297151 MOFL 9087.57 01-May-2005 148,000.00 147,496.82 Group 2 4000297506 CA 85.71 01-May-2005 ~~199~~180,~~800~~000.00 ~~199~~180,~~216~~000.0300 Group 2 ~~4000300535~~4000297780 MOCA 9289.1169 01-May-2005 ~~175~~287,000.00 ~~174~~287,~~524~~000.6300 Group 2 ~~4000304302~~4000298478 IL 9485.9700 01-May-2005 85210,~~000~~800.00 84201,~~674~~882.27 Group 2 ~~4000305450~~4000299603 MACA 9085.00 01-May-2005 ~~459~~276,~~000~~250.00 ~~457~~276,~~359~~250.3300 Group 2 ~~4000305637~~4000301501 AZOR 8985.7000 01-May-2005 ~~148~~144,~~000~~500.00 ~~148~~143,~~000~~900.84 Group 2 4000304363 CA 82.96 01-May-2005 280,400.00 280,313.84 Group 2 ~~4000307283~~4000305707 SCCA 9584.46 01-May-2005 266,050.00 266,050.00 Group 2 4000306965 NV 73.19 01-May-2005 ~~172~~344,~~900~~000.00 ~~172~~342,~~899~~270.9920 Group 2 ~~4000308064~~4000307554 FLCA 9480.9800 01-May-2005 ~~148~~231,~~650~~200.00 ~~148~~231,~~193~~106.3613 Group 4 ~~4000245548~~4000179015 NJCA 8179.0499 01-~~Apr~~May-2005 ~~466~~600,700.00 600,700.00 Group 4 4000263352 MA 100.00 01-May-2005 450,000.00 ~~466~~450,000.00 Group 4 ~~4000278408~~4000277811 CAAZ 8990.9300 01-May-2005 ~~580~~420,~~500~~300.00 ~~580~~420,~~500~~300.00 Group 4 ~~4000280340~~4000279338 CA 8590.00 01-~~Apr~~May-2005 ~~467~~369,~~500~~000.00 ~~467~~367,~~500~~880.38 Group 4 4000282459 FL 100.00 01-May-2005 400,000.00 297,682.20 Group 4 ~~4000282400~~4000283032 CA 9580.00 01-May-2005 ~~399~~520,000.00 ~~397~~520,~~680~~000.0200 Group 4 ~~4000284029~~4000289455 CA 9290.8200 01-May-2005 ~~484~~360,~~500~~000.00 ~~482~~359,~~817~~999.2810 Group 4 ~~4000286434~~4000290855 CA 80.00 01-May-2005 ~~572~~392,000.00 ~~572~~390,120.81 Group 4 4000292687 VA 80.00 01-May-2005 364,450.00 364,366.48 Group 4 4000296330 CA 90.00 01-May-2005 598,500.00 598,500.00 Group 4 4000304809 UT 90.00 01-May-2005 405,000.00 405,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0035818517~~4000273966 Loan Paid in Full 0 7.~~375~~750% ~~180~~360 34 Group 1 ~~4000250729~~4000274987 Loan Paid in Full 0 7.~~250~~125% 360 34 Group 1 ~~4000280090~~4000275401 Loan Paid in Full 0 65.~~375~~875% ~~360~~180 34 Group 1 ~~4000280380~~4000283542 Loan Paid in Full 0 65.~~875~~990% 360 34 Group 1 ~~4000280957~~4000284334 Loan Paid in Full 0 76.~~875~~750% ~~180~~360 34 Group 1 ~~4000281339~~4000290050 Loan Paid in Full 0 7.375% 360 34 Group 1 ~~4000303784~~4000294832 Loan Paid in Full 0 8.500% 360 4 Group 2 0035741834 Loan Paid in Full 0 6.000% 360 7 Group 2 4000200687 Loan Paid in Full 1 6.~~625~~500% 360 37 Group 2 ~~4000229006~~4000253797 Loan Paid in Full 0 8.~~375~~500% 360 5 Group 2 4000255059 Loan Paid in Full 1 5.875% 360 4 Group 2 ~~4000254843~~4000264610 Loan Paid in Full 0 78.~~999~~125% 360 34 Group 2 ~~4000257535~~4000265484 Loan Paid in Full 0 6.625% 360 5 Group 2 4000265815 Loan Paid in Full 0 8.~~750~~000% 360 4 Group 2 ~~4000270261~~4000265988 Loan Paid in Full 0 96.~~375~~250% 360 35 Group 2 ~~4000272378~~4000266709 Loan Paid in Full 0 86.~~750~~250% 360 34 Group 2 ~~4000272513~~4000268059 Loan Paid in Full (1) 6.500% 360 4 Group 2 4000269157 Loan Paid in Full 0 8.~~750~~375% 360 34 Group 2 ~~4000273912~~4000276075 Loan Paid in Full 0 64.~~500~~875% 360 4 Group 2 ~~4000275549~~4000276839 Loan Paid in Full 0 96.~~125~~990% 360 34 Group 2 ~~4000276637~~4000276926 Loan Paid in Full 0 6.~~999~~125% 360 4 Group 2 ~~4000277020~~4000278500 Loan Paid in Full 0 7.~~375~~500% 360 34 Group 2 ~~4000277791~~4000278704 Loan Paid in Full 0 8.~~875~~500% 360 35 Group 2 ~~4000278123~~4000278715 Loan Paid in Full 0 76.~~625~~125% 360 34 Group 2 ~~4000278742~~4000279039 Loan Paid in Full (1) 45.~~625~~999% 360 5 Group 2 4000279068 Loan Paid in Full 1 6.500% 360 4 Group 2 4000279385 Loan Paid in Full 3 7.125% 360 4 Group 2 ~~4000283528~~4000279920 Loan Paid in Full 0 97.~~000~~875% 360 34 Group 2 ~~4000285659~~4000280908 Loan Paid in Full 0 7.000% 360 34 Group 2 ~~4000286197~~4000281059 Loan Paid in Full 0 57.~~875~~750% 360 34 Group 2 ~~4000286214~~4000282182 Loan Paid in Full 0 6.875% 360 34 Group 2 ~~4000287503~~4000282225 Loan Paid in Full 0 9.250% 360 4 Group 2 4000282262 Loan Paid in Full 0 7.375% 360 5 Group 2 4000283328 Loan Paid in Full 0 7.750% 360 4 Group 2 4000284056 Loan Paid in Full 0 8.~~625~~125% 360 34 Group 2 ~~4000287537~~4000284324 Loan Paid in Full 0 6.~~750~~125% 360 34 Group 2 ~~4000291191~~4000286483 Loan Paid in Full 1 8.125% 360 4 Group 2 4000286684 Loan Paid in Full 0 7.125% 360 34 Group 2 ~~4000294797~~4000286891 Loan Paid in Full (1) 6.750% 360 4 Group 2 4000286995 Loan Paid in Full 1 6.875% 360 4 Group 2 4000287857 Loan Paid in Full 1 6.625% 360 4 Group 2 4000288877 Loan Paid in Full 0 6.~~250~~750% 360 34 Group 2 ~~4000295140~~4000289009 Loan Paid in Full 0 7.875% 360 4 Group 2 4000289204 Loan Paid in Full 1 6.750% 360 34 Group 2 ~~4000295832~~4000289331 Loan Paid in Full 0 7.~~500~~125% 360 34 Group 2 ~~4000296679~~4000290754 Loan Paid in Full 0 8.750% 360 4 Group 2 4000291394 Loan Paid in Full 1 8.125% 360 4 Group 2 4000291805 Loan Paid in Full 0 6.500% 360 34 Group 2 ~~4000296690~~4000292685 Loan Paid in Full 0 67.~~875~~750% 360 34 Group 2 ~~4000297232~~4000294124 Loan Paid in Full 0 7.~~875~~250% 360 34 Group 2 ~~4000297936~~4000294787 Loan Paid in Full (0 5.625% 360 4 Group 2 4000295063 Loan Paid in Full 1) 6.~~625~~999% 360 34 Group 2 ~~4000300501~~4000295821 Loan Paid in Full 0 7.~~625~~250% 360 34 Group 2 ~~4000300535~~4000296081 Loan Paid in Full 0 7.~~990~~750% 360 34 Group 2 ~~4000304302~~4000296663 Loan Paid in Full 0(1) 7.~~750~~125% 360 4 Group 2 4000297151 Loan Paid in Full 3 8.000% 360 4 Group 2 ~~4000305450~~4000297506 Loan Paid in Full 0 6.~~750~~375% 360 34 Group 2 ~~4000305637~~4000297780 Loan Paid in Full 0 6.~~999~~500% 360 34 Group 2 ~~4000307283~~4000298478 Loan Paid in Full 0 8.125% 360 4 Group 2 4000299603 Loan Paid in Full 0 7.~~500~~250% 360 34 Group 2 ~~4000308064~~4000301501 Loan Paid in Full 0 7.000% 360 4 Group 2 4000304363 Loan Paid in Full 1 7.375% 360 34 Group 2 4000305707 Loan Paid in Full 0 7.375% 360 4 ~~4000245548~~Group 2 4000306965 Loan Paid in Full 0 5.999% 360 4 Group 2 4000307554 Loan Paid in Full 0 5.500% 360 4 Group 4 4000179015 Loan Paid in Full (1) 6.125% 360 4 Group 4 4000263352 Loan Paid in Full 0 8.500% 360 4 Group 4 4000277811 Loan Paid in Full 0 7.750% 360 4 Group 4 4000279338 Loan Paid in Full 0 6.625% 360 4 Group 4 ~~4000278408~~4000282459 Loan Paid in Full 0 7.~~250~~500% 360 34 Group 4 ~~4000280340~~4000283032 Loan Paid in Full 0 86.~~125~~250% 360 4 Group 4 ~~4000282400~~4000289455 Loan Paid in Full 0 6.999% 360 34 Group 4 ~~4000284029~~4000290855 Loan Paid in Full 0 6.~~750~~250% 360 34 Group 4 ~~4000286434~~4000292687 Loan Paid in Full 0 5.500% 360 4 Group 4 4000296330 Loan Paid in Full 0 6.~~375~~875% 360 34 Group 4 4000304809 Loan Paid in Full 0 7.000% 360 4

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 01.~~937~~731% Current Month 1018.~~687~~907% Current Month 12,~~712~~294.~~823~~815% 3 Month Average 01.~~817~~184% 3 Month Average 913.~~362~~229% 3 Month Average 2,~~450~~129.~~436~~362% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 7.306% N/A Jun-2005 3,258.034% N/A Jul-2005 10.093% N/A Jul-2005 2,380.449% N/A Aug-2005 10.687% N/A Aug-2005 1,712.823% N/A Sep-2005 18.907% N/A Sep-2005 2,294.815% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 01.~~991~~684% Current Month 1118.~~267~~436% Current Month 12,~~788~~220.~~655~~073% 3 Month Average 01.~~541~~030% 3 Month Average 611.~~232~~522% 3 Month Average 1,~~341~~713.~~178~~646% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 2.565% N/A Jun-2005 1,102.669% N/A Jul-2005 4.864% N/A Jul-2005 1,132.211% N/A Aug-2005 11.267% N/A Aug-2005 1,788.655% N/A Sep-2005 18.436% N/A Sep-2005 2,220.073% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 12.~~030~~026% Current Month 1121.~~682~~782% Current Month 12,~~873~~646.~~877~~375% 3 Month Average 01.~~773~~281% 3 Month Average 814.~~863~~164% 3 Month Average 2,~~211~~217.~~517~~323% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 5.879% N/A Jun-2005 2,628.956% N/A Jul-2005 9.026% N/A Jul-2005 2,131.718% N/A Aug-2005 11.682% N/A Aug-2005 1,873.877% N/A Sep-2005 21.782% N/A Sep-2005 2,646.375% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.~~009~~005% Current Month 0.~~109~~058% Current Month 177.~~484~~067% 3 Month Average 0.~~011~~007% 3 Month Average 0.~~130~~080% 3 Month Average 4214.~~546~~014% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.208% N/A Jun-2005 92.663% N/A Jul-2005 0.074% N/A Jul-2005 17.491% N/A Aug-2005 0.109% N/A Aug-2005 17.484% N/A Sep-2005 0.058% N/A Sep-2005 7.067% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 01.~~838~~372% Current Month 915.~~610~~276% Current Month 1,~~541~~854.~~611~~650% 3 Month Average 1.~~017~~145% 3 Month Average 1112.~~534~~881% 3 Month Average 32,~~272~~214.~~511~~493% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 11.234% N/A Jun-2005 5,028.705% N/A Jul-2005 13.758% N/A Jul-2005 3,247.218% N/A Aug-2005 9.610% N/A Aug-2005 1,541.611% N/A Sep-2005 15.276% N/A Sep-2005 1,854.650% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

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

Filing Compare · FIRST FRANKLIN MORTGAGE LOAN TRUST, SERIES 2005-FF6