8-K 1 baa05006_8k-200512.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): December 27, 2005 BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-6 (Exact name of registrant as specified in its charter) New York (governing law of 333-118843-26 Pooling and Servicing Agreement) (Commission 54-2176713 (State or other File Number) 54-2176714 jurisdiction 54-2176715 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of BANC OF AMERICA ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-6 Trust, relating to the December 27, 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. BANC OF AMERICA ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-6 Trust, relating to the December 27, 2005 distribution. EX-99.1 Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~CB1 ~~1CB1~~ 05948KC98 ~~SEN~~ 5.50000% 17,658,000.00 80,~~796~~932.2850 ~~1CB2~~CB2 ~~05948KD22~~05948KD21 ~~SEN~~ 5.00000% ~~119~~115,~~004~~958,~~051~~794.8753 ~~495~~483,~~015~~161.6164 ~~1CB3IO~~CB3 05948KD30 ~~SEN 3~~2.~~69000~~95625% 0.00 9171,~~330~~417.3833 ~~1CB4~~CB4 05948KD48 ~~SEN 3~~4.~~75000~~48375% 2827,~~486~~757,~~200~~252.9152 88103,~~869~~713.5482 ~~1CB5~~CB5 05948KD55 ~~SEN 3~~4.~~75000~~48375% 1,~~264~~232,~~812~~446.0612 34,~~945~~604.8898 ~~1CB6IO~~CB6 05948KD63 ~~SEN~~ 0.06000% 0.00 1,~~485~~449.0548 ~~1CB7~~CB7 05948KD71 ~~SEN~~ 5.25000% 8,382,000.00 36,~~609~~671.5325 ~~1CB8IO~~CB8 05948KD89 ~~SEN~~ 5.50000% 0.00 1,~~743~~746.3125 ~~1CB9~~CB9 05948KD97 ~~SEN~~ 5.50000% 2,023,000.00 9,~~256~~272.4808 ~~1CB10~~CB10 ~~05948KE22~~05948KE21 ~~SEN~~ 5.50000% 1,000,000.00 4,~~575~~583.6233 ~~1CBR~~CBR 05948KE39 ~~SEN~~ 5.50000% 0.00 0.0012 2CB1 05948KE54 ~~SEN~~ 6.00000% 8881,~~573~~289,~~509~~554.3552 ~~442~~406,~~122~~447.1277 2CB2 05948KE62 ~~SEN~~ 6.00000% 3734,~~883~~768,~~969~~533.2501 ~~189~~173,~~101~~842.0267 2CB3 05948KE70 ~~SEN~~ 6.00000% 1,~~681~~542,~~101~~853.1465 87,~~391~~714.3627 3CB1 05948KE88 ~~SEN~~ 6.00000% 9288,~~923~~315,~~753~~986.4759 ~~463~~441,~~836~~579.7393 4CB1 05948KE96 ~~SEN~~ 6.50000% 1514,~~143~~642,~~940~~427.3515 8179,~~891~~313.6115 5A1 05948KF20 ~~SEN~~ 5.50000% 17,971,000.00 82,~~228~~367.4408 5A2 05948KF38 ~~SEN~~ 5.50000% ~~144~~129,701,~~343~~294.0975 ~~662~~594,~~098~~464.1827 5A3 05948KF46 ~~SEN~~ 5.50000% 5,347,000.00 24,~~465~~507.8308 5A4 05948KF53 ~~SEN~~ 5.50000% 5,347,000.00 24,~~465~~507.8308 5A5 05948KF61 ~~SEN~~ 5.50000% 5,362,000.00 24,~~534~~575.4783 5A6 05948KF79 ~~SEN~~ 5.50000% 1,000,000.00 4,~~575~~583.6233 5IO 05948KF87 ~~SEN~~ 5.50000% 0.00 4840,~~700~~195.7700 6A1 05948KF95 ~~SEN~~ 5.00000% 2322,~~294~~400,~~752~~794.9338 9693,~~898~~336.1064 7A1 05948KG29 ~~SEN~~ 5.50000% 6258,~~911~~910,~~082~~491.7963 ~~287~~270,~~857~~006.1342 15IO 05948KG37 ~~SEN~~ 5.50000% 0.00 15,~~974~~078.7842 CBIO 05948KE47 ~~SEN~~ 5.50000% 0.00 6358,~~081~~965.7701 APO 05948KG45 PO 0.00000% 1,~~305~~268,~~501~~730.3353 0.00 B1 05948KG52 ~~SUB~~ 5.~~66809~~66855% 13,~~255~~185,~~624~~046.1528 62,~~506~~283.3440 B2 05948KG60 ~~SUB~~ 5.~~66809~~66855% 5,~~730~~699,~~488~~977.3106 2726,~~021~~925.8850 B3 05948KG78 ~~SUB~~ 5.~~66809~~66855% 4,~~297~~274,~~366~~486.8911 20,~~264~~191.0578 B4 05948KG86 ~~SUB~~ 5.~~66809~~66855% 2,~~865~~849,~~244~~988.1653 13,~~510~~462.9475 B5 05948KG94 ~~SUB~~ 5.~~66809~~66855% 1,~~433~~425,~~121~~490.4295 6,~~757~~733.8272 B6 05948KH28 ~~SUB~~ 5.~~66809~~66855% 2,~~865~~849,~~160~~905.2751 13,~~510~~462.5436 ~~RL BAA0505RL SEN 0.00000% 0.00 0.00 RM BAA0505RM SEN 0.00000% 0.00 0.00~~ Totals ~~711~~672,~~711~~164,~~023~~053.7482 3,~~477~~282,~~423~~096.0124

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses ~~1CB1~~CB1 0.00 0.00 17,658,000.00 80,~~796~~932.2850 0.00 ~~1CB2~~CB2 ~~921~~629,~~578~~978.0185 0.00 ~~118~~115,~~082~~328,~~473~~815.8668 1,~~416~~113,~~593~~140.6249 0.00 ~~1CB3IO~~CB3 0.00 0.00 0.00 9171,~~330~~417.3833 0.00 ~~1CB4~~CB4 ~~220~~150,~~599~~799.6910 0.00 2827,~~265~~606,~~601~~453.2342 ~~309~~254,~~469~~512.2392 0.00 ~~1CB5~~CB5 96,~~794~~695.8261 0.00 1,~~255~~225,~~017~~750.2451 1311,~~740~~300.7059 0.00 ~~1CB6IO~~CB6 0.00 0.00 0.00 1,~~485~~449.0548 0.00 ~~1CB7~~CB7 0.00 0.00 8,382,000.00 36,~~609~~671.5325 0.00 ~~1CB8IO~~CB8 0.00 0.00 0.00 1,~~743~~746.3125 0.00 ~~1CB9~~CB9 0.00 0.00 2,023,000.00 9,~~256~~272.4808 0.00 ~~1CB10~~CB10 0.00 0.00 1,000,000.00 4,~~575~~583.6233 0.00 ~~1CBR~~CBR 0.00 0.00 0.00 0.0012 0.00 2CB1 2738,~~207,399~~983.1799 0.00 8680,~~366~~550,~~110~~570.1854 21,~~649~~145,~~521~~431.2976 0.00 2CB2 ~~944~~316,~~131~~072.5246 0.00 3634,~~939~~452,~~837~~460.7255 1489,~~133,232~~915.5413 0.00 2CB3 4114,~~895~~025.8472 0.00 1,~~639~~528,~~205~~827.3094 5021,~~287~~739.2099 0.00 3CB1 ~~705~~990,~~957~~620.8641 0.00 9287,~~217~~325,~~795~~366.6118 1,~~169~~432,~~794~~200.5934 0.00 4CB1 79259,~~671~~934.4411 0.00 1514,~~064~~382,~~268~~493.9004 ~~161~~339,~~563~~247.0526 0.00 5A1 0.00 0.00 17,971,000.00 82,~~228~~367.4408 0.00 5A2 31,~~019~~500,~~013~~635.7002 0.00 ~~141~~128,~~682~~200,~~329~~659.3873 32,~~681~~095,~~111~~099.8829 0.00 5A3 0.00 0.00 5,347,000.00 24,~~465~~507.8308 0.00 5A4 0.00 0.00 5,347,000.00 24,~~465~~507.8308 0.00 5A5 0.00 0.00 5,362,000.00 24,~~534~~575.4783 0.00 5A6 0.00 0.00 1,000,000.00 4,~~575~~583.6233 0.00 5IO 0.00 0.00 0.00 4840,~~700~~195.7700 0.00 6A1 ~~384~~107,~~940~~934.2824 0.00 22,~~909~~292,~~812~~860.6514 ~~481~~201,~~838~~270.3888 0.00 7A1 ~~396~~930,~~527~~887.1182 0.00 6257,~~514~~979,~~555~~603.6880 ~~684~~1,~~384~~200,894.24 0.00 15IO 0.00 0.00 0.00 15,~~974~~078.7842 0.00 CBIO 0.00 0.00 0.00 6358,~~081~~965.7701 0.00 APO 845,~~368~~445.0107 0.00 1,~~297~~223,~~133~~285.3246 845,~~368~~445.0107 0.00 B1 17,~~493~~981.9178 0.00 13,~~238~~167,~~130~~064.2550 80,~~000~~265.2518 0.00 B2 7,~~562~~773.7263 0.00 5,~~722~~692,~~925~~203.5943 34,~~584~~699.6013 0.00 B3 5,~~671~~829.3855 0.00 4,~~291~~268,~~695~~656.5156 2526,~~935~~021.4333 0.00 B4 3,~~781~~886.3682 0.00 2,~~861~~846,~~462~~101.8071 17,~~292~~349.3057 0.00 B5 1,~~891~~944.3409 0.00 1,~~431~~423,~~230~~546.0887 8,~~649~~677.1681 0.00 B6 3,~~781~~886.2570 0.00 2,~~861~~846,~~379~~018.0280 17,~~291~~349.7906 0.00 ~~RL 0.00 0.00 0.00 0.00 0.00 RM 0.00 0.00 0.00 0.00 0.00~~ Totals 85,~~980~~733,~~059~~314.4197 0.00 ~~702~~666,~~730~~430,~~964~~738.3286 129,~~457~~015,~~482~~411.4221 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 Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion~~CB1 ~~Loss (1) 1CB1~~ 17,658,000.00 17,658,000.00 0.00 0.00 0.00 0.00 ~~1CB2~~CB2 119,304,000.00 ~~119~~115,~~004~~958,~~051~~794.8753 ~~146~~147,~~793~~471.9831 ~~774~~482,~~784~~507.0454 0.00 0.00 ~~1CB3IO~~CB3 0.00 0.00 0.00 0.00 0.00 0.00 ~~1CB4~~CB4 28,558,000.00 2827,~~486~~757,~~200~~252.9152 35,~~138~~300.3246 ~~185~~115,~~461~~498.3664 0.00 0.00 ~~1CB5~~CB5 1,268,000.00 1,~~264~~232,~~812~~446.0612 1,~~560~~567.1737 85,~~234~~128.6524 0.00 0.00 ~~1CB6IO~~CB6 0.00 0.00 0.00 0.00 0.00 0.00 ~~1CB7~~CB7 8,382,000.00 8,382,000.00 0.00 0.00 0.00 0.00 ~~1CB8IO~~CB8 0.00 0.00 0.00 0.00 0.00 0.00 ~~1CB9~~CB9 2,023,000.00 2,023,000.00 0.00 0.00 0.00 0.00 ~~1CB10~~CB10 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 ~~1CBR~~CBR 100.00 0.00 0.00 0.00 0.00 0.00 2CB1 89,780,000.00 8881,~~573~~289,~~509~~554.3552 8278,~~682~~100.1334 2660,~~124,717~~883.0465 0.00 0.00 2CB2 38,400,000.00 3734,~~883~~768,~~969~~533.2501 3533,~~364~~404.1547 ~~908~~282,~~767~~667.3799 0.00 0.00 2CB3 1,704,000.00 1,~~681~~542,~~101~~853.1465 1,~~569~~482.2832 4012,~~326~~543.5539 0.00 0.00 3CB1 93,431,000.00 9288,~~923~~315,~~753~~986.4759 8785,~~491~~622.66 ~~618~~904,~~466~~997.2075 0.00 0.00 4CB1 15,240,000.00 1514,~~143~~642,~~940~~427.3515 13,~~562~~504.0612 66246,~~109~~429.3899 0.00 0.00 5A1 17,971,000.00 17,971,000.00 0.00 0.00 0.00 0.00 5A2 146,259,000.00 ~~144~~129,701,~~343~~294.0975 ~~182~~174,~~536~~294.8382 21,~~836~~326,~~476~~340.8720 0.00 0.00 5A3 5,347,000.00 5,347,000.00 0.00 0.00 0.00 0.00 5A4 5,347,000.00 5,347,000.00 0.00 0.00 0.00 0.00 5A5 5,362,000.00 5,362,000.00 0.00 0.00 0.00 0.00 5A6 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 5IO 0.00 0.00 0.00 0.00 0.00 0.00 6A1 23,684,000.00 2322,~~294~~400,~~752~~794.9338 86,~~526~~428.3908 ~~298~~21,~~413~~506.8916 0.00 0.00 7A1 63,709,000.00 6258,~~911~~910,~~082~~491.7963 ~~223~~218,~~491~~408.3882 ~~173~~712,~~035~~479.7301 0.00 0.00 15IO 0.00 0.00 0.00 0.00 0.00 0.00 CBIO 0.00 0.00 0.00 0.00 0.00 0.00 APO 1,307,864.00 1,~~305~~268,~~501~~730.3353 1,~~802~~815.1030 643,~~565~~629.9177 0.00 0.00 B1 13,273,000.00 13,~~255~~185,~~624~~046.1528 17,~~493~~981.9178 0.00 0.00 0.00 B2 5,738,000.00 5,~~730~~699,~~488~~977.3106 7,~~562~~773.7263 0.00 0.00 0.00 B3 4,303,000.00 4,~~297~~274,~~366~~486.8911 5,~~671~~829.3855 0.00 0.00 0.00 B4 2,869,000.00 2,~~865~~849,~~244~~988.1653 3,~~781~~886.3682 0.00 0.00 0.00 B5 1,435,000.00 1,~~433~~425,~~121~~490.4295 1,~~891~~944.3409 0.00 0.00 0.00 B6 2,868,916.00 2,~~865~~849,~~160~~905.2751 3,~~781~~886.2570 0.00 0.00 0.00 ~~RL 0.00 0.00 0.00 0.00 0.00 0.00 RM 0.00 0.00 0.00 0.00 0.00 0.00~~ Totals 717,221,880.00 ~~711~~672,~~711~~164,~~023~~053.7482 ~~938~~918,~~700~~702.4164 84,~~041~~814,~~358~~612.9933 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) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution ~~1CB1~~CB1 0.00 17,658,000.00 1.~~00000000~~000000 0.00 ~~1CB2~~CB2 ~~921~~629,~~578~~978.0185 ~~118~~115,~~082~~328,~~473~~815.8668 0.~~98976123~~966680 ~~921~~629,~~578~~978.0185 ~~1CB3IO~~CB3 0.00 0.00 0.~~00000000~~000000 0.00 ~~1CB4~~CB4 ~~220~~150,~~599~~799.6910 2827,~~265~~606,~~601~~453.2342 0.~~98976123~~966680 ~~220~~150,~~599~~799.6910 ~~1CB5~~CB5 96,~~794~~695.8261 1,~~255~~225,~~017~~750.2451 0.~~98976123~~966680 96,~~794~~695.8261 ~~1CB6IO~~CB6 0.00 0.00 0.~~00000000~~000000 0.00 ~~1CB7~~CB7 0.00 8,382,000.00 1.~~00000000~~000000 0.00 ~~1CB8IO~~CB8 0.00 0.00 0.~~00000000~~000000 0.00 ~~1CB9~~CB9 0.00 2,023,000.00 1.~~00000000~~000000 0.00 ~~1CB10~~CB10 0.00 1,000,000.00 1.~~00000000~~000000 0.00 ~~1CBR~~CBR 0.00 0.00 0.~~00000000~~000000 0.00 2CB1 2738,~~207,399~~983.1799 8680,~~366~~550,~~110~~570.1854 0.~~96197494~~897199 2738,~~207,399~~983.1799 2CB2 ~~944~~316,~~131~~072.5246 3634,~~939~~452,~~837~~460.7255 0.~~96197494~~897199 ~~944~~316,~~131~~072.5246 2CB3 4114,~~895~~025.8472 1,~~639~~528,~~205~~827.3094 0.~~96197494~~897199 4114,~~895~~025.8472 3CB1 ~~705~~990,~~957~~620.8641 9287,~~217~~325,~~795~~366.6118 0.~~98701497~~934651 ~~705~~990,~~957~~620.8641 4CB1 79259,~~671~~934.4411 1514,~~064~~382,~~268~~493.9004 0.~~98846909~~943733 79259,~~671~~934.4411 5A1 0.00 17,971,000.00 1.~~00000000~~000000 0.00 5A2 31,~~019~~500,~~013~~635.7002 ~~141~~128,~~682~~200,~~329~~659.3873 0.~~96870845~~876532 31,~~019~~500,~~013~~635.7002 5A3 0.00 5,347,000.00 1.~~00000000~~000000 0.00 5A4 0.00 5,347,000.00 1.~~00000000~~000000 0.00 5A5 0.00 5,362,000.00 1.~~00000000~~000000 0.00 5A6 0.00 1,000,000.00 1.~~00000000~~000000 0.00 5IO 0.00 0.00 0.~~00000000~~000000 0.00 6A1 ~~384~~107,~~940~~934.2824 22,~~909~~292,~~812~~860.6514 0.~~96731180~~941262 ~~384~~107,~~940~~934.2824 7A1 ~~396~~930,~~527~~887.1182 6257,~~514~~979,~~555~~603.6880 0.~~98125156~~910069 ~~396~~930,~~527~~887.1182 15IO 0.00 0.00 0.~~00000000~~000000 0.00 CBIO 0.00 0.00 0.~~00000000~~000000 0.00 APO 845,~~368~~445.0107 1,~~297~~223,~~133~~285.3246 0.~~99179526~~935331 845,~~368~~445.0107 B1 17,~~493~~981.9178 13,~~238~~167,~~130~~064.2550 0.~~99737288~~992019 17,~~493~~981.9178 B2 7,~~562~~773.7263 5,~~722~~692,~~925~~203.5943 0.~~99737288~~992019 7,~~562~~773.7263 B3 5,~~671~~829.3855 4,~~291~~268,~~695~~656.5156 0.~~99737288~~992019 5,~~671~~829.3855 B4 3,~~781~~886.3682 2,~~861~~846,~~462~~101.8071 0.~~99737288~~992019 3,~~781~~886.3682 B5 1,~~891~~944.3409 1,~~431~~423,~~230~~546.0887 0.~~99737288~~992019 1,~~891~~944.3409 B6 3,~~781~~886.2570 2,~~861~~846,~~379~~018.0280 0.~~99737288~~992019 3,~~781~~886.2570 ~~RL 0.00 0.00 0.00000000 0.00 RM 0.00 0.00 0.00000000 0.00~~ Totals 85,~~980~~733,~~059~~314.4197 ~~702~~666,~~730~~430,~~964~~738.3286 0.~~97979577~~929184 85,~~980~~733,~~059~~314.4197

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~CB1 ~~1CB1~~ 17,658,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB2~~CB2 119,304,000.00 ~~997~~971.~~48585018~~960660 1.~~23041960~~236097 64.~~49420003~~044353 0.~~00000000~~000000 ~~1CB3IO~~CB3 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB4~~CB4 28,558,000.00 ~~997~~971.~~48585020~~960660 1.~~23041950~~236097 64.~~49419987~~044353 0.~~00000000~~000000 ~~1CB5~~CB5 1,268,000.00 ~~997~~971.~~48585174~~960662 1.~~23041798~~236096 64.~~49420347~~044353 0.~~00000000~~000000 ~~1CB6IO~~CB6 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB7~~CB7 8,382,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB8IO~~CB8 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB9~~CB9 2,023,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB10~~CB10 1,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CBR~~CBR 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2CB1 89,780,000.00 ~~986~~905.~~56169915~~430547 0.~~92094152~~869908 237.~~66581689~~361146 0.~~00000000~~000000 2CB2 38,400,000.00 ~~986~~905.~~56169922~~430547 0.~~92094141~~869908 237.~~66581693~~361146 0.~~00000000~~000000 2CB3 1,704,000.00 ~~986~~905.~~56170188~~430546 0.~~92093897~~869906 237.~~66581573~~361144 0.~~00000000~~000000 3CB1 93,431,000.00 ~~994~~945.~~57089692~~253573 0.~~93643073~~916427 69.~~61949674~~686268 0.~~00000000~~000000 4CB1 15,240,000.00 ~~993~~960.~~69687336~~789183 0.~~88989895~~886097 416.~~33788583~~169947 0.~~00000000~~000000 5A1 17,971,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5A2 146,259,000.00 ~~989~~886.~~35000985~~791888 1.~~24803827~~191686 199.~~39352019~~068435 0.~~00000000~~000000 5A3 5,347,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5A4 5,347,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5A5 5,362,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5A6 1,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6A1 23,684,000.00 ~~983~~945.~~56497762~~819726 3.~~65336894~~649218 120.~~59980958~~908046 0.~~00000000~~000000 7A1 63,709,000.00 ~~987~~924.~~47559670~~680840 3.~~50800326~~428226 211.~~71603274~~183334 0.~~00000000~~000000 15IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CBIO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 APO 1,307,864.00 ~~998~~970.~~19348954~~078334 1.~~37789556~~387988 533.~~02033086~~359562 0.~~00000000~~000000 B1 13,273,000.00 ~~998~~993.~~69088752~~373486 1.~~31800723~~354764 0.~~00000000~~000000 0.~~00000000~~000000 B2 5,738,000.00 ~~998~~993.~~69088707~~373486 1.~~31800627~~354763 0.~~00000000~~000000 0.~~00000000~~000000 B3 4,303,000.00 ~~998~~993.~~69088775~~373486 1.~~31800604~~354764 0.~~00000000~~000000 0.~~00000000~~000000 B4 2,869,000.00 ~~998~~993.~~69088881~~373486 1.~~31800627~~354765 0.~~00000000~~000000 0.~~00000000~~000000 B5 1,435,000.00 ~~998~~993.~~69088502~~373484 1.~~31800697~~354767 0.~~00000000~~000000 0.~~00000000~~000000 B6 2,868,916.00 ~~998~~993.~~69088882~~373633 1.~~31800652~~354763 0.~~00000000~~000000 0.~~00000000 RL 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RM 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per 1,000 dollar denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution ~~1CB1~~CB1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~1CB2~~CB2 0.~~00000000~~000000 75.~~72461954~~280450 ~~989~~966.~~76123064~~680209 0.~~98976123~~966680 75.~~72461954~~280450 ~~1CB3IO~~CB3 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB4~~CB4 0.~~00000000~~000000 75.~~72461972~~280450 ~~989~~966.~~76123083~~680209 0.~~98976123~~966680 75.~~72461972~~280450 ~~1CB5~~CB5 0.~~00000000~~000000 75.~~72462145~~280450 ~~989~~966.~~76123028~~680213 0.~~98976123~~966680 75.~~72462145~~280450 ~~1CB6IO~~CB6 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB7~~CB7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~1CB8IO~~CB8 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB9~~CB9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~1CB10~~CB10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~1CBR~~CBR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2CB1 0.~~00000000~~000000 248.~~58675841~~231054 ~~961~~897.~~97494074~~199494 0.~~96197494~~897199 248.~~58675841~~231054 2CB2 0.~~00000000~~000000 248.~~58675833~~231054 ~~961~~897.~~97494063~~199493 0.~~96197494~~897199 248.~~58675833~~231054 2CB3 0.~~00000000~~000000 248.~~58676056~~231056 ~~961~~897.~~97494131~~199495 0.~~96197494~~897199 248.~~58676056~~231056 3CB1 0.~~00000000~~000000 710.~~55592748~~602695 ~~987~~934.~~01496944~~650878 0.~~98701497~~934651 710.~~55592748~~602695 4CB1 0.~~00000000~~000000 517.~~22778478~~056044 ~~988~~943.~~46908793~~733139 0.~~98846909~~943733 517.~~22778478~~056044 5A1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5A2 0.~~00000000~~000000 2010.~~64155847~~260121 ~~968~~876.~~70845131~~531767 0.~~96870845~~876532 2010.~~64155847~~260121 5A3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5A4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5A5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5A6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6A1 0.~~00000000~~000000 164.~~25317852~~557264 ~~967~~941.~~31179910~~262462 0.~~96731180~~941262 164.~~25317852~~557264 7A1 0.~~00000000~~000000 614.~~22403601~~611559 ~~981~~910.~~25156069~~069281 0.~~98125156~~910069 614.~~22403601~~611559 15IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CBIO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 APO 0.~~00000000~~000000 634.~~39822642~~747550 ~~991~~935.~~79526312~~330784 0.~~99179526~~935331 634.~~39822642~~747550 B1 0.~~00000000~~000000 1.~~31800723~~354764 ~~997~~992.~~37288104~~018722 0.~~99737288~~992019 1.~~31800723~~354764 B2 0.~~00000000~~000000 1.~~31800627~~354763 ~~997~~992.~~37288079~~018723 0.~~99737288~~992019 1.~~31800627~~354763 B3 0.~~00000000~~000000 1.~~31800604~~354764 ~~997~~992.~~37288171~~018722 0.~~99737288~~992019 1.~~31800604~~354764 B4 0.~~00000000~~000000 1.~~31800627~~354765 ~~997~~992.~~37288254~~018721 0.~~99737288~~992019 1.~~31800627~~354765 B5 0.~~00000000~~000000 1.~~31800697~~354767 ~~997~~992.~~37287805~~018725 0.~~99737288~~992019 1.~~31800697~~354767 B6 0.~~00000000~~000000 1.~~31800652~~354763 ~~997~~992.~~37288230~~018867 0.~~99737288~~992019 1.~~31800652~~354763 RLAll ~~0.00000000~~classes ~~0.00000000~~are ~~0.00000000~~per ~~0.00000000 0.00000000 RM 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard~~1,000 ~~Bankruptcy,~~dollar ~~or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~CB1 ~~1CB1~~11/01/05 ~~17,658,000.00~~- 11/30/05 30 5.50000% 0.00 80,932.50 0.00 ~~0.00~~CB2 ~~1CB2~~11/01/05 ~~119,304,000.00~~- 11/30/05 30 5.00000% ~~119~~115,~~004~~958,~~051~~794.8753 ~~495~~483,~~850~~161.2264 0.00 ~~0.00~~CB3 ~~1CB3IO~~11/25/05 ~~0.00~~- 312/24/05 30 2.~~69000~~95625% 2928,~~751~~989,~~012~~698.9763 9171,~~484~~417.3633 0.00 ~~0.00~~CB4 ~~1CB4~~11/25/05 ~~28,558,000.00~~- 312/24/05 30 4.~~75000~~48375% 2827,~~486~~757,~~200~~252.9152 89103,~~019~~713.3882 0.00 ~~0.00~~CB5 ~~1CB5~~11/25/05 ~~1,268,000.00~~- 312/24/05 30 4.~~75000~~48375% 1,~~264~~232,~~812~~446.0612 34,~~952~~604.5498 0.00 ~~0.00~~CB6 ~~1CB6IO~~11/25/05 ~~0.00~~- 12/24/05 30 0.06000% 2928,~~751~~989,~~012~~698.9763 1,~~487~~449.5548 0.00 ~~0.00~~CB7 ~~1CB7~~11/01/05 ~~8,382,000.00~~- 11/30/05 30 5.25000% 8,382,000.00 36,671.25 0.00 ~~0.00~~CB8 ~~1CB8IO~~11/01/05 ~~0.00~~- 11/30/05 30 5.50000% 381,000.00 1,746.25 0.00 ~~0.00~~CB9 ~~1CB9~~11/01/05 ~~2,023,000.00~~- 11/30/05 30 5.50000% 2,023,000.00 9,272.08 0.00 ~~0.00~~CB10 ~~1CB10~~11/01/05 ~~1,000,000.00~~- 11/30/05 30 5.50000% 1,000,000.00 4,583.33 0.00 ~~0.00~~CBR ~~1CBR~~N/A ~~100.00~~N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ 2CB1 ~~89,780,000.00~~11/01/05 - 11/30/05 30 6.00000% 8881,~~573~~289,~~509~~554.3552 ~~442~~406,~~867~~447.5577 0.00 ~~0.00~~ 2CB2 ~~38,400,000.00~~11/01/05 - 11/30/05 30 6.00000% 3734,~~883~~768,~~969~~533.2501 ~~189~~173,~~419~~842.8567 0.00 ~~0.00~~ 2CB3 ~~1,704,000.00~~11/01/05 - 11/30/05 30 6.00000% 1,~~681~~542,~~101~~853.1465 87,~~405~~714.5127 0.00 ~~0.00~~ 3CB1 ~~93,431,000.00~~11/01/05 - 11/30/05 30 6.00000% 9288,~~923~~315,~~753~~986.4759 ~~464~~441,~~618~~579.7793 0.00 ~~0.00~~ 4CB1 ~~15,240,000.00~~11/01/05 - 11/30/05 30 6.50000% 1514,~~143~~642,~~940~~427.3515 8279,~~029~~313.6815 0.00 ~~0.00~~ 5A1 ~~17,971,000.00~~11/01/05 - 11/30/05 30 5.50000% 17,971,000.00 82,367.08 0.00 ~~0.00~~ 5A2 ~~146,259,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~144~~129,701,~~343~~294.0975 ~~663~~594,~~214~~464.4927 0.00 ~~0.00~~ 5A3 ~~5,347,000.00~~11/01/05 - 11/30/05 30 5.50000% 5,347,000.00 24,507.08 0.00 ~~0.00~~ 5A4 ~~5,347,000.00~~11/01/05 - 11/30/05 30 5.50000% 5,347,000.00 24,507.08 0.00 ~~0.00~~ 5A5 ~~5,362,000.00~~11/01/05 - 11/30/05 30 5.50000% 5,362,000.00 24,575.83 0.00 ~~0.00~~ 5A6 ~~1,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,000,000.00 4,583.33 0.00 ~~0.00~~ 5IO ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 108,~~643~~769,~~537~~817.6573 4840,~~782~~195.~~88 0.~~00 0.00 6A1 ~~23,684,000.00~~11/01/05 - 11/30/05 30 5.00000% 2322,~~294~~400,~~752~~794.9338 9793,~~061~~336.4764 0.00 ~~0.00~~ 7A1 ~~63,709,000.00~~11/01/05 - 11/30/05 30 5.50000% 6258,~~911~~910,~~082~~491.7963 ~~288~~270,~~342~~006.4642 0.00 ~~0.00~~ 15IO ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 3,~~491~~289,~~282~~836.3488 1615,~~001~~078.7142 0.00 ~~0.00~~ CBIO ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 1312,~~786~~865,~~501~~092.3525 6358,~~188~~965.1301 0.00 ~~0.00~~ APO ~~1,307,864.00~~N/A N/A 0.00000% 1,~~305~~268,~~501~~730.3353 0.00 0.00 ~~0.00~~ B1 ~~13,273,000.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 13,~~255~~185,~~624~~046.1528 62,~~611~~283.7240 0.00 ~~0.00~~ B2 ~~5,738,000.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 5,~~730~~699,~~488~~977.3106 2726,~~067~~925.4450 0.00 ~~0.00~~ B3 ~~4,303,000.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 4,~~297~~274,~~366~~486.8911 20,~~298~~191.2278 0.00 ~~0.00~~ B4 ~~2,869,000.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 2,~~865~~849,~~244~~988.1653 13,~~533~~462.7275 0.00 ~~0.00~~ B5 ~~1,435,000.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 1,~~433~~425,~~121~~490.4295 6,~~769~~733.2272 0.00 ~~0.00~~ B6 ~~2,868,916.00~~11/01/05 - 11/30/05 30 5.~~66809~~66855% 2,~~865~~849,~~160~~905.2751 13,~~533~~462.3236 0.00 ~~0.00 RL 0.00 0.00000% 0.00 0.00 0.00 0.00 RM 0.00 0.00000% 0.00 0.00 0.00 0.00~~ Totals ~~717,221,880.00~~ 3,~~483~~282,~~286~~096.0012 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance ~~1CB1~~CB1 ~~136~~0.2200 0.00 80,~~796~~932.2850 0.00 0.00 ~~1CB2~~CB2 ~~834~~0.6100 0.00 ~~495~~483,~~015~~161.6164 0.00 ~~118~~115,~~082~~328,~~473~~815.8668 ~~1CB3IO~~CB3 ~~153~~0.9800 0.00 9171,~~330~~417.3833 0.00 2928,~~520~~832,~~618~~203.4792 ~~1CB4~~CB4 ~~149~~0.8400 0.00 88103,~~869~~713.5482 0.00 2827,~~265~~606,~~601~~453.2342 ~~1CB5~~CB5 60.6500 0.00 34,~~945~~604.8898 0.00 1,~~255~~225,~~017~~750.2451 ~~1CB6IO~~CB6 20.5000 0.00 1,~~485~~449.0548 0.00 2928,~~520~~832,~~618~~203.4792 ~~1CB7~~CB7 610.7200 0.00 36,~~609~~671.5325 0.00 8,382,000.00 ~~1CB8IO~~CB8 20.9400 0.00 1,~~743~~746.3125 0.00 381,000.00 ~~1CB9~~CB9 150.6100 0.00 9,~~256~~272.4808 0.00 2,023,000.00 ~~1CB10~~CB10 70.7100 0.00 4,~~575~~583.6233 0.00 1,000,000.00 ~~1CBR~~CBR 0.00 0.00 0.0012 0.00 0.00 2CB1 ~~745~~0.4300 0.00 ~~442~~406,~~122~~447.1277 0.00 8680,~~366~~550,~~110~~570.1854 2CB2 ~~318~~0.8300 0.00 ~~189~~173,~~101~~842.0267 0.00 3634,~~939~~452,~~837~~460.7255 2CB3 140.1500 0.00 87,~~391~~714.3627 0.00 1,~~639~~528,~~205~~827.3094 3CB1 ~~782~~0.0400 0.00 ~~463~~441,~~836~~579.7393 0.00 9287,~~217~~325,~~795~~366.6118 4CB1 ~~138~~0.0700 0.00 8179,~~891~~313.6115 0.00 1514,~~064~~382,~~268~~493.9004 5A1 ~~138~~0.6400 0.00 82,~~228~~367.4408 0.00 17,971,000.00 5A2 ~~1,116~~0.3100 0.00 ~~662~~594,~~098~~464.1827 0.00 ~~141~~128,~~682~~200,~~329~~659.3873 5A3 410.2500 0.00 24,~~465~~507.8308 0.00 5,347,000.00 5A4 410.2500 0.00 24,~~465~~507.8308 0.00 5,347,000.00 5A5 410.3700 0.00 24,~~534~~575.4783 0.00 5,362,000.00 5A6 70.7100 0.00 4,~~575~~583.6233 0.00 1,000,000.00 5IO 820.1100 0.00 4840,~~700~~195.7700 0.00 108,~~308~~724,~~909~~748.0092 6A1 ~~163~~0.3700 0.00 9693,~~898~~336.1064 0.00 22,~~909~~292,~~812~~860.6514 7A1 ~~485~~0.3300 0.00 ~~287~~270,~~857~~006.1342 0.00 6257,~~514~~979,~~555~~603.6880 15IO 260.9300 0.00 15,~~974~~078.7842 0.00 3,~~454~~229,~~302~~283.5017 CBIO ~~106~~0.3600 0.00 6358,~~081~~965.7701 0.00 1312,~~509~~705,~~589~~380.2972 APO 0.00 0.00 0.00 0.00 1,~~297~~223,~~133~~285.3246 B1 ~~105~~0.3900 0.00 62,~~506~~283.3440 0.00 13,~~238~~167,~~130~~064.2550 B2 450.5600 0.00 2726,~~021~~925.8850 0.00 5,~~722~~692,~~925~~203.5943 B3 340.1700 0.00 20,~~264~~191.0578 0.00 4,~~291~~268,~~695~~656.5156 B4 220.7800 0.00 13,~~510~~462.9475 0.00 2,~~861~~846,~~462~~101.8071 B5 110.3900 0.00 6,~~757~~733.8272 0.00 1,~~431~~423,~~230~~546.0887 B6 220.7800 0.00 13,~~510~~462.5436 0.00 2,~~861~~846,~~379~~018.0280 RLTotals 0.00 0.00 ~~0.00 0.00 0.00 RM 0.00 0.00 0.00 0.00 0.00 Totals 5,863.00 0.00~~ 3,~~477~~282,~~423~~096.0124 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~CB1 ~~1CB1~~11/01/05 - 11/30/05 17,658,000.00 5.50000% 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~CB2 ~~1CB2~~11/01/05 - 11/30/05 119,304,000.00 5.00000% ~~997~~971.~~48585018~~960660 4.~~15619107~~049836 0.~~00000000~~000000 ~~0.00000000~~CB3 ~~1CB3IO~~11/25/05 - 12/24/05 0.00 32.~~69000~~95625% ~~997~~971.~~48585026~~960659 32.~~06726883~~394466 0.~~00000000~~000000 ~~0.00000000~~CB4 ~~1CB4~~11/25/05 - 12/24/05 28,558,000.00 34.~~75000~~48375% ~~997~~971.~~48585020~~960660 3.~~11714336~~631691 0.~~00000000~~000000 ~~0.00000000~~CB5 ~~1CB5~~11/25/05 - 12/24/05 1,268,000.00 34.~~75000~~48375% ~~997~~971.~~48585174~~960662 3.~~11714511~~631688 0.~~00000000~~000000 ~~0.00000000~~CB6 ~~1CB6IO~~11/25/05 - 12/24/05 0.00 0.06000% ~~997~~971.~~48585026~~960659 0.~~04987427~~048598 0.~~00000000~~000000 ~~0.00000000~~CB7 ~~1CB7~~11/01/05 - 11/30/05 8,382,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~CB8 ~~1CB8IO~~11/01/05 - 11/30/05 0.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~CB9 ~~1CB9~~11/01/05 - 11/30/05 2,023,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333169~~583332 0.~~00000000~~000000 ~~0.00000000~~CB10 ~~1CB10~~11/01/05 - 11/30/05 1,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 ~~0.00000000~~CBR ~~1CBR~~N/A 100.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2CB1 11/01/05 - 11/30/05 89,780,000.00 6.00000% ~~986~~905.~~56169915~~430547 4.~~93280853~~527153 0.~~00000000~~000000 ~~0.00000000~~ 2CB2 11/01/05 - 11/30/05 38,400,000.00 6.00000% ~~986~~905.~~56169922~~430547 4.~~93280859~~527153 0.~~00000000~~000000 ~~0.00000000~~ 2CB3 11/01/05 - 11/30/05 1,704,000.00 6.00000% ~~986~~905.~~56170188~~430546 4.~~93281103~~527154 0.~~00000000~~000000 ~~0.00000000~~ 3CB1 11/01/05 - 11/30/05 93,431,000.00 6.00000% ~~994~~945.~~57089692~~253573 4.~~97285451~~726268 0.~~00000000~~000000 ~~0.00000000~~ 4CB1 11/01/05 - 11/30/05 15,240,000.00 6.50000% ~~993~~960.~~69687336~~789183 5.~~38252493~~204275 0.~~00000000~~000000 ~~0.00000000~~ 5A1 11/01/05 - 11/30/05 17,971,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333315~~583333 0.~~00000000~~000000 ~~0.00000000~~ 5A2 11/01/05 - 11/30/05 146,259,000.00 5.50000% ~~989~~886.~~35000985~~791888 4.~~53452088~~064463 0.~~00000000~~000000 ~~0.00000000~~ 5A3 11/01/05 - 11/30/05 5,347,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333271~~583333 0.~~00000000~~000000 ~~0.00000000~~ 5A4 11/01/05 - 11/30/05 5,347,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333271~~583333 0.~~00000000~~000000 ~~0.00000000~~ 5A5 11/01/05 - 11/30/05 5,362,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333271~~583333 0.~~00000000~~000000 ~~0.00000000~~ 5A6 11/01/05 - 11/30/05 1,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 ~~0.00000000~~ 5IO 11/01/05 - 11/30/05 0.00 5.50000% ~~990~~816.~~90095280~~459812 43.~~54162928~~742108 0.~~00000000~~000000 ~~0.00000000~~ 6A1 11/01/05 - 11/30/05 23,684,000.00 5.00000% ~~983~~945.~~56497762~~819726 43.~~09818738~~940915 0.~~00000000~~000000 ~~0.00000000~~ 7A1 11/01/05 - 11/30/05 63,709,000.00 5.50000% ~~987~~924.~~47559670~~680840 4.~~52592977~~238121 0.~~00000000~~000000 ~~0.00000000~~ 15IO 11/01/05 - 11/30/05 0.00 5.50000% ~~983~~926.~~75244580~~990361 4.~~50886517~~248706 0.~~00000000~~000000 ~~0.00000000~~ CBIO 11/01/05 - 11/30/05 0.00 5.50000% ~~991~~925.~~72432692~~443274 4.~~54540308~~241615 0.~~00000000~~000000 ~~0.00000000~~ APO N/A 1,307,864.00 0.00000% ~~998~~970.~~19348954~~078334 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B1 11/01/05 - 11/30/05 13,273,000.00 5.~~66809~~66855% ~~998~~993.~~69088752~~373486 4.~~71722444~~692489 0.~~00000000~~000000 ~~0.00000000~~ B2 11/01/05 - 11/30/05 5,738,000.00 5.~~66809~~66855% ~~998~~993.~~69088707~~373486 4.~~71722551~~692489 0.~~00000000~~000000 ~~0.00000000~~ B3 11/01/05 - 11/30/05 4,303,000.00 5.~~66809~~66855% ~~998~~993.~~69088775~~373486 4.~~71722519~~692489 0.~~00000000~~000000 ~~0.00000000~~ B4 11/01/05 - 11/30/05 2,869,000.00 5.~~66809~~66855% ~~998~~993.~~69088881~~373486 4.~~71722551~~692489 0.~~00000000~~000000 ~~0.00000000~~ B5 11/01/05 - 11/30/05 1,435,000.00 5.~~66809~~66855% ~~998~~993.~~69088502~~373484 4.~~71722648~~692488 0.~~00000000~~000000 ~~0.00000000~~ B6 11/01/05 - 11/30/05 2,868,916.00 5.~~66809~~66855% ~~998~~993.~~69088882~~373633 4.~~71722421~~692490 0.~~00000000 0.00000000 RL 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 RM 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per 1,000 dollar denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance ~~1CB1~~CB1 0.~~00771435~~000000 0.~~00000000~~000000 4.~~57561898~~583333 0.~~00000000~~000000 0.~~00000000~~000000 ~~1CB2~~CB2 0.~~00699566~~000000 0.~~00000000~~000000 4.~~14919542~~049836 0.~~00000000~~000000 ~~989~~966.~~76123064~~680209 ~~1CB3IO~~CB3 0.~~00516261~~000000 0.~~00000000~~000000 32.~~06210622~~394466 0.~~00000000~~000000 ~~989~~966.~~76123081~~680209 ~~1CB4~~CB4 0.~~00524687~~000000 0.~~00000000~~000000 3.~~11189649~~631691 0.~~00000000~~000000 ~~989~~966.~~76123083~~680209 ~~1CB5~~CB5 0.~~00524448~~000000 0.~~00000000~~000000 3.~~11189274~~631688 0.~~00000000~~000000 ~~989~~966.~~76123028~~680213 ~~1CB6IO~~CB6 0.~~00008382~~000000 0.~~00000000~~000000 0.~~04979045~~048598 0.~~00000000~~000000 ~~989~~966.~~76123081~~680209 ~~1CB7~~CB7 0.~~00736340~~000000 0.~~00000000~~000000 4.~~36763660~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 ~~1CB8IO~~CB8 0.~~00771654~~000000 0.~~00000000~~000000 4.~~57561680~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 ~~1CB9~~CB9 0.~~00771626~~000000 0.~~00000000~~000000 4.~~57562037~~583332 0.~~00000000~~000000 1000.~~00000000~~000000 ~~1CB10~~CB10 0.~~00771000~~000000 0.~~00000000~~000000 4.~~57562000~~583330 0.~~00000000~~000000 1000.~~00000000~~000000 ~~1CBR~~CBR 0.~~00000000~~000000 0.~~00000000~~000000 01.~~00000000~~200000 0.~~00000000~~000000 0.~~00000000~~000000 2CB1 0.~~00830285~~000000 0.~~00000000~~000000 4.~~92450568~~527153 0.~~00000000~~000000 ~~961~~897.~~97494074~~199494 2CB2 0.~~00830286~~000000 0.~~00000000~~000000 4.~~92450573~~527153 0.~~00000000~~000000 ~~961~~897.~~97494063~~199493 2CB3 0.~~00830399~~000000 0.~~00000000~~000000 4.~~92450704~~527154 0.~~00000000~~000000 ~~961~~897.~~97494131~~199495 3CB1 0.~~00837024~~000000 0.~~00000000~~000000 4.~~96448427~~726268 0.~~00000000~~000000 ~~987~~934.~~01496944~~650878 4CB1 0.~~00905971~~000000 0.~~00000000~~000000 5.~~37346522~~204275 0.~~00000000~~000000 ~~988~~943.~~46908793~~733139 5A1 0.~~00771465~~000000 0.~~00000000~~000000 4.~~57561850~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 5A2 0.~~00763242~~000000 0.~~00000000~~000000 4.~~52688846~~064463 0.~~00000000~~000000 ~~968~~876.~~70845131~~531767 5A3 0.~~00771461~~000000 0.~~00000000~~000000 4.~~57561810~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 5A4 0.~~00771461~~000000 0.~~00000000~~000000 4.~~57561810~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 5A5 0.~~00771540~~000000 0.~~00000000~~000000 4.~~57561917~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 5A6 0.~~00771000~~000000 0.~~00000000~~000000 4.~~57562000~~583330 0.~~00000000~~000000 1000.~~00000000~~000000 5IO 0.~~00764435~~000000 0.~~00000000~~000000 43.~~53398494~~742108 0.~~00000000~~000000 ~~959~~812.~~74741541~~263958 6A1 0.~~00689791~~000000 0.~~00000000~~000000 43.~~09128948~~940915 0.~~00000000~~000000 ~~967~~941.~~31179910~~262462 7A1 0.~~00761792~~000000 0.~~00000000~~000000 4.~~51831186~~238121 0.~~00000000~~000000 ~~981~~910.~~25156069~~069281 15IO 0.~~00758817~~000000 0.~~00000000~~000000 4.~~50127700~~248706 0.~~00000000~~000000 ~~973~~909.~~33248989~~927902 CBIO 0.~~00765095~~000000 0.~~00000000~~000000 4.~~53775213~~241615 0.~~00000000~~000000 ~~971~~913.~~80481149~~954514 APO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~991~~935.~~79526312~~330784 B1 0.~~00794018~~000000 0.~~00000000~~000000 4.~~70928501~~692489 0.~~00000000~~000000 ~~997~~992.~~37288104~~018722 B2 0.~~00794005~~000000 0.~~00000000~~000000 4.~~70928547~~692489 0.~~00000000~~000000 ~~997~~992.~~37288079~~018723 B3 0.~~00794097~~000000 0.~~00000000~~000000 4.~~70928422~~692489 0.~~00000000~~000000 ~~997~~992.~~37288171~~018722 B4 0.~~00794005~~000000 0.~~00000000~~000000 4.~~70928547~~692489 0.~~00000000~~000000 ~~997~~992.~~37288254~~018721 B5 0.~~00793728~~000000 0.~~00000000~~000000 4.~~70928223~~692488 0.~~00000000~~000000 ~~997~~992.~~37287805~~018725 B6 0.~~00794028~~000000 0.~~00000000~~000000 4.~~70928392~~692490 0.~~00000000~~000000 ~~997~~992.~~37288230~~018867 ~~RL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RM 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000~~ (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~1,000 ~~Supplement~~dollar ~~for a Full Description~~denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 1CBIO 5.50000% 0.00 6,~~955~~833,~~129~~931.4388 0.00 0.00 9997.~~16809328~~44002624% 2CBIO 5.50000% 0.00 4,~~534~~034,~~399~~722.4573 0.00 0.00 9383.~~87873960~~53359441% 3CBIO 5.50000% 0.00 1,~~957~~778,~~630~~209.3252 0.00 0.00 9889.~~10342595~~11204745% 4CBIO 5.50000% 0.00 6258,~~430~~516.0959 0.00 0.00 9993.~~83223795~~57414248% 6IO 5.50000% 0.00 ~~853~~838,~~920~~251.9339 0.00 0.00 9593.~~42466006~~67360739% 7IO 5.50000% 0.00 2,~~600~~391,~~381~~031.5679 0.00 0.00 9790.~~97675880~~08891179% 1APO 0.00000% 0.00 0.00 ~~451~~433,~~959~~625.7973 ~~447~~433,~~819~~036.9094 9895.~~95369624~~68714079% 2APO 0.00000% 0.00 0.00 16,~~879~~213.0990 16,~~624~~196.1012 9895.~~03679896~~51288553% 3APO 0.00000% 0.00 0.00 2019,~~408~~597.3433 2019,~~310~~342.4526 9893.~~60399068~~90358287% 4APO 0.00000% 0.00 0.00 ~~338~~327,~~533~~803.6051 ~~335~~322,~~592~~770.1105 9995.~~02627091~~24274695% 5APO 0.00000% 0.00 0.00 ~~357~~353,~~784~~844.0064 ~~357~~314,~~312~~765.6343 9987.~~67991687~~81047537% 6APO 0.00000% 0.00 0.00 ~~111~~110,~~997~~160.2475 ~~111~~109,~~567~~724.9063 9997.~~23850779~~59893795% 7APO 0.00000% 0.00 0.00 7,~~939~~484.2666 7,~~906~~450.2302 9993.~~10040110~~38205064%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 129,~~607~~156,~~238~~845.2971 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 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 Swap/Cap Payments 0.00 Total Deposits 129,~~607~~156,~~238~~845.2971 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 149~~141,~~755~~434.8750 Payment of Interest and Principal 129,~~457~~015,~~482~~411.4221 Total Withdrawals (Pool Distribution Amount) 129,~~607~~156,~~238~~845.2971 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~5,863~~0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~148~~140,~~273~~034.1418 Wells Fargo Bank, N.A. 1,~~482~~400.7332 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~149~~141,~~755~~434.8750 *Servicer Payees include: BANK OF AMERICA (NY)

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.111956% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.859456% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of330 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~3,786 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~26 0Ending 0Scheduled 0Collateral 0Loan ~~0.00~~Count ~~0.00~~3,760 ~~0.00~~Beginning ~~0.00~~Scheduled 30Collateral ~~Days~~Balance ~~21 0 0 0 21 4~~672,~~882~~164,~~209~~054.9408 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 4Balance 666,~~882~~430,~~209~~739.9412 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~667,166,561.0076 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 04,342,233.0042 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Non-PO 0Optimal 0Amount 08,785,603.96 0Class ~~0.00~~AP ~~0.00~~Deferred ~~0.00~~Amount (0.0027) ~~0.00~~Scheduled ~~Totals~~Principal ~~21 0 0 0 21 4~~918,~~882,209~~702.9464 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00~~ 4,~~882~~814,~~209~~612.94 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 0.539985% 0.000000% 0.000000% 0.000000% 0.539985% 0.694017% 0.000000% 0.000000% 0.000000% 0.694017% 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 0.539985% 0.000000% 0.000000% 0.000000% 0.539985% 0.694017% 0.000000% 0.000000% 0.000000% 0.694017%32

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 374,620.42 0.00 0.00 0.00 374,620.42 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 374,620.42 0.00 0.00 0.00 374,620.42 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.181324% 0.000000% 0.000000% 0.000000% 0.181324% 0.202306% 0.000000% 0.000000% 0.000000% 0.202306% 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 0.181324% 0.000000% 0.000000% 0.000000% 0.181324% 0.202306% 0.000000% 0.000000% 0.000000% 0.202306% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 5 0 0 0 5 1,115,491.86 0.00 0.00 0.00 1,115,491.86 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 5 0 0 0 5 1,115,491.86 0.00 0.00 0.00 1,115,491.86 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.574713% 0.000000% 0.000000% 0.000000% 0.574713% 0.852706% 0.000000% 0.000000% 0.000000% 0.852706% 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 0.574713% 0.000000% 0.000000% 0.000000% 0.574713% 0.852706% 0.000000% 0.000000% 0.000000% 0.852706% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 908,259.01 0.00 0.00 0.00 908,259.01 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 4 908,259.01 0.00 0.00 0.00 908,259.01 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.654664% 0.000000% 0.000000% 0.000000% 0.654664% 0.941770% 0.000000% 0.000000% 0.000000% 0.941770% 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 0.654664% 0.000000% 0.000000% 0.000000% 0.654664% 0.941770% 0.000000% 0.000000% 0.000000% 0.941770% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 43,163.70 0.00 0.00 0.00 43,163.70 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 43,163.70 0.00 0.00 0.00 43,163.70 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.359712% 0.000000% 0.000000% 0.000000% 0.359712% 0.268063% 0.000000% 0.000000% 0.000000% 0.268063% 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 0.359712% 0.000000% 0.000000% 0.000000% 0.359712% 0.268063% 0.000000% 0.000000% 0.000000% 0.268063% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,739,419.18 0.00 0.00 0.00 1,739,419.18 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 3 0 0 0 3 1,739,419.18 0.00 0.00 0.00 1,739,419.18 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.977199% 0.000000% 0.000000% 0.000000% 0.977199% 0.938868% 0.000000% 0.000000% 0.000000% 0.938868% 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 0.977199% 0.000000% 0.000000% 0.000000% 0.977199% 0.938868% 0.000000% 0.000000% 0.000000% 0.938868% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 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 6 0 0 0 6 701,255.77 0.00 0.00 0.00 701,255.77 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 6 0 0 0 6 701,255.77 0.00 0.00 0.00 701,255.77 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.081081% 0.000000% 0.000000% 0.000000% 1.081081% 1.070146% 0.000000% 0.000000% 0.000000% 1.070146% 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 1.081081% 0.000000% 0.000000% 0.000000% 1.081081% 1.070146% 0.000000% 0.000000% 0.000000% 1.070146%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~5 ~~Funds~~6 Collateral Description Fixed 15 & 30 Year Fixed 15 & 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.637038 6.019898 5.425889 Weighted Average Net Rate 6.387037 5.769898 5.175889 Weighted Average Remaining Term 354 352 173 Beginning Loan Count 272 290 164 Loans Paid In Full 3 3 0 Ending Loan Count 269 287 164 Beginning Scheduled Balance 15,659,119.0009 ~~Principal~~173,104,456.69 23,548,249.13 Ending scheduled Balance 15,393,516.18 171,556,254.25 23,435,876.62 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 101,056.17 1,051,617.35 197,339.88 Scheduled Principal 14,447.70 183,224.65 90,864.72 Unscheduled Principal 251,155.21 1,364,977.79 21,507.79 Scheduled Interest 86,608.47 868,392.70 106,475.16 Servicing Fee 3,262.32 36,063.43 4,905.89 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 32.62 360.63 49.06 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 83,313.53 831,968.64 101,520.21 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of ~~Contaminated~~Cumulative ~~Properties~~Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.384538 5.767398 5.173389

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~7 ~~REO~~Total ~~Loans~~Collateral ~~Month~~Description ~~REO~~Fixed ~~Percentage~~15 ~~Loans~~& in30 ~~REO~~Year 0Mixed ~~Sep-04~~Fixed ~~0.000%~~Weighted ~~Original~~Average ~~Principal~~Coupon ~~Balance~~Rate 05.00970005 ~~Oct-04 0~~6.~~000%~~111956 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Net ~~0.00~~Rate ~~Nov-04 0~~5.~~000%~~720005 ~~Dec-04 0~~5.~~000%~~861956 ~~Current~~Weighted ~~REO~~Average ~~Total~~Remaining ~~Jan-05~~Term ~~0.000%~~174 ~~Loans~~330 inRecord ~~REO~~Date 011/30/2005 ~~Feb-05~~11/30/2005 ~~0.000% Original~~ Principal ~~Balance~~And ~~0.00~~Interest ~~Mar-05~~Constant 0535,680.~~000%~~59 ~~Current Principal Balance 0~~4,342,233.0042 ~~Apr-05~~Beginning ~~0.000%~~Loan ~~May-05~~Count ~~0.000%~~539 ~~Jun-05~~3,786 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~4 in26 ~~REO~~Ending 0Loan ~~Sep-04~~Count ~~0.000%~~535 ~~Original~~3,760 ~~Principal~~Beginning Scheduled Balance 061,696,717.0014 ~~Oct-04 0~~672,164,054.~~000%~~08 ~~Current~~Ending ~~Principal~~Scheduled Balance 060,755,492.0058 ~~Nov-04 0~~666,430,739.~~000%~~12 ~~Dec-04~~Scheduled ~~0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original~~ Principal ~~Balance 0~~228,739.0017 ~~Mar-05 0~~918,702.~~000%~~64 ~~Current~~Unscheduled Principal ~~Balance 0~~712,485.0039 ~~Apr-05 0~~4,814,612.~~000%~~32 ~~May-05~~Scheduled ~~0.000%~~Interest ~~Jun-05 0~~306,941.~~000%~~42 ~~Jul-05 0~~3,423,530.~~000%~~78 ~~Aug-05~~Servicing ~~0.000%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report12,853.48 ~~The monthly bond remittance report can be viewed online at www~~140,034.~~ctslink.com.~~18 2Master 12Servicing ~~Month~~Fee ~~REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Sep-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~Dec-04 0~~128.~~000%~~53 ~~Current REO Total Jan-05 0~~1,400.~~000%~~32 ~~Loans~~Fry inAmount ~~REO~~ 0 ~~Feb-05 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~May-05~~Other ~~0.000%~~Fee ~~Jun-05~~ 0.~~000%~~00 ~~Jul-05~~ 0.~~000%~~00 ~~Aug-05~~Pool ~~0.000%~~Insurance *TheFee text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Spread ~~0.000%~~1 ~~Dec-04~~ 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr-05~~Spread ~~0.000%~~2 ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Spread ~~0.000%~~3 ~~Dec-04~~ 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr-05~~Net ~~0.000%~~Interest ~~May-05 0~~293,959.~~000%~~41 ~~Jun-05 0~~3,282,096.~~000%~~28 ~~Jul-05~~Realized ~~0.000%~~Loss ~~Aug-05~~Amount 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Cumulative ~~0.000%~~Realized ~~Dec-04~~Loss 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Sep-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000000 ~~Oct-04~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Amount ~~Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Count ~~Balance~~ 0~~.00~~ ~~Apr-05~~ 0~~.000%~~ ~~May-05~~Prepayment ~~0.000%~~Penalty ~~Jun-05~~Paid ~~0.000%~~Amount ~~Jul-05~~ 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Dec-04~~Paid ~~0.000%~~Count ~~Current REO Total Jan-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Feb-05~~Special ~~0.000%~~Servicing ~~Original~~Fee ~~Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr~~Pass-05Through ~~0.000%~~Rate ~~May-05 0~~5.~~000%~~717505 ~~Jun-05 0~~5.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.859456

REO Detail - All Mortgage Loans in REO during Current Period

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

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 6Percentage Loans in Bankruptcy 0 Jan-05 0.~~125599~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~873100~~00 Mar-05 0.000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 ~~Beginning~~Jun-05 ~~Scheduled~~0.000% ~~Collateral~~Original ~~Loan~~Principal ~~Count~~Balance 3103,~~928~~200.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 102,503.68 Aug-05 0.000% Sep-05 0.000% Oct-05 0.015% Nov-05 0.015% Dec-05 0.015% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 39Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~3,889~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~711,711,024~~0.4200 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance ~~702,730,965~~0.0100 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-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 29www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-~~2005~~05 ~~703~~0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 Jun-05 0.000% Original Principal Balance 103,~~471~~200.00 Jul-05 0.000% Current Principal Balance 102,~~325~~503.6668 ~~Monthly~~Aug-05 ~~P&I~~0.000% ~~Constant~~Sep-05 0.000% Oct-05 0.110% Nov-05 0.111% Dec-05 0.112% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4~~,571,747~~ 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.63000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Aug-05 A0.000% ~~Non~~Sep-PO05 ~~Optimal~~0.000% ~~Amount~~Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12~~,270,981~~ Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.78000% ~~Class~~Original APPrincipal ~~Deferred~~Balance ~~Amount~~0.00 (Feb-05 0.~~27)~~000% ~~Scheduled~~Current Principal ~~938,700~~Balance 0.4200 ~~Unscheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal ~~8,041,358~~Balance 0.9900 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Senior~~- %All 95Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 3 6372587268 Oct-2005 01-Jun-2005 TX 80.~~714137%~~00 103,200.00

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 1Loans 2in 3Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Fixed~~Period 15(continued) &Group 30 Year Fixed 15 & 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.946004 6.445958 6.364154 Weighted Average Net Rate 5.696003 6.195958 6.114153 Weighted Average Maturity 357 357 358 Beginning Loan ~~Count~~Current ~~1,108~~Paid ~~890~~To ~~614~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 5Date 20Delinquent ~~3 Ending~~ Loan ~~Count~~Rate ~~1,103~~Delinquent ~~870 611 Beginning Scheduled~~ Balance ~~186,192,132.63 133,916,762.68 97,088,813.09 Ending Scheduled Balance 185,027,845.31 130,717,703.07 96,378,854.98 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant 1,114,827.20 844,361.69 606,320.43 Scheduled Principal 192,244.63 125,010.13 91,413.62 Unscheduled Principal 972,042.69~~ 3~~,074,049.48~~ ~~618,544.49~~6372587268 ~~Scheduled Interest 922~~102,~~582~~503.5768 ~~719,351.56~~01-Dec-2005 514,906.81 Servicing Fees 38,790.03 27,899.33 20,226.84 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 387.90 278.99 202.27 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 883,404.64 691,173.24 494,477.70 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.693503 6.~~193457~~250% 6513.~~111654~~02

Group Level Collateral Statement Group 4 5 6 Collateral Description Fixed 15 & 30 Year Fixed 15 & 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.637844 6.053187 5.426431 Weighted Average Net Rate 6.387845 5.803188 5.176429 Weighted Average Maturity 357 357 177 Beginning Loan Count 279 313 166 Loans Paid In Full 1 6 1 Ending Loan Count 278 307 165 Beginning Scheduled Balance 16,173,862.58 188,141,597.83 24,459,821.29 Ending scheduled Balance 16,090,630.48 185,113,931.40 24,070,540.12 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 103,956.72 1,140,188.29 201,473.58 Scheduled Principal 14,490.41 191,141.41 90,865.64 Unscheduled Principal 68,741.69 2,836,525.02 298,415.53 Scheduled Interest 89,466.31 949,046.88 110,607.94 Servicing Fees 3,369.55 39,196.17 5,095.80 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 33.70 391.96 50.96 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 86,063.06 909,458.75 105,461.18 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 6.385350 5.800688 5.173927

Group Level Collateral Statement Group 7 Total Collateral Description Fixed 15 & 30 Year Mixed Fixed Weighted Average Coupon Rate 5.970701 6.125599 Weighted Average Net Rate 5.720700 5.875599 Weighted Average Maturity 178.00 1.00 Record Date 07/29/2005 07/29/2005 Principal And Interest Constant 560,619.72 4,571,747.63 Beginning Loan Count 558 3,928 Loans Paid In Full 3 39 Ending Loan Count 555 3,889 Beginning Scheduled Balance 65,738,034.32 711,711,024.42 Ending Scheduled Balance 65,331,459.65 702,730,965.01 Scheduled Principal 233,534.58 938,700.42 Unscheduled Principal 173,040.09 8,041,358.99 Scheduled Interest 327,085.14 3,633,047.21 Servicing Fee 13,695.42 148,273.14 Master Servicing Fee 0.00 0.00 Trustee Fee 136.95 1,482.73 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 313,252.77 3,483,291.34 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 5.718202 5.873100

Miscellaneous Reporting Group 1 CPR 6.094095% Subordinate % 4.265156% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.734844% Group 2 CPR 24.340967% Subordinate % 4.302695% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.697305% Group 3 CPR 7.389536% Subordinate % 4.269825% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.730175%

Miscellaneous Reporting Group 4 CPR 4.987021% Subordinate % 4.366115% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.633885% Group 5 CPR 16.680120% Subordinate % 4.289758% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.710242% Group 6 CPR 13.744457% Subordinate % 4.325115% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.674885%

Miscellaneous Reporting Group 7 CPR 3.124329% Subordinate % 4.288769% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 95.711231%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 5 938,289.00 935,867.49 0 0.00 0.00 2 20 3,124,455.00 3,062,593.87 0 0.00 0.00 3 3 607,000.00 605,889.35 0 0.00 0.00 4 1 67,800.00 67,677.07 0 0.00 0.00 5 6 2,828,435.00 2,821,236.54 0 0.00 0.00 6 1 85,000.00 84,080.96 0 0.00 0.00 7 3 286,117.00 152,264.67 0 0.00 0.00 Total 39 7,937,096.00 7,729,609.95 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 122,528.26 2 0 0.00 0.00 0 0.00 0.00 104,087.10 3 0 0.00 0.00 0 0.00 0.00 13,225.75 4 0 0.00 0.00 0 0.00 0.00 1,126.59 5 0 0.00 0.00 0 0.00 0.00 17,992.21 6 0 0.00 0.00 0 0.00 0.00 214,643.73 7 0 0.00 0.00 0 0.00 0.00 31,967.76 Total 0 0.00 0.00 0 0.00 0.00 505,571.40

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 3301592972 TX 93.90 01-May-2005 154,000.00 67,938.34 1 6212642323 FL 53.40 01-May-2005 117,500.00 117,028.57 1 6224901824 AL 80.00 01-Jul-2005 117,520.00 117,290.96 1 6351898116 CA 45.97 01-May-2005 360,000.00 358,555.66 1 6965614859 FL 79.99 01-Jun-2005 189,269.00 188,700.90 2 3302056480 AZ 80.00 01-Jul-2005 100,000.00 10,336.63 2 3302172337 NM 90.00 01-Jun-2005 135,000.00 134,649.33 2 6047704041 IL 60.48 01-Jun-2005 314,500.00 313,600.07 2 6058363133 MA 78.90 01-Jun-2005 359,000.00 358,133.61 2 6079415771 MD 69.67 01-Jun-2005 108,000.00 107,620.38 2 6147696154 TX 80.00 01-Jul-2005 111,200.00 111,003.23 2 6212452970 FL 90.00 01-Jun-2005 48,330.00 48,194.99 2 6312867523 CA 38.40 01-May-2005 211,228.00 210,439.17 2 6315395720 CA 62.01 01-Jun-2005 240,000.00 239,391.63 2 6455838760 FL 80.00 01-Jul-2005 75,200.00 75,056.93 2 6455959764 FL 64.99 01-Jun-2005 136,537.00 136,182.33 2 6618806811 SC 75.00 01-Jun-2005 157,500.00 157,060.02 2 6645620755 SC 62.19 01-Jun-2005 227,000.00 226,424.59 2 6683207465 CO 43.56 01-Jul-2005 172,500.00 172,179.61 2 6686830727 GA 90.00 01-Jun-2005 117,900.00 117,585.96 2 6803451944 FL 90.00 01-Jun-2005 101,700.00 101,415.90 2 6835814424 CA 75.00 01-Jun-2005 264,000.00 263,278.03 2 6859656784 CA 43.52 01-May-2005 116,660.00 116,224.34 2 6873327719 CA 38.23 01-May-2005 65,000.00 64,751.35 2 6963101289 FL 80.00 01-Jun-2005 63,200.00 6,434.28 3 3301785162 OR 80.00 01-Jun-2005 176,000.00 175,496.38 3 6130033670 MD 80.00 01-Jun-2005 328,000.00 327,083.67 3 6282424503 WI 79.84 01-Jun-2005 103,000.00 102,738.69 4 6987586440 OK 100.00 01-Jun-2005 67,800.00 67,615.10 5 6115446038 CA 80.00 01-Jun-2005 480,000.00 478,841.60 5 6457342092 MO 90.00 01-May-2005 544,500.00 542,562.39 5 6543228800 PA 74.77 01-May-2005 412,000.00 410,424.03 5 6656726806 IL 78.76 01-May-2005 445,000.00 443,171.81 5 6765762601 IL 75.00 01-Jun-2005 551,250.00 548,699.48 5 6960559190 FL 90.00 01-Jul-2005 395,685.00 394,833.50 6 6802960424 CA 14.62 01-May-2005 85,000.00 83,771.80 7 3301773085 CA 38.89 01-May-2005 150,117.00 6,485.50 7 6322198711 OK 56.41 01-Jun-2005 100,000.00 98,952.27 7 6364442613 WI 80.00 01-Jun-2005 36,000.00 35,634.56

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 3301592972 Loan Paid in Full 0 5.625% 360 3 1 6212642323 Loan Paid in Full 0 6.000% 360 3 1 6224901824 Loan Paid in Full 0 6.125% 360 1 1 6351898116 Loan Paid in Full (1) 6.000% 360 3 1 6965614859 Loan Paid in Full 0 6.000% 360 2 2 3302056480 Loan Paid in Full 0 6.500% 360 1 2 3302172337 Loan Paid in Full 0 6.750% 360 2 2 6047704041 Loan Paid in Full 0 6.250% 360 2 2 6058363133 Loan Paid in Full (1) 7.125% 360 2 2 6079415771 Loan Paid in Full 0 6.250% 360 2 2 6147696154 Loan Paid in Full 0 6.625% 360 1 2 6212452970 Loan Paid in Full 0 6.375% 360 2 2 6312867523 Loan Paid in Full 0 6.375% 360 3 2 6315395720 Loan Paid in Full (1) 6.875% 360 2 2 6455838760 Loan Paid in Full (1) 6.250% 360 1 2 6455959764 Loan Paid in Full 0 6.750% 360 2 2 6618806811 Loan Paid in Full 0 6.375% 360 2 2 6645620755 Loan Paid in Full 0 6.875% 360 2 2 6683207465 Loan Paid in Full 0 6.375% 360 1 2 6686830727 Loan Paid in Full 0 6.625% 360 2 2 6803451944 Loan Paid in Full 0 6.375% 360 2 2 6835814424 Loan Paid in Full 0 6.625% 360 2 2 6859656784 Loan Paid in Full 0 6.375% 360 3 2 6873327719 Loan Paid in Full 0 6.250% 360 3 2 6963101289 Loan Paid in Full 0 6.250% 360 2 3 3301785162 Loan Paid in Full 0 6.250% 360 2 3 6130033670 Loan Paid in Full 0 6.625% 360 2 3 6282424503 Loan Paid in Full 0 6.875% 360 2 4 6987586440 Loan Paid in Full 0 6.500% 360 2 5 6115446038 Loan Paid in Full 0 7.125% 360 2 5 6457342092 Loan Paid in Full (1) 6.625% 360 3 5 6543228800 Loan Paid in Full 0 6.250% 360 3 5 6656726806 Loan Paid in Full 0 5.875% 360 3 5 6765762601 Loan Paid in Full 0 6.375% 360 2 5 6960559190 Loan Paid in Full 0 5.875% 360 1 6 6802960424 Loan Paid in Full (1) 5.500% 180 3 7 3301773085 Loan Paid in Full 0 5.875% 180 3 7 6322198711 Loan Paid in Full (1) 5.875% 180 2 7 6364442613 Loan Paid in Full 0 6.250% 180 2

Summary SMM CPR PSA Current Month 1.131% Current Month 12.763% Current Month 3,173.550% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 7.396% N/A Jul-2005 3,652.099% N/A Aug-2005 12.763% N/A Aug-2005 3,173.550% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.523% Current Month 6.094% Current Month 1,659.469% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 1.233% N/A Jul-2005 734.290% N/A Aug-2005 6.094% N/A Aug-2005 1,659.469% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 2.298% Current Month 24.341% Current Month 7,097.042% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 13.479% N/A Jul-2005 9,348.693% N/A Aug-2005 24.341% N/A Aug-2005 7,097.042% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 0.638% Current Month 7.390% Current Month 2,149.542% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 5.031% N/A Jul-2005 3,490.451% N/A Aug-2005 7.390% N/A Aug-2005 2,149.542% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 SMM CPR PSA Current Month 0.425% Current Month 4.987% Current Month 1,424.695% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 5.927% N/A Jul-2005 3,944.125% N/A Aug-2005 4.987% N/A Aug-2005 1,424.695% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 1.509% Current Month 16.680% Current Month 3,294.138% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 8.371% N/A Jul-2005 2,736.933% N/A Aug-2005 16.680% N/A Aug-2005 3,294.138% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 6 SMM CPR PSA Current Month 1.225% Current Month 13.744% Current Month 2,893.619% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 13.696% N/A Jul-2005 5,016.048% N/A Aug-2005 13.744% N/A Aug-2005 2,893.619% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 7 SMM CPR PSA Current Month 0.264% Current Month 3.124% Current Month 788.307% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 9.921% N/A Jul-2005 5,051.546% N/A Aug-2005 3.124% N/A Aug-2005 788.307% 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-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 www. 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)

Prepayment - Voluntary Prepayments

Filing Compare · Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-6