8-K 1 srm05001_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 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of 333-115858-40 Pooling and Servicing Agreement) (Commission 54-2168039 (State or other File Number) 54-2168040 jurisdiction 54-2168041 of Incorporation) 54-6651111 54-6654294 54-6654295 54-6654296 54-6654297 54-6654298 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 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-1 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 2005-1 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. STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator 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 2005-1 Trust, relating to the December 27, 2005 distribution. EX-99.1 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2005-1 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

Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Record Date: 9/30/2005 Distribution Date: 10/25/2005 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series SARM 2005-1 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~~ 1-A1 863579KY3 ~~SEN~~ 5.~~14276~~14107% ~~369~~342,~~891~~784,~~530~~247.4853 1,~~585~~468,~~220~~564.0838 1-A2 863579KZ0 ~~SEN~~ 5.~~14276~~14107% 1312,~~775~~766,~~694~~151.8214 5954,~~037~~693.6005 2-A 863579LA4 ~~SEN~~ 5.~~27471~~27639% ~~156~~147,~~542~~906,~~370~~388.0769 ~~688~~650,~~096~~343.5327 3-A 863579LB2 ~~SEN~~ 4.50000% 8173,~~065~~554,~~603~~801.4032 ~~303~~275,~~996~~830.0150 3-AX 863579MF2 ~~SEN~~ 4.50000% 0.00 5749,~~340~~254.1568 4-A1 863579LC0 ~~SEN~~ 5.~~29192~~26492% 8477,~~364~~819,~~637~~867.4826 ~~372~~341,~~042~~429.7736 4-A2 863579LD8 ~~SEN~~ 5.~~29192~~26492% 4,~~793~~421,~~150~~311.6354 2119,~~137~~398.4920 5-A1 863579LE6 ~~SEN~~ 5.~~25477~~24211% ~~329~~310,~~146~~509,~~622~~497.28 1,~~441~~356,~~325~~437.0924 5-A2 863579LF3 ~~SEN~~ 5.~~25477~~24211% 2726,~~938~~356,~~926~~952.5999 ~~122~~115,~~343~~138.8835 6-A 863579LG1 ~~SEN~~ 5.~~36410~~35886% 6159,~~464~~981,~~618~~816.6062 ~~274~~267,~~752~~861.0362 B-1 863579LH9 ~~SUB~~ 4.~~28000~~64375% 15,~~715~~711,~~044~~071.6217 5461,~~181~~311.9831 B1X 863579LJ5 ~~SUB~~ 0.~~18303~~00000% 0.00 ~~2,317~~0.0400 B2 863579LK2 ~~SUB~~ 4.~~30000~~66375% 13,~~570~~566,~~222~~791.2510 4753,~~005~~099.7486 B2X 863579LL0 ~~SUB~~ 0.~~16303~~00000% 0.00 ~~1,782~~0.1800 B3 863579LM8 ~~SUB~~ 4.~~35000~~71375% 8,~~570~~568,~~298~~131.6369 3035,~~031~~900.7547 B3X 863579LN6 ~~SUB 1~~0.~~06475~~18380% 0.00 71,~~350~~399.9187 B4 863579LP1 ~~SUB~~ 4.~~41000~~77375% 14,~~998~~994,~~771~~979.8550 5363,~~283~~628.1470 B4X 863579LQ9 ~~SUB 1~~0.~~00475~~12380% 0.00 121,~~139~~650.7916 B5 863579LR7 ~~SUB~~ 4.~~61000~~97375% 5,~~712~~710,~~200~~756.4415 2124,~~212~~861.8910 B5X 863579LS5 ~~SUB~~ 0.~~80475~~00000% 0.00 ~~3,703~~0.0700 B6 863579LT3 ~~SUB~~ 5.~~23426~~22406% 8,~~570~~568,~~298~~131.6369 37,~~382~~300.6634 B7 863579LU0 ~~SUB~~ 5.~~23000~~59375% 1,425,~~552~~192.6520 6,~~028~~688.9431 B7X 863579LV8 ~~SUB~~ 0.~~18475~~00000% 0.00 ~~212~~0.1600 B8 863579LW6 ~~SUB~~ 5.~~23426~~22406% 4,~~282~~281,~~651~~569.8501 18,~~680~~639.4430 B9 863579LY2 ~~SUB~~ 5.~~23426~~22406% 3,~~568~~567,~~377~~474.0581 15,~~564~~530.8558 B10 863579LZ9 ~~SUB~~ 7.~~58000~~94375% 1,425,~~552~~192.6520 9,~~031~~513.6181 B10X 863579LX4 ~~SUB~~ 0.00000% 0.00 0.00 B11 863579MB1 ~~SUB 8~~9.~~83000~~19375% 7,~~140~~138,~~750~~944.0455 5255,~~345~~086.8639 B11X 863579ME5 ~~SUB~~ 0.~~06281~~00000% 0.00 ~~361~~0.3000 B12 863579MC9 ~~SUB~~ 5.~~23426~~22406% 6,~~426~~424,~~475~~850.2435 2827,~~031~~969.5582 B13 863579MD7 ~~SUB~~ 5.~~23426~~22406% 4,~~329~~328,~~962~~867.2948 18,~~886~~845.8021 R 863579MA3 ~~RES~~ 5.~~14114~~13812% 0.00 0.00 CX SRM0501CX ~~RES~~ 0.00000% 0.01 0.00 P SRM05001P ~~SEN~~ 0.00000% 0.01 47132,~~736~~136.3133 Totals 1,~~224~~151,~~719~~812,~~312~~986.5629 5,~~392~~162,~~562~~512.6021

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A1 1113,~~481~~871,~~383~~488.4346 0.00 ~~358~~328,~~410~~912,~~147~~759.0507 1315,~~066~~340,~~603~~052.5184 0.00 1-A2 ~~427~~516,~~595~~609.7227 0.00 1312,~~348~~249,~~099~~541.1087 ~~486~~571,~~633~~302.32 0.00 2-A 23,~~802~~538,~~424~~280.3646 0.00 ~~153~~144,~~739~~368,~~945~~108.7124 34,~~490~~188,~~520~~623.8973 0.00 3-A 42,~~703~~491,~~240~~641.25 0.00 7671,~~362~~063,~~363~~160.1507 52,~~007~~767,~~236~~471.2675 0.00 3-AX 0.00 0.00 0.00 5749,~~340~~254.1568 0.00 4-A1 31,~~461~~895,~~266~~460.0029 0.00 8075,~~903~~924,~~371~~406.4896 32,~~833~~236,~~308~~889.7765 0.00 4-A2 ~~196~~107,~~650~~689.7599 0.00 4,~~596~~313,~~499~~621.8856 ~~217~~127,~~788~~088.2419 0.00 5-A1 811,~~444~~432,~~243~~619.7305 0.00 ~~320~~299,~~702~~076,~~378~~878.5523 912,~~885~~789,~~568~~056.8229 0.00 5-A2 ~~716~~970,~~772~~434.0709 0.00 2725,~~222~~386,~~154~~518.5289 ~~839~~1,~~115~~085,572.9544 0.00 6-A ~~281~~246,~~121~~920.2737 0.00 6159,~~183~~734,~~497~~896.3425 ~~555~~514,~~873~~781.3099 0.00 B-1 12,~~989~~011.1051 0.00 15,~~713~~709,~~055~~059.5266 5663,~~171~~322.0882 0.00 B1X 0.00 0.00 0.00 ~~2,317~~0.0400 0.00 B2 1,~~717~~736.6298 0.00 13,~~568~~565,~~504~~054.6212 4854,~~723~~836.3684 0.00 B2X 0.00 0.00 0.00 ~~1,782~~0.1800 0.00 B3 1,~~084~~096.7799 0.00 8,~~569~~567,~~213~~034.8670 3136,~~116~~997.5246 0.00 B3X 0.00 0.00 0.00 71,~~350~~399.9187 0.00 B4 1,~~898~~919.4483 0.00 14,~~996~~993,~~873~~059.4167 5565,~~181~~548.5853 0.00 B4X 0.00 0.00 0.00 121,~~139~~650.7916 0.00 B5 ~~723~~731.0116 0.00 5,~~711~~710,~~477~~024.4399 2125,~~935~~592.9026 0.00 B5X 0.00 0.00 0.00 ~~3,703~~0.0700 0.00 B6 1,~~084~~096.7799 0.00 8,~~569~~567,~~213~~034.8670 38,~~467~~397.4333 0.00 B7 ~~180~~182.4447 0.00 1,425,~~372~~009.2173 6,~~209~~870.3878 0.00 B7X 0.00 0.00 0.00 ~~212~~0.1600 0.00 B8 ~~542~~548.0718 0.00 4,~~282~~281,~~109~~020.7883 19,~~222~~187.5148 0.00 B9 ~~451~~456.6675 0.00 3,567,~~925~~018.3906 1615,~~016~~987.5133 0.00 B10 ~~180~~182.4447 0.00 1,425,~~372~~009.2173 9,~~212~~696.0528 0.00 B10X 0.00 0.00 0.00 0.00 0.00 B11 ~~903~~914.8301 0.00 7,~~139~~138,~~846~~030.2254 5356,~~249~~000.6940 0.00 B11X 0.00 0.00 0.00 ~~361~~0.3000 0.00 B12 ~~813~~822.4258 0.00 6,~~425~~424,~~661~~027.8277 28,~~844~~792.9740 0.00 B13 ~~548~~554.0623 030.00 4,~~329~~328,~~414~~283.2325 19,~~434~~399.8644 030.00 R 0.00 0.00 0.00 0.00 0.00 CX 0.00 0.00 0.01 0.00 0.00 P 0.00 0.00 0.01 47132,~~736~~136.3133 0.00 Totals 3235,~~526~~083,~~815~~397.2138 030.00 1,~~192~~116,~~192~~729,~~497~~558.3691 3740,~~919~~245,~~377~~909.8159 030.00 ~~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 Loss (~~1~~) 1~~-A1 445,190,000.00 ~~369~~342,~~891~~784,~~530~~247.4853 3834,~~304~~657.4029 1113,~~443~~836,~~079~~831.0417 0.00 0.00 1-A2 16,580,000.00 1312,~~775~~766,~~694~~151.8214 1,~~426~~290.5573 ~~426~~515,~~169~~318.1654 0.00 0.00 2-A 179,101,000.00 ~~156~~147,~~542~~906,~~370~~388.0769 2322,~~705~~747.9131 23,~~778~~515,~~718~~533.4515 0.00 0.00 3-A 103,218,000.00 8173,~~065~~554,~~603~~801.4032 8,~~202~~213.6120 42,~~695~~483,~~037~~428.6405 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 97,598,000.00 8477,~~364~~819,~~637~~867.4826 1211,~~203~~451.5350 31,~~449~~884,~~062~~008.4780 0.00 0.00 4-A2 5,545,000.00 4,~~793~~421,~~150~~311.6354 ~~693~~650.3461 ~~195~~107,~~957~~039.4137 0.00 0.00 5-A1 387,899,000.00 ~~329~~310,~~146~~509,~~622~~497.28 3836,~~294~~572.3835 811,~~405~~396,~~949~~046.3570 0.00 0.00 5-A2 32,926,000.00 2726,~~938~~356,~~926~~952.5999 3,~~250~~104.5437 ~~713~~967,~~521~~329.5373 0.00 0.00 6-A 66,416,000.00 6159,~~464~~981,~~618~~816.6062 18,~~194~~402.0365 ~~262~~228,~~927~~517.2472 0.00 0.00 B-1 15,731,000.00 15,~~715~~711,~~044~~071.6217 12,~~989~~011.1051 0.00 0.00 0.00 B1X 0.00 0.00 0.00 0.00 0.00 0.00 B2 13,584,000.00 13,~~570~~566,~~222~~791.2510 1,~~717~~736.6298 0.00 0.00 0.00 B2X 0.00 0.00 0.00 0.00 0.00 0.00 B3 8,579,000.00 8,~~570~~568,~~298~~131.6369 1,~~084~~096.7799 0.00 0.00 0.00 B3X 0.00 0.00 0.00 0.00 0.00 0.00 B4 15,014,000.00 14,~~998~~994,~~771~~979.8550 1,~~898~~919.4483 0.00 0.00 0.00 B4X 0.00 0.00 0.00 0.00 0.00 0.00 B5 5,718,000.00 5,~~712~~710,~~200~~756.4415 ~~723~~731.0116 0.00 0.00 0.00 B5X 0.00 0.00 0.00 0.00 0.00 0.00 B6 8,579,000.00 8,~~570~~568,~~298~~131.6369 1,~~084~~096.7799 0.00 0.00 0.00 B7 1,427,000.00 1,425,~~552~~192.6520 ~~180~~182.4447 0.00 0.00 0.00 B7X 0.00 0.00 0.00 0.00 0.00 0.00 B8 4,287,000.00 4,~~282~~281,~~651~~569.8501 ~~542~~548.0718 0.00 0.00 0.00 B9 3,572,000.00 3,~~568~~567,~~377~~474.0581 ~~451~~456.6675 0.00 0.00 0.00 B10 1,427,000.00 1,425,~~552~~192.6520 ~~180~~182.4447 0.00 0.00 0.00 B10X 0.00 0.00 0.00 0.00 0.00 0.00 B11 7,148,000.00 7,~~140~~138,~~750~~944.0455 ~~903~~914.8301 0.00 0.00 0.00 B11X 0.00 0.00 0.00 0.00 0.00 0.00 B12 6,433,000.00 6,~~426~~424,~~475~~850.2435 ~~813~~822.4258 0.00 0.00 0.00 B13 4,334,358.47 4,~~329~~328,~~962~~867.2948 ~~548~~554.0623 0.00 0.00 030.00 R 100.00 0.00 0.00 0.00 0.00 0.00 CX 0.01 0.01 0.00 0.00 0.00 0.00 Totals 1,430,306,458.48 1,~~224~~151,~~719~~812,~~312~~986.5528 ~~156~~149,~~392~~344.9216 3234,~~370~~934,~~422~~053.2923 0.00 030.00 ~~(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 1-A1 1113,~~481~~871,~~383~~488.4346 ~~358~~328,~~410~~912,~~147~~759.0507 0.~~80507232~~738814 1113,~~481~~871,~~383~~488.4346 1-A2 ~~427~~516,~~595~~609.7227 1312,~~348~~249,~~099~~541.1087 0.~~80507232~~738814 ~~427~~516,~~595~~609.7227 2-A 23,~~802~~538,~~424~~280.3646 ~~153~~144,~~739~~368,~~945~~108.7124 0.~~85839803~~806071 23,~~802~~538,~~424~~280.3646 3-A 42,~~703~~491,~~240~~641.25 7671,~~362~~063,~~363~~160.1507 0.~~73981634~~688476 42,~~703~~491,~~240~~641.25 3-AX 0.00 0.00 0.~~00000000~~000000 0.00 4-A1 31,~~461~~895,~~266~~460.0029 8075,~~903~~924,~~371~~406.4896 0.~~82894497~~777930 31,~~461~~895,~~266~~460.0029 4-A2 ~~196~~107,~~650~~689.7599 4,~~596~~313,~~499~~621.8856 0.~~82894497~~777930 ~~196~~107,~~650~~689.7599 5-A1 811,~~444~~432,~~243~~619.7305 ~~320~~299,~~702~~076,~~378~~878.5523 0.~~82676774~~771017 811,~~444~~432,~~243~~619.7305 5-A2 ~~716~~970,~~772~~434.0709 2725,~~222~~386,~~154~~518.5289 0.~~82676774~~771017 ~~716~~970,~~772~~434.0709 6-A ~~281~~246,~~121~~920.2737 6159,~~183~~734,~~497~~896.3425 0.~~92121623~~899405 ~~281~~246,~~121~~920.2737 B-1 12,~~989~~011.1051 15,~~713~~709,~~055~~059.5266 0.~~99885929~~998605 12,~~989~~011.1051 B1X 0.00 0.00 0.~~00000000~~000000 0.00 B2 1,~~717~~736.6298 13,~~568~~565,~~504~~054.6212 0.~~99885929~~998605 1,~~717~~736.6298 B2X 0.00 0.00 0.~~00000000~~000000 0.00 B3 1,~~084~~096.7799 8,~~569~~567,~~213~~034.8670 0.~~99885929~~998605 1,~~084~~096.7799 B3X 0.00 0.00 0.~~00000000~~000000 0.00 B4 1,~~898~~919.4483 14,~~996~~993,~~873~~059.4167 0.~~99885929~~998605 1,~~898~~919.4483 B4X 0.00 0.00 0.~~00000000~~000000 0.00 B5 ~~723~~731.0116 5,~~711~~710,~~477~~024.4399 0.~~99885929~~998605 ~~723~~731.0116 B5X 0.00 0.00 0.~~00000000~~000000 0.00 B6 1,~~084~~096.7799 8,~~569~~567,~~213~~034.8670 0.~~99885929~~998605 1,~~084~~096.7799 B7 ~~180~~182.4447 1,425,~~372~~009.2173 0.~~99885929~~998605 ~~180~~182.4447 B7X 0.00 0.00 0.~~00000000~~000000 0.00 B8 ~~542~~548.0718 4,~~282~~281,~~109~~020.7883 0.~~99885929~~998605 ~~542~~548.0718 B9 ~~451~~456.6675 3,567,~~925~~018.3906 0.~~99885929~~998605 ~~451~~456.6675 B10 ~~180~~182.4447 1,425,~~372~~009.2173 0.~~99885929~~998605 ~~180~~182.4447 B10X 0.00 0.00 0.~~00000000~~000000 0.00 B11 ~~903~~914.8301 7,~~139~~138,~~846~~030.2254 0.~~99885929~~998605 ~~903~~914.8301 B11X 0.00 0.00 0.~~00000000~~000000 0.00 B12 ~~813~~822.4258 6,~~425~~424,~~661~~027.8277 0.~~99885929~~998605 ~~813~~822.4258 B13 ~~548~~584.0623 4,~~329~~328,~~414~~283.2325 0.~~99885929~~998598 ~~548~~554.0623 R 0.00 0.00 0.~~00000000~~000000 0.00 CX 0.00 0.01 1.~~00000000~~000000 0.00 Totals 3235,~~526~~083,~~815~~427.2138 1,~~192~~116,~~192~~729,~~497~~558.3590 0.~~83352242~~780762 3235,~~526~~083,~~815~~397.2138

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A1 445,190,000.00 ~~830~~769.~~86217229~~972927 0.~~08604057~~077848 2531.~~70380970~~080732 0.~~00000000~~000000 1-A2 16,580,000.00 ~~830~~769.~~86217250~~972928 0.~~08604041~~077849 2531.~~70380941~~080732 0.~~00000000~~000000 2-A 179,101,000.00 ~~874~~825.~~04520394~~826705 0.~~13236057~~127008 1519.~~51481259~~628775 0.~~00000000~~000000 3-A 103,218,000.00 ~~785~~712.~~38242748~~616029 0.~~07946879~~079571 4524.~~48661706~~060029 0.~~00000000~~000000 3-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A1 97,598,000.00 ~~864~~797.~~40949077~~351045 0.~~12503873~~117333 3519.~~33947899~~303764 0.~~00000000~~000000 4-A2 5,545,000.00 ~~864~~797.~~40949143~~351044 0.~~12503877~~117333 3519.~~33947881~~303764 0.~~00000000~~000000 5-A1 387,899,000.00 ~~848~~800.~~53691884~~490585 0.~~09872255~~094283 2129.~~67045893~~378902 0.~~00000000~~000000 5-A2 32,926,000.00 ~~848~~800.~~53691885~~490585 0.~~09872259~~094283 2129.~~67045891~~378902 0.~~00000000~~000000 6-A 66,416,000.00 ~~925~~903.~~44896712~~122992 0.~~27394047~~277082 3.~~95879366~~440703 0.~~00000000~~000000 B-1 15,731,000.00 998.~~98573644~~733149 0.~~12644460~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B1X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B2 13,584,000.00 998.~~98573690~~733149 0.~~12644435~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B2X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B3 8,579,000.00 998.~~98573610~~733150 0.~~12644481~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B3X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B4 15,014,000.00 998.~~98573665~~733149 0.~~12644465~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B4X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B5 5,718,000.00 998.~~98573627~~733150 0.~~12644456~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B5X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B6 8,579,000.00 998.~~98573610~~733150 0.~~12644481~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B7 1,427,000.00 998.~~98573931~~733146 0.~~12644709~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B7X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B8 4,287,000.00 998.~~98573595~~733149 0.~~12644507~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B9 3,572,000.00 998.~~98573628~~733149 0.~~12644457~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B10 1,427,000.00 998.~~98573931~~733146 0.~~12644709~~127870 0.~~00000000~~000000 0.~~00000000~~000000 B10X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B11 7,148,000.00 998.~~98573587~~733149 0.~~12644516~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B11X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B12 6,433,000.00 998.~~98573605~~733149 0.~~12644489~~127869 0.~~00000000~~000000 0.~~00000000~~000000 B13 4,334,358.47 998.~~98573687~~733148 0.~~12644547~~127869 0.~~00000000~~000000 0.~~00000000~~000000 R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CX 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes per $1,000 denominations.~~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 1-A1 0.~~00000000~~000000 2531.~~78985024~~158581 ~~805~~738.~~07232204~~814347 0.~~80507232~~738814 2531.~~78985024~~158581 1-A2 0.~~00000000~~000000 2531.~~78985042~~158581 ~~805~~738.~~07232207~~814347 0.~~80507232~~738814 2531.~~78985042~~158581 2-A 0.~~00000000~~000000 1519.~~64717316~~755783 ~~858~~806.~~39803078~~070922 0.~~85839803~~806071 1519.~~64717316~~755783 3-A 0.~~00000000~~000000 4524.~~56608586~~139600 ~~739~~688.~~81634163~~476429 0.~~73981634~~688476 4524.~~56608586~~139600 3-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A1 0.~~00000000~~000000 3519.~~46451772~~421098 ~~828~~777.~~94497305~~929947 0.~~82894497~~777930 3519.~~46451772~~421098 4-A2 0.~~00000000~~000000 3519.~~46451758~~421098 ~~828~~777.~~94497385~~929948 0.~~82894497~~777930 3519.~~46451758~~421098 5-A1 0.~~00000000~~000000 2129.~~76918149~~473185 ~~826~~771.~~76773735~~017399 0.~~82676774~~771017 2129.~~76918149~~473185 5-A2 0.~~00000000~~000000 2129.~~76918150~~473185 ~~826~~771.~~76773735~~017399 0.~~82676774~~771017 2129.~~76918150~~473185 6-A 0.~~00000000~~000000 43.~~23273413~~717784 ~~921~~899.~~21623314~~405207 0.~~92121623~~899405 43.~~23273413~~717784 B-1 0.~~00000000~~000000 0.~~12644460~~127869 998.~~85929184~~605280 0.~~99885929~~998605 0.~~12644460~~127869 B1X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B2 0.~~00000000~~000000 0.~~12644435~~127870 998.~~85929181~~605280 0.~~99885929~~998605 0.~~12644435~~127870 B2X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B3 0.~~00000000~~000000 0.~~12644481~~127869 998.~~85929129~~605280 0.~~99885929~~998605 0.~~12644481~~127869 B3X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B4 0.~~00000000~~000000 0.~~12644465~~127869 998.~~85929199~~605280 0.~~99885929~~998605 0.~~12644465~~127869 B4X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B5 0.~~00000000~~000000 0.~~12644456~~127870 998.~~85929171~~605280 0.~~99885929~~998605 0.~~12644456~~127870 B5X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B6 0.~~00000000~~000000 0.~~12644481~~127869 998.~~85929129~~605280 0.~~99885929~~998605 0.~~12644481~~127869 B7 0.~~00000000~~000000 0.~~12644709~~127870 998.~~85929222~~605277 0.~~99885929~~998605 0.~~12644709~~127870 B7X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B8 0.~~00000000~~000000 0.~~12644507~~127870 998.~~85929088~~605279 0.~~99885929~~998605 0.~~12644507~~127870 B9 0.~~00000000~~000000 0.~~12644457~~127870 998.~~85929171~~605280 0.~~99885929~~998605 0.~~12644457~~127870 B10 0.~~00000000~~000000 0.~~12644709~~127870 998.~~85929222~~605277 0.~~99885929~~998605 0.~~12644709~~127870 B10X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B11 0.~~00000000~~000000 0.~~12644516~~127869 998.~~85929211~~605280 0.~~99885929~~998605 0.~~12644516~~127869 B11X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B12 0.~~00000000~~000000 0.~~12644489~~127869 998.~~85929115~~605281 0.~~99885929~~998605 0.~~12644489~~127869 B13 0.~~00000000~~006921 0.~~12644547~~134790 998.~~85929140~~598358 0.~~99885929~~998598 0.~~12644547~~127869 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~per ~~Not Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denominations. ~~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~~ 1-A1 ~~445,190,000.00~~11/01/05 - 11/30/05 30 5.~~14276~~14107% ~~369~~342,~~891~~784,~~530~~247.4853 1,~~585~~468,~~220~~564.0838 0.00 ~~0.00~~ 1-A2 ~~16,580,000.00~~11/01/05 - 11/30/05 30 5.~~14276~~14107% 1312,~~775~~766,~~694~~151.8214 5954,~~037~~693.6005 0.00 ~~0.00~~ 2-A ~~179,101,000.00~~11/01/05 - 11/30/05 30 5.~~27471~~27639% ~~156~~147,~~542~~906,~~370~~388.0769 ~~688~~650,~~096~~343.5327 0.00 ~~0.00~~ 3-A ~~103,218,000.00~~11/01/05 - 11/30/05 30 4.50000% 8173,~~065~~554,~~603~~801.4032 ~~303~~275,~~996~~830.0150 0.00 ~~0.00~~ 3-AX ~~0.00~~11/01/05 - 11/30/05 30 4.50000% 1513,~~290~~134,~~707~~582.3855 5749,~~340~~254.1568 0.00 ~~0.00~~ 4-A1 ~~97,598,000.00~~11/01/05 - 11/30/05 30 5.~~29192~~26492% 8477,~~364~~819,~~637~~867.4826 ~~372~~341,~~042~~429.7736 0.00 ~~0.00~~ 4-A2 ~~5,545,000.00~~11/01/05 - 11/30/05 30 5.~~29192~~26492% 4,~~793~~421,~~150~~311.6354 2119,~~137~~398.4920 0.00 ~~0.00~~ 5-A1 ~~387,899,000.00~~11/01/05 - 11/30/05 30 5.~~25477~~24211% ~~329~~310,~~146~~509,~~622~~497.28 1,~~441~~356,~~325~~437.0924 0.00 ~~0.00~~ 5-A2 ~~32,926,000.00~~11/01/05 - 11/30/05 30 5.~~25477~~24211% 2726,~~938~~356,~~926~~952.5999 ~~122~~115,~~343~~138.8835 0.00 ~~0.00~~ 6-A ~~66,416,000.00~~11/01/05 - 11/30/05 30 5.~~36410~~35886% 6159,~~464~~981,~~618~~816.6062 ~~274~~267,~~752~~861.0362 0.00 ~~0.00~~ B-1 ~~15,731,000.00~~11/25/05 - 12/26/05 32 4.~~28000~~64375% 15,~~715~~711,~~044~~071.6217 5464,~~181~~851.9881 0.00 ~~0.00~~ B1X ~~0.00~~N/A N/A 0.~~18303~~00000% 15,~~715~~711,~~044~~071.6217 ~~2,317.04~~ 0.00 0.00 B2 ~~13,584,000.00~~11/25/05 - 12/26/05 32 4.~~30000~~66375% 13,~~570~~566,~~222~~791.2510 4756,~~005~~241.7489 0.00 ~~0.00~~ B2X ~~0.00~~N/A N/A 0.~~16303~~00000% 13,~~570~~566,~~222~~791.2510 ~~1,782.18~~ 0.00 0.00 B3 ~~8,579,000.00~~11/25/05 - 12/26/05 32 4.~~35000~~71375% 8,~~570~~568,~~298~~131.6369 3035,~~031~~900.7547 0.00 ~~0.00~~ B3X 11/25/05 - 12/26/05 32 0.~~00 1.06475~~18380% 8,~~570~~568,~~298~~131.6369 71,~~350~~399.9187 0.00 ~~0.00~~ B4 ~~15,014,000.00~~11/25/05 - 12/26/05 32 4.~~41000~~77375% 14,~~998~~994,~~771~~979.8550 5363,~~283~~628.1470 0.00 ~~0.00~~ B4X 11/25/05 - 12/26/05 32 0.~~00 1.00475~~12380% 14,~~998~~994,~~771~~979.8550 121,~~139~~650.7916 0.00 ~~0.00~~ B5 ~~5,718,000.00~~11/25/05 - 12/26/05 32 4.~~61000~~97375% 5,~~712~~710,~~200~~756.4415 2125,~~212~~247.89 0.00 ~~0.00~~ B5X ~~0.00~~N/A N/A 0.~~80475~~00000% 5,~~712~~710,~~200~~756.4415 ~~3,703.07~~ 0.00 0.00 B6 ~~8,579,000.00~~11/01/05 - 11/30/05 30 5.~~23426~~22406% 8,~~570~~568,~~298~~131.6369 37,~~382~~300.6634 0.00 ~~0.00~~ B7 ~~1,427,000.00~~11/25/05 - 12/26/05 32 5.~~23000~~59375% 1,425,~~552~~192.6520 67,~~005~~086.9337 0.00 ~~0.00~~ B7X ~~0.00~~N/A N/A 0.~~18475~~00000% 1,425,~~552~~192.6520 ~~212.16~~ 0.00 0.00 B8 ~~4,287,000.00~~11/01/05 - 11/30/05 30 5.~~23426~~22406% 4,~~282~~281,~~651~~569.8501 18,~~680~~639.4430 0.00 ~~0.00~~ B9 ~~3,572,000.00~~11/01/05 - 11/30/05 30 5.~~23426~~22406% 3,~~568~~567,~~377~~474.0581 15,~~564~~530.8558 0.00 ~~0.00~~ B10 ~~1,427,000.00~~11/25/05 - 12/26/05 32 7.~~58000~~94375% 1,425,~~552~~192.6520 810,~~704~~063.5844 0.00 ~~0.00~~ B10X ~~0.00~~N/A N/A 0.00000% 1,425,~~552~~192.6520 0.00 0.00 ~~0.00~~ B11 ~~7,148,000.00~~11/25/05 8- 12/26/05 32 9.~~83000~~19375% 7,~~140~~138,~~750~~944.0455 5058,~~792~~341.5504 0.00 ~~0.00~~ B11X ~~0.00~~N/A N/A 0.~~06281~~00000% 7,~~140~~138,~~750~~944.0455 ~~361.30~~ 0.00 0.00 B12 ~~6,433,000.00~~11/01/05 - 11/30/05 30 5.~~23426~~22406% 6,~~426~~424,~~475~~850.2435 2827,~~031~~969.5582 0.00 ~~0.00~~ B13 ~~4,334,358.47~~11/01/05 - 11/30/05 30 5.~~23426~~22406% 4,~~329~~328,~~962~~867.2948 18,~~886~~845.8021 0.00 ~~0.00~~ R ~~100.00~~N/A N/A 5.~~14114~~13812% 0.00 0.00 0.00 ~~0.00~~ CX ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ P ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ Totals ~~1,430,306,458.49~~ 5,~~342~~041,~~922~~647.9454 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 1-A1 0.00 0.00 1,~~585~~468,~~220~~564.0838 0.00 ~~358~~328,~~410~~912,~~147~~759.0507 1-A2 0.00 0.00 5954,~~037~~693.6005 0.00 1312,~~348~~249,~~099~~541.1087 2-A 0.00 0.00 ~~688~~650,~~096~~343.5327 0.00 ~~153~~144,~~739~~368,~~945~~108.7124 3-A 0.00 0.00 ~~303~~275,~~996~~830.0150 0.00 7671,~~362~~063,~~363~~160.1507 3-AX 0.00 0.00 5749,~~340~~254.1568 0.00 1312,~~885~~605,~~258~~609.3691 4-A1 0.00 0.00 ~~372~~341,~~042~~429.7736 0.00 8075,~~903~~924,~~371~~406.4896 4-A2 0.00 0.00 2119,~~137~~398.4920 0.00 4,~~596~~313,~~499~~621.8856 5-A1 0.00 0.00 1,~~441~~356,~~325~~437.0924 0.00 ~~320~~299,~~702~~076,~~378~~878.5523 5-A2 0.00 0.00 ~~122~~115,~~343~~138.8835 0.00 2725,~~222~~386,~~154~~518.5289 6-A 0.00 0.00 ~~274~~267,~~752~~861.0362 0.00 6159,~~183~~734,~~497~~896.3425 B-1 0.00 0.00 5461,~~181~~311.9831 0.00 15,~~713~~709,~~055~~059.5266 B1X 0.00 0.00 ~~2,317~~0.0400 0.00 15,~~713~~709,~~055~~059.5266 B2 0.00 0.00 4753,~~005~~099.7486 0.00 13,~~568~~565,~~504~~054.6212 B2X 0.00 0.00 ~~1,782~~0.1800 0.00 13,~~568~~565,~~504~~054.6212 B3 0.00 0.00 3035,~~031~~900.7547 0.00 8,~~569~~567,~~213~~034.8670 B3X 0.00 0.00 71,~~350~~399.9187 0.00 8,~~569~~567,~~213~~034.8670 B4 0.00 0.00 5363,~~283~~628.1470 0.00 14,~~996~~993,~~873~~059.4167 B4X 0.00 0.00 121,~~139~~650.7916 0.00 14,~~996~~993,~~873~~059.4167 B5 0.00 0.00 2124,~~212~~861.8910 0.00 5,~~711~~710,~~477~~024.4399 B5X 0.00 0.00 ~~3,703~~0.0700 0.00 5,~~711~~710,~~477~~024.4399 B6 0.00 0.00 37,~~382~~300.6634 0.00 8,~~569~~567,~~213~~034.8670 B7 0.00 0.00 6,~~028~~688.9431 0.00 1,425,~~372~~009.2173 B7X 0.00 0.00 ~~212~~0.1600 0.00 1,425,~~372~~009.2173 B8 0.00 0.00 18,~~680~~639.4430 0.00 4,~~282~~281,~~109~~020.7883 B9 0.00 0.00 15,~~564~~530.8558 0.00 3,567,~~925~~018.3906 B10 0.00 0.00 9,~~031~~513.6181 0.00 1,425,~~372~~009.2173 B10X 0.00 0.00 0.00 0.00 1,425,~~372~~009.2173 B11 0.00 0.00 5255,~~345~~086.8639 0.00 7,~~139~~138,~~846~~030.2254 B11X 0.00 0.00 ~~361~~0.3000 0.00 7,~~139~~138,~~846~~030.2254 B12 0.00 0.00 2827,~~031~~969.5582 0.00 6,~~425~~424,~~661~~027.8277 B13 0.00 0.00 18,~~886~~845.8021 0.00 4,~~329~~328,~~414~~283.2325 R 0.00 0.00 0.00 0.00 0.00 CX 0.00 0.00 0.00 0.00 0.01 P 0.00 0.00 47132,~~736~~136.3133 0.00 0.01 Totals 0.00 0.00 5,~~392~~162,~~562~~512.6021 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~~ 1-A1 11/01/05 - 11/30/05 445,190,000.00 5.~~14276~~14107% ~~830~~769.~~86217229~~972927 3.~~56077198~~298736 0.~~00000000~~000000 ~~0.00000000~~ 1-A2 11/01/05 - 11/30/05 16,580,000.00 5.~~14276~~14107% ~~830~~769.~~86217250~~972928 3.~~56077201~~298736 0.~~00000000~~000000 ~~0.00000000~~ 2-A 11/01/05 - 11/30/05 179,101,000.00 5.~~27471~~27639% ~~874~~825.~~04520394~~826705 3.~~84194689~~631154 0.~~00000000~~000000 ~~0.00000000~~ 3-A 11/01/05 - 11/30/05 103,218,000.00 4.50000% ~~785~~712.~~38242748~~616029 2.~~94518408~~672310 0.~~00000000~~000000 ~~0.00000000~~ 3-AX 11/01/05 - 11/30/05 0.00 4.50000% ~~701~~602.~~42583150~~518592 2.~~63034675~~259445 0.~~00000000~~000000 ~~0.00000000~~ 4-A1 11/01/05 - 11/30/05 97,598,000.00 5.~~29192~~26492% ~~864~~797.~~40949077~~351045 3.~~81199174~~498323 0.~~00000000~~000000 ~~0.00000000~~ 4-A2 11/01/05 - 11/30/05 5,545,000.00 5.~~29192~~26492% ~~864~~797.~~40949143~~351044 3.~~81199098~~498323 0.~~00000000~~000000 ~~0.00000000~~ 5-A1 11/01/05 - 11/30/05 387,899,000.00 5.~~25477~~24211% ~~848~~800.~~53691884~~490585 3.~~71572262~~496883 0.~~00000000~~000000 ~~0.00000000~~ 5-A2 11/01/05 - 11/30/05 32,926,000.00 5.~~25477~~24211% ~~848~~800.~~53691885~~490585 3.~~71572253~~496882 0.~~00000000~~000000 ~~0.00000000~~ 6-A 11/01/05 - 11/30/05 66,416,000.00 5.~~36410~~35886% ~~925~~903.~~44896712~~122992 4.~~13683495~~033089 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 15,731,000.00 4.~~28000~~64375% 998.~~98573644~~733149 34.~~44428072~~122548 0.~~00000000~~000000 ~~0.00000000~~ B1X N/A 0.00 0.~~18303~~00000% 998.~~98573644~~733149 0.~~14729134~~000000 0.~~00000000~~000000 ~~0.00000000~~ B2 11/25/05 - 12/26/05 13,584,000.00 4.~~30000~~66375% 998.~~98573690~~733149 34.~~46037544~~140304 0.~~00000000~~000000 ~~0.00000000~~ B2X N/A 0.00 0.~~16303~~00000% 998.~~98573690~~733149 0.~~13119700~~000000 0.~~00000000~~000000 ~~0.00000000~~ B3 11/25/05 - 12/26/05 8,579,000.00 4.~~35000~~71375% 998.~~98573610~~733150 34.~~50061196~~184692 0.~~00000000~~000000 ~~0.00000000~~ B3X 11/25/05 - 12/26/05 0.00 10.~~06475~~18380% 998.~~98573610~~733150 0.~~85684928~~163174 0.~~00000000~~000000 ~~0.00000000~~ B4 11/25/05 - 12/26/05 15,014,000.00 4.~~41000~~77375% 998.~~98573665~~733149 34.~~54889703~~237958 0.~~00000000~~000000 ~~0.00000000~~ B4X 11/25/05 - 12/26/05 0.00 10.~~00475~~12380% 998.~~98573665~~733149 0.~~80856467~~109908 0.~~00000000~~000000 ~~0.00000000~~ B5 11/25/05 - 12/26/05 5,718,000.00 4.~~61000~~97375% 998.~~98573627~~733150 34.~~70984435~~415511 0.~~00000000~~000000 ~~0.00000000~~ B5X N/A 0.00 0.~~80475~~00000% 998.~~98573627~~733150 0.~~64761630~~000000 0.~~00000000~~000000 ~~0.00000000~~ B6 11/01/05 - 11/30/05 8,579,000.00 5.~~23426~~22406% 998.~~98573610~~733150 4.~~35746124~~347866 0.~~00000000~~000000 ~~0.00000000~~ B7 11/25/05 - 12/26/05 1,427,000.00 5.~~23000~~59375% 998.~~98573931~~733146 4.~~20878066~~965922 0.~~00000000~~000000 ~~0.00000000~~ B7X N/A 0.00 0.~~18475~~00000% 998.~~98573931~~733146 0.~~14867554~~000000 0.~~00000000~~000000 ~~0.00000000~~ B8 11/01/05 - 11/30/05 4,287,000.00 5.~~23426~~22406% 998.~~98573595~~733149 4.~~35746209~~347866 0.~~00000000~~000000 ~~0.00000000~~ B9 11/01/05 - 11/30/05 3,572,000.00 5.~~23426~~22406% 998.~~98573628~~733149 4.~~35746081~~347867 0.~~00000000~~000000 ~~0.00000000~~ B10 11/25/05 - 12/26/05 1,427,000.00 7.~~58000~~94375% 998.~~98573931~~733146 67.~~09991591~~052165 0.~~00000000~~000000 ~~0.00000000~~ B10X N/A 0.00 0.00000% 998.~~98573931~~733146 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B11 11/25/05 - 12/26/05 7,148,000.00 89.~~83000~~19375% 998.~~98573587~~733149 78.~~10584079~~161869 0.~~00000000~~000000 ~~0.00000000~~ B11X N/A 0.00 0.~~06281~~00000% 998.~~98573587~~733149 0.~~05054561~~000000 0.~~00000000~~000000 ~~0.00000000~~ B12 11/01/05 - 11/30/05 6,433,000.00 5.~~23426~~22406% 998.~~98573605~~733149 4.~~35746153~~347866 0.~~00000000~~000000 ~~0.00000000~~ B13 11/01/05 - 11/30/05 4,334,358.47 5.~~23426~~22406% 998.~~98573687~~733148 4.~~35746146~~347866 0.~~00000000~~000000 ~~0.00000000~~ R N/A 100.00 5.~~14114~~13812% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ CX N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes per $1,000 denominations.~~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 1-A1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~56077198~~298736 0.~~00000000~~000000 ~~805~~738.~~07232204~~814347 1-A2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~56077201~~298736 0.~~00000000~~000000 ~~805~~738.~~07232207~~814347 2-A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~84194689~~631154 0.~~00000000~~000000 ~~858~~806.~~39803078~~070922 3-A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~94518408~~672310 0.~~00000000~~000000 ~~739~~688.~~81634163~~476429 3-AX 0.~~00000000~~000000 0.~~00000000~~000000 2.~~63034675~~259445 0.~~00000000~~000000 ~~636~~578.~~95410871~~253196 4-A1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~81199174~~498323 0.~~00000000~~000000 ~~828~~777.~~94497305~~929947 4-A2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~81199098~~498323 0.~~00000000~~000000 ~~828~~777.~~94497385~~929948 5-A1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~71572262~~496883 0.~~00000000~~000000 ~~826~~771.~~76773735~~017399 5-A2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~71572253~~496882 0.~~00000000~~000000 ~~826~~771.~~76773735~~017399 6-A 0.~~00000000~~000000 0.~~00000000~~000000 4.~~13683495~~033089 0.~~00000000~~000000 ~~921~~899.~~21623314~~405207 B-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~44428072~~897483 0.~~00000000~~000000 998.~~85929184~~605280 B1X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~14729134~~000000 0.~~00000000~~000000 998.~~85929184~~605280 B2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~46037544~~909000 0.~~00000000~~000000 998.~~85929181~~605280 B2X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~13119700~~000000 0.~~00000000~~000000 998.~~85929181~~605280 B3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~50061196~~184692 0.~~00000000~~000000 998.~~85929129~~605280 B3X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~85684928~~163174 0.~~00000000~~000000 998.~~85929129~~605280 B4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~54889703~~237958 0.~~00000000~~000000 998.~~85929199~~605280 B4X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~80856467~~109908 0.~~00000000~~000000 998.~~85929199~~605280 B5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~70984435~~347866 0.~~00000000~~000000 998.~~85929171~~605280 B5X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~64761630~~000000 0.~~00000000~~000000 998.~~85929171~~605280 B6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~35746124~~347866 0.~~00000000~~000000 998.~~85929129~~605280 B7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~22490540~~686973 0.~~00000000~~000000 998.~~85929222~~605277 B7X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~14867554~~000000 0.~~00000000~~000000 998.~~85929222~~605277 B8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~35746209~~347866 0.~~00000000~~000000 998.~~85929088~~605279 B9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~35746081~~347867 0.~~00000000~~000000 998.~~85929171~~605280 B10 0.~~00000000~~000000 0.~~00000000~~000000 6.~~32908900~~667001 0.~~00000000~~000000 998.~~85929222~~605277 B10X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 998.~~85929222~~605277 B11 0.~~00000000~~000000 0.~~00000000~~000000 7.~~32314773~~706546 0.~~00000000~~000000 998.~~85929211~~605280 B11X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~05054561~~000000 0.~~00000000~~000000 998.~~85929211~~605280 B12 0.~~00000000~~000000 0.~~00000000~~000000 4.~~35746153~~347866 0.~~00000000~~000000 998.~~85929115~~605281 B13 0.~~00000000~~000000 0.~~00000000~~000000 4.~~35746146~~347866 0.~~00000000~~000000 998.~~85929140~~598358 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (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 toper ~~the~~$1,000 ~~Prospectus Supplement for a Full Description~~denominations.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3840,~~189~~499,~~536~~990.0851 ~~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(30.00) Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 3840,~~189~~499,~~536~~960.0851 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 270~~254,~~158~~050.2792 Payment of Interest and Principal 3740,~~919~~245,~~377~~909.8159 Total Withdrawals (Pool Distribution Amount) 3840,~~189~~499,~~536~~960.0851 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~266~~250,~~586~~691.1848 Wells Fargo Bank, N.A. 3,~~572~~359.0944 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~270~~254,~~158~~050.2792 *Servicer Payees include: AURORA LOAN SRVCS INC

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 114,~~944~~754.5163 114,~~944~~754.5163 0.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~& NoArm ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.490132% NoWeighted ofAverage ~~Loans~~Net NoCoupon of5.228953% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~7 0 0 7 1,004,626~~5.98225453% ~~0.00~~Weighted ~~0.00~~Average ~~1,004,626.98~~Remaining 30Term ~~Days~~348 42Beginning 1Scheduled 0Collateral 0Loan 43Count 123,~~441,854.08~~836 ~~92,000.00~~Number ~~0.00~~Of ~~0.00~~Loans ~~12,533,854.08~~Paid 60In ~~Days~~Full 11109 1Ending 0Scheduled 0Collateral 12Loan ~~4,647,554.17~~Count ~~105~~3,~~434.71~~727 ~~0.00~~Beginning ~~0.00~~Scheduled ~~4,752,988.88~~Collateral 90Balance ~~Days 4~~ 1 ~~0 0 5 799~~,~~946.07 99~~151,~~895.50 0.00 0.00 899~~812,~~841~~986.5728 ~~120~~Ending ~~Days~~Scheduled 0Collateral 1Balance ~~0 0~~ 1 ~~0.00 140~~,~~800.00 0.00 0.00 140~~116,~~800~~729,558.0089 ~~150~~Ending ~~Days~~Actual 0Collateral 0Balance 3at 030-Nov-2005 ~~3 0.00 0.00~~ 1,~~216~~116,~~316.24 0.00 1~~859,~~216,316~~401.2430 ~~180+~~Monthly ~~Days~~P&I 2Constant ~~2 1 0~~ 5 ~~838~~,~~450.00 598~~419,~~603~~015.9449 ~~199,500.00~~Special ~~0.00~~Servicing ~~1,636,553.94~~Fee ~~Totals 59 13 4~~ 0 ~~76 18,727,804~~.~~32 2,041,361.13 1,415,816.24 0.~~00 ~~22,184,981.69~~Prepayment NoPenalty ofWaived ~~Loans~~Amount ~~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~~.~~176902%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.176902%~~Waived ~~0.084258%~~Count 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.084258%~~Penalty 30Paid ~~Days~~Amount ~~1.061410%~~ 0.~~025272%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~1.086682%~~Paid ~~1.043502%~~Count 0~~.007716%~~ ~~0.000000%~~Realized ~~0.000000%~~Loss ~~1.051218%~~Amount ~~60 Days 0~~30.~~277988%~~00 ~~0.025272%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 030.~~303260%~~00 ~~0.389792%~~Class ~~0.008843%~~A ~~0.000000%~~Optimal ~~0.000000%~~Amount 039,670,093.~~398635%~~89 90Scheduled ~~Days~~Principal 0149,344.~~101087%~~16 ~~0.025272%~~Unscheduled ~~0.000000%~~Principal 034,934,083.000000% 0.126358% 0.067092% 0.008378% 0.000000% 0.000000% 0.075470% 120 Days 0.000000% 0.025272% 0.000000% 0.000000% 0.025272% 0.000000% 0.011809% 0.000000% 0.000000% 0.011809% 150 Days 0.000000% 0.000000% 0.075815% 0.000000% 0.075815% 0.000000% 0.000000% 0.102013% 0.000000% 0.102013% 180+ Days 0.050543% 0.050543% 0.025272% 0.000000% 0.126358% 0.070321% 0.050205% 0.016732% 0.000000% 0.137258% Totals 1.491029% 0.328532% 0.101087% 0.000000% 1.920647% 1.570707% 0.171210% 0.118745% 0.000000% 1.860661%23

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 No2 of3 ~~Loans~~Collateral NoDescription ofFixed ~~Loans~~15/30 No& ofARM ~~Loans~~Fixed No15/30 of& ~~Loans~~ARM NoFixed of15/30 ~~Loans~~& ~~Principal~~ARM ~~Balance~~Weighted ~~Principal~~Average ~~Balance~~Coupon ~~Principal~~Rate ~~Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 107,629~~5.88407501 05.00529890 05.00580112 ~~107,629.88~~Weighted 30Average ~~Days~~Net 5Rate ~~1 0 0 6 1,410,648~~5.73144568 ~~92,000~~5.00279890 05.00307060 ~~0.00~~Weighted ~~1,502,648.73~~Average 60Remaining ~~Days~~Term 6349 0348 0348 0Beginning 6Loan ~~2,516,341.20~~Count ~~0.00 0.00 0.00 2,516,341.20 90 Days~~ 1 ~~0 0 0 1 378~~,~~862.14~~119 ~~0.00~~829 ~~0.00~~212 ~~0.00~~Loans ~~378,862.14~~Paid ~~120~~In ~~Days~~Full 038 015 08 0Ending 0Loan ~~0.00~~Count ~~0.00~~1,081 ~~0.00~~814 ~~0.00~~204 ~~0.00~~Beginning ~~150~~Scheduled ~~Days~~Balance ~~0 0 3 0 3 0.00 0.00 1~~388,~~216~~676,~~316~~591.2498 ~~0.00 1~~160,~~216~~749,~~316~~787.2412 ~~180+ Days 0 0 1 0 1 0.00 0.00 199~~80,~~500.00 0.00 199~~959,~~500~~991.0081 ~~Totals~~Ending 12Scheduled 2Balance ~~4 0 18 4~~374,~~305~~285,~~852~~145.0702 ~~199~~157,~~629.88 1~~209,~~415,816~~531.2441 ~~0.00 5~~78,~~921~~467,~~298~~523.1969 ~~0-29~~Record ~~Days~~Date ~~0.085911%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.085911% 0.026580% 0.000000% 0.000000% 0.026580%~~ 11/30/2005 Days 0.429553% 0.085911% 0.000000% 0.000000% 0.515464% 0.348374% 0.022720% 0.000000% 0.000000% 0.371095% 60 Days 0.515464% 0.000000% 0.000000% 0.000000% 0.515464% 0.621437% 0.000000% 0.000000% 0.000000% 0.621437% 90 Days 0.085911% 0.000000% 0.000000% 0.000000% 0.085911% 0.093564% 0.000000% 0.000000% 0.000000% 0.093564% 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% 0.257732% 0.000000% 0.257732% 0.000000% 0.000000% 0.300382% 0.000000% 0.300382% 180+ Days 0.000000% 0.000000% 0.085911% 0.000000% 0.085911% 0.000000% 0.000000% 0.049269% 0.000000% 0.049269% Totals 1.030928% 0.171821% 0.343643% 0.000000% 1.546392% 1.063375% 0.049301% 0.349651% 0.000000% 1.462326% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal ~~Balance~~And ~~Principal~~Interest ~~Balance~~Constant ~~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~~ 1,~~344~~790,~~713~~771.9252 ~~0.00 0.00 0.00 1~~765,~~344,713~~496.9246 ~~60 Days 1 0 0 0 1 160~~385,~~000~~511.0062 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 160~~39,~~000~~297.0025 ~~90 Days 1 1 0 0 2 113~~24,~~021~~722.0356 999,~~895~~040.5007 ~~0.00~~Unscheduled ~~0.00~~Principal ~~212~~14,~~916.53 120 Days 0 1 0 0 1 0.00 140~~352,~~800~~149.0071 0.00 0.00 140,800.00 150 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 8 2 0 0 10 1,617,734.95 240,695.50 0.00 0.00 1,858,430.45 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.701754% 0.000000% 0.000000% 0.000000% 0.701754% 0.807138% 0.000000% 0.000000% 0.000000% 0.807138% 60 Days 0.116959% 0.000000% 0.000000% 0.000000% 0.116959% 0.096037% 0.000000% 0.000000% 0.000000% 0.096037% 90 Days 0.116959% 0.116959% 0.000000% 0.000000% 0.233918% 0.067839% 0.059960% 0.000000% 0.000000% 0.127799% 120 Days 0.000000% 0.116959% 0.000000% 0.000000% 0.116959% 0.000000% 0.084512% 0.000000% 0.000000% 0.084512% 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 0.935673% 0.233918% 0.000000% 0.000000% 1.169591% 0.971014% 0.144473% 0.000000% 0.000000% 1.115487% 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 4 990,~~634.72 0.00 0.00 0.00 990~~515,~~634~~533.7215 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 1 0 0 1 0.00 1822,~~000.00 0.00 0.00 182~~483,~~000~~428.0005 ~~Totals~~Scheduled 4Interest 1 ~~0 0 5 990~~,~~634.72 182~~751,~~000~~474.0027 ~~0.00 0.00 1~~740,~~172,634~~773.72 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.834862% 0.000000% 0.000000% 0.000000% 1.834862% 1.182491% 0.000000% 0.000000% 0.000000% 1.182491% 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% 0.458716% 0.000000% 0.000000% 0.458716% 0.000000% 0.217248% 0.000000% 0.000000% 0.217248% Totals 1.834862% 0.458716% 0.000000% 0.000000% 2.293578% 1.182491% 0.217248% 0.000000% 0.000000% 1.399739% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 285376,~~520~~471.0055 ~~0.00~~Servicing ~~0.00~~Fee ~~285~~85,~~520~~163.0034 ~~30 Days 3 0 0 0 3 639~~33,~~956~~489.6954 ~~0.00 0.00 0.00 639~~18,~~956~~421.6997 60Master ~~Days~~Servicing 2Fee 0 ~~0 0 2 323,300~~.00 0.00 0.00 ~~0.00~~Trustee ~~323,300.00~~Fee ~~90 Days 1~~ 0 ~~0 0 1 156,000~~.00 0.00 0.00 ~~0.00~~FRY ~~156,000.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~150~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6 2 0 0 8~~ 1,~~119,256~~133.6964 ~~285,520~~468.0085 0236.0013 ~~0.00~~Pool ~~1,404,776.69~~Insurance ~~0-29~~Fee ~~Days~~ 0.416667% 0.000000% 0.000000% 0.416667% 0.307318% 0.000000% 0.000000% 0.307318% 30 Days 0.625000% 0.000000% 0.000000% 0.000000% 0.625000% 0.688815% 0.000000% 0.000000% 0.000000% 0.688815% 60 Days 0.416667% 0.000000% 0.000000% 0.000000% 0.416667% 0.347983% 0.000000% 0.000000% 0.000000% 0.347983% 90 Days 0.208333% 0.000000% 0.000000% 0.000000% 0.208333% 0.167910% 0.000000% 0.000000% 0.000000% 0.167910% 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 1.250000% 0.416667% 0.000000% 0.000000% 1.666667% 1.204707% 0.307318% 0.000000% 0.000000% 1.512026% 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 4 0 0 4 611,477.10 0.00 0.00 ~~611,477.10 30 Days 20~~ 0 ~~0 0 20 6,752,223~~.~~22 0.~~00 ~~0.00~~Spread ~~0.00 6,752,223.22 60 Days~~ 1 1 0 ~~0 2 274,949~~.~~37 105,434.71 0.~~00 0.00 ~~380,384.08 90 Days 1~~ 0 ~~0 0 1 152,062~~.~~90 0.~~00 ~~0.00~~Spread ~~0.00~~2 ~~152,062.90 120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~180+ Days 2~~ 1 ~~0 0 3 838~~,~~450.00 416~~665,~~603~~177.9429 ~~0.00 0.00 1~~706,~~255,053~~815.9451 ~~Totals 24 6 0 0 30 8~~357,~~017,685~~813.4945 ~~1,133,515.75~~Realized ~~0.00~~Loss ~~0.00~~Amount ~~9,151,201.24~~ 0~~-29 Days 0~~.373483% 0.000000% 0.000000% 0.373483% 0.161702% 0.000000% 0.000000% 0.161702% 30 Days 1.867414% 0.000000% 0.000000% 0.000000% 1.867414% 1.785591% 0.000000% 0.000000% 0.000000% 1.785591% 60 Days 0.093371% 0.093371% 0.000000% 0.000000% 0.186741% 0.072709% 0.027882% 0.000000% 0.000000% 0.100591% 90 Days 0.093371% 0.000000% 0.000000% 0.000000% 0.093371% 0.040212% 0.000000% 0.000000% 0.000000% 0.040212% 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 0.186741% 0.093371% 0.000000% 0.000000% 0.280112% 0.221724% 0.110169% 0.000000% 0.000000% 0.331893% Totals 2.240896% 0.560224% 0.000000% 0.000000% 2.801120% 2.120236% 0.299753% 0.000000% 0.000000% 2.419989% 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~~Cumulative 30Realized ~~Days~~Loss 4 0 ~~0 0 4 1,303,676~~.~~80 0.~~00 0.00 0.00 ~~1,303,676.80~~Percentage 60of ~~Days~~Cumulative 1Losses 0 ~~0 0 1 1,372,963~~.600000 0.000000 0.000000 ~~0.00~~Prepayment ~~1,372,963.60~~Penalty 90Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~120~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 0.00 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Pass-Through ~~0.00~~Rate 05.00141068 05.00276390 ~~Totals~~ 5 ~~0 0 0 5 2,676,640~~.40 0.00 0.00 0.00 2,676,640.40 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.366864% 0.000000% 0.000000% 0.000000% 2.366864% 1.976510% 0.000000% 0.000000% 0.000000% 1.976510% 60 Days 0.591716% 0.000000% 0.000000% 0.000000% 0.591716% 2.081556% 0.000000% 0.000000% 0.000000% 2.081556% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.958580% 0.000000% 0.000000% 0.000000% 2.958580% 4.058066% 0.000000% 0.000000% 0.000000% 4.058066%303559

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~5 ~~Funds~~6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.518415 5.511909 5.612355 Weighted Average Net Rate 5.268415 5.245608 5.362355 Weighted Average Remaining Term 348 348 348 Beginning Loan Count 465 1,046 165 Loans Paid In Full 10 37 1 Ending Loan Count 455 1,009 164 Beginning Scheduled Balance 89,637,930.10 367,050,802.44 64,737,882.83 Ending scheduled Balance 87,633,661.36 354,644,194.13 64,489,503.28 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 425,406.65 1,729,190.75 322,638.49 Scheduled Principal 13,190.57 43,231.88 19,861.83 Unscheduled Principal 1,991,078.17 12,363,376.43 228,517.72 Scheduled Interest 412,216.08 1,685,958.87 302,776.66 Servicing Fee 18,674.57 81,455.00 13,487.06 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 261.44 1,070.56 188.82 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 393,280.07 1,603,433.31 289,100.78 Realized Loss Amount 30.00 0.00 0.00 Cumulative Realized Loss 30.00 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 5.264915 5.242108 5.358855

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Total ~~PERCENTAGE~~Collateral ~~Current~~Description ~~Original~~Mixed $Fixed ~~Original~~& %Arm ~~Current~~Weighted $Average ~~Current~~Coupon %Rate ~~Class% Prepayment% Class 1-A-1 985,116,358~~5.49490132 ~~68.87449558%~~Weighted ~~833,782,350.31~~Average ~~69.93688957%~~Net ~~30.063110%~~Rate ~~374~~5.~~420203%~~228953 ~~Class~~Weighted ~~1-A-2~~Average ~~968,536,358.49~~Remaining ~~67.71530344%~~Term ~~820,434,251.21~~348 ~~68.81726341%~~Record ~~1.119626%~~Date ~~13.944354%~~11/30/2005 ~~Class~~Principal 2AAnd ~~789,435,358.49~~Interest ~~55.19344150%~~Constant ~~666~~5,~~694~~419,~~305~~015.~~50 55.92169947% 12.895564% 160.607455% Class 3A 686,217,358.~~49 ~~47.97694609%~~Beginning ~~590,331,942.35~~Loan ~~49.51649534%~~Count ~~6.405204% 79.773443% Class~~ 3~~-AX 686~~,~~217,358.49~~836 ~~47.97694609%~~Loans ~~590,331,942.35~~Paid ~~49.51649534%~~In ~~0.000000%~~Full ~~0.000000%~~109 ~~Class~~Ending ~~4-A-1~~Loan ~~588,619,358.49~~Count ~~41.15337346% 509~~3,~~428,570.87~~727 ~~42.73039564%~~Beginning ~~6.786100%~~Scheduled ~~84.517297%~~Balance ~~Class 4-A-2 583~~1,~~074~~151,~~358.49 40.76569430% 504~~812,~~832,070~~986.9928 ~~42.34484549%~~Ending ~~0.385550%~~Scheduled ~~4.801824%~~Balance ~~Class B-~~1 80,~~102~~116,~~358.49 5.60036334% 80~~729,~~010,985~~558.0689 ~~6.71124715%~~Scheduled ~~1.317997%~~Principal 16149,344.~~414952%~~16 ~~Class~~Unscheduled ~~B-2~~Principal 6634,~~518~~934,~~358~~083.4923 ~~4.65063680%~~Scheduled 66Interest 5,~~442~~269,~~480~~671.4433 ~~5.57313358%~~Servicing ~~1.138114%~~Fee ~~14.174605% Class B-3 57~~250,~~939,358~~691.4948 ~~4.05083527%~~Master ~~57,873,266.58~~Servicing ~~4.85435588%~~Fee 0.~~718778%~~00 ~~8.951998%~~Trustee ~~Class~~Fee ~~B-4 42,925,358~~0.4900 ~~3.00113016%~~Fry ~~42,876,393.17~~Amount 30.~~59643206%~~00 ~~1.257924%~~Special ~~15.666779%~~Hazard ~~Class~~Fee ~~B-5 37,207,358.49 2.60135569% 37,164,915.74 3.11735863%~~ 0.~~479073%~~00 ~~5.966607%~~Other ~~Class~~Fee ~~B-6 28~~3,~~628,358~~359.4944 ~~2.00155416%~~Pool ~~28,595,701.88~~Insurance ~~2.39858093%~~Fee 0.~~718778%~~00 ~~8.951998%~~Spread ~~Class B-7 27,201,358.49~~ 1~~.90178534%~~ ~~27,170,329~~0.6700 Spread 2~~.27902203%~~ 0.~~119559%~~00 ~~1.489043%~~Spread ~~Class~~3 ~~B-8 22,914,358.49 1.60205936% 22,888,219.89 1.91984264%~~ 0.~~359179%~~00 ~~4.473390%~~Net ~~Class~~Interest ~~B-9 19~~5,~~342~~015,~~358~~620.4941 ~~1.35232267%~~Realized ~~19,320,294.50~~Loss ~~1.62056837%~~Amount 030.~~299274%~~00 ~~3.727303%~~Cumulative ~~Class~~Realized ~~B-10~~Loss ~~17,915,358~~30.4900 ~~1.25255384%~~Percentage ~~17,894,922.29~~of ~~1.50100947%~~Cumulative Losses 0.~~119559%~~0000 ~~1.489043%~~Prepayment ~~Class~~Penalty ~~B-11~~Waived ~~10,767,358.49~~Amount 0.~~75280080%~~00 ~~10,755,076.07~~Prepayment ~~0.90212580%~~Penalty ~~0.598884%~~Waived ~~7.458781%~~Count ~~Class~~0 ~~B12~~Prepayment ~~4,334,358.49~~Penalty ~~0.30303705%~~Paid ~~4,329,414.25~~Amount 0.~~36314725%~~00 ~~0.538979%~~Prepayment ~~6.712694%~~Penalty ~~Please~~Paid ~~Refer~~Count to0 ~~the~~Special ~~Prospectus~~Servicing ~~Supplement~~Fee ~~for~~0.00 aPass-Through ~~Full~~Rate ~~Description of Loss Exposure~~5.225453

~~CREDIT~~Additional ~~ENHANCEMENT~~Reporting ~~Original~~- $Deal ~~Original~~Level %Miscellaneous ~~Current~~Reporting $LIBOR ~~Current~~Available %Funds ~~Bankruptcy~~Cap ~~530,630~~4.00897554% 0B-1 LIBOR Available Funds Cap 4.~~03709904~~035054% ~~530,630.00~~B-2 0LIBOR Available Funds Cap 4.~~04450875~~035054% ~~Fraud~~B-10 ~~28,606,129.00~~LIBOR 1Available Funds Cap 6.~~99999999~~827321% ~~28,606,129.00~~B-11 2LIBOR Available Funds Cap 8.~~39945555~~049542% ~~Special~~B1 ~~Hazard~~& 14B2 Cap Payment 9,~~301,064~~399.0084 B3 & B4 Cap Payment 0~~.99986013%~~ ~~11,921,924.97~~B5 ~~1.00000000%~~Cap ~~Limit~~Payment of0 ~~Subordinate's~~B7 ~~Exposure~~Cap toPayment ~~Certain~~483.91 ~~Types~~B10 ofCap ~~Losses~~Payment 864.70 B11 Cap Payment 4,006.18

~~Summary~~LOAN 12STATUS ~~Month~~STRATIFICATION/CREDIT ~~REO~~ENHANCEMENT History*STATEMENT ~~New~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans ~~Month~~No ~~REO~~of ~~Percentage~~Loans No of Loans inNo ~~REO~~of 0Loans ~~Nov-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Dec-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Jan-05~~Balance 0~~.000% Feb~~-0529 ~~0.000%~~Days ~~Current~~13 ~~REO Total Mar-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Apr-05~~13 02,010,332.~~000%~~33 ~~Original Principal Balance~~ 0.00 ~~May-05~~ 0.~~000%~~00 ~~Current~~2,010,332.33 ~~Principal~~30 ~~Balance~~Days 53 0~~.00~~ ~~Jun-05~~0 0~~.000%~~ ~~Jul-05~~53 016,466,847.~~000%~~95 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05~~ 0.~~000%~~00 ~~Oct-05~~ 0.~~000%~~00 *The16,466,847.95 ~~text~~60 ~~reported~~Days in8 ~~the~~0 ~~above~~0 ~~table~~0 is8 ~~presented~~3,308,487.96 ~~graphically~~0.00 on0.00 ~~the~~0.00 ~~monthly bond remittance report~~3,308,487.96 ~~The~~90 ~~monthly~~Days ~~bond~~2 ~~remittance report can be viewed online at www.ctslink.com.~~ 1 122 ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Nov-04~~5 0324,800.~~000%~~00 ~~Original Principal Balance 0~~92,000.00 ~~Dec-04 0.~~482,000~~% Current Principal Balance 0~~.00 ~~Jan-05~~ 0.~~000%~~00 ~~Feb-05 0~~898,800.~~000%~~00 ~~Current~~120 ~~REO~~Days ~~Total~~4 ~~Mar-05~~2 ~~0.000%~~4 ~~Loans in REO~~ 0 ~~Apr-05~~10 01,889,882.~~000%~~02 ~~Original~~519,706.34 ~~Principal~~2,029,783.67 ~~Balance~~ 0.00 ~~May-05 0~~4,439,372.~~000%~~03 ~~Current~~150 ~~Principal~~Days ~~Balance~~1 0~~.00~~ ~~Jun-05~~0 0~~.000%~~ ~~Jul-05~~1 099,895.~~000%~~50 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05~~ 0.~~000%~~00 ~~Oct-05~~ 0.~~000%~~00 *The99,895.50 ~~text~~180+ ~~reported~~Days in3 ~~the~~3 ~~above~~1 ~~table~~1 is8 ~~presented~~1,318,450.00 ~~graphically~~522,300.00 on179,216.33 ~~the~~557,099.91 ~~monthly bond remittance report~~2,577,066.24 ~~The~~Totals ~~monthly~~71 ~~bond~~19 ~~remittance~~7 ~~report~~1 ~~can~~98 be23,408,363.43 ~~viewed~~3,144,338.67 ~~online~~2,691,000.00 at557,099.91 ~~www~~29,800,802.~~ctslink.com.~~01 2No 12of ~~Month~~Loans ~~REO~~No History*of ~~New~~Loans ~~REO~~No of Loans ~~Month~~No ~~REO~~of ~~Percentage~~ Loans inNo ~~REO~~of 0Loans ~~Nov-04~~Principal ~~0.000%~~Balance ~~Original~~ Principal Balance ~~0.00~~Principal ~~Dec-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance 0~~.00 Jan~~-0529 Days 0.~~000~~348806% ~~Feb-05~~ 0.~~000~~000000% ~~Current REO Total Mar-05~~ 0.~~000~~000000% ~~Loans in REO~~ 0 ~~Apr-05 0~~.~~000~~348806% ~~Original Principal Balance~~ 0.00179999% ~~May-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00000000% ~~Jun-05~~ 0.~~000~~179999% ~~Jul-05~~30 0Days 1.~~000~~422055% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% ~~Oct-05~~ 0.~~000~~000000% *The text reported in the above table is presented graphically on the monthly bond remittance report1.422055% ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~474389% ~~3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Nov-04 0~~.~~000~~000000% ~~Original Principal Balance~~ 0.~~00 Dec-04 0.000~~000000% ~~Current Principal Balance~~ 0.~~00 Jan-05 0.000~~000000% ~~Feb-05 0~~1.~~000~~474389% ~~Current~~60 ~~REO~~Days ~~Total Mar-05~~ 0.~~000~~214650% ~~Loans in REO~~ 0 ~~Apr-05 0~~.~~000~~000000% ~~Original Principal Balance~~ 0.00000000% ~~May-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00214650% ~~Jun-05~~ 0.~~000~~296231% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% ~~Oct-05~~ 0.~~000~~296231% *The90 ~~text~~Days 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 ~~Nov-04 0~~.~~000~~053662% ~~Original Principal Balance~~ 0.00026831% ~~Dec-04~~ 0.~~000~~053662% ~~Current Principal Balance~~ 0.00000000% ~~Jan-05~~ 0.~~000~~134156% ~~Feb-05~~ 0.~~000~~029082% ~~Current REO Total Mar-05~~ 0.~~000~~008237% ~~Loans in REO~~ 0 ~~Apr-05 0~~.~~000~~043157% ~~Original Principal Balance~~ 0.00000000% ~~May-05~~ 0.~~000~~080476% ~~Current~~120 ~~Principal~~Days ~~Balance~~ 0.00107325% ~~Jun-05~~ 0.~~000~~053662% ~~Jul-05~~ 0.~~000~~107325% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~268312% ~~Oct-05~~ 0.~~000~~169214% *The text reported in the above table is presented graphically on the monthly bond remittance report0.046533% ~~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 ~~Nov-04 0~~.~~000~~181740% ~~Original Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~397487% ~~Current~~150 ~~Principal~~Days ~~Balance~~ 0.00026831% ~~Jan-05~~ 0.~~000~~000000% ~~Feb-05~~ 0.~~000~~000000% ~~Current REO Total Mar-05~~ 0.~~000~~000000% ~~Loans in REO~~ 0 ~~Apr-05 0~~.~~000~~026831% ~~Original Principal Balance~~ 0.00008944% ~~May-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00000000% ~~Jun-05~~ 0.~~000~~000000% ~~Jul-05~~ 0.~~000~~008944% ~~Aug-05~~180+ Days 0.~~000~~080494% ~~Sep-05~~ 0.~~000~~080494% ~~Oct-05~~ 0.~~000~~026831% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov-04 0~~.~~000~~026831% ~~Original Principal Balance~~ 0.00214650% ~~Dec-04~~ 0.~~000~~118050% ~~Current Principal Balance~~ 0.00046765% ~~Jan-05~~ 0.~~000~~016046% ~~Feb-05~~ 0.~~000~~049881% ~~Current REO Total Mar-05~~ 0.~~000~~230742% ~~Loans~~Totals ~~in REO 0 Apr-05 0~~1.~~000~~905017% ~~Original Principal Balance~~ 0.00509793% ~~May-05~~ 0.~~000~~187819% ~~Current Principal Balance~~ 0.00026831% ~~Jun-05 0~~2.~~000~~629461% ~~Jul-05 0~~2.~~000~~095910% ~~Aug-05~~ 0.~~000~~281534% ~~Sep-05~~ 0.~~000~~240943% ~~Oct-05~~ 0.~~000~~049881% *The text reported in the above table is presented graphically on the monthly bond remittance report2. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~668268%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~Month~~Class ~~Loan~~A ~~First~~Insufficient ~~Original~~Funds ~~Loan~~0.00 ~~Entered Payment LTV at~~ Principal ~~Group~~Balance ~~Number~~of ~~REO~~Contaminated ~~Date~~Properties ~~State~~0.00 ~~Origination~~Periodic ~~Balance~~Advance ~~No REO loans this period~~130,133.26

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~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 ~~All~~Days ~~Mortgage~~3 0 0 3 442,216.14 0.00 0.00 442,216.14 30 Days 19 0 0 0 19 5,144,775.11 0.00 0.00 0.00 5,144,775.11 60 Days 3 0 0 0 3 2,195,396.66 0.00 0.00 0.00 2,195,396.66 90 Days 0 1 0 0 1 0.00 92,000.00 0.00 0.00 92,000.00 120 Days 4 0 1 0 5 1,889,882.02 0.00 333,520.07 0.00 2,223,402.09 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 1 1 1 1 4 480,000.00 199,500.00 179,216.33 557,099.91 1,415,816.24 Totals 27 5 2 1 35 9,710,053.79 733,716.14 512,736.40 557,099.91 11,513,606.24 0-29 Days 0.277521% 0.000000% 0.000000% 0.277521% 0.118138% 0.000000% 0.000000% 0.118138% 30 Days 1.757632% 0.000000% 0.000000% 0.000000% 1.757632% 1.374425% 0.000000% 0.000000% 0.000000% 1.374425% 60 Days 0.277521% 0.000000% 0.000000% 0.000000% 0.277521% 0.586499% 0.000000% 0.000000% 0.000000% 0.586499% 90 Days 0.000000% 0.092507% 0.000000% 0.000000% 0.092507% 0.000000% 0.024578% 0.000000% 0.000000% 0.024578% 120 Days 0.370028% 0.000000% 0.092507% 0.000000% 0.462535% 0.504881% 0.000000% 0.089100% 0.000000% 0.593981% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.092507% 0.092507% 0.092507% 0.092507% 0.370028% 0.128232% 0.053296% 0.047878% 0.148829% 0.378235% Totals 2.497687% 0.462535% 0.185014% 0.092507% 3.237743% 2.594037% 0.196012% 0.136977% 0.148829% 3.075855% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 2 No of Loans inNo of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 541,919.09 0.00 0.00 541,919.09 30 Days 4 0 0 0 4 751,372.84 0.00 0.00 0.00 751,372.84 60 Days 4 0 0 0 4 838,141.93 0.00 0.00 0.00 838,141.93 90 Days 1 0 0 0 1 75,200.00 0.00 0.00 0.00 75,200.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 1 0 0 0 1 99,895.50 0.00 0.00 0.00 99,895.50 180+ Days 0 1 0 0 1 0.00 140,800.00 0.00 0.00 140,800.00 Totals 10 4 0 0 14 1,764,610.27 682,719.09 0.00 0.00 2,447,329.36 0-29 Days 0.368550% 0.000000% 0.000000% 0.368550% 0.344674% 0.000000% 0.000000% 0.344674% 30 Days 0.491400% 0.000000% 0.000000% 0.000000% 0.491400% 0.477892% 0.000000% 0.000000% 0.000000% 0.477892% 60 Days 0.491400% 0.000000% 0.000000% 0.000000% 0.491400% 0.533079% 0.000000% 0.000000% 0.000000% 0.533079% 90 Days 0.122850% 0.000000% 0.000000% 0.000000% 0.122850% 0.047829% 0.000000% 0.000000% 0.000000% 0.047829% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.122850% 0.000000% 0.000000% 0.000000% 0.122850% 0.063536% 0.000000% 0.000000% 0.000000% 0.063536% 180+ Days 0.000000% 0.122850% 0.000000% 0.000000% 0.122850% 0.000000% 0.089552% 0.000000% 0.000000% 0.089552% Totals 1.228501% 0.491400% 0.000000% 0.000000% 1.719902% 1.122337% 0.434227% 0.000000% 0.000000% 1.556563% DELINQUENT BANKRUPTCY FORECLOSURE REO ~~during~~TOTAL ~~Current~~3 ~~Period~~No ~~(continued)~~of ~~Current~~Loans ~~Paid~~No ~~Current~~of ~~Approximate~~Loans ~~Loan~~No of Loans No of Loans No of Loans Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~Principal ~~Delinquent~~Balance ~~Rate~~0-29 ~~Interest~~Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 5 0 0 0 5 1,752,000.00 0.00 0.00 0.00 1,752,000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 249,600.00 0.00 0.00 0.00 249,600.00 120 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 1 0 0 1 0.00 182,000.00 0.00 0.00 182,000.00 Totals 6 1 0 0 7 2,001,600.00 182,000.00 0.00 0.00 2,183,600.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.450980% 0.000000% 0.000000% 0.000000% 2.450980% 2.232576% 0.000000% 0.000000% 0.000000% 2.232576% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.490196% 0.000000% 0.000000% 0.000000% 0.490196% 0.318066% 0.000000% 0.000000% 0.000000% 0.318066% 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% 0.490196% 0.000000% 0.000000% 0.490196% 0.000000% 0.231923% 0.000000% 0.000000% 0.231923% Totals 2.941176% 0.490196% 0.000000% 0.000000% 3.431373% 2.550641% 0.231923% 0.000000% 0.000000% 2.782564% 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 3 0 0 3 414,720.00 0.00 0.00 414,720.00 30 Days 3 0 0 0 3 712,410.99 0.00 0.00 0.00 712,410.99 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 1 0 1 0.00 0.00 262,000.00 0.00 262,000.00 120 Days 0 0 2 0 2 0.00 0.00 323,300.00 0.00 323,300.00 150 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 3 3 0 9 712,410.99 414,720.00 585,300.00 0.00 1,712,430.99 0-29 Days 0.659341% 0.000000% 0.000000% 0.659341% 0.473196% 0.000000% 0.000000% 0.473196% 30 Days 0.659341% 0.000000% 0.000000% 0.000000% 0.659341% 0.812862% 0.000000% 0.000000% 0.000000% 0.812862% 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% 0.219780% 0.000000% 0.219780% 0.000000% 0.000000% 0.298943% 0.000000% 0.298943% 120 Days 0.000000% 0.000000% 0.439560% 0.000000% 0.439560% 0.000000% 0.000000% 0.368886% 0.000000% 0.368886% 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 0.659341% 0.659341% 0.659341% 0.000000% 1.978022% 0.812862% 0.473196% 0.667829% 0.000000% 1.953887% DELINQUENT BANKRUPTCY FORECLOSURE REO ~~loans~~TOTAL ~~this~~5 ~~period~~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 4 0 0 4 611,477.10 0.00 0.00 611,477.10 30 Days 21 0 0 0 21 7,682,189.01 0.00 0.00 0.00 7,682,189.01 60 Days 1 0 0 0 1 274,949.37 0.00 0.00 0.00 274,949.37 90 Days 0 0 1 0 1 0.00 0.00 220,000.00 0.00 220,000.00 120 Days 0 2 0 0 2 0.00 519,706.34 0.00 0.00 519,706.34 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 2 0 0 0 2 838,450.00 0.00 0.00 0.00 838,450.00 Totals 24 6 1 0 31 8,795,588.38 1,131,183.44 220,000.00 0.00 10,146,771.82 0-29 Days 0.396432% 0.000000% 0.000000% 0.396432% 0.172402% 0.000000% 0.000000% 0.172402% 30 Days 2.081269% 0.000000% 0.000000% 0.000000% 2.081269% 2.165941% 0.000000% 0.000000% 0.000000% 2.165941% 60 Days 0.099108% 0.000000% 0.000000% 0.000000% 0.099108% 0.077520% 0.000000% 0.000000% 0.000000% 0.077520% 90 Days 0.000000% 0.000000% 0.099108% 0.000000% 0.099108% 0.000000% 0.000000% 0.062028% 0.000000% 0.062028% 120 Days 0.000000% 0.198216% 0.000000% 0.000000% 0.198216% 0.000000% 0.146528% 0.000000% 0.000000% 0.146528% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.198216% 0.000000% 0.000000% 0.000000% 0.198216% 0.236395% 0.000000% 0.000000% 0.000000% 0.236395% Totals 2.378593% 0.594648% 0.099108% 0.000000% 3.072349% 2.479856% 0.318929% 0.062028% 0.000000% 2.860813% 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 1 0 0 0 1 424,100.00 0.00 0.00 0.00 424,100.00 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 1 0 1 0.00 0.00 1,372,963.60 0.00 1,372,963.60 150 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 1 0 2 424,100.00 0.00 1,372,963.60 0.00 1,797,063.60 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.609756% 0.000000% 0.000000% 0.000000% 0.609756% 0.657388% 0.000000% 0.000000% 0.000000% 0.657388% 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% 0.609756% 0.000000% 0.609756% 0.000000% 0.000000% 2.128201% 0.000000% 2.128201% 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 0.609756% 0.000000% 0.609756% 0.000000% 1.219512% 0.657388% 0.000000% 2.128201% 0.000000% 2.785590%

~~Summary~~SUBORDINATION 12LEVEL/CREDIT ~~Month~~ENHANCEMENT/CLASS ~~Foreclosure~~PERCENTAGE History*AND ~~New~~PREPAYMENT ~~Foreclosure~~PERCENTAGE ~~Loans~~Current ~~Month~~Original ~~Foreclosure~~$ ~~Percentage Loans in Foreclosure 0 Nov-04 0.000%~~ Original ~~Principal Balance 0.00 Dec-04 0.000~~% Current ~~Principal~~$ ~~Balance~~Current ~~0.00 Jan-05 0.000~~% ~~Feb-05 0.000~~Class% ~~Current Foreclosure Total Mar-05 0.000~~Prepayment% ~~Loans~~Class ~~in Foreclosure 4 Apr~~1-~~05 0.000% Original Principal Balance~~ A-1 985,~~419~~116,~~500~~358.0049 ~~May-05 0~~68.~~000~~87449558% ~~Current Principal Balance 1~~787,~~415,~~816,799.2484 ~~Jun-05 0~~70.~~015~~54678490% ~~Jul-05 0~~29.~~062~~453215% ~~Aug-05 0~~343.~~117~~692687% ~~Sep~~Class 1-05A-2 0968,536,358.~~181%~~49 ~~Oct-05 0~~67.~~119~~71530344% *The text reported in the above table is presented graphically on the monthly bond remittance report775,567,257.97 ~~The monthly bond remittance report can be viewed online at www~~69.~~ctslink.com.~~44987278% 1.096912% 12 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-04 0~~.~~000~~799984% ~~Original~~Class ~~Principal~~2A ~~Balance 0~~789,435,358.0049 ~~Dec-04 0~~55.~~000~~19344150% ~~Current Principal Balance 0~~631,199,149.0073 ~~Jan-05 0~~56.~~000~~52211359% ~~Feb-05 0~~12.~~000~~927759% ~~Current Foreclosure Total Mar-05 0~~150.~~000~~855391% ~~Loans~~Class in3A ~~Foreclosure 4 Apr-05 0.000% Original Principal Balance 1~~686,~~419~~217,~~500~~358.0049 ~~May-05 0~~47.~~000~~97694609% ~~Current Principal Balance 1~~560,~~415~~135,~~816~~989.2466 ~~Jun-05 0~~50.~~042~~15860691% ~~Jul-05 0~~6.~~043~~363507% ~~Aug-05 0~~74.~~157~~256433% ~~Sep~~Class 3-05AX 0686,217,358.~~340%~~49 ~~Oct-05 0~~47.~~350~~97694609% *The text reported in the above table is presented graphically on the monthly bond remittance report560,135,989.66 ~~The monthly bond remittance report can be viewed online at www~~50.~~ctslink.com.~~15860691% ~~2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0.000000% ~~Nov-04~~ 0.~~000~~000000% ~~Original~~Class ~~Principal~~4-A-1 ~~Balance 0~~588,619,358.0049 ~~Dec-04 0~~41.~~000~~15337346% ~~Current Principal Balance 0~~484,211,582.0070 ~~Jan-05 0~~43.~~000~~35978920% ~~Feb-05 0~~6.~~000~~798818% ~~Current Foreclosure Total Mar-05 0~~79.~~000~~336124% ~~Loans~~Class ~~in Foreclosure 0 Apr~~4-05A-2 0583,074,358.~~000%~~49 ~~Original Principal Balance 0~~40.~~00 May-05 0.000~~76569430% ~~Current Principal Balance 0~~479,897,961.0014 ~~Jun-05 0~~42.~~000~~97351649% ~~Jul-05~~ 0.~~000~~386273% ~~Aug-05 0~~4.~~000~~507457% ~~Sep~~Class B-051 080,102,358.~~000%~~49 ~~Oct-05 0~~5.~~000~~60036334% *The79,990,608.11 ~~text reported in the above table is presented graphically on the monthly bond remittance report~~7.16293461% ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~406702% ~~3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-04 0~~16.~~000~~414957% ~~Original~~Class ~~Principal~~B-2 ~~Balance 0~~66,518,358.0049 ~~Dec-04 0~~4.~~000~~65063680% ~~Current Principal Balance 0~~66,425,553.0099 ~~Jan-05 0~~5.~~000~~94822206% ~~Feb-05 0~~1.~~000~~214713% ~~Current Foreclosure Total Mar-05 0~~14.~~000~~174609% ~~Loans~~Class ~~in Foreclosure 0 Apr~~B-053 057,939,358.~~000%~~49 ~~Original Principal Balance 0~~4.~~00 May-05 0.000~~05083527% ~~Current Principal Balance 0~~57,858,519.0029 ~~Jun-05 0~~5.~~000~~18106813% ~~Jul-05~~ 0.~~000~~767154% ~~Aug-05 0~~8.~~198~~952000% ~~Sep~~Class B-054 042,925,358.~~206%~~49 ~~Oct-05 0~~3.~~000~~00113016% *The42,865,459.62 ~~text reported in the above table is presented graphically on the monthly bond remittance report~~3.83848169% ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~342586% ~~4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-04 0~~15.~~000~~666783% ~~Original~~Class ~~Principal~~B-5 ~~Balance 0~~37,207,358.0049 ~~Dec-04 0~~2.~~000~~60135569% ~~Current Principal Balance 0~~37,155,434.0063 ~~Jan-05 0~~3.~~000~~32716496% ~~Feb-05~~ 0.~~000~~511317% ~~Current Foreclosure Total Mar-05 0~~5.~~000~~966609% ~~Loans~~Class ~~in Foreclosure 0 Apr~~B-056 028,628,358.~~000%~~49 ~~Original Principal Balance 0~~2.~~00 May-05 0.000~~00155416% ~~Current Principal Balance 0~~28,588,399.0093 ~~Jun-05 0~~2.~~000~~56001103% ~~Jul-05~~ 0.~~000~~767154% ~~Aug-05 0~~8.~~000~~952000% ~~Sep~~Class B-057 027,201,358.~~000%~~49 ~~Oct-05 0~~1.~~000~~90178534% *The text reported in the above table is presented graphically on the monthly bond remittance report27,163,390.20 ~~The monthly bond remittance report can be viewed online at www~~2.~~ctslink.com.~~43240541% ~~5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0.127606% ~~Nov-04 0~~1.~~000~~489044% ~~Original~~Class ~~Principal~~B-8 ~~Balance 0~~22,914,358.0049 ~~Dec-04 0~~1.~~000~~60205936% ~~Current Principal Balance 0~~22,882,369.0037 ~~Jan-05 0~~2.~~000~~04905200% ~~Feb-05~~ 0.~~000~~383353% ~~Current Foreclosure Total Mar-05 0~~4.~~000~~473392% ~~Loans~~Class ~~in Foreclosure 0 Apr~~B-059 019,342,358.~~000%~~49 ~~Original Principal Balance 0~~1.~~00 May-05 0.000~~35232267% ~~Current Principal Balance 0~~19,315,351.0031 ~~Jun-05 0~~1.~~000~~72963554% ~~Jul-05~~ 0.~~151~~319416% ~~Aug-05 0~~3.~~155~~727305% ~~Sep~~Class B-0510 017,915,358.~~159%~~49 ~~Oct-05 0~~1.~~000~~25255384% *The text reported in the above table is presented graphically on the monthly bond remittance report17,890,341.58 ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~60202991% ~~6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0 ~~Nov-04 0~~.~~000~~127606% ~~Original Principal Balance 0~~1.~~00 Dec-04 0.000~~489044% ~~Current~~Class ~~Principal~~B-11 ~~Balance 0~~10,767,358.0049 ~~Jan-05~~ 0.~~000~~75280080% ~~Feb-05 0~~10,752,311.~~000%~~04 ~~Current Foreclosure Total Mar-05~~ 0.~~000~~96283930% ~~Loans in Foreclosure~~ 0 ~~Apr-05 0~~.~~000~~639191% ~~Original Principal Balance 0~~7.~~00 May-05 0.000~~458783% ~~Current~~Class ~~Principal~~B12 ~~Balance 0~~4,334,358.0049 ~~Jun-05~~ 0.~~000~~30303705% ~~Jul-05 0~~4,328,283.~~000%~~27 ~~Aug-05~~ 0.~~000~~38758563% ~~Sep-05~~ 0.~~000~~575254% ~~Oct-05 0~~6.~~000~~712696% *ThePlease ~~text~~Refer ~~reported~~to in the ~~above~~Prospectus ~~table~~Supplement isfor ~~presented~~a ~~graphically~~Full onDescription ~~the~~of ~~monthly~~Loss ~~bond remittance report~~Exposure. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~

~~Foreclosure~~CREDIT ~~Loan~~ENHANCEMENT ~~Detail~~Original -$ ~~All~~Original ~~Mortgage~~% ~~Loans~~Current in$ ~~Foreclosure during~~ Current ~~Period~~% ~~Month~~Bankruptcy ~~Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1 0018547596 Sep-2005 01-Dec-2004 FL 95~~530,630.00 ~~199~~0.03709904% 530,~~500~~630.00 10.04751643% ~~0018668723~~Fraud ~~Sep-2005 01-Jan-2005 TX 80~~28,606,129.00 ~~560~~1.99999999% 28,~~000~~606,129.00 12.56159862% ~~0018787259~~Special ~~Sep-2005~~Hazard ~~01-Dec-2004 NY 80~~14,301,064.00 ~~180~~0.99986013% 11,~~000~~167,295.0059 1.00000000% ~~0018850180~~Limit ~~Aug-2005~~of ~~01-Jan-2005~~Subordinate's FLExposure ~~80.00~~to ~~480,000.00~~Certain Types of Losses

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~1 ~~Mortgage~~Days ~~Loans~~Number inof ~~Foreclosure~~Aggregate ~~during~~Percentage ~~Current~~of ~~Period~~Number of Aggregate Percentage of Delinquent Loans Outstanding Balance(~~continued~~%) ~~Current~~Loans ~~Paid~~Oustanding ~~Current~~Balance(%) ~~Approximate~~Balance($) ~~Loan~~Balance($) ~~Principal~~180 To- ~~Months~~209 ~~Loan~~1 ~~Delinquent~~140,800.00 ~~Group~~0.013 ~~Number~~0 ~~Balance~~0.00 ~~Date~~0.000 ~~Delinquent~~210 ~~Rate~~- ~~Interest~~239 3 1,216,316.24 ~~0018547596~~0.109 ~~199~~3 1,~~500~~216,316.0024 010.325 240 -~~Feb-2005~~ 7269 ~~6.125%~~2 8821,~~790~~900.4800 10.074 ~~0018668723~~0 ~~557,099~~0.9100 010.000 270 -~~Apr-2005~~ 5299 ~~4.625%~~1 14199,~~180~~500.0900 0.018 1 ~~0018787259 179~~199,~~216~~500.3300 010.053 330 -~~Apr-2005~~ 5359 ~~6.750%~~1 6198,~~783~~550.1000 10.018 ~~0018850180~~0 ~~480,000~~0.00 ~~01-Apr-2005~~0.000 5Total 58 2,577,066.~~750%~~24 150.232 4 1,~~400~~415,816.0024 0.378

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~2 ~~Fixed~~3 &Aggregate ~~Arm~~Days ~~Weighted~~Number ~~Average~~of ~~Gross~~Outstanding ~~Coupon~~Number ~~5.499747%~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Net~~of ~~Coupon~~Delinquent ~~5.238542%~~Loans ~~Weighted~~Balance($) ~~Average~~Percentage ~~Pass-Through~~of ~~Rate~~Loans ~~5.235042~~Oustanding Balance(%) ~~Weighted Average Maturity~~Balance(~~Stepdown~~%) ~~Calculation~~Balance($) 1180 ~~Beginning~~- ~~Scheduled~~209 ~~Collateral~~1 ~~Loan Count 4~~140,~~056~~800.00 ~~Number~~0.090 Of0 ~~Loans~~0.00 ~~Paid~~0.000 In210 ~~Full~~- 99239 ~~Ending~~0 ~~Scheduled~~0.00 ~~Collateral~~0.000 ~~Loan~~0 ~~Count~~0.00 ~~3,957~~0.000 ~~Beginning~~240 ~~Scheduled~~- ~~Collateral~~269 ~~Balance~~0 ~~1,224,719,312~~0.5400 ~~Ending~~0.000 ~~Scheduled Collateral Balance~~ 1 182,~~192,192,497~~000.3500 ~~Ending~~0.232 ~~Actual~~270 ~~Collateral~~- ~~Balance~~299 at0 ~~30-Sep-2005 1,192,317,111~~0.4300 ~~Monthly P&I Constant 5,769,431~~0.82000 ~~Special~~0 ~~Servicing Fee~~ 0.00 ~~Prepayment Penalties~~ 0.00000 ~~Realized~~330 ~~Loss~~- ~~Amount~~359 0 0.00 ~~Cumulative~~0.000 ~~Realized~~0 ~~Loss~~ 0.00 ~~Class~~0.000 ATotal ~~Optimal~~1 ~~Amount 37~~140,~~439,989~~800.2100 ~~Scheduled~~0.090 ~~Principal~~1 ~~156~~182,~~392~~000.9000 ~~Unscheduled Principal 32,370,422~~0.29232

~~B10~~180+ ~~Prior~~Delinquency ~~month~~Summary ~~Accum~~(continued) 4 5 Aggregate Days Number of Outstanding Number of Aggregate Percentage of Delinquent Loans Balance($) Percentage of Loans Oustanding Balance(%) Balance(%) Balance($) 180 - 209 0 0.00 ~~Short~~0.000 ~~Fall~~0 ~~449~~0.7900 ~~B10~~0.000 ~~Current~~210 ~~Month~~- ~~Accum~~239 0 0.00 ~~Short~~0.000 ~~Fall~~0 ~~122~~0.7700 0.000 240 - 269 0 0.00 0.000 1 639,900.00 0.180 270 - 299 0 0.00 0.000 0 0.00 0.000 330 - 359 0 0.00 0.000 1 198,550.00 0.056 Total 0 0.00 0.000 2 838,450.00 0.236

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~LIBOR~~Summary ~~Available~~(continued) ~~Funds~~6 ~~Cap~~Days ~~5.414754%~~Number ~~B-1~~of ~~LIBOR~~Aggregate ~~Available~~Percentage ~~Funds~~of ~~Cap~~Delinquent ~~4.463030~~Loans Outstanding Balance(%) ~~B-2~~Balance($) ~~LIBOR~~180 ~~Available~~- ~~Funds~~209 ~~Cap~~0 40.~~463030%~~00 ~~B-10~~0.000 ~~LIBOR~~210 ~~Available~~- ~~Funds~~239 ~~Cap~~0 70.~~544153%~~00 ~~B-11~~0.000 ~~LIBOR~~240 ~~Available~~- ~~Funds~~269 ~~Cap~~0 80.~~892810%~~00 B10.000 &270 B2- ~~Cap~~299 ~~Payment~~0 0.00 B30.000 &330 B4- ~~Cap~~359 ~~Payment~~0 0.00 B50.000 ~~Cap~~Total ~~Payment~~0 0.00 B70.000 ~~Cap~~This ~~Payment~~report ~~23.01~~includes ~~B10~~all ~~Cap~~loans ~~Payment~~greater ~~368.19~~than ~~B11~~180 ~~Cap~~days ~~Payment~~delinquent 1regardless of status (REO,~~553~~ Foreclosure, Bankruptcy).31

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* 1New 2REO 3Loans ~~Collateral~~Month ~~Description~~REO ~~Fixed~~Percentage ~~15/30~~Loans &in ~~ARM~~REO ~~Fixed~~0 ~~15/30~~Jan-05 &0.000% ~~ARM~~Original ~~Fixed~~Principal ~~15/30~~Balance &0.00 ~~ARM~~Feb-05 ~~Weighted~~0.000% ~~Average~~Current ~~Coupon~~Principal ~~Rate~~Balance 50.~~409906~~00 5Mar-05 0.~~528210~~000% 5Apr-05 0.~~623547~~000% ~~Weighted~~Current ~~Average~~REO ~~Net~~Total ~~Rate~~May-05 50.~~146261~~000% 5Loans in REO 1 Jun-05 0.~~278210~~000% 5Original Principal Balance 560,000.~~352297~~00 ~~Weighted~~Jul-05 ~~Average~~0.000% ~~Maturity~~Current ~~350~~Principal ~~350~~Balance ~~350~~557,099.91 ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.048% Dec-05 0.050% *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~~,203~~ ~~867~~12 ~~223~~Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 39Loans 12in 5REO ~~Ending~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~1,164~~Original ~~855~~Principal ~~218~~Balance ~~Beginning~~0.00 ~~Scheduled~~Feb-05 0.000% Current Principal Balance ~~416,800,216~~0.5200 ~~169,389,661~~Mar-05 0.92000% ~~88,472,338~~Apr-05 0.55000% ~~Ending~~Current ~~Scheduled~~REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance ~~404~~560,~~887,806~~000.2600 ~~166,585,292~~Jul-05 0.04000% 83Current Principal Balance 557,~~768,348~~099.8591 ~~Record~~Aug-05 ~~Date~~0.000% ~~09/30/2005~~Sep-05 ~~09/30/2005~~0.000% ~~09/30/2005~~Oct-05 ~~Principal~~0.000% ~~And~~Nov-05 ~~Interest~~0.143% ~~Constant~~Dec-05 ~~1,922,203~~0.58149% ~~806,002~~*The text reported in the above table is presented graphically on the monthly bond remittance report.75 ~~423,559~~The monthly bond remittance report can be viewed online at www.04ctslink.com. ~~Scheduled~~2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal ~~43,162~~Balance 0.0600 ~~25,651~~Feb-05 0.43000% ~~8,952~~Current Principal Balance 0.0600 ~~Unscheduled~~Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal ~~11,869,248~~Balance 0.2000 ~~2,778,718~~Jul-05 0.45000% ~~4,695,037~~Current Principal Balance 0.6400 ~~Scheduled~~Aug-05 ~~Interest~~0.000% ~~1,879,041~~Sep-05 0.52000% ~~780,351~~Oct-05 0.32000% ~~414,606~~Nov-05 0.98000% ~~Servicing~~Dec-05 ~~Fees~~0.000% ~~91,572~~*The text reported in the above table is presented graphically on the monthly bond remittance report.61 ~~35,289~~The monthly bond remittance report can be viewed online at www.51ctslink.com. ~~19,998~~3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.48000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Trustee~~Mar-05 ~~Fee~~0.000% Apr-05 0.00000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~FRY~~Original ~~Amount~~Principal Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Special~~Aug-05 ~~Hazard~~0.000% ~~Fee~~Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Other~~Dec-05 ~~Fee~~0.000% ~~1,215~~*The text reported in the above table is presented graphically on the monthly bond remittance report.67 ~~494~~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 Jan-05 ~~258~~0.04000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Mar-05 10.000% Apr-05 0.00000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~Spread~~Original 2Principal Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Aug-05 30.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Net~~Dec-05 ~~Interest~~0.000% ~~1,786,253~~*The text reported in the above table is presented graphically on the monthly bond remittance report.24 ~~744,567~~The monthly bond remittance report can be viewed online at www.76ctslink.com. ~~394,350~~5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.46000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Apr-05 0.00000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Aug-05 of0.000% ~~Cumulative~~Sep-05 ~~Losses~~0.000% Oct-05 0.~~0000~~000% Nov-05 0.~~0000~~000% Dec-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Pass~~Aug-~~Through~~05 ~~Rate~~0.000% 5Sep-05 0.~~142761~~000% 5Oct-05 0.~~274710~~000% 5Nov-05 0.~~348797~~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.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 4Mortgage 5Loans 6in ~~Collateral~~REO ~~Description~~during ~~Fixed~~Current ~~15/30~~Period &Month ~~ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.545423 5.524167 5.617599 Weighted Average Net Rate 5.295423 5.258270 5.367599 Weighted Average Maturity 350 349 349 Beginning~~ Loan ~~Count~~First ~~495~~Original ~~1,098 170 Loans Paid In Full 15 27 1 Ending~~ Loan ~~Count~~Entered ~~480~~Payment ~~1,071~~LTV ~~169~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~96,556,700.69~~REO ~~387,276,878.66~~Date ~~66,223,516.20~~State ~~Ending~~Origination ~~scheduled~~ Balance ~~92,897,713.67~~1 ~~378,112,350.27~~0018668723 ~~65,940,986.26 Record Date 09/30/~~Nov-2005 ~~09/30/~~01-Jan-2005 ~~09/30/2005~~TX ~~Principal And Interest Constant 460,173~~80.~~58 1,827,875.87 329,617.~~00 ~~Scheduled Principal 13~~560,~~967~~000.14 45,057.51 19,602.70 Unscheduled Principal 3,645,019.88 9,119,470.88 262,927.24 Scheduled Interest 446,206.44 1,782,818.36 310,014.30 Servicing Fees 20,115.98 85,813.03 13,796.57 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 281.62 1,129.56 193.15 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 425,808.84 1,695,875.77 296,024.58 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 5.291923 5.254770 5.364099

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Total~~Mortgage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~REO ~~Fixed~~during &Current ~~Arm~~Period ~~Weighted~~(continued) ~~Average~~Current ~~Coupon~~Paid ~~Rate~~Current ~~5.499747~~Approximate ~~Weighted~~Loan ~~Average Net Rate 5.238542 Weighted Average Maturity 1.00 Record Date 09/30/2005~~ Principal ~~And~~To ~~Interest~~Months ~~Constant 5,769,431.82 Beginning~~ Loan ~~Count~~Delinquent ~~4,056~~Group ~~Loans~~Number ~~Paid In Full 99 Ending Loan Count 3,957 Beginning Scheduled~~ Balance ~~1,224,719,312.54~~Date ~~Ending~~Delinquent ~~Scheduled~~Rate ~~Balance~~Interest 1~~,192,192,497.35~~ ~~Scheduled~~0018668723 ~~Principal 156~~557,~~392~~099.9091 ~~Unscheduled~~01-Apr-2005 ~~Principal~~7 ~~32,370,422~~4.29625% ~~Scheduled Interest 5,613,038.92 Servicing Fee 266,586.~~18 ~~Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 3~~,~~572~~207.09 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,342,880.65 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.23504221

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~6 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 2,538,900.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~2,511,783.67 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure Total May-05 0.000% Loans in Foreclosure 7 Jun-05 0.015% Original Principal Balance 2,718,900.00 Jul-05 0.062% Current Principal Balance 2,691,000.00 Aug-05 0.117% Sep-05 0.181% Oct-05 0.119% Nov-05 0.070% Dec-05 0.241% *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 3912 11Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 333,~~879,750~~600.00 11Feb-05 0.000% Current Principal Balance 333,520~~,871~~.7907 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% 2Loans 12in Foreclosure 2 Jun-05 0.042% Original Principal Balance 513,~~766,787~~600.00 2Jul-05 0.043% Current Principal Balance 512,~~760,458~~736.2740 Aug-05 0.157% Sep-05 0.340% Oct-05 0.350% Nov-05 0.170% Dec-05 0.137% *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 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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. 3 512 ~~4,692,100~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~4,691,752~~Feb-05 0.07000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.198% Sep-05 0.206% 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. 4 1512 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Jan-05 0.000% Original Principal Balance 585,~~631~~300.00 Feb-05 0.000% Current Principal Balance 585,~~100~~300.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 3 Jun-05 0.000% Original Principal Balance 585,~~625~~300.00 Jul-05 0.000% Current Principal Balance 585,~~433~~300.8000 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.000% Dec-05 0.668% *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 2712 8Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 220,~~966,465~~000.00 8Feb-05 0.000% Current Principal Balance 220,~~937,877~~000.0700 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% 6Loans in Foreclosure 1 ~~250~~Jun-05 0.000% Original Principal Balance 220,000.00 ~~250~~Jul-05 0.151% Current Principal Balance 220,000.00 Aug-05 0.155% Sep-05 0.00159% Oct-05 0.000% Nov-05 0.041% Dec-05 0.062% *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 1 Jan-05 0.000% Original Principal Balance 1,400,000.00 Feb-05 0.000% Current Principal Balance 1,372,963.60 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total 99May-05 320.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 1,~~186~~400,~~202~~000.00 31Jul-05 0.000% Current Principal Balance 1,~~786~~372,~~393~~963.0060 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.000% Dec-05 2.128% *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.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~(continued)~~Foreclosure ~~Summary~~during ~~Substitution~~Current ~~Loans~~Period ~~Liquidated~~Month ~~Loans~~Loan ~~Curtailments~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal Curtailment~~ Group ~~Count~~Number ~~Balance~~FC ~~Balance~~Date ~~Count~~State ~~Balance~~Origination Balance ~~Amount~~ 1 00018787259 ~~0.00~~Sep-2005 ~~0.00~~01-Dec-2004 0NY 080.00 0180,000.00 ~~350,419.74~~1 20018831610 0Dec-2005 ~~0.00~~01-Feb-2005 ~~0.00~~CA ~~0 0~~80.00 0333,600.00 ~~18,774.23~~4 30018653147 0Dec-2005 ~~0.00~~01-Dec-2004 ~~0.00~~FL ~~0 0~~80.00 0149,600.00 ~~3,285.57~~ 4 00018755520 ~~0.00~~Dec-2005 ~~0.00~~01-Jan-2005 0WA 090.00 0173,700.00 ~~19,933.21~~4 50018762625 0Dec-2005 ~~0.00~~01-Jan-2005 ~~0.00~~NJ ~~0 0~~80.00 0262,000.00 ~~183,465.87~~5 60018764431 0Dec-2005 ~~0.00~~01-Jan-2005 ~~0.00~~IL ~~0 0~~62.0015 0220,000.00 ~~12,927.24~~6 ~~Total~~0112493762 0Dec-2005 ~~0.00~~01-Jun-2004 ~~0.00~~CT ~~0 0~~66.0067 ~~0.00 588~~1,~~805~~400,000.8600

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~First~~(continued) ~~Original~~Current ~~Loan~~Paid ~~LTV~~Current atApproximate ~~Payment~~Loan Principal ~~Prepayment~~To ~~Group~~Months ~~Number~~Loan ~~State~~Delinquent ~~Origination~~Group ~~Date~~Number Balance ~~Amount~~Date 1Delinquent ~~0018104539~~Rate COInterest ~~70.00 01-Oct-2004 455,000.00 455,000.00~~ 1 ~~0018541367~~0018787259 ~~MD 70.00 01-Jan-2005 137~~179,~~900~~216.0033 ~~137,093.66 1 0018686360 TX 80.00~~ 01-~~Jan~~Apr-2005 ~~83,018.00~~7 ~~82,024~~6.31750% ~~1 0018748186 CA 80.00 01-Jan-2005 392~~8,~~000~~713.0022 ~~391,910.17~~ 1 ~~0018752758~~0018831610 ~~MD 91.82 01-Feb-2005 202~~333,~~000~~520.0007 ~~202,000.00 1 0018763144 NC 70.00~~ 01-~~Jan-2005 280,000.00 280,000.00 1 0018764233 CA 80.00 01-~~Jul-~~2004 162,400.00 162,362.78 1 0018765206 CA 80.00 01-Jan-~~2005 ~~288,000.00~~4 ~~288,000~~5.00 1 0018783290 CA 57.60 01-Jan-2005 815,000.00 804,793.68 1 0018794735 CA 80.00 01-Jan-2005 488,000.00 487,899.97 1 0018808139 CA 79.98 01-Feb-2005 421,500.00 421,500.00 1 0018824045 CA 69.94 01-Jan-2005 328,700.00 324,941.57 1 0018825505 AZ 80.00 01-Jan-2005 188,800.00 188,800.00 1 0018888438 CA 78.00 01-Feb-2005 390,000.00 390,000.00 1 0018891119 CA 78.91 01-Feb-2005 520,000.00 520,000.00 1 0018897231 CA 80.00 01-Feb-2005 376,000.00 376,000.00 1 0018897546 CA 80.00 01-Feb-2005 236,800.00 236,800.00 1 0018898155 CA 80.00 01-Jan-2005 391,920.00 391,919.99 1 0018900365 CA 80.00 01-Feb-2005 528,000.00 528,000.00 1 0018916627 CA 80.00 01-Feb-2005 180,000.00 179,955.94 1 0018919852 CA 74.43 01-Feb-2005 487,500.00 487,499.99 1 0018922203 AZ 89.99 01-Feb-2005 145,700.00 145,644.18 1 0018928473 UT 40.69 01-Feb-2005 236,000.00 45,690.42 1 0018967505 CA 79.99 01-Feb-2005 457,350.00 452,761.18 1 0019461367 FL 79.98 01-Feb-2005 105,100.00 104,987.64 1 0019461748 AZ 80.00 01-Feb-2005 140,000.00 140,000.00 1 0019482314 FL 80.00 01-Feb-2005 192,080.00 192,029.66 1 0019633106 CA 65.00 01-Feb-2005 455,000.00 455,000.00 1 0113832653 MA 42.00 01-Nov-2004 147,000.00 109.26 1 0113833412 FL 80.00 01-Oct-2004 272,000.00 272,000.00 1 0113833875 CA 23.62 01-Dec-2004 241,590.00 241,590.00 1 0113833933 AZ 85.26 01-Nov-2004 277,100.00 277,100.00 1 0113834600 FL 75.00 01-Dec-2004 76,500.00 76,500.00 1 0113835235 OR 79.92 01-Nov-2004 213,000.00 211,813.68 1 0114295801 CA 80.00 01-Nov-2004 266,392.00 266,069.51 1 0114295900 CA 80.00 01-Nov-2004 405,600.00 404,230.87 1 0114296007 IL 65.57 01-Dec-2004 318,000.00 318,000.00 1 0114296080 NV 90.00 01-Dec-2004 208,800.00 208,800.00 1 0114296338 CA 57.81 01-Jan-2005 370,000.00 370,000.00 2 0017812470 TX 80.00 01-Jun-2004 122,400.00 122,325.73 2 0018720185 AZ 80.00 01-Jan-2005 111,200.00 110,040.95 2 0018786111 TX 59.70 01-Jan-2005 200,000.00 200,000.00 2 0018790279 WA 80.00 01-Jan-2005 256,000.00 255,747.05 2 0018812651 AZ 75.00 01-Jan-2005 156,750~~.00~~% ~~155~~9,~~077~~171.5784 2 0018818351 AZ 95.00 01-Jan-2005 190,000.00 190,000.00 2 0018915389 MD 87.85 01-Feb-2005 347,000.00 347,000.00 2 0019222165 IL 80.00 01-Jan-2005 220,000.00 220,000.00 2 0019389667 CA 80.00 01-Feb-2005 319,237.00 319,237.00 2 0113847487 CO 74.94 01-Dec-2004 299,000.00 298,999.99 2 0113847560 CA 80.00 01-Dec-2004 343,200.00 342,625.03 2 0400645594 NV 72.92 01-Sep-2004 202,000.00 198,890.90 3 0018377887 NV 65.00 01-Jan-2005 227,500.00 227,500.00 3 0018472423 CA 49.25 01-Jan-2005 394,000.00 393,759.63 3 0018516336 CA 65.00 01-Jan-2005 3,575,000.00 3,575,000.00 3 0018713370 CA 80.00 01-Jan-2005 395,200.00 395,200.00 3 0018789875 AZ 80.00 01-Jan-2005 100,400.00 100,292.44 4 ~~0018176032~~0018653147 ~~CA 80.00 01-Oct-2004 276~~149,~~000~~600.00 ~~273,937.92 4 0018370106 IL 80.00~~ 01-~~Nov~~Jul-~~2004 196,800.00 194,087.33 4 0018648485 MA 80.00 01-Jan-~~2005 ~~352,000.00 351,867.86~~ 4 ~~0018755306 CA 65~~6.~~00 01-Jan-2005 214,~~500~~.00~~% ~~214,500.00~~ 4 ~~0018830661 CA 80.00 01-Feb-2005 304~~,~~000~~674.0096 ~~304,000.00~~ 4 ~~0018843383~~0018755520 ~~AZ 80.00 01-Feb-2005 140~~173,~~000~~700.00 ~~140,000.00 4 0018852681 FL 95.00~~ 01-~~Jan~~Jul-2005 ~~192,850.00 192,850.00~~ 4 ~~0018881557 WA 80~~6.00 01-Feb-2005 196,000.00 195,953.04 4 0018906438 AZ 80.00 01-Jan-2005 151,200.00 151,200.00 4 0018921593 IL 62.55 01-Feb-2005 359,650.00 359,650.00 4 0018962886 NH 79.92 01-Feb-2005 359,650.00 359,650.00 4 0019478890 AR 90.00 01-Feb-2005 130,500.00 129,440.52 4 0019508415 AZ 79.99 01-Feb-2005 326,750~~.00~~% ~~326~~5,~~750~~645.0022 4 ~~0019634328~~0018762625 ~~DC 80.00 01-Feb-2005 279~~262,~~200.00 279,200.00 4 0113847099 WA 80.00 01-Dec-2004 152,~~000.00 ~~152,000.00 5 0014335764 NC 99.35~~ 01-~~Nov~~Aug-~~2002 153,000.00 151,063.32 5 0018282640 IL 95.00 01-Oct-2004 260,300.00 260,068.90 5 0018571240 CT 80.00 01-Dec-2004 350,800.00 346,856.20 5 0018619775 CA 80.00 01-Jan-~~2005 ~~464,000.00~~3 ~~463,884.00~~ 5 ~~0018661611 OH 92~~.18875% ~~01-Dec-2004 165~~6,~~000~~140.0065 ~~158,111.34~~ 5 ~~0018688416~~0018764431 ~~CA 70.00 01-Jan-2005 399~~220,000.00 ~~398,634.14 5 0018709311 AZ 80.00~~ 01-~~Feb~~Aug-2005 ~~123,920.00~~3 ~~123,920.00~~ 5 ~~0018793430 MN 50~~.13375% ~~01-Jan-2005 591~~4,~~500~~697.0095 ~~591,500.00~~6 50112493762 ~~0018800318 GA 59.99 01-Feb-2005 90~~1,~~400.00 90~~372,~~400~~963.0060 ~~5 0018802769 CA 57.75~~ 01-~~Jan~~Jul-2005 ~~257,000.00~~4 ~~257,000~~4.00375% ~~5 0018849711 CA 80.00 01-Feb-2005 408~~28,~~000~~255.00 408,000.00 5 0018858332 CA 80.00 01-Jan-2005 301,600.00 301,600.00 5 0018875542 CA 40.91 01-Dec-2004 900,000.00 888,912.12 5 0018909051 NV 75.00 01-Jan-2005 161,250.00 160,673.07 5 0018917856 CA 80.00 01-Feb-2005 362,400.00 362,400.00 5 0018919480 CA 80.00 01-Jan-2005 484,800.00 484,800.00 5 0019523398 CA 43.33 01-Feb-2005 585,000.00 585,000.00 5 0113738777 FL 79.75 01-Nov-2004 130,000.00 129,968.85 5 0113834121 CA 80.00 01-Oct-2004 288,800.00 288,800.00 5 0113834527 FL 75.00 01-Oct-2004 258,675.00 258,675.00 5 0113835367 FL 70.00 01-Oct-2004 112,700.00 112,674.21 5 0114296874 CA 60.66 01-Dec-2004 370,000.00 364,892.72 5 0114297401 CA 67.74 01-Dec-2004 630,000.00 630,000.00 5 0400657912 CA 59.29 01-Sep-2004 249,000.00 248,942.94 5 0400677530 WA 80.00 01-Sep-2004 231,920.00 231,828.20 5 0400705018 CA 80.00 01-Oct-2004 319,000.00 319,000.00 5 0400709309 CA 80.00 01-Nov-2004 318,400.00 318,400.00 6 0018715151 CA 54.35 01-Jan-2005 250,000.00 250,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months~~in ~~Loan~~Bankruptcy ~~Original~~6 ~~Group~~Jan-05 ~~Number~~0.000% ~~Type~~Original ~~Delinquent~~Principal ~~Rate~~Balance ~~Term Seasoning~~ 1,010,653.00 ~~0018104539~~Feb-05 ~~Loan Paid in Full~~ 0 5.~~500~~000% ~~360~~Current 12Principal Balance 1,005,941.61 ~~0018541367~~Mar-05 ~~Loan~~0.005% ~~Paid~~Apr-05 ~~in Full~~ 0 5.~~000~~018% ~~360~~Current 9Bankruptcy 1Total ~~0018686360~~May-05 ~~Loan Paid in Full~~ 0 5.~~125~~009% ~~360~~Loans 9in 1Bankruptcy ~~0018748186~~19 ~~Loan~~Jun-05 ~~Paid in Full~~ 0 5.~~500~~053% ~~360~~Original 9Principal 1Balance ~~0018752758~~3,168,273.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 5.~~500~~073% ~~360~~Current 9Principal 1Balance ~~0018763144~~3,144,338.67 ~~Loan~~Aug-05 ~~Paid~~0.079% inSep-05 ~~Full~~ 0 4.~~750~~089% ~~360~~Oct-05 90.171% 1Nov-05 ~~0018764233~~0.186% ~~Loan~~Dec-05 ~~Paid in Full~~ 0 5.~~500~~282% ~~360~~*The 15text 1reported ~~0018765206 Loan Paid~~ in ~~Full~~the 0above ~~5.500%~~table ~~360~~is 9presented 1graphically ~~0018783290~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 4~~report.~~875%~~ ~~360~~The 9monthly 1bond ~~0018794735~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online 5at www.~~500%~~ctslink.com. ~~360 9~~ 1 ~~0018808139~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~5.375%~~Loans ~~360~~Month 9Bankruptcy 1Percentage ~~0018824045~~Loans ~~Loan~~in ~~Paid~~Bankruptcy in2 ~~Full~~Jan-05 0 5.~~375~~000% ~~360~~Original 9Principal 1Balance ~~0018825505~~338,600.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 5.~~250~~000% ~~360~~Current 9Principal 1Balance ~~0018888438~~334,822.52 ~~Loan~~Mar-05 ~~Paid~~0.000% inApr-05 ~~Full~~ 0 6.000% ~~360~~Current 9Bankruptcy 1Total ~~0018891119~~May-05 ~~Loan~~0.000% ~~Paid~~Loans in ~~Full~~Bankruptcy ~~(1)~~ 5 Jun-05 0.~~750~~000% ~~360~~Original 9Principal 1Balance ~~0018897231~~739,100.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 5.~~375~~020% ~~360~~Current 9Principal 1Balance ~~0018897546~~733,716.14 ~~Loan~~Aug-05 ~~Paid in Full (1) 5~~0.~~250~~021% ~~360~~Sep-05 ~~9 1 0018898155 Loan Paid in Full (1) 5~~0.~~875~~048% ~~360~~Oct-05 ~~9 1 0018900365 Loan Paid in Full~~ 0 5.~~500~~049% ~~360~~Nov-05 ~~9 1 0018916627 Loan Paid in Full~~ 0 5.~~875~~103% ~~360~~Dec-05 ~~9 1 0018919852 Loan Paid in Full~~ 0 6.~~500~~196% ~~360~~*The 9text 1reported ~~0018922203 Loan Paid~~ in ~~Full~~the 0above ~~6.000%~~table ~~360~~is 9presented 1graphically ~~0018928473~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~(1) 5~~report.~~250%~~ ~~360~~The 9monthly 1bond ~~0018967505~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed ~~(1)~~online 5at www.~~500%~~ctslink.com. ~~360~~2 912 1Month ~~0019461367~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~5.625%~~Bankruptcy ~~360~~Percentage 9Loans 1in ~~0019461748~~Bankruptcy ~~Loan~~3 ~~Paid~~Jan-05 ~~in Full~~ 0 5.~~250~~000% ~~360~~Original 9Principal 1Balance ~~0019482314~~542,853.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 6.~~250~~000% ~~360~~Current 9Principal 1Balance ~~0019633106~~541,919.09 ~~Loan~~Mar-05 ~~Paid in Full~~ 0 6.000% ~~360~~Apr-05 ~~9 1 0113832653 Loan Paid in Full 1 5~~0.~~500~~000% ~~360~~Current 11Bankruptcy 1Total ~~0113833412~~May-05 ~~Loan Paid in Full~~ 0 5.000% ~~360~~Loans 12in 1Bankruptcy ~~0113833875~~4 ~~Loan~~Jun-05 ~~Paid in Full~~ 0 4.~~875~~166% ~~360~~Original 10Principal 1Balance ~~0113833933~~683,653.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 6.~~125~~257% ~~360~~Current 11Principal 1Balance ~~0113834600~~682,719.09 ~~Loan~~Aug-05 ~~Paid~~0.173% inSep-05 ~~Full (1) 5~~0.~~250~~059% ~~360~~Oct-05 ~~10 1 0113835235 Loan Paid in Full~~ 0 5.~~125~~144% ~~360~~Nov-05 ~~11 1 0114295801 Loan Paid in Full~~ 0 4.~~875~~088% ~~360~~Dec-05 ~~11 1 0114295900 Loan Paid in Full~~ 0 5.~~500~~434% ~~360~~*The 11text 1reported ~~0114296007 Loan Paid~~ in ~~Full~~the 0above ~~6.250%~~table ~~360~~is 10presented 1graphically ~~0114296080~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~(1) 5~~report.~~125%~~ ~~360~~The 10monthly 1bond ~~0114296338~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online 4at www.~~750%~~ctslink.com. ~~360~~3 912 2Month ~~0017812470~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~5.375%~~Bankruptcy ~~360~~Percentage 16Loans ~~2 0018720185 Loan Paid~~ in ~~Full~~Bankruptcy 0 5Jan-05 0.~~875~~000% ~~360~~Original 9Principal 2Balance ~~0018786111~~0.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 5.~~250~~000% ~~360~~Current 9Principal 2Balance ~~0018790279~~0.00 ~~Loan~~Mar-05 ~~Paid in Full~~ 0 5.~~500~~000% ~~360~~Apr-05 ~~9 2 0018812651 Loan Paid in Full~~ 0 5.~~750~~000% ~~360~~Current 9Bankruptcy 2Total ~~0018818351~~May-05 ~~Loan Paid in Full~~ 0 5.~~250~~000% ~~360~~Loans 9in 2Bankruptcy ~~0018915389~~1 ~~Loan~~Jun-05 ~~Paid in Full~~ 0 5.~~625~~000% ~~360~~Original 9Principal 2Balance ~~0019222165~~182,000.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 6.000% ~~360~~Current 9Principal 2Balance ~~0019389667~~182,000.00 ~~Loan~~Aug-05 ~~Paid in Full (1) 5~~0.~~625~~000% ~~360~~Sep-05 ~~9 2 0113847487 Loan Paid in Full (1) 5~~0.~~625~~000% ~~360~~Oct-05 ~~10 2 0113847560 Loan Paid in Full (1) 5~~0.~~375~~217% ~~360~~Nov-05 ~~10 2 0400645594 Loan Paid in Full~~ 0 5.~~750~~225% ~~360~~Dec-05 ~~13 3 0018377887 Loan Paid in Full~~ 0 5.~~500~~232% ~~360~~*The 9text 3reported ~~0018472423 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~4.875%~~table ~~360~~is 9presented 3graphically ~~0018516336~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~(1) 6~~report.~~375%~~ ~~360~~The 9monthly 3bond ~~0018713370~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed ~~(1)~~online 6at www.~~000%~~ctslink.com. ~~360~~4 912 3Month ~~0018789875~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~5.250%~~Bankruptcy ~~360~~Percentage 9Loans 4in ~~0018176032~~Bankruptcy ~~Loan~~1 ~~Paid~~Jan-05 ~~in Full~~ 0 6.000% ~~360~~Original 12Principal 4Balance ~~0018370106~~129,200.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 5.~~500~~000% ~~360~~Current 11Principal 4Balance ~~0018648485~~129,200.00 ~~Loan~~Mar-05 ~~Paid in Full~~ 0 6.~~625~~060% ~~360~~Apr-05 ~~9 4 0018755306 Loan Paid in Full~~ 0 5.~~250~~226% ~~360~~Current 9Bankruptcy 4Total ~~0018830661~~May-05 ~~Loan Paid in Full (1) 5~~0.~~625~~000% ~~360~~Loans 9in 4Bankruptcy ~~0018843383~~3 ~~Loan~~Jun-05 ~~Paid in Full~~ 0 6.~~250~~268% ~~360~~Original 9Principal 4Balance ~~0018852681~~414,720.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 6.~~750~~273% ~~360~~Current 9Principal 4Balance ~~0018881557~~414,720.00 ~~Loan~~Aug-05 ~~Paid in Full~~ 0 5.~~750~~104% ~~360~~Sep-05 ~~9 4 0018906438 Loan Paid in Full~~ 0 6.~~000~~182% ~~360~~Oct-05 ~~9 4 0018921593 Loan Paid in Full~~ 0 5.~~625~~307% ~~360~~Nov-05 ~~9 4 0018962886 Loan Paid in Full~~ 0 6.~~500~~318% ~~360~~Dec-05 ~~8 4 0019478890 Loan Paid in Full~~ 0 6.~~625~~473% ~~360~~*The 9text 4reported ~~0019508415 Loan Paid~~ in ~~Full~~the 0above ~~6.000%~~table ~~360~~is 9presented 4graphically ~~0019634328~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 6~~report.~~375%~~ ~~360~~The 9monthly 4bond ~~0113847099~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 1online 5at www.~~875%~~ctslink.com. ~~360 10~~ 5 ~~0014335764~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New ~~(1)~~Bankruptcy ~~5.940%~~Loans ~~360~~Month 35Bankruptcy 5Percentage ~~0018282640~~Loans ~~Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~0 6Jan-05 0.000% ~~360~~Original 12Principal 5Balance ~~0018571240~~0.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 6.000% ~~360~~Current 10Principal 5Balance ~~0018619775~~0.00 ~~Loan~~Mar-05 ~~Paid~~0.000% inApr-05 ~~Full (1) 6~~0.000% ~~360~~Current 9Bankruptcy 5Total ~~0018661611~~May-05 ~~Loan~~0.028% ~~Paid~~Loans in ~~Full~~Bankruptcy ~~(1)~~6 5Jun-05 0.~~750~~028% ~~360~~Original 10Principal 5Balance ~~0018688416~~1,148,800.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 5.~~125~~029% ~~360~~Current 9Principal 5Balance ~~0018709311~~1,131,183.44 ~~Loan~~Aug-05 ~~Paid~~0.126% inSep-05 ~~Full~~ 0 6.~~375~~158% ~~360~~Oct-05 90.300% 5Nov-05 ~~0018793430 Loan Paid in Full~~ 0 5.~~375~~308% ~~360~~Dec-05 ~~9 5 0018800318 Loan Paid in Full (1) 5~~0.~~250~~319% ~~360~~*The 9text 5reported ~~0018802769 Loan Paid~~ in ~~Full~~the 0above ~~4.750%~~table ~~360~~is 9presented 5graphically ~~0018849711~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 5~~report.~~375%~~ ~~360~~The 9monthly 5bond ~~0018858332~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online 5at www.~~250%~~ctslink.com. ~~360~~6 912 5Month ~~0018875542~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans ~~(1)~~Month ~~5.500%~~Bankruptcy ~~360~~Percentage 10Loans ~~5 0018909051 Loan Paid~~ in ~~Full~~Bankruptcy 0 5Jan-05 0.~~625~~000% ~~360~~Original 9Principal 5Balance ~~0018917856~~0.00 ~~Loan~~Feb-05 ~~Paid in Full~~ 0 6.000% ~~360~~Current 9Principal 5Balance ~~0018919480~~0.00 ~~Loan~~Mar-05 ~~Paid in Full~~ 0 5.~~750~~000% ~~360~~Apr-05 ~~9 5 0019523398 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 9Bankruptcy 5Total ~~0113738777~~May-05 ~~Loan Paid in Full (1) 5~~0.~~750~~000% ~~360~~Loans ~~11 5 0113834121 Loan Paid~~ in ~~Full~~Bankruptcy 0 5Jun-05 0.~~875~~000% ~~360~~Original 12Principal 5Balance ~~0113834527~~0.00 ~~Loan~~Jul-05 ~~Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 12Principal 5Balance ~~0113835367~~0.00 ~~Loan~~Aug-05 ~~Paid in Full~~ 0 5.~~375~~000% ~~360~~Sep-05 ~~12 5 0114296874 Loan Paid in Full~~ 0 4.~~875~~000% ~~360~~Oct-05 ~~10 5 0114297401 Loan Paid in Full~~ 0 5.~~250~~000% ~~360~~Nov-05 ~~10 5 0400657912 Loan Paid in Full~~ 0 5.~~500~~000% ~~360~~Dec-05 ~~13 5 0400677530 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~*The 13text 5reported ~~0400705018 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~5.750%~~table ~~360~~is 12presented 5graphically ~~0400709309~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~(1) 5~~report.~~750%~~ ~~360~~The 11monthly 6bond ~~0018715151~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~5.875%~~at ~~360 9~~www.ctslink.com.

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~2.643%~~in ~~Current~~Bankruptcy ~~Month~~during ~~27.492%~~ Current ~~Month~~Period ~~1,414.554%~~Group 3Loan Month ~~Average~~Loan ~~2.877%~~First 3State ~~Month~~LTV ~~Average~~at ~~29.521%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~1,719.858%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 121 ~~Month~~0018036871 ~~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. 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~~01-~~2005 N/A N/A Feb~~Nov-~~2005~~2004 8MD 36.~~331%~~06 ~~N/A Feb-2005 2~~185,~~499~~000.~~229%~~00 ~~N/A~~1 ~~Mar-2005~~0018207845 ~~15.350% N/A Mar~~Sep-2005 ~~2,872.966% N/A Apr~~01-~~2005 20.633% N/A Apr~~Oct-~~2005~~2004 ~~2,773.288%~~OK ~~N/A May-2005 20~~89.~~483%~~34 ~~N/A May-2005 2~~109,~~170~~000.~~891%~~00 ~~N/A Jun-2005 17.727% N/A Jun-2005~~ 1~~,550.044%~~ ~~N/A~~0018262964 Jul-2005 ~~19.045% N/A Jul~~01-~~2005 1,418.360% N/A Aug-2005 32.594% N/A Aug-2005 2,111.696% N/A Sep-2005 28.477% N/A Sep-2005 1,633.326% N/A~~ Oct-~~2005~~2004 ~~27.492%~~GA ~~N/A Oct-2005 1,414~~80.~~554%~~00 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 2.848% Current Month 29.300% Current Month 192,~~572.154% 3 Month Average 3.371% 3 Month Average 33.548% 3 Month Average 2,063.907% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 121 ~~Month~~0018547596 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg.~~ Nov-~~2004~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A~~ Dec-2004 ~~N/A~~FL ~~N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 8~~95.~~439%~~00 ~~N/A Feb-2005 3~~199,~~300~~500.~~261%~~00 ~~N/A~~1 ~~Mar-2005~~0018754424 ~~15.817% N/A Mar~~Dec-2005 ~~3,468.369% N/A Apr~~01-~~2005 20.490% N/A Apr~~Jan-2005 ~~3,087.904%~~WA ~~N/A May-2005 24~~80.~~016%~~00 ~~N/A May-2005 2~~153,~~781.412% N/A Jun-2005 17.~~600~~% N/A Jun-2005 1,653~~.~~939%~~00 ~~N/A~~2 ~~Jul-2005~~0018645465 ~~18.560% N/A Jul~~Dec-2005 ~~1,468.053% N/A Aug~~01-~~2005 40.652% N/A Aug~~Dec-~~2005~~2004 ~~2,776.245%~~MI ~~N/A Sep-2005 30~~80.~~692%~~00 ~~N/A Sep-2005 1~~277,~~843~~600.~~321%~~00 N/A Oct-2005 29.300% N/A Oct-2005 1,572.154% 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~~0018679845 CPR PSA Current Month 1.641% Current Month 18.005% Current Month 933.002% 3 Month Average 2.560% 3 Month Average 26.521% 3 Month Average 1,573.440% 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. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A~~ Jan-2005 ~~N/A~~TX ~~N/A Jan-2005 N/A N/A Feb-2005 19~~80.~~395%~~00 ~~N/A Feb-2005 5~~125,~~967~~600.~~714%~~00 ~~N/A~~2 ~~Mar-2005~~0018766782 ~~5.219% N/A Mar~~Dec-2005 ~~995.929% N/A Apr~~01-~~2005 13.361% N/A Apr~~Jan-2005 ~~1,829.677%~~IN ~~N/A May-2005 10~~80.~~838%~~00 ~~N/A May-2005 1~~139,~~165~~653.~~942%~~00 ~~N/A~~2 ~~Jun-2005~~0018916973 ~~8.989% N/A Jun~~Oct-2005 ~~795.445% N/A Jul~~01-~~2005 12.159% N/A Jul~~Feb-2005 ~~915.072%~~TX ~~N/A Aug-2005 30~~80.~~201%~~00 ~~N/A Aug-2005 1~~140,~~975~~800.~~177%~~00 ~~N/A~~3 ~~Sep-2005~~0018489161 ~~31.358% N/A Sep-2005 1,812.142% N/A~~ Oct-2005 ~~18.005% N/A Oct~~01-Jan-2005 ~~933.002%~~TX ~~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~~76.31 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 5.307% Current Month 48.025% Current Month 2182,~~486.581% 3 Month Average 3.762% 3 Month Average 36.243% 3 Month Average 2,064.565% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0018803429 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~01-~~2005 N/A N/A~~ Feb-2005 ~~0.321%~~GA ~~N/A Feb-2005 109~~80.~~279%~~00 ~~N/A Mar-2005 30.053% N/A Mar-2005 6~~129,~~112~~200.~~542%~~00 ~~N/A~~4 ~~Apr-2005~~0019393255 49.508% N/A Apr-2005 6,872.667% N/A May-2005 33.263% N/A May-2005 3,600.497% N/A Jun-2005 31.501% N/A Jun-2005 2,793.869% N/A Jul-2005 11.064% N/A Jul-2005 832.653% N/A Aug-2005 25.263% N/A Aug-2005 1,651.899% N/A Sep-2005 ~~35.440% N/A Sep~~01-~~2005 2,055.214% N/A Oct~~Feb-2005 ~~48.025%~~FL ~~N/A Oct-2005 2,486~~80.~~581%~~00 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 3.776% Current Month 36.988% Current Month 1176,~~922.257% 3 Month Average 3.203% 3 Month Average 32.250% 3 Month Average 1,869.099% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0019513910 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov~~Oct-~~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~~01-~~2005 N/A N/A~~ Feb-2005 ~~10.169%~~TX ~~N/A Feb-2005 3,181~~80.~~671%~~00 ~~N/A Mar-2005 9.145% N/A Mar-2005 1~~109,~~762~~520.~~945%~~00 ~~N/A~~5 ~~Apr-2005~~0016965139 ~~18.754% N/A Apr~~Sep-2005 ~~2,578.635% N/A May~~01-~~2005 16.163% N/A May~~Nov-~~2005~~2004 ~~1,744.222%~~OH ~~N/A Jun-2005 8~~80.~~783%~~00 ~~N/A Jun-2005 779.325% N/A Jul-2005 19.840% N/A Jul-2005 1~~109,~~499~~600.~~251%~~00 ~~N/A~~5 ~~Aug-2005~~0018507673 ~~28.389% N/A~~ Aug-2005 ~~1,862.661% N/A Sep~~01-2005 31.374% N/A Sep-2005 1,822.380% N/A Oct-2005 36.988% N/A Oct-2005 1,922.257% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 2.355% Current Month 24.873% Current Month 1,230.780% 3 Month Average 2.548% 3 Month Average 26.606% 3 Month Average 1,481.876% 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. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 ~~N/A~~NJ ~~N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 5~~90.~~675%~~00 ~~N/A Feb-2005 1~~184,~~369~~500.~~275%~~00 ~~N/A~~5 ~~Mar-2005~~0018781591 ~~18.568% N/A Mar~~Aug-2005 ~~3,002.075% N/A Apr~~01-~~2005 17.464% N/A Apr~~Jan-2005 ~~2,109.644%~~CO ~~N/A May-2005 19~~80.~~459%~~00 ~~N/A May-2005 1~~192,~~896~~800.~~091%~~00 ~~N/A~~5 ~~Jun-2005~~0018906412 ~~20.772% N/A Jun~~Aug-2005 ~~1,696.344% N/A Jul~~01-~~2005 23.604% N/A Jul~~Feb-2005 ~~1,659.495%~~AZ ~~N/A Aug-2005 29~~80.~~703%~~00 ~~N/A Aug-2005 1~~125,~~829~~200.~~662%~~00 ~~N/A~~5 ~~Sep-2005~~0113802151 ~~25.243% N/A Sep-2005 1,385.186% N/A~~ Oct-2005 ~~24.873% N/A Oct~~01-2005 1,230.780% 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 0.397% Current Month 4.663% Current Month 225.500% 3 Month Average 0.765% 3 Month Average 8.745% 3 Month Average 488.548% 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. 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 1.426% N/A Feb-2005 308.749% N/A Mar-2005 0.144% N/A Mar-2005 21.791% N/A Apr-~~2005~~2002 ~~8.172%~~MA ~~N/A Apr-2005 944~~73.~~890%~~72 ~~N/A May-2005 12.660% N/A May-2005 1~~431,~~193~~250.~~738%~~00 ~~N/A~~5 ~~Jun-2005~~0113863989 ~~13.325% N/A Jun-2005 1,054.573% N/A Jul-2005 20.680% N/A Jul-2005 1,408.330% N/A Aug-2005 13.024% N/A Aug-2005 782.199% N/A Sep-2005 8.550% N/A Sep-2005 457.946% N/A~~ Oct-2005 ~~4.663% N/A Oct~~01-2005 225.500% 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 Nov-2004 ~~Scheduled~~TN ~~Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0~~95.200 * MIN(30105,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~450.00

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

Prepayment - Voluntary Prepayments

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust