8-K 1 abf05wf1_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 ASSET BACKED FUNDING CORPORATION Asset Backed Certificates, Series 2005-WF1 (Exact name of registrant as specified in its charter) New York (governing law of 333-121564-04 Pooling and Servicing Agreement) (Commission 54-2173082 (State or other File Number) 54-2173083 jurisdiction 54-6658782 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of ASSET BACKED FUNDING CORPORATION, Asset Backed Certificates, Series 2005-WF1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2005-WF1 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. ASSET BACKED FUNDING CORPORATION Asset Backed Certificates, Series 2005-WF1 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 Asset Backed Certificates, Series 2005-WF1 Trust, relating to the December 27, 2005 distribution. EX-99.1 Asset Backed Funding Corporation Asset Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Asset Backed Funding Corporation Asset Backed Certificates Series 2005-WF1 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

Asset Backed Funding Corporation Asset Backed Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Asset Backed Funding Corporation Asset Backed Certificates Series 2005-WF1 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~~ A-1 04542BLU4 ~~SEN 3~~4.~~65000~~38375% ~~137~~117,~~652~~698,~~269~~836.8146 ~~432~~458,~~614~~510.7823 A-2A 04542BLV2 ~~SEN 3~~4.~~54000~~27375% ~~304~~179,~~260~~045,~~029~~208.3469 ~~927~~679,~~413~~990.2059 A-2B 04542BLW0 ~~SEN 3~~4.~~64000~~37375% 346,454,000.00 1,~~085~~346,~~855~~575.6022 A-2C 04542BLX8 ~~SEN 3~~4.~~77000~~50375% 96,035,000.00 ~~311~~384,~~742~~357.4909 M-1 04542BLY6 ~~SUB 3~~4.~~82000~~55375% 54,359,000.00 ~~178~~219,~~796~~974.8819 M-2 04542BLZ3 ~~SUB 3~~4.~~86000~~59375% 34,270,000.00 ~~113~~139,~~900~~898.7333 M-3 04542BMA7 ~~SUB 3~~4.~~91000~~64375% 16,545,000.00 5568,~~701~~275.7278 M-4 04542BMB5 ~~SUB~~ 4.~~06000~~79375% 11,817,000.00 4150,~~310~~340.3006 M-5 04542BMC3 ~~SUB~~ 4.~~09000~~82375% 11,817,000.00 4150,~~615~~655.5509 M-6 04542BMD1 ~~SUB~~ 4.~~12000~~85375% 12,408,000.00 4453,~~017~~519.3728 M-7 04542BME9 ~~SUB 4~~5.~~71000~~44375% 11,818,000.00 4757,~~928~~170.0866 M-8 04542BMF6 ~~SUB 4~~5.~~71000~~44375% 10,044,000.00 4048,~~733~~588.5978 M-9 04542BMG4 ~~SUB~~ 5.~~16000~~89375% 11,817,000.00 5261,~~502~~891.7581 M-10 04542BMH2 ~~SUB 6~~7.~~71000~~44375% 8,863,000.00 5158,~~207~~631.3541 B-1 04542BMJ8 ~~SUB 6~~7.~~71000~~44375% 4,727,000.00 2731,~~310~~270.9753 B-2 04542BMK5 ~~SUB 6~~7.~~71000~~44375% 5,318,000.00 3035,~~725~~180.5717 B-3 04542BML3 ~~SUB 6~~7.~~71000~~44375% 7,090,000.00 4046,~~963~~902.5748 CE ABF5WF1CE ~~SUB~~ 0.00000% 5,908,538.17 21,~~056~~029,~~064~~080.9068 R ABF5WF1R1 ~~RES~~ 0.00000% 0.00 0.00 P ABF05WF1P ~~SEN~~ 0.00000% 100.00 ~~347~~468,~~003~~014.4780 Totals 1946,~~091~~034,~~202,937~~683.32 5,~~927~~288,~~408~~827.8718

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1 34,~~575~~752,~~856~~063.5407 0.00 ~~134~~112,~~076~~946,~~413~~773.2739 45,~~008~~210,~~471~~573.3230 0.00 A-2A 2530,~~487~~877,~~854~~443.0343 0.00 ~~278~~148,~~772~~167,~~175~~765.31 26 31,~~415~~557,~~267~~434.2302 0.00 A-2B 0.00 0.00 346,454,000.00 1,~~085~~346,~~855~~575.6022 0.00 A-2C 0.00 0.00 96,035,000.00 ~~311~~384,~~742~~357.4909 0.00 M-1 0.00 0.00 54,359,000.00 ~~178~~219,~~796~~974.8819 0.00 M-2 0.00 0.00 34,270,000.00 ~~113~~139,~~900~~898.7333 0.00 M-3 0.00 0.00 16,545,000.00 5568,~~701~~275.7278 0.00 M-4 0.00 0.00 11,817,000.00 4150,~~310~~340.3006 0.00 M-5 0.00 0.00 11,817,000.00 4150,~~615~~655.5509 0.00 M-6 0.00 0.00 12,408,000.00 4453,~~017~~519.3728 0.00 M-7 0.00 0.00 11,818,000.00 4757,~~928~~170.0866 0.00 M-8 0.00 0.00 10,044,000.00 4048,~~733~~588.5978 0.00 M-9 0.00 0.00 11,817,000.00 5261,~~502~~891.7581 0.00 M-10 0.00 0.00 8,863,000.00 5158,~~207~~631.3541 0.00 B-1 0.00 0.00 4,727,000.00 2731,~~310~~270.9753 0.00 B-2 0.00 0.00 5,318,000.00 3035,~~725~~180.5717 0.00 B-3 0.00 0.00 7,090,000.00 4046,~~963~~902.5748 0.00 CE 0.00 0.00 5,908,538.17 21,~~056~~029,~~064~~080.9068 0.00 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 ~~347~~468,~~003~~014.4780 0.00 Totals 2935,~~063~~629,~~710~~506.5750 0.00 1910,~~062~~405,~~139,226~~176.7582 3440,~~991~~918,~~119~~333.4468 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ A-1 151,170,000.00 ~~137~~117,~~652~~698,~~269~~836.8146 0.00 34,~~575~~752,~~856~~063.5407 0.00 0.00 A-2A 381,266,000.00 ~~304~~179,~~260~~045,~~029~~208.3469 0.00 2530,~~487~~877,~~854~~443.0343 0.00 0.00 A-2B 346,454,000.00 346,454,000.00 0.00 0.00 0.00 0.00 A-2C 96,035,000.00 96,035,000.00 0.00 0.00 0.00 0.00 M-1 54,359,000.00 54,359,000.00 0.00 0.00 0.00 0.00 M-2 34,270,000.00 34,270,000.00 0.00 0.00 0.00 0.00 M-3 16,545,000.00 16,545,000.00 0.00 0.00 0.00 0.00 M-4 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-5 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-6 12,408,000.00 12,408,000.00 0.00 0.00 0.00 0.00 M-7 11,818,000.00 11,818,000.00 0.00 0.00 0.00 0.00 M-8 10,044,000.00 10,044,000.00 0.00 0.00 0.00 0.00 M-9 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-10 8,863,000.00 8,863,000.00 0.00 0.00 0.00 0.00 B-1 4,727,000.00 4,727,000.00 0.00 0.00 0.00 0.00 B-2 5,318,000.00 5,318,000.00 0.00 0.00 0.00 0.00 B-3 7,090,000.00 7,090,000.00 0.00 0.00 0.00 0.00 CE 5,909,534.48 5,908,538.17 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 1,181,727,634.48 1946,~~091~~034,~~202,937~~683.32 0.00 2935,~~063~~629,~~710~~506.5750 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-1 34,~~575~~752,~~856~~063.5407 ~~134~~112,~~076~~946,~~413~~773.2739 0.~~88692474~~747151 34,~~575~~752,~~856~~063.5407 A-2A 2530,~~487~~877,~~854~~443.0343 ~~278~~148,~~772~~167,~~175~~765.3126 0.~~73117502~~388620 2530,~~487~~877,~~854~~443.0343 A-2B 0.00 346,454,000.00 1.~~00000000~~000000 0.00 A-2C 0.00 96,035,000.00 1.~~00000000~~000000 0.00 M-1 0.00 54,359,000.00 1.~~00000000~~000000 0.00 M-2 0.00 34,270,000.00 1.~~00000000~~000000 0.00 M-3 0.00 16,545,000.00 1.~~00000000~~000000 0.00 M-4 0.00 11,817,000.00 1.~~00000000~~000000 0.00 M-5 0.00 11,817,000.00 1.~~00000000~~000000 0.00 M-6 0.00 12,408,000.00 1.~~00000000~~000000 0.00 M-7 0.00 11,818,000.00 1.~~00000000~~000000 0.00 M-8 0.00 10,044,000.00 1.~~00000000~~000000 0.00 M-9 0.00 11,817,000.00 1.~~00000000~~000000 0.00 M-10 0.00 8,863,000.00 1.~~00000000~~000000 0.00 B-1 0.00 4,727,000.00 1.~~00000000~~000000 0.00 B-2 0.00 5,318,000.00 1.~~00000000~~000000 0.00 B-3 0.00 7,090,000.00 1.~~00000000~~000000 0.00 CE 0.00 5,908,538.17 0.~~99983141~~999831 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 Totals 2935,~~063~~629,~~710~~506.5750 1910,~~062~~405,~~139,226~~176.7582 0.~~89880206~~770402 2935,~~063~~629,~~710~~506.5750

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1 151,170,000.00 ~~910~~778.~~57928035~~585939 0.~~00000000~~000000 2331.~~65453820~~435226 0.~~00000000~~000000 A-2A 381,266,000.00 ~~798~~469.~~02560244~~607069 0.~~00000000~~000000 6680.~~85058209~~986617 0.~~00000000~~000000 A-2B 346,454,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2C 96,035,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 54,359,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 34,270,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 16,545,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 11,817,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 11,817,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 12,408,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 11,818,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 10,044,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 11,817,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-10 8,863,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 4,727,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 5,318,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 7,090,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 5,909,534.48 999.~~83140635~~831406 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1,000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution A-1 0.~~00000000~~000000 2331.~~65453820~~435226 ~~886~~747.~~92474214~~150714 0.~~88692474~~747151 2331.~~65453820~~435226 A-2A 0.~~00000000~~000000 6680.~~85058209~~986617 ~~731~~388.~~17502035~~620452 0.~~73117502~~388620 6680.~~85058209~~986617 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 999.~~83140635~~831406 0.~~99983141~~999831 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ A-1 ~~151,170,000.00~~11/25/05 3- 12/26/05 32 4.~~65000~~38375% ~~137~~117,~~652~~698,~~269~~836.8146 ~~432~~458,~~648~~633.7313 0.00 ~~0.00~~ A-2A ~~381,266,000.00~~11/25/05 3- 12/26/05 32 4.~~54000~~27375% ~~304~~179,~~260~~045,~~029~~208.3469 ~~927~~680,~~485~~172.9985 0.00 ~~0.00~~ A-2B ~~346,454,000.00~~11/25/05 3- 12/26/05 32 4.~~64000~~37375% 346,454,000.00 1,~~085~~346,~~940~~936.8216 0.00 ~~0.00~~ A-2C ~~96,035,000.00~~11/25/05 3- 12/26/05 32 4.~~77000~~50375% 96,035,000.00 ~~311~~384,~~766~~460.9612 0.00 ~~0.00~~ M-1 ~~54,359,000.00~~11/25/05 3- 12/26/05 32 4.~~82000~~55375% 54,359,000.00 ~~178~~220,~~810~~033.9115 0.00 ~~0.00~~ M-2 ~~34,270,000.00~~11/25/05 3- 12/26/05 32 4.~~86000~~59375% 34,270,000.00 ~~113~~139,~~909~~935.6783 0.00 ~~0.00~~ M-3 ~~16,545,000.00~~11/25/05 3- 12/26/05 32 4.~~91000~~64375% 16,545,000.00 5568,~~706~~294.1008 0.00 ~~0.00~~ M-4 11~~,817,000.00~~/25/05 - 12/26/05 32 4.~~06000~~79375% 11,817,000.00 4150,~~313~~353.5455 0.00 ~~0.00~~ M-5 11~~,817,000.00~~/25/05 - 12/26/05 32 4.~~09000~~82375% 11,817,000.00 4150,~~618~~668.8267 0.00 ~~0.00~~ M-6 11/25/05 - 12~~,408,000.00~~/26/05 32 4.~~12000~~85375% 12,408,000.00 4453,~~020~~533.8363 0.00 ~~0.00~~ M-7 11~~,818,000.00~~/25/05 4- 12/26/05 32 5.~~71000~~44375% 11,818,000.00 4757,~~931~~185.8499 0.00 ~~0.00~~ M-8 ~~10,044,000.00~~11/25/05 4- 12/26/05 32 5.~~71000~~44375% 10,044,000.00 4048,~~736~~601.7980 0.00 ~~0.00~~ M-9 11~~,817,000.00~~/25/05 - 12/26/05 32 5.~~16000~~89375% 11,817,000.00 5261,~~506~~907.8795 0.00 ~~0.00~~ M-10 ~~8,863,000.00~~11/25/05 6- 12/26/05 32 7.~~71000~~44375% 8,863,000.00 5158,~~210~~643.9152 0.00 ~~0.00~~ B-1 ~~4,727,000.00~~11/25/05 6- 12/26/05 32 7.~~71000~~44375% 4,727,000.00 2731,~~312~~276.8798 0.00 ~~0.00~~ B-2 ~~5,318,000.00~~11/25/05 6- 12/26/05 32 7.~~71000~~44375% 5,318,000.00 3035,~~727~~187.7043 0.00 ~~0.00~~ B-3 11/25/05 - 12/26/05 32 7~~,090,000~~.~~00 6.71000~~44375% 7,090,000.00 4046,~~966~~912.4117 0.00 ~~0.00~~ CE ~~5,909,534.48~~N/A N/A 0.00000% 5,908,538.17 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,181,727,634.48~~ 3,~~524~~792,~~615~~737.7601 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 A-1 ~~33.95~~ 0.00 ~~432~~122.90 458,~~614~~510.7823 0.00 ~~134~~112,~~076~~946,~~413~~773.2739 A-2A ~~72.78~~ 0.00 ~~927~~182.27 679,~~413~~990.2059 0.00 ~~278~~148,~~772~~167,~~175~~765.3126 A-2B ~~85.22~~ 0.00 360.94 1,~~085~~346,~~855~~575.6022 0.00 346,454,000.00 A-2C ~~24.47~~ 0.00 ~~311~~103.02 384,~~742~~357.4909 0.00 96,035,000.00 M-1 ~~14.03~~ 0.00 ~~178~~58.96 219,~~796~~974.8819 0.00 54,359,000.00 M-2 ~~8.94~~ 0.00 ~~113~~37.50 139,~~900~~898.7333 0.00 34,270,000.00 M-3 ~~4.37~~ 0.00 5518.30 68,~~701~~275.7278 0.00 16,545,000.00 M-4 ~~3.24~~ 0.00 4113.49 50,~~310~~340.3006 0.00 11,817,000.00 M-5 ~~3.27~~ 0.00 4113.58 50,~~615~~655.5509 0.00 11,817,000.00 M-6 ~~3.45~~ 0.00 4414.35 53,~~017~~519.3728 0.00 12,408,000.00 M-7 ~~3.76~~ 0.00 4715.32 57,~~928~~170.0866 0.00 11,818,000.00 M-8 ~~3.20~~ 0.00 4013.02 48,~~733~~588.5978 0.00 10,044,000.00 M-9 ~~4.12~~ 0.00 5216.14 61,~~502~~891.7581 0.00 11,817,000.00 M-10 ~~3.56~~ 0.00 5112.11 58,~~207~~631.3541 0.00 8,863,000.00 B-1 ~~1.90~~ 0.00 276.46 31,~~310~~270.9753 0.00 4,727,000.00 B-2 ~~2.13~~ 0.00 307.26 35,~~725~~180.5717 0.00 5,318,000.00 B-3 ~~2.85~~ 0.00 409.68 46,~~963~~902.5748 0.00 7,090,000.00 CE 0.00 0.00 21,~~056~~029,~~064~~080.9068 0.00 5,908,538.17 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 ~~347~~468,~~003~~014.4780 0.00 0.00 Totals ~~275.24~~ 0.00 1,005.30 5,~~927~~288,~~408~~827.8718 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~~ A-1 11/25/05 - 12/26/05 151,170,000.00 34.~~65000~~38375% ~~910~~778.~~57928035~~585939 23.~~86200126~~033890 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 381,266,000.00 34.~~54000~~27375% ~~798~~469.~~02560244~~607069 21.~~43264805~~783985 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 346,454,000.00 34.~~64000~~37375% 1000.~~00000000~~000000 3.~~13444446~~887778 0.~~00000000~~000000 ~~0.00000000~~ A-2C 11/25/05 - 12/26/05 96,035,000.00 34.~~77000~~50375% 1000.~~00000000~~000000 34.~~24638892~~003333 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 54,359,000.00 34.~~82000~~55375% 1000.~~00000000~~000000 34.~~28944443~~047778 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 34,270,000.00 34.~~86000~~59375% 1000.~~00000000~~000000 34.~~32388882~~083333 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 16,545,000.00 34.~~91000~~64375% 1000.~~00000000~~000000 34.~~36694470~~127778 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 11,817,000.00 4.~~06000~~79375% 1000.~~00000000~~000000 34.~~49611069~~261111 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 11,817,000.00 4.~~09000~~82375% 1000.~~00000000~~000000 34.~~52194466~~287778 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 12,408,000.00 4.~~12000~~85375% 1000.~~00000000~~000000 34.~~54777805~~314445 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 11,818,000.00 45.~~71000~~44375% 1000.~~00000000~~000000 4.~~05583347~~838889 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 10,044,000.00 45.~~71000~~44375% 1000.~~00000000~~000000 4.~~05583333~~838889 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 11,817,000.00 5.~~16000~~89375% 1000.~~00000000~~000000 45.~~44333333~~238889 0.~~00000000~~000000 ~~0.00000000~~ M-10 11/25/05 - 12/26/05 8,863,000.00 67.~~71000~~44375% 1000.~~00000000~~000000 56.~~77805596~~616667 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 4,727,000.00 67.~~71000~~44375% 1000.~~00000000~~000000 56.~~77805585~~616666 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 5,318,000.00 67.~~71000~~44375% 1000.~~00000000~~000000 56.~~77805566~~616666 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 7,090,000.00 67.~~71000~~44375% 1000.~~00000000~~000000 56.~~77805501~~616667 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 5,909,534.48 0.00000% 999.~~83140635~~831406 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1,000 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1 0.~~00022458~~000000 0.~~00000000~~000813 23.~~86177668~~033077 0.~~00000000~~000000 ~~886~~747.~~92474214~~150714 A-2A 0.~~00019089~~000000 0.~~00000000~~000478 21.~~43245713~~783507 0.~~00000000~~000000 ~~731~~388.~~17502035~~620452 A-2B 0.~~00024598~~000000 0.~~00000000~~001042 3.~~13419848~~886736 0.~~00000000~~000000 1000.~~00000000~~000000 A-2C 0.~~00025480~~000000 0.~~00000000~~001073 34.~~24613412~~002261 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00025810~~000000 0.~~00000000~~001085 34.~~28918634~~046693 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00026087~~000000 0.~~00000000~~001094 34.~~32362795~~082239 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00026413~~000000 0.~~00000000~~001106 34.~~36667996~~126672 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00027418~~000000 0.~~00000000~~001142 34.~~49583651~~259970 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00027672~~000000 0.~~00000000~~001149 34.~~52166794~~286629 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00027805~~000000 0.~~00000000~~001157 34.~~54749919~~313288 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00031816~~000000 0.~~00000000~~001296 4.~~05551532~~837592 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00031860~~000000 0.~~00000000~~001296 4.~~05551474~~837593 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00034865~~000000 0.~~00000000~~001366 45.~~44298468~~237523 0.~~00000000~~000000 1000.~~00000000~~000000 M-10 0.~~00040167~~000000 0.~~00000000~~001366 56.~~77765429~~615301 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00040195~~000000 0.~~00000000~~001367 56.~~77765390~~615301 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00040053~~000000 0.~~00000000~~001365 56.~~77765513~~615301 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00040197~~000000 0.~~00000000~~001365 56.~~77765444~~615300 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~347~~174.~~92332746~~139043 0.~~00000000~~000000 999.~~83140635~~831406 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~3470034~~4680148.~~70000000~~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 toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3540,~~029~~732,~~724~~251.5561 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 82592,~~699~~089.3706 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~347,003~~0.4700 Swap/Cap Payments 0.00 Total Deposits 3541,~~459~~324,~~427~~340.3967 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 468~~406,~~307~~006.9599 Payment of Interest and Principal 3440,~~991~~918,~~119~~333.4468 Total Withdrawals (Pool Distribution Amount) 3541,~~459~~324,~~427~~340.3967 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~275~~1,005.2430

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~454~~394,~~667~~181.9155 Credit Risk Manager Fee 1311,~~640~~825.0444 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~468~~406,~~307~~006.9599 *Servicer Payees include: WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Class A1 Reserve Fund 0.00 0.00 0.00 0.00 ~~Class~~lass A-2A, A-2B, A-2C ~~Reserve Fund~~ 0.00 0.00 0.00 0.00 Reserve Fund Class M and B Reserve ~~Fund~~ 0.00 0.00 0.00 0.00 Fund Reserve Fund 0.00 1741,~~257~~189.7285 1741,~~257~~189.7285 0.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Fixed ~~DELINQUENT~~& ~~BANKRUPTCY~~Mixed ~~FORECLOSURE~~ARM ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~6.631246% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.131246% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.116246% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~338 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~6,178 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 0Paid 0In 0Full 0195 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~0.00~~Loan 30Count ~~Days~~5,983 79Beginning 0Scheduled 0Collateral 0Balance ~~79 10~~946,~~620~~034,~~142~~683.4532 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 10Balance 910,~~620~~405,~~142~~176.4582 60Ending ~~Days~~Actual 19Collateral 0Balance 0at 030-Nov-2005 ~~19 2~~911,~~107~~377,~~783~~425.0040 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 26,~~107~~178,~~783~~876.0042 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+ Days~~ 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled 98Principal ~~0 0 0 98 12~~951,~~727,925~~052.4528 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 12~~34,~~727~~678,~~925~~454.4522 NoRequired ofOvercollateralized ~~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~~.~~000000%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Increase ~~0.000000%~~Amount 0.~~000000%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Reduction ~~0.000000%~~Amount ~~30 Days 1.163304%~~ 0.~~000000%~~00 ~~0.000000%~~Specified ~~0.000000%~~O/C ~~1.163304%~~Amount 05,908,638.~~998942%~~17 ~~0.000000%~~Overcollateralized ~~0.000000%~~Amount 05,908,638.~~000000%~~17 ~~0.998942%~~Overcollateralized 60Deficiency ~~Days~~Amount 0.~~279782%~~00 ~~0.000000%~~Base ~~0.000000%~~Overcollateralization ~~0.000000%~~Amount 0.~~279782%~~00 ~~0.198260%~~Extra ~~0.000000%~~principal ~~0.000000%~~distribution ~~0.000000%~~Amount 0.~~198260%~~00 90Excess ~~Days~~Cash ~~0.000000%~~Amount 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1,029,080.~~443086% 0.000000% 0.000000% 0.000000% 1.443086% 1.197203% 0.000000% 0.000000% 0.000000% 1.197203%~~68

~~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 ~~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~~ 15/30 ~~Days~~& 1ARM 0Weighted 0Average 0Coupon 1Rate ~~31,705~~6.66544938 06.00677870 06.00614600 ~~0.00~~Weighted ~~31,705.66~~Average 60Net ~~Days~~Rate ~~0 0 0 0 0 0~~6.00044938 06.00177870 06.00114600 ~~0.00~~Weighted ~~0.00~~Average 90Remaining ~~Days~~Term 0301 0350 0313 0Beginning 0Loan ~~0.00~~Count ~~0.00~~249 ~~0.00~~820 ~~0.00~~1,614 ~~0.00~~Loans ~~120~~Paid ~~Days~~In 0Full 08 021 022 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~241 ~~0.00~~799 ~~0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals~~ 1,592 0Beginning 0Scheduled 0Balance ~~1 31~~33,~~705~~930,137.6602 0115,835,026.0021 ~~0.00 0.00 31~~239,~~705~~995,049.6650 ~~0-29~~Ending ~~Days~~Scheduled ~~0.000000%~~Balance 032,938,219.~~000000%~~14 0112,074,881.~~000000%~~02 0236,516,747.~~000000%~~14 ~~0.000000%~~Record ~~0.000000%~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 11/30/2005 ~~Days~~Principal ~~0.387597%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 0226,190.~~000000%~~52 0750,863.~~387597%~~62 01,617,632.~~089619%~~22 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 041,131.~~000000%~~65 0106,254.~~089619%~~22 ~~60 Days 0~~294,739.~~000000%~~50 ~~0.000000%~~Unscheduled 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.387597% 0.000000% 0.000000% 0.000000% 0.387597% 0.089619% 0.000000% 0.000000% 0.000000% 0.089619% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~950,786.0023 03,653,890.0097 03,183,562.0086 ~~0.00~~Scheduled 30Interest ~~Days 13 0 0 0 13 1~~185,~~586,493~~058.3787 0644,609.0040 ~~0.00 0.00~~ 1,~~586~~322,~~493~~892.3772 60Servicing ~~Days~~Fee ~~6 0 0 0 6 806~~14,~~333~~137.2856 048,264.0059 ~~0.00 0.00 806~~99,~~333~~997.2894 90Master ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Trustee ~~0.00~~Fee ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~FRY ~~0.00~~Amount ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~180+~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other 0Fee 424.0013 ~~Totals 19 0 0 0 19 2~~1,~~392,826~~447.6594 ~~0.00 0.00 0.00~~ 2,~~392,826~~999.6594 ~~0-29~~Pool ~~Days~~Insurance ~~0.000000%~~Fee 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.438053% 0.000000% 0.000000% 0.000000% 1.438053% 1.211842% 0.000000% 0.000000% 0.000000% 1.211842% 60 Days 0.663717% 0.000000% 0.000000% 0.000000% 0.663717% 0.615917% 0.000000% 0.000000% 0.000000% 0.615917% 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 2.101770% 0.000000% 0.000000% 0.000000% 2.101770% 1.827759% 0.000000% 0.000000% 0.000000% 1.827759% 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~~Spread ~~30 Days 12 0 0 0 12~~ 1~~,457,796.51~~ 0.00 0.00 0.00 ~~1,457,796.51~~Spread 602 ~~Days 3~~ 0 ~~0 0 3 170,762~~.~~78 0.~~00 0.00 0.00 ~~170,762.78~~Spread 903 ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~120 Days 0 0 0 0 0 0~~170,497.0018 ~~0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 15 0 0 0 15 1~~594,~~628,559~~896.2987 ~~0.00 0.00 0.00~~ 1,~~628~~219,~~559~~894.2984 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.693642% 0.000000% 0.000000% 0.000000% 0.693642% 0.558617% 0.000000% 0.000000% 0.000000% 0.558617% 60 Days 0.173410% 0.000000% 0.000000% 0.000000% 0.173410% 0.065435% 0.000000% 0.000000% 0.000000% 0.065435% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.867052% 0.000000% 0.000000% 0.000000% 0.867052% 0.624052% 0.000000% 0.000000% 0.000000% 0.624052% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 ~~0.00~~Cumulative 30Realized ~~Days~~Loss 53 0 ~~0 0 53 7,544,146~~.~~91 0.~~00 0.00 0.00 ~~7,544,146.91~~Percentage 60of ~~Days~~Cumulative 10Losses 0 ~~0 0 10 1,130,686~~.940000 0.000000 0.000000 ~~0.00~~Prepayment ~~1,130,686.94~~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 0.00 0.00 0.00 Totals 63 0 0 0 63 8,674,833.85 0.00 0.00 0.00 8,674,833.85 0~~Pass-29Through ~~Days~~Rate 06.~~000000%~~029938 06.~~000000%~~162870 06.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.359323% 0.000000% 0.000000% 0.000000% 1.359323% 1.186412% 0.000000% 0.000000% 0.000000% 1.186412% 60 Days 0.256476% 0.000000% 0.000000% 0.000000% 0.256476% 0.177815% 0.000000% 0.000000% 0.000000% 0.177815% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.615799% 0.000000% 0.000000% 0.000000% 1.615799% 1.364227% 0.000000% 0.000000% 0.000000% 1.364227%099600

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~Total ~~Funds~~Collateral Description Fixed 15/30 & ARM Fixed & Mixed ARM Weighted Average Coupon Rate 6.633984 6.631246 Weighted Average Net Rate 6.133984 6.131246 Weighted Average Remaining Term 349 338 Beginning Loan Count 3,495 6,178 Loans Paid In Full 144 195 Ending Loan Count 3,351 5,983 Beginning Scheduled Balance 556,274,470.59 946,034,683.32 Ending scheduled Balance 528,875,329.52 910,405,176.82 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 3,584,190.06 6,178,876.42 Scheduled Principal 508,926.91 951,052.28 Unscheduled Principal 26,890,214.16 34,678,454.22 Scheduled Interest 3,075,263.15 5,227,824.14 Servicing Fee 231,781.03 394,181.12 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~Trustee ofFee ~~Contaminated~~0.00 ~~Properties~~0.00 FRY Amount 0.00 ~~Periodic~~0.00 ~~Advance~~Special 82Hazard Fee 0.00 0.00 Other Fee 6,~~699~~953.3743 11,825.44 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,836,528.69 4,821,817.58 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.118984 6.116246

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Deal ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00~~Cap ~~Oct-04~~CarryOver ~~0.000%~~Amount ~~Current Principal Balance 0~~41,189.0085 ~~Nov-04~~Trigger ~~0.000%~~Event Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.NO

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Group ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~1 ~~during~~Group ~~Current~~1 ~~Period~~Available ~~Month~~Funds ~~Loan~~5,569,708.81 ~~First~~2 ~~Original Loan Entered Payment LTV at Principal~~ Group ~~Number~~2 ~~REO~~Available ~~Date~~Funds ~~State Origination Balance No REO loans this period~~35,348,624.89

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No -of ~~All~~Loans ~~Mortgage~~No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~Principal ~~Loan~~Balance Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~0-29 ~~Delinquent~~Days ~~Rate~~9 ~~Interest~~0 1 10 1,188,005.93 0.00 138,968.07 1,326,974.00 30 Days 113 7 1 0 121 14,447,260.91 527,224.97 107,109.02 0.00 15,081,594.90 60 Days 49 4 29 0 82 6,406,011.60 222,403.04 3,604,826.92 0.00 10,233,241.56 90 Days 7 7 24 0 38 660,730.08 928,874.95 2,749,312.72 0.00 4,338,917.75 120 Days 2 7 13 2 24 262,232.78 1,040,526.79 1,858,786.03 189,916.12 3,351,461.72 150 Days 0 2 9 0 11 0.00 272,833.75 1,078,243.36 0.00 1,351,077.11 180+ Days 0 2 7 2 11 0.00 181,330.04 588,602.07 144,577.62 914,509.73 Totals 171 38 83 5 297 21,776,235.37 4,361,199.47 9,986,880.12 473,461.81 36,597,776.77 No ~~REO~~of ~~loans~~Loans ~~this~~No ~~period~~of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.150426% 0.000000% 0.016714% 0.167140% 0.130353% 0.000000% 0.015248% 0.145601% 30 Days 1.888685% 0.116998% 0.016714% 0.000000% 2.022397% 1.585212% 0.057849% 0.011752% 0.000000% 1.654813% 60 Days 0.818987% 0.066856% 0.484707% 0.000000% 1.370550% 0.702893% 0.024403% 0.395536% 0.000000% 1.122832% 90 Days 0.116998% 0.116998% 0.401137% 0.000000% 0.635133% 0.072498% 0.101920% 0.301666% 0.000000% 0.476084% 120 Days 0.033428% 0.116998% 0.217282% 0.033428% 0.401137% 0.028773% 0.114171% 0.203953% 0.020838% 0.367736% 150 Days 0.000000% 0.033428% 0.150426% 0.000000% 0.183854% 0.000000% 0.029936% 0.118309% 0.000000% 0.148246% 180+ Days 0.000000% 0.033428% 0.116998% 0.033428% 0.183854% 0.000000% 0.019896% 0.064584% 0.015864% 0.100344% Totals 2.858098% 0.635133% 1.387264% 0.083570% 4.964065% 2.389376% 0.478528% 1.095801% 0.051950% 4.015655%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~0.00~~A ~~Nov-04~~Insufficient ~~0.000%~~Funds ~~Dec-04~~ 0.~~000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05 0.000% Current~~ Principal Balance ~~0.00~~of ~~Apr-05~~Contaminated ~~0.000%~~Properties ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~Periodic ~~0.000%~~Advance ~~Current Principal Balance 0~~592,089.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.06

~~Foreclosure~~Delinquency ~~Loan~~Status ~~Detail~~By Group DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 ~~All~~Days ~~Mortgage~~0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 192,845.78 0.00 0.00 0.00 192,845.78 60 Days 2 0 1 0 3 159,839.48 0.00 46,842.58 0.00 206,682.06 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 1 0 5 352,685.26 0.00 46,842.58 0.00 399,527.84 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.829876% 0.000000% 0.000000% 0.000000% 0.829876% 0.584837% 0.000000% 0.000000% 0.000000% 0.584837% 60 Days 0.829876% 0.000000% 0.414938% 0.000000% 1.244813% 0.484740% 0.000000% 0.142058% 0.000000% 0.626798% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.659751% 0.000000% 0.414938% 0.000000% 2.074689% 1.069576% 0.000000% 0.142058% 0.000000% 1.211634% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 2 No of Loans inNo ~~Foreclosure~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~Principal atBalance Principal ~~Group~~Balance ~~Number~~Principal FCBalance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance 0-29 Days 2 0 0 2 244,319.54 0.00 0.00 244,319.54 30 Days 19 0 1 0 20 2,676,223.05 0.00 107,109.02 0.00 2,783,332.07 60 Days 5 0 6 0 11 906,338.52 0.00 871,618.85 0.00 1,777,957.37 90 Days 2 0 4 0 6 320,797.41 0.00 246,133.40 0.00 566,930.81 120 Days 0 2 3 0 5 0.00 173,868.24 572,624.87 0.00 746,493.11 150 Days 0 0 1 0 1 0.00 0.00 249,027.83 0.00 249,027.83 180+ Days 0 1 1 0 2 0.00 132,723.58 169,558.42 0.00 302,282.00 Totals 26 5 16 0 47 3,903,358.98 550,911.36 2,216,072.39 0.00 6,670,342.73 0-29 Days 0.250313% 0.000000% 0.000000% 0.250313% 0.217762% 0.000000% 0.000000% 0.217762% 30 Days 2.377972% 0.000000% 0.125156% 0.000000% 2.503129% 2.385315% 0.000000% 0.095466% 0.000000% 2.480781% 60 Days 0.625782% 0.000000% 0.750939% 0.000000% 1.376721% 0.807819% 0.000000% 0.776873% 0.000000% 1.584692% 90 Days 0.250313% 0.000000% 0.500626% 0.000000% 0.750939% 0.285926% 0.000000% 0.219378% 0.000000% 0.505305% 120 Days 0.000000% 0.250313% 0.375469% 0.000000% 0.625782% 0.000000% 0.154969% 0.510380% 0.000000% 0.665349% 150 Days 0.000000% 0.000000% 0.125156% 0.000000% 0.125156% 0.000000% 0.000000% 0.221958% 0.000000% 0.221958% 180+ Days 0.000000% 0.125156% 0.125156% 0.000000% 0.250313% 0.000000% 0.118296% 0.151127% 0.000000% 0.269424% Totals 3.254068% 0.625782% 2.002503% 0.000000% 5.882353% 3.479060% 0.491027% 1.975183% 0.000000% 5.945270% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 3 No ~~Foreclosure~~of ~~loans~~Loans ~~this~~No ~~period~~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 2 155,536.09 0.00 0.00 155,536.09 30 Days 21 1 0 0 22 1,718,814.89 94,199.85 0.00 0.00 1,813,014.74 60 Days 14 1 1 0 16 1,615,678.60 44,207.65 60,244.47 0.00 1,720,130.72 90 Days 2 2 4 0 8 83,378.20 213,274.93 232,451.33 0.00 529,104.46 120 Days 0 1 5 0 6 0.00 46,586.12 654,729.04 0.00 701,315.16 150 Days 0 0 1 0 1 0.00 0.00 66,336.78 0.00 66,336.78 180+ Days 0 1 1 1 3 0.00 48,606.46 31,100.14 41,627.47 121,334.07 Totals 37 8 12 1 58 3,417,871.69 602,411.10 1,044,861.76 41,627.47 5,106,772.02 0-29 Days 0.125628% 0.000000% 0.000000% 0.125628% 0.065686% 0.000000% 0.000000% 0.065686% 30 Days 1.319095% 0.062814% 0.000000% 0.000000% 1.381910% 0.725893% 0.039783% 0.000000% 0.000000% 0.765676% 60 Days 0.879397% 0.062814% 0.062814% 0.000000% 1.005025% 0.682337% 0.018670% 0.025443% 0.000000% 0.726449% 90 Days 0.125628% 0.125628% 0.251256% 0.000000% 0.502513% 0.035212% 0.090071% 0.098169% 0.000000% 0.223452% 120 Days 0.000000% 0.062814% 0.314070% 0.000000% 0.376884% 0.000000% 0.019674% 0.276507% 0.000000% 0.296181% 150 Days 0.000000% 0.000000% 0.062814% 0.000000% 0.062814% 0.000000% 0.000000% 0.028015% 0.000000% 0.028015% 180+ Days 0.000000% 0.062814% 0.062814% 0.062814% 0.188442% 0.000000% 0.020528% 0.013134% 0.017580% 0.051242% Totals 2.324121% 0.502513% 0.753769% 0.062814% 3.643216% 1.443443% 0.254412% 0.441268% 0.017580% 2.156703% 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 5 0 1 6 788,150.30 0.00 138,968.07 927,118.37 30 Days 71 6 0 0 77 9,859,377.19 433,025.12 0.00 0.00 10,292,402.31 60 Days 28 3 21 0 52 3,724,155.00 178,195.39 2,626,121.02 0.00 6,528,471.41 90 Days 3 5 16 0 24 256,554.47 715,600.02 2,270,727.99 0.00 3,242,882.48 120 Days 2 4 5 2 13 262,232.78 820,072.43 631,432.12 189,916.12 1,903,653.45 150 Days 0 2 7 0 9 0.00 272,833.75 762,878.75 0.00 1,035,712.50 180+ Days 0 0 5 1 6 0.00 0.00 387,943.51 102,950.15 490,893.66 Totals 104 25 54 4 187 14,102,319.44 3,207,877.01 6,679,103.39 431,834.34 24,421,134.18 0-29 Days 0.149209% 0.000000% 0.029842% 0.179051% 0.148870% 0.000000% 0.026249% 0.175119% 30 Days 2.118771% 0.179051% 0.000000% 0.000000% 2.297822% 1.862294% 0.081792% 0.000000% 0.000000% 1.944086% 60 Days 0.835571% 0.089526% 0.626679% 0.000000% 1.551776% 0.703439% 0.033659% 0.496036% 0.000000% 1.233134% 90 Days 0.089526% 0.149209% 0.477469% 0.000000% 0.716204% 0.048459% 0.135166% 0.428908% 0.000000% 0.612534% 120 Days 0.059684% 0.119367% 0.149209% 0.059684% 0.387944% 0.049532% 0.154900% 0.119268% 0.035872% 0.359573% 150 Days 0.000000% 0.059684% 0.208893% 0.000000% 0.268577% 0.000000% 0.051534% 0.144097% 0.000000% 0.195631% 180+ Days 0.000000% 0.000000% 0.149209% 0.029842% 0.179051% 0.000000% 0.000000% 0.073277% 0.019446% 0.092723% Totals 3.103551% 0.746046% 1.611459% 0.119367% 5.580424% 2.663724% 0.605921% 1.261586% 0.081567% 4.612798%

~~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~~11 ~~Delinquent~~914,509.73 ~~Group~~0.100 ~~Number~~0 ~~Balance~~0.00 ~~Date~~0.000 ~~Delinquent~~Total ~~Rate~~11 ~~Interest~~914,509.73 No0.100 ~~Foreclosure~~0 ~~loans~~0.00 ~~this period~~0.000

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Fixed~~2 &3 ~~Mixed~~Days ~~ARM~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Gross~~Percentage ~~Coupon~~of ~~6.652095%~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Net~~Percentage ~~Coupon~~of ~~6.152095%~~Delinquent ~~Weighted~~Loans ~~Average~~Outstanding ~~Pass-Through Rate 6.137095% Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~346 Beginning Scheduled Collateral Loan Count 6,949 Number Of~~ Loans ~~Paid~~Oustanding ~~In Full 158 Ending Scheduled Collateral Loan Count 6,791 Beginning Scheduled Collateral~~ Balance(%) ~~1,091,202,937.32 Ending Scheduled Collateral~~ Balance($) ~~1,062,139,226.75 Ending Actual Collateral~~ Balance($) at180 29-~~Jul-2005~~ ~~1,063,138,819.08~~209 ~~Monthly~~2 ~~P&I Constant 7~~302,~~118,295~~282.3400 ~~Special Servicing Fee~~ 0.00269 ~~Prepayment~~3 ~~Penalties 347~~121,~~003~~334.4707 ~~Realized Loss Amount~~ 0.00051 ~~Cumulative~~Total ~~Realized~~2 ~~Loss 0.00 Scheduled Principal 1~~302,~~069,307~~282.~~16 Unscheduled Principal 27,994,403.41 Required Overcollateralization Amount 0.~~00 ~~Overcollateralized Increase Amount~~ 0.00269 ~~Overcollateralized~~3 ~~reduction Amount 0.00 Specified O/C Amount 5~~121,~~908,638~~334.1707 ~~Overcollateralized Amount 5,908,638.17 Overcollateralized Deficiency Amount~~ 0.~~00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount 2,073,047.39~~051

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~Cap~~Summary ~~CarryOver~~(continued) ~~Amount~~4 17Days Number of Aggregate Percentage of Delinquent Loans Outstanding Balance(%) Balance($) 180 - 209 6 490,~~257~~893.7266 ~~Trigger~~0.093 ~~Event~~Total NO6 490,893.66 0.093 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

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~~5 ~~15/30~~Jan-05 &0.000% ~~ARM~~Original ~~Fixed~~Principal ~~15/30~~Balance &477,800.00 ~~ARM~~Feb-05 ~~Weighted~~0.000% ~~Average~~Current ~~Coupon~~Principal ~~Rate~~Balance 6473,461.~~558283~~81 6Mar-05 0.~~693714~~000% 6Apr-05 0.~~643731~~000% ~~Weighted~~Current ~~Average~~REO ~~Net~~Total ~~Rate~~May-05 60.~~058283~~000% 6Loans in REO 5 Jun-05 0.~~193714~~000% 6Original Principal Balance 477,800.~~143731~~00 ~~Weighted~~Jul-05 ~~Average~~0.000% ~~Maturity~~Current ~~346~~Principal ~~353~~Balance ~~317~~473,461.81 ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~Sep-05 ~~259~~0.000% ~~925~~Oct-05 ~~1,758~~0.000% ~~Loans~~Nov-05 ~~Paid~~0.000% InDec-05 ~~Full~~0.052% 1*The 21text 28reported ~~Ending~~in ~~Loan~~the ~~Count~~above ~~258~~table ~~904~~is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1~~,730~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Balance~~REO ~~35,614,633~~History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.67000% ~~134,103,962~~Original Principal Balance 0.9100 ~~265,487,831~~Feb-05 0.57000% ~~Ending~~Current ~~Scheduled~~Principal Balance ~~35,344,358~~0.8800 ~~130,798,381~~Mar-05 0.16000% ~~260,693,269~~Apr-05 0.23000% ~~Record~~Current ~~Date~~REO ~~07/29/2005~~Total ~~07/29/2005~~May-05 ~~07/29/2005~~0.000% ~~Principal~~Loans ~~And~~in ~~Interest~~REO ~~Constant~~0 ~~236,704~~Jun-05 0.98000% ~~868,838~~Original Principal Balance 0.0400 ~~1,782,351~~Jul-05 0.09000% ~~Scheduled~~Current Principal ~~42,062.61~~Balance ~~120,793~~0.4500 ~~312,493~~Aug-05 0.000% Sep-05 ~~Unscheduled~~0.000% ~~Principal~~Oct-05 ~~228,212~~0.18000% ~~3,184,788~~Nov-05 0.30000% ~~4,482,069~~Dec-05 0.29000% ~~Scheduled~~*The ~~Interest~~text ~~194,642.37~~reported ~~748,044.59~~in ~~1,469,858.04~~the ~~Servicing~~above ~~Fees~~table ~~14,839.43~~is ~~55,876~~presented graphically on the monthly bond remittance report.65 ~~110,619~~The monthly bond remittance report can be viewed online at www.93ctslink.com. ~~Master~~2 ~~Servicing~~12 ~~Fees~~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% ~~Trustee~~Current ~~Fee~~Principal Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~FRY~~Current ~~Amount~~REO Total May-05 0.00000% Loans in REO 0~~.00~~ Jun-05 0.00000% ~~Special~~Original ~~Hazard~~Principal ~~Fee~~Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Other~~Aug-05 ~~Fee 445~~0.18000% ~~1,676.30~~Sep-05 ~~3,318~~0.60000% ~~Pool~~Oct-05 ~~Insurance~~0.000% ~~Fee~~Nov-05 0.00000% Dec-05 0.00000% 0*The text reported in the above table is presented graphically on the monthly bond remittance report.00 ~~Spread~~The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.00000% 0Original Principal Balance 42,000.00 Feb-05 0.00000% ~~Spread~~Current 2Principal 0Balance 41,627.0047 Mar-05 0.00000% Apr-05 0.00000% ~~Spread~~Current 3REO Total May-05 0.00000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 42,000.00 Jul-05 0.00000% ~~Net~~Current ~~Interest~~Principal ~~179,357.76~~Balance ~~690~~41,~~491~~627.6447 ~~1,355,919~~Aug-05 0.51000% ~~Realized~~Sep-05 ~~Loss~~0.000% ~~Amount~~Oct-05 0.00000% Nov-05 0.00000% Dec-05 0.00018% ~~Cumulative~~*The ~~Realized~~text ~~Loss~~reported 0in the above table is presented graphically on the monthly bond remittance report.00 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 4 Jan-05 0.000% Original Principal Balance 435,800.00 Feb-05 0.00000% ~~Percentage~~Current ofPrincipal ~~Cumulative~~Balance ~~Losses~~431,834.34 Mar-05 0.~~0000~~000% Apr-05 0.~~0000~~000% Current REO Total May-05 0.~~0000~~000% ~~Prepayment~~Loans ~~Penalties~~in REO 4 Jun-05 0.00000% 0Original Principal Balance 435,800.00 Jul-05 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 431,834.34 Aug-05 0.00000% Sep-05 0.00000% Oct-05 0.00000% ~~Pass~~Nov-~~Through~~05 ~~Rate~~0.000% 6Dec-05 0.~~043283~~082% 6*The text reported in the above table is presented graphically on the monthly bond remittance report.~~178714~~ 6The monthly bond remittance report can be viewed online at www.~~128731~~ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 4Mortgage ~~Total~~Loans ~~Collateral~~in ~~Description~~REO ~~Fixed~~during ~~15/30~~Current &Period ~~ARM~~Month ~~Fixed~~Loan &First ~~Mixed~~Original ~~ARM Weighted Average Coupon Rate 6.652066 6.652095 Weighted Average Net Rate 6.152066 6.152095 Weighted Average Maturity 352 346 Beginning~~ Loan ~~Count~~Entered ~~4,007~~Payment ~~6,949~~LTV ~~Loans~~at ~~Paid~~Principal InGroup ~~Full~~Number ~~108~~REO ~~158~~Date ~~Ending~~State ~~Loan~~Origination ~~Count~~Balance 3~~,899~~ ~~6,791~~0141923466 ~~Beginning~~Dec-2005 ~~Scheduled~~15-Dec-2004 ~~Balance~~TN ~~655,996,509~~68.1785 142,~~091,202,937~~000.3200 ~~Ending~~4 ~~scheduled~~0140913591 ~~Balance 635,303,217.48 1,062,139,226.75 Record Date 07/29/~~Dec-2005 ~~07/29/~~01-Jan-2005 ~~Principal~~MS ~~And Interest Constant 4,230,401~~95.2300 7114,~~118,295~~000.3400 ~~Scheduled~~4 ~~Principal~~0141751313 ~~593,958.05~~Dec-2005 ~~1,069,307.16~~01-Mar-2005 ~~Unscheduled~~NJ ~~Principal 20,099,333~~84.6485 27140,~~994,403~~000.~~41 Scheduled Interest 3,636,443.18 6,048,988.18 Servicing Fees 273,331.88 454,667.89 Master Servicing Fees 0.~~00 ~~0.00~~4 ~~Trustee~~0141845735 ~~Fee~~Dec-2005 ~~0.00~~01-Feb-2005 ~~0.00~~MO ~~FRY Amount 0~~73.0014 ~~0.00 Special Hazard Fee 0.00 0.00 Other Fee 8~~76,~~199~~800.~~96 13,640.04 Pool Insurance Fee 0.~~00 ~~0.00~~4 ~~Spread~~0141890798 1Dec-2005 ~~0.00~~01-Feb-2005 ~~0.00~~TN ~~Spread 2 0~~75.00 ~~0.00 Spread 3 0.00 0.00 Net Interest 3~~105,~~354,911~~000.~~34 5,580,680.25 Realized Loss Amount 0.~~00 ~~0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.137066 6.137095~~

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail 1- All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group 1Number ~~Available~~Balance ~~Funds~~Date Delinquent Rate Interest 3 0141923466 41,627.47 15-Apr-2005 6 7.750% 2,001.78 4 0140913591 113,~~482~~484.33 01-Jun-2005 4 7.500% 3,~~747~~964.2021 ~~Group~~4 20141751313 ~~Group~~138,968.07 01-Oct-2005 0 6.500% 1,389.02 4 0141845735 76,431.79 01-Jun-2005 4 6.250% 2,191.99 ~~Available~~4 ~~Funds~~0141890798 30102,~~508~~950.15 01-Apr-2005 6 7.125% 4,~~372~~531.2592

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~~83 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 10,042,402.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~9,986,880.12 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure Total May-05 0.000% Loans in Foreclosure 83 Jun-05 0.000% Original Principal Balance 10,042,402.00 Jul-05 0.000% Current Principal Balance 9,986,880.12 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 1.096% *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 ~~225~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 47,000.00 ~~223~~Feb-05 0.000% Current Principal Balance 46,~~792~~842.3758 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 47,000.00 Jul-05 0.000% Current Principal Balance 46,842.58 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.142% *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 2112 3Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 16 Jan-05 0.000% Original Principal Balance 2,~~195~~227,~~385~~708.00 3Feb-05 0.000% Current Principal Balance 2,~~179~~216,~~482~~072.0839 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 16 Jun-05 0.000% Original Principal Balance 2,227,708.00 Jul-05 0.000% Current Principal Balance 2,216,072.39 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 1.975% *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 2812 4Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 12 Jan-05 0.000% Original Principal Balance 1,~~433~~049,~~450~~225.00 4Feb-05 0.000% Current Principal Balance 1,~~393~~044,~~494~~861.9576 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% 4Loans ~~108~~in 20Foreclosure 12 Jun-05 0.000% Original Principal Balance 1,~~192~~049,~~146~~225.00 20Jul-05 0.000% Current Principal Balance 1,~~059~~044,~~045~~861.9576 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.441% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 54 Jan-05 0.000% Original Principal Balance 6,718,469.00 Feb-05 0.000% Current Principal Balance 6,679,103.39 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total ~~158~~May-05 280.000% Loans in Foreclosure 54 Jun-05 0.000% Original Principal Balance 6,~~045~~718,~~981~~469.00 27Jul-05 0.000% Current Principal Balance 6,~~855~~679,~~815~~103.3539 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.000% Dec-05 1.262% *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~~Group ~~Curtailment~~Number ~~Group~~FC ~~Count~~Date ~~Balance~~State Origination Balance ~~Count~~1 ~~Balance~~0142052364 ~~Balance~~Dec-2005 ~~Amount~~10-Feb-2005 1IN 062.67 047,000.00 02 0139500516 Dec-2005 01-Oct-2004 IN 75.00 036,000.00 02 0141577692 Dec-2005 01-Feb-2005 MD 90.00 0211,500.00 42 0141623942 Dec-2005 01-Feb-2005 SC 80.00 51,~~419~~208.8100 2 00141773762 0Dec-2005 01-Feb-2005 FL 64.76 107,500.00 02 0141786244 Dec-2005 01-Feb-2005 OH 80.00 0108,000.00 02 0141897728 Dec-2005 01-Feb-2005 NJ 80.00 0265,600.00 52 0141899617 Dec-2005 01-Feb-2005 AL 100.00 56,~~306~~500.2200 32 00141922252 0Dec-2005 01-Feb-2005 NY 56.07 60,000.00 02 0141925735 Dec-2005 01-Feb-2005 NY 69.94 235,000.00 02 00141927335 Dec-2005 01-Feb-2005 NC 95.00 0190,000.00 2 0141953612 Dec-2005 01-Feb-2005 NY 79.37 250,000.00 2 0141980342 Dec-2005 01-Feb-2005 MN 88.97 129,~~574~~000.00 2 0142074178 Dec-2005 01-Mar-2005 PA 80.00 32,000.00 2 0142076702 Dec-2005 01-Feb-2005 IL 89.47 170,000.00 2 0142187939 Dec-2005 01-Jan-2005 NJ 90.00 140,400.00 2 0142193952 Dec-2005 01-Mar-2005 FL 73.41 185,000.00 3 0138754403 Dec-2005 01-Sep-2004 MO 70.00 30,800.00 3 0140983248 Dec-2005 01-Feb-2005 NY 80.00 50,400.00 3 0141128371 Dec-2005 01-Feb-2005 TX 100.00 60,500.00 3 0141592626 Dec-2005 01-Jan-2005 NY 66.20 282,000.00 3 0141608547 Dec-2005 01-Feb-2005 LA 70.00 84,000.00 3 0141707448 Dec-2005 01-Mar-2005 PA 75.00 31,125.00 3 0141912618 Dec-2005 01-Feb-2005 WI 80.00 53,600.00 3 0141950915 Dec-2005 01-Feb-2005 PA 80.00 84,800.00 3 0142028604 Dec-2005 01-Feb-2005 WI 70.00 66,500.00 3 0142065507 Dec-2005 01-Mar-2005 IN 68.00 34,000.00 3 0142075266 Dec-2005 01-Feb-2005 NY 75.00 187,500.00 3 0142191832 Dec-2005 01-Mar-2005 IL 80.00 84,000.00 4 00137748133 0Dec-2005 01-Jul-2004 MI 75.00 042,750.00 04 00139057251 Dec-2005 01-Aug-2004 WI 80.00 0108,000.00 4 0139059968 Dec-2005 01-Aug-2004 WI 95.00 154,850.00 4 0139377873 Dec-2005 01-Oct-2004 MO 70.63 113,000.00 4 0139482293 Dec-2005 01-Oct-2004 NJ 85.00 263,500.00 4 0139898563 Dec-2005 01-Nov-2004 MO 90.00 148,500.00 4 0140109166 Dec-2005 01-Nov-2004 MN 80.00 114,400.00 4 0140409301 Dec-2005 01-Dec-2004 WI 75.00 43,500.00 4 0140743873 Dec-2005 01-Dec-2004 FL 80.00 331,200.00 4 0140766361 Dec-2005 01-Nov-2004 SC 90.00 85,320.00 4 0140781139 Dec-2005 01-Nov-2004 IN 80.00 52,000.00 4 0140928227 Dec-2005 01-Jan-2005 NY 95.00 179,550.00 4 0140950197 Dec-2005 01-Jan-2005 PA 80.00 46,400.00 4 0140978669 Dec-2005 01-Jan-2005 NC 98.18 270,000.00 4 0141011486 Dec-2005 01-Jan-2005 CA 80.00 112,800.00 4 0141082859 Dec-2005 01-Feb-2005 VA 74.65 75,400.00 4 0141123406 Dec-2005 01-Jan-2005 MD 90.00 80,550.00 4 0141129924 Dec-2005 01-Jan-2005 TN 75.00 187,500.00 4 0141140137 Dec-2005 01-Dec-2004 GA 90.00 118,800.00 4 0141155739 Dec-2005 01-Feb-2005 OH 90.00 113,400.00 4 0141218263 Dec-2005 01-Jan-2005 LA 90.00 50,400.00 4 0141222646 Dec-2005 01-Jan-2005 SC 85.00 121,125.00 4 0141301994 Dec-2005 01-Jan-2005 AZ 80.00 140,800.00 4 0141313353 Dec-2005 01-Feb-2005 IN 80.00 36,800.00 4 0141321018 Dec-2005 01-Jan-2005 FL 80.00 96,000.00 4 0141321075 Dec-2005 01-Jan-2005 MN 90.00 117,000.00 4 0141336586 Dec-2005 01-Jan-2005 CT 75.17 109,000.00 4 0141353391 Dec-2005 01-Jan-2005 MO 70.00 40,~~287~~600.6900 ~~Total~~4 00141361998 0Dec-2005 01-Jan-2005 SC 75.00 065,250.00 04 00141364992 Dec-2005 01-Jan-2005 KS 90.00 0137,700.00 ~~138~~4 0141457887 Dec-2005 01-Jan-2005 CA 55.56 75,~~588~~001.0600 4 0141482745 Dec-2005 01-Jan-2005 MN 85.00 246,500.00 4 0141519884 Dec-2005 01-Feb-2005 CA 81.54 318,000.00 4 0141544122 Dec-2005 01-Feb-2005 GA 86.25 103,500.00 4 0141548123 Dec-2005 01-Feb-2005 IN 72.00 36,000.00 4 0141559716 Dec-2005 01-Mar-2005 MI 100.00 200,000.00 4 0141666339 Dec-2005 01-Feb-2005 NM 95.00 110,200.00 4 0141739128 Dec-2005 01-Feb-2005 NY 80.86 283,000.00 4 0141743039 Dec-2005 01-Feb-2005 NJ 78.28 227,000.00 4 0141767939 Dec-2005 01-Jan-2005 WI 90.00 119,070.00 4 0141769117 Dec-2005 01-Feb-2005 FL 75.00 107,250.00 4 0141797233 Dec-2005 01-Feb-2005 SC 65.36 71,900.00 4 0141799015 Dec-2005 01-Jan-2005 NC 85.00 80,750.00 4 0141830208 Dec-2005 01-Feb-2005 FL 74.67 112,000.00 4 0141946541 Dec-2005 01-Mar-2005 CA 85.00 195,500.00 4 0141947978 Dec-2005 01-Mar-2005 MO 90.48 47,500.00 4 0141956805 Dec-2005 01-Mar-2005 MI 77.43 87,500.00 4 0142079334 Dec-2005 01-Mar-2005 MO 90.00 58,500.00 4 0142090844 Dec-2005 01-Mar-2005 KS 90.00 70,200.00 4 0142108463 Dec-2005 01-Feb-2005 GA 100.00 99,000.00 4 0142114222 Dec-2005 01-Jan-2005 AL 90.00 65,250.00 4 0142177732 Dec-2005 01-Mar-2005 OH 90.00 75,510.00 4 0142193218 Dec-2005 01-Feb-2005 IL 90.00 70,200.00 4 0142386135 Dec-2005 01-Mar-2005 MI 100.00 303,043.00

~~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 Months Loan Delinquent Group Number ~~State~~Balance ~~Origination~~ Date ~~Balance~~Delinquent ~~Amount~~Rate Interest 1 ~~0141567701~~0142052364 ~~MD 75~~46,842.0058 0110-~~Feb~~Aug-2005 ~~225,000.00 223,792.37~~ 2 ~~0139794663 IN 75~~9.00875% ~~01-Oct-2004 87~~1,~~750~~463.0047 ~~87,300.34~~ 2 ~~0140139403~~0139500516 ~~FL 80~~35,630.0004 01-~~Nov~~Aug-~~2004~~2005 ~~144,835.00 143,366.55~~ 2 ~~0140321589 IL 80~~7.00250% ~~01-Oct-2004 116,000~~800.0064 ~~115,244.21~~ 2 ~~0141551341~~0141577692 ~~AZ 80~~210,411.0018 01-~~Feb~~Jun-2005 ~~103,200~~4 5.00875% ~~102~~5,~~846~~639.3687 2 ~~0141626648~~0141623942 ~~MD 80~~51,025.0076 01-~~Feb~~Jul-2005 ~~148,000~~3 8.00750% ~~147~~1,~~568~~751.2787 2 ~~0141720581~~0141773762 ~~CA 50~~107,013.0006 01-~~Mar~~Jul-2005 ~~179,000~~3 7.00500% ~~178~~3,~~293~~116.3035 2 ~~0141769521~~0141786244 ~~MD 80~~107,109.0002 01-~~Feb~~Sep-2005 ~~165,600~~1 5.00950% ~~164~~1,~~850~~457.9882 2 ~~0141836957~~0141897728 ~~GA 95~~263,866.0099 01-~~Feb~~Aug-2005 ~~114,000~~2 6.00425% ~~113~~5,~~290~~203.7585 2 ~~0141851733~~0141899617 ~~SC 80~~56,214.0083 01-~~Mar~~Jul-2005 ~~124,800~~3 7.00625% ~~124~~1,~~142~~666.2332 2 ~~0141870469~~0141922252 ~~CA 78.57 01-Feb-2005 220~~59,~~000~~749.~~00 218,761.~~10 ~~2 0141889295 PA 70.00~~ 01-~~Feb~~Aug-2005 ~~225,400.00 224,566.01~~ 2 ~~0141932921 CT 39~~8.22950% ~~01-Jan-2005 176~~1,~~500~~681.0054 ~~175,418.11~~ 2 ~~0141933176~~0141925735 ~~CO 66~~233,817.7351 01-~~Mar~~Jun-2005 ~~130,800~~4 6.00125% ~~130~~6,~~270~~559.7352 2 ~~0142002443~~0141927335 ~~VA 78~~188,879.4964 01-~~Mar~~Aug-2005 ~~208,000.00 206,877.68~~ 2 ~~0142002948 MD 67~~6.67950% ~~01-Feb-2005 203~~4,~~000~~055.0063 ~~201,839.07~~ 2 ~~0142055276~~0141953612 ~~NJ 80~~249,027.0083 01-~~Mar~~May-2005 ~~140,000~~5 6.00250% ~~139~~8,~~192~~328.7921 2 ~~0142074061~~0141980342 ~~MI 78~~128,396.6918 01-~~Mar~~Jun-2005 ~~138,500~~4 6.00375% ~~137~~3,~~911~~762.4956 2 ~~0142133347~~0142074178 ~~MI 80~~31,879.0075 01-~~Mar~~Jul-2005 ~~116,000~~3 7.00500% ~~115,657~~928.6041 2 ~~0142195007~~0142076702 ~~NJ 53~~169,558.6642 01-~~Mar~~Apr-2005 ~~110,000~~6 6.00750% ~~109~~7,~~616~~042.4899 2 ~~0142246255~~0142187939 ~~MD 80~~139,505.00 01-~~Mar~~Aug-2005 ~~192,000~~2 7.00250% ~~191~~3,~~025~~134.1697 2 ~~0142329515~~0142193952 ~~IL 72~~183,988.3808 01-~~Mar~~Aug-2005 ~~152,000.00~~2 ~~151,442~~7.87375% ~~3 0139196711 FL 90.00 01-Sep-2004 121~~4,~~500~~211.0032 ~~120,104.88~~ 3 ~~0139476816~~0138754403 ~~NY 73.73 01-Oct-2004 247~~30,~~000~~612.0068 ~~244,543.38 3 0139477715 VA 45.82~~ 01-~~Sep~~Jul-~~2004~~2005 ~~196,100.00 191,166.32~~ 3 ~~0139617278 NJ 45~~9.73125% ~~01-Oct-2004 75~~1,~~000~~098.0084 ~~74,353.38~~ 3 ~~0139636344~~0140983248 ~~MD 63.96 01-Oct-2004 98~~50,~~500~~258.~~00 97,565.59 3 0139839807 MO~~ 80~~.00~~ 01-~~Oct~~Jun-~~2004~~2005 ~~180,000~~4 8.00950% ~~178~~2,~~470~~120.4636 3 ~~0139936827~~0141128371 ~~MD 86~~60,244.2947 01-~~Oct~~Aug-~~2004~~2005 ~~258,000.00~~2 ~~255,666~~8.34625% ~~3 0140086414 CA 50.69 01-Nov-2004 183~~1,~~500~~630.0010 ~~182,045.66~~ 3 ~~0140511726~~0141592626 ~~CA 42.67 01-Nov-2004 160~~280,~~000~~589.0095 ~~155,126.23 3 0140594409 VA 59.33~~ 01-~~Dec~~Jun-~~2004~~2005 ~~89,000.00~~4 ~~88,387~~6.89990% ~~3 0140902107 VA 67.20 01-Dec-2004 84~~9,~~000~~085.0054 ~~81,868.73~~ 3 ~~0141025643~~0141608547 ~~NJ 80.00 01-Dec-2004 216~~83,~~000~~790.0010 ~~214,589.00 3 0141032607 SC 65.00~~ 01-~~Jan~~Jun-2005 ~~52,650.00~~4 ~~52,447~~9.13500% 3 ~~0141168161 OK 100.00 01-Dec-2004 135~~,~~500~~765.0068 ~~134,936.36~~ 3 ~~0141190116~~0141707448 ~~CA 57.96 01-Jan-2005 156~~31,~~500~~100.~~00 155,444.~~14 ~~3 0141203083 NV 70.00~~ 01-~~Jan~~Apr-2005 ~~175,000~~6 10.00500% ~~173~~2,~~874~~070.4335 3 ~~0141267575~~0141912618 ~~MS 80.00 01-Dec-2004 40~~53,~~000~~491.0057 ~~39,012.20 3 0141297028 NJ 70.00~~ 01-~~Feb~~Jun-2005 ~~205,800~~4 10.00500% ~~204~~2,~~845~~671.8676 3 ~~0141323147~~0141950915 ~~NJ 80.00 01-Dec-2004 160~~84,~~800~~279.0083 ~~159,675.98 3 0141329714 FL 48.73~~ 01-~~Jan~~Jul-2005 ~~88,200.00 87,672.25~~ 3 ~~0141417881 MD 67~~6.99500% ~~01-Jan-2005 223~~2,~~000~~103.0001 ~~221,685.14~~ 3 ~~0141485326~~0142028604 MI 66,336.6778 01-~~Feb~~May-2005 ~~40,000.00~~5 ~~39,910~~8.02490% 3 ~~0141511733 FL 64.52 01-Jan-2005 100~~,~~000~~085.0097 ~~99,322.15~~ 3 ~~0141599399~~0142065507 ~~NJ 90~~33,909.0062 01-~~Jan~~Jul-2005 ~~405,000.00 402,517.56~~ 3 ~~0141613943 CA 80~~9.00250% ~~01-Jan-2005 222~~1,~~400~~234.0095 ~~220,789.27~~ 3 ~~0141779496~~0142075266 ~~IL 74~~186,598.0762 01-~~Jan~~Jun-2005 ~~120,000~~4 6.00375% ~~119~~5,~~413~~468.3213 3 ~~0141907188~~0142191832 ~~WA 85~~83,649.0020 01-~~Feb~~Jul-2005 ~~153,000.00 152,419.31~~ 3 ~~0141993253 CA 65~~7.00950% ~~01-Feb-2005 247~~2,~~000~~592.0092 ~~245,641.97~~ 4 ~~0138461637~~0137748133 ~~MI 89.64 25-Jun-2004 111~~42,~~600~~379.0068 ~~110,376.75 4 0138511803 NJ 74.32~~ 01-~~Sep~~Apr-~~2004~~2005 ~~165,000~~6 6.00850% ~~163~~1,~~263~~788.5435 4 ~~0138708359~~0139057251 ~~DC 72.73 01-Oct-2004 160~~107,~~000~~539.~~00 158,482.~~06 ~~4 0138837059 VA 85.00~~ 01-~~Sep~~Apr-~~2004~~2005 ~~301,750~~6 9.00990% ~~298~~6,~~517~~791.2098 4 ~~0138873336~~0139059968 ~~IL 74~~153,289.0309 01-Jul-~~2004~~2005 ~~133,250.00~~3 ~~131,523~~7.28190% 4 ~~0139140255 VA 61.37 01-Sep-2004 129~~,~~500~~265.~~00 128,354.~~56 4 ~~0139403737~~0139377873 ~~WI 80.00 01-Sep-2004 102~~111,~~734~~975.0003 ~~101,684.27 4 0139406391 MN 90.00~~ 01-Jul-~~2004~~2005 ~~178,200.00~~3 ~~176,172~~8.29375% ~~4 0139455067 VA 79.17 01-Oct-2004 152~~3,~~000~~669.0006 ~~151,118.84~~ 4 ~~0139465835~~0139482293 ~~NC 90.00 01-Oct-2004 107~~260,~~550~~513.0046 ~~106,812.40 4 0139476378 VA 84.74~~ 01-~~Oct~~Aug-~~2004~~2005 ~~411,000.00~~2 ~~406,512~~5.26950% 4 ~~0139488944 MD 89.94 01-Oct-2004 143~~,~~000~~725.~~00 141,825.37 4 0139544803 IL 100.00~~ 01~~-Oct-2004~~ ~~174,000.00 172,826.39~~ 4 ~~0139549588~~0139898563 ~~MD 85.00 01-Oct-2004 229~~147,~~500~~393.0088 ~~227,699.90 4 0139744163 WA 89.16~~ 01-~~Sep~~Aug-~~2004~~2005 ~~148,000.00~~2 ~~146,538~~7.77625% ~~4 0139756399 FL 90.00 01-Sep-2004 144~~3,~~900~~496.0052 ~~143,588.10~~ 4 ~~0139765812~~0140109166 ~~GA 100.00 01-Oct-2004 150~~113,~~000~~885.0069 ~~148,828.73 4 0139808547 WI 90.00~~ 01-~~Oct~~Jun-~~2004~~2005 ~~126,000.00 124,937.56~~ 4 ~~0139949622 WI 80~~8.00990% ~~01-Nov-2004 148~~4,~~000~~827.0033 ~~147,320.70~~ 4 ~~0139996177~~0140409301 ~~WA 90.00 29-Jul-2004 137~~43,~~700~~285.0022 ~~136,492.44 4 0140157371 CA 71.03~~ 01-~~Jan~~Aug-2005 ~~380,000.00~~2 ~~376,502~~9.44125% ~~4 0140201161 NY 80.00 01-Oct-2004 304~~1,~~000~~243.0038 ~~300,754.86~~ 4 ~~0140212994~~0140743873 ~~PA 70.00 01-Oct-2004 98~~329,~~000~~751.0090 ~~97,049.80 4 0140213612 NY 80.00~~ 01-~~Oct~~Jul-~~2004~~2005 ~~304,000.00~~3 ~~302,147~~9.92125% ~~4 0140221102 FL 94.34 01-Nov-2004 350~~11,~~000~~836.0089 ~~347,133.82~~ 4 ~~0140239161~~0140766361 ~~IL 75.00 01-Oct-2004 101~~84,~~250~~834.0085 ~~100,548.51 4 0140271164 FL 69.44~~ 01-~~Jan~~May-2005 ~~125,000.00~~5 ~~124,354~~7.46300% ~~4 0140369893 WI 97.09 01-Oct-2004 50~~3,~~500~~356.0085 ~~50,214.08~~ 4 ~~0140621806~~0140781139 ~~MD 63.12 01-Dec-2004 157~~51,~~800~~591.0014 ~~156,427.94 4 0140774316 PA 75.00~~ 01-~~Feb~~Aug-2005 ~~37,500~~2 7.00400% 371,~~285~~185.8016 4 ~~0140870445~~0140928227 ~~NV 80.00 01-Jan-2005 178,400.00~~ 176,~~948~~243.5802 ~~4 0140876855 IL 90.00~~ 01-~~Feb~~Jul-2005 ~~99,000.00~~3 ~~98,493~~6.77500% 4 ~~0140886672 SC 90.00 01-Jan-2005 180~~,~~000~~425.0005 ~~178,983.04~~ 4 ~~0140901638~~0140950197 ~~CA 80~~46,250.0001 01-~~Jan~~May-2005 ~~172,800~~5 8.00250% ~~171~~2,~~751~~086.0068 4 ~~0140958679~~0140978669 ~~WI 77~~268,639.7818 01-~~Jan~~Jul-2005 ~~70,000~~3 7.00750% 698,~~570~~103.9301 4 ~~0140961442~~0141011486 ~~CA 100.00 01-Dec-2004 170~~112,~~000~~343.~~00 168,107.~~31 ~~4 0141034793 MD 90.00~~ 01-~~Jan~~Aug-2005 ~~79,650~~2 9.00500% 793,~~021~~367.9462 4 ~~0141079673~~0141082859 ~~IL 99~~75,245.8965 01-~~Jan~~Apr-2005 ~~88,900~~6 7.00950% 883,~~355~~728.0403 4 ~~0141081307~~0141123406 ~~CT 69~~79,772.0125 01-~~Jan~~Jul-2005 ~~245,000~~3 6.00125% ~~243~~1,~~734~~865.7786 4 ~~0141106534~~0141129924 ~~MN 95~~186,050.0052 01-~~Jan~~Aug-2005 ~~218,500~~2 6.00250% ~~217~~3,~~224~~560.1062 4 ~~0141112201~~0141140137 ~~SC 90~~117,902.0092 01-~~Jan~~Aug-2005 ~~81,000~~2 7.00250% 802,~~526~~649.9849 4 ~~0141140699~~0141155739 ~~WI 85~~113,115.2907 01-~~Jan~~May-2005 ~~145,000~~5 8.00375% ~~144~~5,~~131~~186.0510 4 ~~0141142315~~0141218263 ~~FL 75~~50,224.0025 01-~~Jan~~May-2005 ~~135,000~~5 7.00875% ~~133~~2,~~951~~156.2701 4 ~~0141163238~~0141222646 ~~CA 69~~120,191.7637 01-~~Feb~~Jul-2005 ~~286,000~~3 5.00750% ~~284~~2,~~738~~623.0543 4 ~~0141166553~~0141301994 ~~FL 90~~140,235.0003 01-~~Feb~~Jul-2005 ~~148,500.00~~3 ~~147,683~~8.49875% 4 ~~0141168518 IL 80.00 01-Jan-2005 400~~,~~000~~887.0077 ~~397,236.49~~ 4 ~~0141206565~~0141313353 ~~IL 90~~36,656.0074 01-~~Jan~~Jul-2005 ~~265,500~~3 8.00250% ~~264~~1,~~059~~182.4415 4 ~~0141225961~~0141321018 ~~IA 100~~95,546.0064 01-~~Jan~~Aug-2005 ~~51,000~~2 8.00750% 502,~~767~~625.5810 4 ~~0141245845~~0141321075 ~~ME 80.00 01-Jan-2005~~ 116,~~000~~314.0059 ~~115,119.25 4 0141249615 VA 71.46~~ 01-~~Jan~~Aug-2005 ~~378,750~~2 8.00125% ~~376~~2,~~254~~953.9223 4 ~~0141255422~~0141336586 ~~MD 90~~108,157.0039 01-~~Jan~~Aug-2005 ~~283,500~~2 6.00250% ~~281~~2,~~999~~069.2890 4 ~~0141274456~~0141353391 ~~WI 80~~40,408.0029 01-~~Jan~~Aug-2005 ~~82,400~~2 8.00750% 811,~~870~~110.0418 4 ~~0141274464~~0141361998 MI 64~~.29 01-Dec-2004 90~~,~~000~~974.0039 ~~89,360.00 4 0141294025 VA 90.00~~ 01-~~Jan~~Jul-2005 ~~211,500~~3 8.00625% ~~210~~2,~~234~~196.5889 4 ~~0141296319~~0141364992 ~~MD 75~~136,924.8317 01-~~Jan~~Aug-2005 ~~182,000~~2 7.00875% ~~180~~3,~~650~~362.5335 4 ~~0141299198~~0141457887 ~~VA 98.61 01-Jan-2005 355~~74,~~000~~047.~~00 352,876.~~05 ~~4 0141299305 CA 64.04~~ 01-~~Jan~~May-2005 ~~146,000~~5 6.00950% ~~144~~2,~~392~~778.5233 4 ~~0141300608~~0141482745 ~~CA 73~~244,836.5092 01-~~Jan~~Jul-2005 ~~294,000.00~~3 ~~292,153~~6.86250% ~~4 0141320838 MD 90.00 01-Jan-2005 130~~5,~~500~~854.0020 ~~129,640.24~~ 4 ~~0141323915~~0141519884 ~~NY 83.80 01-Dec-2004 119~~316,~~000~~097.0040 ~~118,518.53 4 0141333195 IL 84.84~~ 01-~~Jan~~Aug-2005 ~~314,000.00~~2 ~~311,633~~6.13875% ~~4 0141357731 TX 80.00 01-Feb-2005 145~~6,~~600~~708.0017 ~~144,606.68~~ 4 ~~0141411686~~0141544122 ~~NV 62.07 01-Mar-2005 180~~102,~~000~~880.~~00 179,333.41 4 0141434571 WI~~ 72~~.50~~ 01-~~Jan~~Aug-2005 ~~174,000~~2 6.00875% ~~172~~2,~~826~~183.0932 4 ~~0141437426~~0141548123 ~~FL 77~~35,845.3006 01-~~Jan~~Jul-2005 ~~117,500.00~~3 ~~116,516~~7.07750% ~~4 0141461954 CA 80.00 01-Feb-2005 160~~1,~~000~~081.0022 ~~159,313.15~~ 4 ~~0141464339~~0141559716 ~~MD 80.00 01-Feb-2005 172~~199,~~000~~480.0049 ~~171,054.32 4 0141464552 CA 65.93~~ 01-~~Jan~~May-2005 ~~300,000.00~~5 ~~298,526~~6.03750% ~~4 0141507822 VA 90.00 01-Feb-2005 198~~7,~~000~~253.0039 ~~197,002.20~~ 4 ~~0141520338~~0141666339 ~~VA 76.62 01-Dec-2004 249~~109,~~000~~738.0054 ~~246,924.23 4 0141546085 CA 37.14~~ 01-~~Jan~~Jun-2005 ~~65,000.00 64,758.08~~ 4 ~~0141552331 MD 75~~6.00950% ~~01-Feb-2005 115~~3,~~500~~531.0043 ~~115,143.08~~ 4 ~~0141560425~~0141739128 ~~MI 93.70 03-Dec-2004 119~~281,~~000~~444.~~00 118,380.00 4 0141560813 IL 87.91~~ 01~~-Dec-2004~~ ~~189,000.00 187,710.26 4 0141569483 MN 78.54~~ 01-~~Feb~~Jul-2005 ~~172,000~~3 6.00500% ~~170~~7,~~805~~022.6482 4 ~~0141574236~~0141743039 ~~NJ 77.61 01-Dec-2004 170~~226,~~750~~266.~~00 169,607.~~21 ~~4 0141578096 OH 90.00~~ 01-~~Jan~~Jun-2005 ~~99,900.00 99,302.24~~ 4 ~~0141601989 MD 85~~8.00250% ~~01-Feb-2005 187~~8,~~000~~753.0016 ~~186,020.29~~ 4 ~~0141608026~~0141767939 ~~CA 79~~118,478.4539 01-~~Feb~~Aug-2005 ~~290,000~~2 8.00500% ~~287~~3,~~982~~156.1936 4 ~~0141626176~~0141769117 ~~FL 84~~106,730.0088 01-~~Feb~~Aug-2005 ~~546,000~~2 7.00950% ~~542~~2,~~022~~647.4863 4 ~~0141626184~~0141797233 MD 71,563.4197 01-~~Feb~~Aug-2005 ~~499,900~~2 8.00125% ~~496~~1,~~501~~817.1602 4 ~~0141653105~~0141799015 ~~AZ 90~~80,188.0019 01-~~Mar~~Aug-2005 ~~226,800~~2 6.00800% ~~225~~1,~~850~~681.3168 4 ~~0141655639~~0141830208 ~~OH 95~~111,568.0059 01-~~Feb~~Jun-2005 ~~172,312.00 171,503.20~~ 4 ~~0141661611 MO 95~~7.00375% ~~01-Jan-2005 129~~3,~~200~~827.0055 ~~128,419.49~~ 4 ~~0141664433~~0141946541 ~~NJ 74~~194,927.4003 01-~~Feb~~May-2005 ~~186,000~~5 6.00125% ~~185~~6,~~362~~376.6690 4 ~~0141666602~~0141947978 ~~FL 89~~47,337.0120 01-~~Feb~~Aug-2005 ~~162,000.00~~2 ~~161,109~~8.26875% ~~4 0141666727 OH 70.00 15-Jan-2005 52~~1,~~500.00 52,~~320.0633 4 ~~0141696518~~0141956805 MD 87,376.1007 01-~~Feb~~Apr-2005 ~~153,300.00~~6 ~~152,571~~7.53750% 4 ~~0141729707 MD 90.00 01-Feb-2005 153~~,~~000~~212.0045 ~~152,198.40~~ 4 ~~0141745497~~0142079334 ~~CA 67.65 01-Feb-2005 138~~58,~~000~~330.0080 ~~137,406.08 4 0141765107 AK 90.00~~ 01-~~Feb~~Jul-2005 ~~126,000.00~~3 ~~125,255~~8.78875% ~~4 0141768424 WI 83.50 01-Dec-2004 86~~2,~~000~~033.0011 ~~85,398.35~~ 4 ~~0141776435~~0142090844 ~~MD 90.00 01-Mar-2005 181~~69,~~800~~983.~~00 181,038.71 4 0141779769 OH 67.~~18 01-~~Feb~~Jul-2005 ~~88,000~~3 8.00875% 872,~~516~~439.1824 4 ~~0141940098~~0142108463 ~~MA 89~~98,560.9202 01-~~Feb~~Jul-2005 ~~212,200.00~~3 ~~211,216~~7.14600% ~~4 0141986505 IN 90.00 01-Feb-2005 38~~2,~~250~~911.0027 ~~38,104.37~~ 4 ~~0141999524~~0142114222 ~~VA 70.79 01-Mar-2005 215~~64,~~000~~896.0091 ~~214,354.48 4 0142007301 DC 85.45~~ 01-~~Mar~~Aug-2005 ~~329,000.00~~2 ~~327,460~~8.09450% ~~4 0142028612 DE 89.68 01-Feb-2005 278~~1,~~000~~718.0024 ~~276,803.55~~ 4 ~~0142049899~~0142177732 ~~WI 80.00 01-Mar-2005 196~~75,~~000~~403.0005 ~~195,397.79 4 0142051473 MD 89.20~~ 01-~~Mar~~Apr-2005 ~~190,000.00~~6 ~~189,089~~7.12750% ~~4 0142066885 SD 95.00 01-Feb-2005 77~~3,~~900~~635.0023 ~~77,590.21~~ 4 ~~0142081652~~0142193218 ~~IL 90.00 01-Feb-2005 146~~69,~~700~~973.0009 ~~145,833.47 4 0142085026 MO 72.41~~ 01-~~Feb~~Jun-2005 ~~105,000.00 104,214.78~~ 4 ~~0142093715 CA 75~~8.00250% ~~01-Feb-2005 313~~2,~~500~~706.0091 ~~312,046.52~~ 4 ~~0142137397~~0142386135 ~~DC 68.08 01-Mar-2005 817~~301,~~000~~515.0083 ~~812,693.88 4 0142165851 MD 85.00~~ 01-~~Mar~~Aug-2005 ~~166,600.00~~2 ~~165,909~~6.16950% ~~4 0142460187 MD 90.00 01-Jan-2005 123~~6,~~300~~474.~~00 122,764.77~~19

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 Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0141567701 Loan Paid~~ in ~~Full~~Bankruptcy 038 ~~6.625%~~Jan-05 ~~180 6 2 0139794663 Loan Paid in Full~~ 0 9.~~475~~000% ~~360~~Original 10Principal 2Balance ~~0140139403 Loan Paid in Full 0 6~~4,393,300.~~450%~~00 ~~360~~Feb-05 ~~9 2 0140321589 Loan Paid in Full~~ 0 8.~~875~~000% ~~360~~Current 10Principal 2Balance ~~0141551341 Loan Paid in Full 0 8~~4,361,199.~~875%~~47 ~~360~~Mar-05 ~~6 2 0141626648 Loan Paid in Full~~ 0 9.~~650~~000% ~~360~~Apr-05 ~~6 2 0141720581 Loan Paid in Full~~ 0 7.~~250~~000% ~~360~~Current 5Bankruptcy 2Total ~~0141769521~~May-05 ~~Loan Paid in Full~~ 0 7.~~500~~000% ~~360~~Loans ~~6 2 0141836957 Loan Paid~~ in ~~Full~~Bankruptcy 038 ~~5.875%~~Jun-05 ~~360 6 2 0141851733 Loan Paid in Full~~ 0 5.~~750~~000% ~~360~~Original 5Principal 2Balance ~~0141870469 Loan Paid in Full 0 6~~4,393,300.~~375%~~00 ~~360~~Jul-05 ~~6 2 0141889295 Loan Paid in Full 1 8.500% 360 6 2 0141932921 Loan Paid in Full 1 6.750% 360 7 2 0141933176 Loan Paid in Full~~ 0 7.~~125~~000% ~~360~~Current 5Principal 2Balance ~~0142002443 Loan Paid in Full 0 5~~4,361,199.~~625%~~47 ~~360~~Aug-05 ~~5 2 0142002948 Loan Paid in Full~~ 0 6.~~950~~000% ~~360~~Sep-05 ~~6 2 0142055276 Loan Paid in Full~~ 0 5.~~500~~000% ~~360~~Oct-05 ~~5 2 0142074061 Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Nov-05 ~~5 2 0142133347 Loan Paid in Full~~ 0 8.~~750~~000% ~~360~~Dec-05 ~~5 2 0142195007 Loan Paid in Full~~ 0 7.~~875~~479% ~~360~~*The 5text 2reported ~~0142246255 Loan Paid~~ in ~~Full~~the 0above ~~5.950%~~table ~~360~~is 5presented 2graphically ~~0142329515~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 7~~report.~~625%~~ ~~360~~The 5monthly 3bond ~~0139196711~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~7.950%~~at ~~360 11 3 0139476816 Loan Paid in Full 0 6~~www.~~125% 360 10 3 0139477715 Loan Paid in Full 0 5~~ctslink.~~990% 240 11 3 0139617278 Loan Paid in Full 0 6~~com.~~875%~~ 360 10 3 0139636344 Loan Paid in Full 0 6.375% 360 10 3 0139839807 Loan Paid in Full 0 6.950% 360 10 3 0139936827 Loan Paid in Full 0 6.625% 360 10 3 0140086414 Loan Paid in Full 0 6.750% 360 9 3 0140511726 Loan Paid in Full 0 6.525% 180 9 3 0140594409 Loan Paid in Full 0 7.750% 360 8 3 0140902107 Loan Paid in Full (1) ~~7.400%~~12 ~~180~~Month 8Bankruptcy 3History* ~~0141025643~~New ~~Loan~~Bankruptcy ~~Paid~~Loans inMonth ~~Full~~Bankruptcy 0Percentage ~~7.125%~~Loans ~~360 8 3 0141032607 Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~10.375%~~Jan-05 ~~360 7 3 0141168161 Loan Paid in Full~~ 0 9.~~375~~000% ~~360~~Original 8Principal 3Balance ~~0141190116 Loan Paid in Full~~ 0 6.~~250%~~00 ~~360~~Feb-05 ~~7 3 0141203083 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Current 7Principal 3Balance ~~0141267575 Loan Paid in Full~~ 0 7.~~500%~~00 ~~180~~Mar-05 ~~8 3 0141297028 Loan Paid in Full~~ 0 7.~~375~~000% ~~360~~Apr-05 ~~6 3 0141323147 Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Current 8Bankruptcy 3Total ~~0141329714~~May-05 ~~Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Loans ~~7 3 0141417881 Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~6.950%~~Jun-05 ~~360 7 3 0141485326 Loan Paid in Full~~ 0 10.~~875~~000% ~~360~~Original 6Principal 3Balance ~~0141511733 Loan Paid in Full (1) 6.225% 360 7 3 0141599399 Loan Paid in Full~~ 0 6.~~750%~~00 ~~360~~Jul-05 ~~7 3 0141613943 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 7Principal 3Balance ~~0141779496 Loan Paid in Full~~ 0 7.~~900%~~00 ~~360~~Aug-05 ~~7 3 0141907188 Loan Paid in Full~~ 0 8.~~375~~000% ~~360~~Sep-05 ~~6 3 0141993253 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Oct-05 ~~6 4 0138461637 Loan Paid in Full~~ 0 7.~~600~~000% ~~360~~Nov-05 ~~13 4 0138511803 Loan Paid in Full~~ 0 10.~~250~~000% ~~360~~Dec-05 ~~11 4 0138708359 Loan Paid in Full~~ 0 6.~~375~~000% ~~360~~*The 10text 4reported ~~0138837059 Loan Paid~~ in ~~Full~~the 0above ~~6.250%~~table ~~360~~is 11presented 4graphically ~~0138873336~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 6~~report.~~250%~~ ~~360~~The 13monthly 4bond ~~0139140255~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~7.250%~~at ~~360 11 4 0139403737 Loan Paid in Full 0 6~~www.~~500% 360 11 4 0139406391 Loan Paid in Full 0 6~~ctslink.~~990% 360 13 4 0139455067 Loan Paid in Full 0 8~~com.~~875%~~ ~~360~~2 1012 4Month ~~0139465835~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans ~~(1)~~Month ~~8.125%~~Bankruptcy ~~360~~Percentage 10Loans ~~4 0139476378 Loan Paid~~ in ~~Full~~Bankruptcy 0 5~~.625%~~ ~~360~~Jan-05 ~~10 4 0139488944 Loan Paid in Full~~ 0 7.~~125~~000% ~~360~~Original 10Principal 4Balance ~~0139544803 Loan Paid in Full 0 8~~553,625.~~125%~~00 ~~360~~Feb-05 ~~10 4 0139549588 Loan Paid in Full~~ 0 7.~~375~~000% ~~360~~Current 10Principal 4Balance ~~0139744163 Loan Paid in Full 0 6~~550,911.~~680%~~36 ~~360~~Mar-05 ~~11 4 0139756399 Loan Paid in Full~~ 0 7.~~130~~000% ~~360~~Apr-05 ~~11 4 0139765812 Loan Paid in Full~~ 0 7.~~625~~000% ~~360~~Current 10Bankruptcy 4Total ~~0139808547~~May-05 ~~Loan Paid in Full~~ 0 6.~~990~~000% ~~360~~Loans ~~10 4 0139949622 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 9.990% 360 9 4 0139996177 Loan Paid in Full 0 7.750% 360 12 4 0140157371 Loan Paid in Full 0~~ 5~~.500%~~ ~~360~~Jun-05 ~~7 4 0140201161 Loan Paid in Full~~ 0 5.~~750~~000% ~~360~~Original 10Principal 4Balance 0140212994 Loan Paid in Full 0 6.375% 360 10 4 0140213612 Loan Paid in Full 0 8.630% 360 10 4 0140221102 Loan Paid in Full 0 7.125% 360 9 4 0140239161 Loan Paid in Full 0 7.990% 360 10 4 0140271164 Loan Paid in Full 0 7.553,625~~% 360 7 4 0140369893 Loan Paid in Full 0 8~~.~~990%~~00 ~~360~~Jul-05 ~~10 4 0140621806 Loan Paid in Full~~ 0 5.~~625~~000% ~~360~~Current 8Principal 4Balance ~~0140774316 Loan Paid in Full 0 6~~550,911.~~500%~~36 ~~360~~Aug-05 ~~6 4 0140870445 Loan Paid in Full~~ 0 5.~~250~~000% ~~360~~Sep-05 ~~7 4 0140876855 Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Oct-05 ~~6 4 0140886672 Loan Paid in Full~~ 0 7.500% 360 7 4 0140901638 Loan Paid in Full 0 6.800% 360 7 4 0140958679 Loan Paid in Full 0 6.750% 360 7 4 0140961442 Loan Paid in Full 0 6.750% 360 8 4 0141034793 Loan Paid in Full 0 5.875% 360 7 4 0141079673 Loan Paid in Full 0 6.750% 360 7 4 0141081307 Loan Paid in Full 0 7.625% 360 7 4 0141106534 Loan Paid in Full 0 7.000% ~~360~~Nov-05 ~~7 4 0141112201 Loan Paid in Full~~ 0 7.000% ~~360~~Dec-05 ~~7 4 0141140699 Loan Paid in Full~~ 0 6.~~875~~491% ~~360~~*The 7text 4reported ~~0141142315 Loan Paid~~ in ~~Full~~the 0above ~~5.500%~~table ~~360~~is 7presented 4graphically ~~0141163238~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 7~~report.~~625%~~ ~~360~~The 6monthly 4bond ~~0141166553~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~6.500%~~at ~~360 6 4 0141168518 Loan Paid in Full 0 6~~www.~~125% 360 7 4 0141206565 Loan Paid in Full 0 7~~ctslink.~~375% 360 7 4 0141225961 Loan Paid in Full 0 8~~com.~~250%~~ ~~360~~3 712 4Month ~~0141245845~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~5.625%~~Bankruptcy ~~360~~Percentage 7Loans ~~4 0141249615 Loan Paid~~ in ~~Full~~Bankruptcy 08 ~~6.375%~~Jan-05 ~~360 7 4 0141255422 Loan Paid in Full~~ 0 7.~~500~~000% ~~360~~Original 7Principal 4Balance ~~0141274456 Loan Paid in Full 0 6.~~610,500~~% 360 7 4 0141274464 Loan Paid in Full 0 6~~.~~910%~~00 ~~360~~Feb-05 ~~8 4 0141294025 Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Current 7Principal 4Balance ~~0141296319 Loan Paid in Full 0 5~~602,411.~~750%~~10 ~~360~~Mar-05 ~~7 4 0141299198 Loan Paid in Full~~ 0 6.~~875~~000% ~~360~~Apr-05 ~~7 4 0141299305 Loan Paid in Full~~ 0 4.~~750~~000% ~~360~~Current 7Bankruptcy 4Total ~~0141300608~~May-05 ~~Loan Paid in Full~~ 0 6.~~625~~000% ~~360~~Loans ~~7 4 0141320838 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 6.375% 360 7 4 0141323915 Loan Paid in Full 0 9.500% 360~~ 8 4Jun-05 ~~0141333195 Loan Paid in Full~~ 0 6.~~125~~000% ~~360~~Original 7Principal 4Balance ~~0141357731 Loan Paid in Full 0 5~~610,500.~~375%~~00 ~~360~~Jul-05 ~~6 4 0141411686 Loan Paid in Full~~ 0 8.~~125~~000% ~~360~~Current 5Principal 4Balance ~~0141434571 Loan Paid in Full 0 6~~602,411.~~250%~~10 ~~360~~Aug-05 ~~7 4 0141437426 Loan Paid in Full~~ 0 5.~~690~~000% ~~360~~Sep-05 ~~7 4 0141461954 Loan Paid in Full~~ 0 7.~~875~~000% ~~360~~Oct-05 ~~6 4 0141464339 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Nov-05 ~~6 4 0141464552 Loan Paid in Full~~ 0 7.~~875~~000% ~~360~~Dec-05 ~~7 4 0141507822 Loan Paid in Full~~ 0 6.~~950~~254% ~~360~~*The 6text 4reported ~~0141520338 Loan Paid~~ in ~~Full~~the 0above ~~5.850%~~table ~~360~~is 8presented 4graphically ~~0141546085~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 9~~report.~~240%~~ ~~360~~The 7monthly 4bond ~~0141552331~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~9.375%~~at ~~360 6 4 0141560425 Loan Paid in Full 0 7~~www.~~580% 360 8 4 0141560813 Loan Paid in Full 0 6~~ctslink.~~900% 360 8 4 0141569483 Loan Paid in Full 0 5~~com.~~500%~~ ~~360 6~~ 4 ~~0141574236~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~7.000%~~Loans ~~360~~Month 8Bankruptcy 4Percentage ~~0141578096~~Loans ~~Loan Paid~~ in ~~Full~~Bankruptcy 025 ~~6.875%~~Jan-05 ~~360 7 4 0141601989 Loan Paid in Full~~ 0 6.~~750~~000% ~~360~~Original 6Principal 4Balance ~~0141608026 Loan Paid in Full 0 5~~3,229,175.~~250%~~00 ~~360~~Feb-05 ~~6 4 0141626176 Loan Paid in Full~~ 0 5.000% ~~360~~Current 6Principal 4Balance ~~0141626184 Loan Paid in Full 0 5~~3,207,877.~~375%~~01 ~~360~~Mar-05 ~~6 4 0141653105 Loan Paid in Full~~ 0 6.~~950~~000% ~~360~~Apr-05 ~~5 4 0141655639 Loan Paid in Full~~ 0 7.~~750~~000% ~~360~~Current 6Bankruptcy 4Total ~~0141661611~~May-05 ~~Loan Paid in Full~~ 0 6.~~950~~000% ~~360~~Loans ~~7 4 0141664433 Loan Paid~~ in ~~Full~~Bankruptcy 025 ~~8.875%~~Jun-05 ~~360 6 4 0141666602 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Original 6Principal 4Balance ~~0141666727 Loan Paid in Full 0 8~~3,229,175.~~875%~~00 ~~360~~Jul-05 ~~7 4 0141696518 Loan Paid in Full~~ 0 7.~~250~~000% ~~360~~Current 6Principal 4Balance ~~0141729707 Loan Paid in Full 0 6~~3,207,877.~~750%~~01 ~~360~~Aug-05 ~~6 4 0141745497 Loan Paid in Full 1 7.750% 360 6 4 0141765107 Loan Paid in Full~~ 0 6.~~125~~000% ~~360~~Sep-05 ~~6 4 0141768424 Loan Paid in Full~~ 0 7.~~625~~000% ~~360~~Oct-05 ~~8 4 0141776435 Loan Paid in Full~~ 0 6.~~950~~000% ~~360~~Nov-05 ~~5 4 0141779769 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Dec-05 ~~6 4 0141940098 Loan Paid in Full~~ 0 7.~~375~~606% ~~360~~*The 6text 4reported ~~0141986505 Loan Paid~~ in ~~Full~~the 0above ~~8.625%~~table ~~360~~is 6presented 4graphically ~~0141999524~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 8~~report.~~625%~~ ~~360~~The 5monthly 4bond ~~0142007301~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~6.375%~~at ~~360 5 4 0142028612 Loan Paid in Full 1 7~~www.~~750% 360 6 4 0142049899 Loan Paid in Full 0 8~~ctslink.~~500% 360 5 4 0142051473 Loan Paid in Full 0 6~~com.250% 360 5 4 0142066885 Loan Paid in Full 0 8.150% 360 6 4 0142081652 Loan Paid in Full 0 6.125% 360 6 4 0142085026 Loan Paid in Full 0 5.900% 360 6 4 0142093715 Loan Paid in Full 0 7.375% 360 6 4 0142137397 Loan Paid in Full 0 5.750% 360 5 4 0142165851 Loan Paid in Full 0 7.000% 360 5 4 0142460187 Loan Paid in Full 0 8.490% 360 7

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~2.568%~~in ~~Current~~Bankruptcy ~~Month~~during ~~26.815%~~ Current ~~Month~~Period ~~1,936.962%~~Group 3Loan Month ~~Average~~Loan ~~2.932%~~First 3State ~~Month~~LTV ~~Average~~at ~~29.565%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~2,503.981%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 122 ~~Month~~0141623017 ~~Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep~~Dec-~~2004~~2005 ~~N/A N/A Sep~~01-~~2004 N/A N/A Oct~~Feb-~~2004~~2005 ~~N/A~~IL ~~N/A~~100.00 ~~Oct-2004~~145,000.00 ~~N/A~~2 ~~N/A~~0141930479 ~~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~~Feb-2005 ~~N/A~~TX ~~N/A~~95.00 ~~Jan-2005~~86,450.00 ~~N/A~~2 ~~N/A~~0141985978 ~~Feb~~Dec-2005 ~~N/A N/A~~ 01-Feb-2005 ~~N/A~~UT ~~N/A~~66.67 ~~Mar-2005~~88,000.00 ~~N/A~~2 ~~N/A~~0142001577 ~~Mar~~Dec-2005 ~~N/A N/A Apr~~01-~~2005 N/A N/A Apr~~Feb-2005 ~~N/A~~MD ~~N/A May-2005 14~~79.~~863%~~88 ~~N/A May-2005 1~~133,~~882~~000.~~501%~~00 ~~N/A Jun-2005 21.122% N/A Jun-2005~~ 2~~,139.163%~~ ~~N/A~~0142267699 ~~Jul~~Dec-2005 ~~40.758% N/A Jul~~01-~~2005 3,435.817% N/A Aug~~Mar-2005 26IL 95.~~815%~~00 ~~N/A Aug-2005 1~~101,~~936~~175.~~962%~~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 0.642% Current Month 7.433% Current Month 633.898% 3 ~~Month~~0139550198 ~~Average~~Dec-2005 ~~0.724%~~01-Nov-2004 3NC ~~Month Average 8~~89.~~129%~~86 ~~3 Month Average 796.031% 12 Month Average 0.~~124,000~~% 12 Month Average 0~~.~~000%~~00 123 ~~Month~~0140393612 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep~~Dec-~~2004~~2005 ~~N/A N/A Sep~~01-~~2004 N/A N/A~~ Oct-2004 ~~N/A~~TN ~~N/A~~90.00 ~~Oct-2004~~46,800.00 ~~N/A~~3 ~~N/A~~0141464727 ~~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~~MS ~~N/A~~75.00 ~~Jan-2005~~48,750.00 ~~N/A~~3 ~~N/A~~0141605667 ~~Feb~~Dec-2005 ~~N/A N/A Feb~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~OH ~~N/A~~80.00 ~~Mar-2005~~118,400.00 ~~N/A~~3 ~~N/A~~0141615419 ~~Apr~~Dec-2005 ~~N/A N/A Apr~~01-~~2005 N/A N/A May~~Feb-2005 8MS 85.~~673%~~00 ~~N/A May-2005 1~~38,~~519~~250.~~275%~~00 ~~N/A~~3 ~~Jun-2005~~0141810788 ~~0.411% N/A Jun~~Dec-2005 ~~53.308% N/A Jul~~01-Feb-2005 16TX 73.~~544%~~06 ~~N/A Jul-2005 1~~96,~~700~~800.~~888%~~00 ~~N/A~~3 ~~Aug~~0141837906 Dec-2005 ~~7.433% N/A Aug~~01-Mar-2005 ~~633.898%~~IN ~~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~~70.00 The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 2.377% Current Month 25.075% Current Month 293,~~146~~100.~~393%~~00 3 ~~Month~~0141906057 ~~Average~~Dec-2005 ~~3.134%~~01-Feb-2005 3IA ~~Month Average 30~~80.~~291%~~00 ~~3 Month Average 3~~44,~~120~~400.~~498%~~00 124 ~~Month~~0138798319 ~~Average~~Dec-2005 ~~0.000%~~01-Oct-2004 12WI ~~Month Average 0~~95.~~000%~~00 ~~12 Month Average 0.~~57,000~~% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~.00 ~~Month~~4 ~~Current~~0139589048 ~~12mo Avg. Sep~~Dec-~~2004~~2005 ~~N/A N/A Sep~~01-~~2004 N/A N/A~~ Oct-2004 ~~N/A~~MS ~~N/A~~89.89 ~~Oct-2004~~83,600.00 ~~N/A~~4 ~~N/A~~0139600274 ~~Nov~~Dec-~~2004~~2005 ~~N/A N/A Nov~~26-Sep-2004 ~~N/A~~OH ~~N/A~~89.75 ~~Dec-2004~~525,000.00 ~~N/A~~4 ~~N/A~~0139674758 Dec-~~2004~~2005 ~~N/A N/A Jan~~01-~~2005~~Sep-2004 ~~N/A~~WI ~~N/A~~90.83 ~~Jan-2005~~98,100.00 ~~N/A~~4 ~~N/A~~0140483835 ~~Feb~~Dec-2005 ~~N/A N/A~~ 01-Feb-2005 ~~N/A~~IN ~~N/A~~90.00 ~~Mar-2005~~105,300.00 ~~N/A~~4 ~~N/A~~0140809088 ~~Mar~~Dec-2005 ~~N/A N/A Apr~~01-~~2005 N/A N/A Apr~~Jan-2005 ~~N/A~~IL ~~N/A May-2005 16~~90.~~404%~~00 ~~N/A May-2005 2~~69,~~872~~300.~~276%~~00 ~~N/A~~4 ~~Jun-2005~~0141035196 ~~15.974% N/A Jun~~Dec-2005 ~~2,072.827% N/A Jul~~01-Jan-2005 49AL 85.~~824%~~00 ~~N/A Jul-2005 5~~140,~~142~~250.~~275%~~00 ~~N/A~~4 ~~Aug~~0141113738 Dec-2005 ~~25.075% N/A Aug~~01-Jan-2005 ~~2,146.393%~~NY ~~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~~90.00 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 1.690% Current Month 18.500% Current Month 1349,~~156~~200.~~785%~~00 34 ~~Month~~0141271411 ~~Average~~Dec-2005 ~~1.960%~~01-Jan-2005 3DC ~~Month Average 21~~70.~~111%~~00 ~~3 Month Average 1~~182,~~537.037% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0141298208 ~~Average~~Dec-2005 ~~0.000%~~09-Jan-2005 ~~CPR:~~OH ~~Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~95.00 ~~Month Current 12mo Avg~~82,175.00 ~~Sep-2004~~4 ~~N/A~~0141323493 ~~N/A Sep~~Dec-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Jan-~~2004~~2005 ~~N/A~~MO ~~N/A~~80.00 ~~Nov-2004~~92,000.00 ~~N/A~~4 ~~N/A~~0141365973 ~~Nov-2004 N/A N/A~~ Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A~~ Jan-2005 ~~N/A~~TN ~~N/A~~90.00 ~~Jan-2005~~36,900.00 ~~N/A~~4 ~~N/A~~0141408864 ~~Feb~~Dec-2005 ~~N/A N/A~~ 01-Feb-2005 ~~N/A~~MO ~~N/A~~80.00 ~~Mar-2005~~133,600.00 ~~N/A~~4 ~~N/A~~0141427484 ~~Mar~~Dec-2005 ~~N/A N/A Apr~~01-~~2005 N/A N/A Apr~~Jan-2005 ~~N/A~~TX ~~N/A~~85.00 ~~May-2005 8~~170,000.~~701%~~00 ~~N/A~~4 ~~May~~0141431106 Dec-2005 ~~867.745% N/A Jun~~01-Jan-2005 20WI 90.~~841%~~00 ~~N/A Jun-2005 1~~85,~~739~~500.~~883%~~00 ~~N/A~~4 ~~Jul~~0141534388 Dec-2005 ~~23.993%~~01-Dec-2004 ~~N/A~~SC ~~Jul-2005~~100.00 193,~~714~~750.~~443%~~00 ~~N/A~~4 ~~Aug~~0141658708 Dec-2005 ~~18.500% N/A Aug~~01-Feb-2005 ~~1,156.785%~~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~~70.00 ~~The graphically on the monthly bond remittance report~~36,400.00 ~~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~~0141659052 ~~CPR~~Dec-2005 ~~PSA~~01-Feb-2005 ~~Current~~TX ~~Month 3~~70.~~067%~~00 ~~Current Month 31.186% Current Month 2~~35,~~305~~700.~~761%~~00 34 ~~Month~~0141665521 ~~Average~~Dec-2005 ~~3.391%~~01-Feb-2005 3MD ~~Month Average 33~~88.~~293%~~36 ~~3 Month Average 2~~243,~~885.441% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0141798785 Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A~~ Jan-2005 ~~N/A~~SC ~~N/A~~90.00 ~~Jan-2005~~74,700.00 ~~N/A~~4 ~~N/A~~0141890442 ~~Feb~~Dec-2005 ~~N/A N/A Feb~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~OK ~~N/A~~85.00 ~~Mar-2005~~45,050.00 ~~N/A~~4 ~~N/A~~0141925677 ~~Apr~~Dec-2005 ~~N/A N/A Apr~~01-~~2005 N/A N/A May~~Dec-~~2005~~2004 17MI 90.~~148%~~00 ~~N/A May-2005 2~~50,~~251~~400.~~425%~~00 ~~N/A~~4 ~~Jun-2005~~0141932152 ~~23.180% N/A Jun~~Dec-2005 ~~2,413.471% N/A Jul~~01-Feb-2005 45GA 100.~~513%~~00 ~~N/A Jul-2005 3~~188,~~937~~250.~~090%~~00 ~~N/A~~4 ~~Aug~~0142073295 Dec-2005 ~~31.186% N/A Aug~~01-Feb-2005 ~~2,305.761%~~GA ~~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~~90.00 ~~The graphically on the monthly bond remittance report~~144,000.00 ~~The~~4 ~~monthly~~0142247907 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 Dec-2005 ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ 01- ~~((1~~ Mar-2005 ~~SMM)^12)~~IL ~~PSA Standard Prepayment Model: 100 * CPR / (0~~90.200 * MIN(30108,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~000.00

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · ABFC Asset-Backed Certificates, Series 2005-WF1