8-K 1 ffm05ff6_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 FIRST FRANKLIN MORTGAGE LOAN TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-12 Pooling and Servicing Agreement) (Commission 54-2175526 (State or other File Number) 54-2175527 jurisdiction 54-6666931 of Incorporation) 54-6666932 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of FIRST FRANKLIN MORTGAGE LOAN TRUST, Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust, relating to the 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. FIRST FRANKLIN MORTGAGE LOAN TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-FF6 Trust , relating to the December 27, 2005 distribution. EX-99.1 First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Series First Franklin Mortgage Loan Trust 2005-FF6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 First Franklin Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Series First Franklin Mortgage Loan Trust 2005-FF6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-1A 32027NSE2 ~~SEN 3~~4.~~89125~~44375% ~~439~~407,~~218~~567,~~834~~447.2853 1,~~519~~609,~~209~~891.1542 A-1B 32027NSF9 ~~SEN 3~~4.~~94125~~49375% ~~109~~101,~~804~~891,~~708~~861.5788 ~~384~~407,~~682~~001.5038 A-2A 32027NSG7 ~~SEN 3~~4.~~74125~~29375% ~~130~~105,~~038~~939,~~707~~456.4717 ~~432~~404,~~450~~335.9559 A-2B 32027NSH5 ~~SEN 3~~4.~~86125~~41375% 150,897,000.00 ~~517~~592,~~912~~019.0423 A-2C 32027NST9 ~~SEN 3~~4.~~99125~~54375% 22,586,000.00 8091,~~130~~222.1134 M-1 32027NSJ1 ~~MEZ~~ 4.~~06125~~61375% 50,751,000.00 ~~183~~208,~~211~~135.1149 M-2 32027NSK8 ~~MEZ~~ 4.~~08125~~63375% 30,892,000.00 ~~112~~127,~~069~~240.3172 M-3 32027NSL6 ~~MEZ~~ 4.~~11125~~66375% 19,859,000.00 7282,~~573~~326.6159 M-4 32027NSM4 ~~MEZ~~ 4.~~29125~~84375% 34,753,000.00 ~~132~~149,~~563~~630.3997 M-5 32027NSN2 ~~MEZ~~ 4.~~33125~~88375% 15,446,000.00 5967,~~467~~052.1080 B-1 32027NSP7 ~~JUN 4~~5.~~82125~~37375% 12,688,000.00 5460,~~375~~606.1335 B-2 32027NSQ5 ~~JUN 4~~5.~~91125~~46375% 12,136,000.00 5258,~~980~~940.3851 B-3 32027NSR3 ~~JUN~~ 5.~~34125~~89375% 8,826,000.00 4146,~~903~~238.8943 B-4 32027NSS1 ~~JUN 6~~7.~~64125~~19375% 11,033,000.00 6570,~~131~~549.4891 C FFM05FF6C ~~SEN~~ 0.00000% 26,478,532.00 1,~~832~~229,~~145~~445.8410 P FFM05FF6P ~~SEN~~ 0.00000% 0.01 ~~315~~429,~~998~~349.8832 R 32027NSU6 ~~SEN 3~~4.~~89125~~44375% 0.00 0.00 Totals 1,~~075~~011,~~407~~744,~~782~~297.3359 5,~~856~~633,~~804~~986.8715

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-1A 1112,~~199~~058,~~563~~776.5421 0.00 ~~428~~395,~~019~~508,~~270~~671.7332 1213,~~718~~668,~~772~~667.6963 0.00 A-1B 23,~~799~~014,~~890~~694.8905 0.00 ~~107~~98,~~004~~877,~~817~~167.6883 3,~~184~~421,~~573~~695.3943 0.00 A-2A 49,~~965~~403,~~399~~079.0646 0.00 ~~125~~96,~~073~~536,~~308~~376.4171 59,~~397~~807,~~850~~415.0105 0.00 A-2B 0.00 0.00 150,897,000.00 ~~517~~592,~~912~~019.0423 0.00 A-2C 0.00 0.00 22,586,000.00 8091,~~130~~222.1134 0.00 M-1 0.00 0.00 50,751,000.00 ~~183~~208,~~211~~135.1149 0.00 M-2 0.00 0.00 30,892,000.00 ~~112~~127,~~069~~240.3172 0.00 M-3 0.00 0.00 19,859,000.00 7282,~~573~~326.6159 0.00 M-4 0.00 0.00 34,753,000.00 ~~132~~149,~~563~~630.3997 0.00 M-5 0.00 0.00 15,446,000.00 5967,~~467~~052.1080 0.00 B-1 0.00 0.00 12,688,000.00 5460,~~375~~606.1335 0.00 B-2 0.00 0.00 12,136,000.00 5258,~~980~~940.3851 0.00 B-3 0.00 0.00 8,826,000.00 4146,~~903~~238.8943 0.00 B-4 0.00 0.00 11,033,000.00 6570,~~131~~549.4891 0.00 C 0.00 0.00 26,478,532.00 1,~~832~~229,~~145~~445.8410 0.00 P 0.00 0.00 0.01 ~~315~~429,~~998~~349.8832 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 1824,~~964~~476,~~853~~549.4972 0.00 1987,~~056~~267,~~442,928~~747.8387 2430,~~821~~110,~~658~~535.3687 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-1A 452,428,000.00 ~~439~~407,~~218~~567,~~834~~447.2853 0.00 1112,~~199~~058,~~563~~776.5421 0.00 0.00 A-1B 113,107,000.00 ~~109~~101,~~804~~891,~~708~~861.5788 0.00 23,~~799~~014,~~890~~694.8905 0.00 0.00 A-2A 141,393,000.00 ~~130~~105,~~038~~939,~~707~~456.4717 0.00 49,~~965~~403,~~399~~079.0646 0.00 0.00 A-2B 150,897,000.00 150,897,000.00 0.00 0.00 0.00 0.00 A-2C 22,586,000.00 22,586,000.00 0.00 0.00 0.00 0.00 M-1 50,751,000.00 50,751,000.00 0.00 0.00 0.00 0.00 M-2 30,892,000.00 30,892,000.00 0.00 0.00 0.00 0.00 M-3 19,859,000.00 19,859,000.00 0.00 0.00 0.00 0.00 M-4 34,753,000.00 34,753,000.00 0.00 0.00 0.00 0.00 M-5 15,446,000.00 15,446,000.00 0.00 0.00 0.00 0.00 B-1 12,688,000.00 12,688,000.00 0.00 0.00 0.00 0.00 B-2 12,136,000.00 12,136,000.00 0.00 0.00 0.00 0.00 B-3 8,826,000.00 8,826,000.00 0.00 0.00 0.00 0.00 B-4 11,033,000.00 11,033,000.00 0.00 0.00 0.00 0.00 C 26,477,070.86 26,478,532.00 0.00 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,103,272,170.87 1,~~075~~011,~~407~~744,~~782~~297.3359 0.00 1824,~~964~~476,~~853~~549.4972 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-1A 1112,~~199~~058,~~563~~776.5421 ~~428~~395,~~019~~508,~~270~~671.7332 0.~~94604947~~874191 1112,~~199~~058,~~563~~776.5421 A-1B 23,~~799~~014,~~890~~694.8905 ~~107~~98,~~004~~877,~~817~~167.6883 0.~~94604947~~874191 23,~~799~~014,~~890~~694.8905 A-2A 49,~~965~~403,~~399~~079.0646 ~~125~~96,~~073~~536,~~308~~376.4171 0.~~88457921~~682752 49,~~965~~403,~~399~~079.0646 A-2B 0.00 150,897,000.00 1.~~00000000~~000000 0.00 A-2C 0.00 22,586,000.00 1.~~00000000~~000000 0.00 M-1 0.00 50,751,000.00 1.~~00000000~~000000 0.00 M-2 0.00 30,892,000.00 1.~~00000000~~000000 0.00 M-3 0.00 19,859,000.00 1.~~00000000~~000000 0.00 M-4 0.00 34,753,000.00 1.~~00000000~~000000 0.00 M-5 0.00 15,446,000.00 1.~~00000000~~000000 0.00 B-1 0.00 12,688,000.00 1.~~00000000~~000000 0.00 B-2 0.00 12,136,000.00 1.~~00000000~~000000 0.00 B-3 0.00 8,826,000.00 1.~~00000000~~000000 0.00 B-4 0.00 11,033,000.00 1.~~00000000~~000000 0.00 C 0.00 26,478,532.00 1.~~00005519~~000055 0.00 P 0.00 0.01 1.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 1824,~~964~~476,~~853~~549.4972 1987,~~056~~267,~~442,928~~747.8387 0.~~95755423~~894854 1824,~~964~~476,~~853~~549.4972

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1A 452,428,000.00 ~~970~~900.~~80382797~~844880 0.~~00000000~~000000 2426.~~75435548~~653470 0.~~00000000~~000000 A-1B 113,107,000.00 ~~970~~900.~~80382797~~844880 0.~~00000000~~000000 2426.~~75435552~~653470 0.~~00000000~~000000 A-2A 141,393,000.00 ~~919~~749.~~69692609~~255311 0.~~00000000~~000000 3566.~~11771488~~503147 0.~~00000000~~000000 A-2B 150,897,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2C 22,586,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 50,751,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 30,892,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 19,859,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 34,753,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 15,446,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 12,688,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 12,136,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 8,826,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-4 11,033,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 C 26,477,070.86 1000.~~05518511~~055185 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~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-1A 0.~~00000000~~000000 2426.~~75435548~~653470 ~~946~~874.~~04947247~~191410 0.~~94604947~~874191 2426.~~75435548~~653470 A-1B 0.~~00000000~~000000 2426.~~75435552~~653470 ~~946~~874.~~04947245~~191410 0.~~94604947~~874191 2426.~~75435552~~653470 A-2A 0.~~00000000~~000000 3566.~~11771488~~503147 ~~884~~682.~~57921121~~752164 0.~~88457921~~682752 3566.~~11771488~~503147 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 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 B-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~05518511~~055185 1.~~00005519~~000055 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

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-1A ~~452,428,000.00~~11/25/05 3- 12/26/05 32 4.~~89125~~44375% ~~439~~407,~~218~~567,~~834~~447.2853 1,~~519~~609,~~209~~891.1542 0.00 ~~0.00~~ A-1B ~~113,107,000.00~~11/25/05 3- 12/26/05 32 4.~~94125~~49375% ~~109~~101,~~804~~891,~~708~~861.5788 ~~384~~407,~~682~~001.5038 0.00 ~~0.00~~ A-2A ~~141,393,000.00~~11/25/05 3- 12/26/05 32 4.~~74125~~29375% ~~130~~105,~~038~~939,~~707~~456.4717 ~~432~~404,~~450~~335.9559 0.00 ~~0.00~~ A-2B ~~150,897,000.00~~11/25/05 3- 12/26/05 32 4.~~86125~~41375% 150,897,000.00 ~~517~~592,~~912~~019.0423 0.00 ~~0.00~~ A-2C ~~22,586,000.00~~11/25/05 3- 12/26/05 32 4.~~99125~~54375% 22,586,000.00 8091,~~130~~222.1134 0.00 ~~0.00~~ M-1 ~~50,751,000.00~~11/25/05 - 12/26/05 32 4.~~06125~~61375% 50,751,000.00 ~~183~~208,~~211~~135.1149 0.00 ~~0.00~~ M-2 ~~30,892,000.00~~11/25/05 - 12/26/05 32 4.~~08125~~63375% 30,892,000.00 ~~112~~127,~~069~~240.3172 0.00 ~~0.00~~ M-3 ~~19,859,000.00~~11/25/05 - 12/26/05 32 4.~~11125~~66375% 19,859,000.00 7282,~~573~~326.6159 0.00 ~~0.00~~ M-4 ~~34,753,000.00~~11/25/05 - 12/26/05 32 4.~~29125~~84375% 34,753,000.00 ~~132~~149,~~563~~630.3997 0.00 ~~0.00~~ M-5 ~~15,446,000.00~~11/25/05 - 12/26/05 32 4.~~33125~~88375% 15,446,000.00 5967,~~467~~052.1080 0.00 ~~0.00~~ B-1 11/25/05 - 12~~,688,000.00~~/26/05 432 5.~~82125~~37375% 12,688,000.00 5460,~~375~~606.1335 0.00 ~~0.00~~ B-2 11/25/05 - 12~~,136,000.00~~/26/05 432 5.~~91125~~46375% 12,136,000.00 5258,~~980~~940.3851 0.00 ~~0.00~~ B-3 ~~8,826,000.00~~11/25/05 - 12/26/05 32 5.~~34125~~89375% 8,826,000.00 4146,~~903~~238.8943 0.00 ~~0.00~~ B-4 11~~,033,000.00~~/25/05 6- 12/26/05 32 7.~~64125~~19375% 11,033,000.00 6570,~~131~~549.4891 0.00 ~~0.00~~ C ~~26,477,070.86~~N/A N/A 0.00000% 26,478,532.00 0.00 0.00 ~~0.00~~ P ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ R ~~100.00~~N/A 3N/A 4.~~89125~~44375% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,103,272,170.87~~ 3,~~708~~975,~~660~~191.1573 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-1A 0.00 0.00 1,~~519~~609,~~209~~891.1542 0.00 ~~428~~395,~~019~~508,~~270~~671.7332 A-1B 0.00 0.00 ~~384~~407,~~682~~001.5038 0.00 ~~107~~98,~~004~~877,~~817~~167.6883 A-2A 0.00 0.00 ~~432~~404,~~450~~335.9559 0.00 ~~125~~96,~~073~~536,~~308~~376.4171 A-2B 0.00 0.00 ~~517~~592,~~912~~019.0423 0.00 150,897,000.00 A-2C 0.00 0.00 8091,~~130~~222.1134 0.00 22,586,000.00 M-1 0.00 0.00 ~~183~~208,~~211~~135.1149 0.00 50,751,000.00 M-2 0.00 0.00 ~~112~~127,~~069~~240.3172 0.00 30,892,000.00 M-3 0.00 0.00 7282,~~573~~326.6159 0.00 19,859,000.00 M-4 0.00 0.00 ~~132~~149,~~563~~630.3997 0.00 34,753,000.00 M-5 0.00 0.00 5967,~~467~~052.1080 0.00 15,446,000.00 B-1 0.00 0.00 5460,~~375~~606.1335 0.00 12,688,000.00 B-2 0.00 0.00 5258,~~980~~940.3851 0.00 12,136,000.00 B-3 0.00 0.00 4146,~~903~~238.8943 0.00 8,826,000.00 B-4 0.00 0.00 6570,~~131~~549.4891 0.00 11,033,000.00 C 0.00 0.00 1,~~832~~229,~~145~~445.8410 0.00 26,478,532.00 P 0.00 0.00 ~~315~~429,~~998~~349.8832 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~856~~633,~~804~~986.8715 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-1A 11/25/05 - 12/26/05 452,428,000.00 34.~~89125~~44375% ~~970~~900.~~80382797~~844880 3.~~35790258~~558337 0.~~00000000~~000000 ~~0.00000000~~ A-1B 11/25/05 - 12/26/05 113,107,000.00 34.~~94125~~49375% ~~970~~900.~~80382797~~844880 3.~~40104945~~598375 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 141,393,000.00 34.~~74125~~29375% ~~919~~749.~~69692609~~255311 32.~~05850325~~859658 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 150,897,000.00 34.~~86125~~41375% 1000.~~00000000~~000000 3.~~43222224~~923333 0.~~00000000~~000000 ~~0.00000000~~ A-2C 11/25/05 - 12/26/05 22,586,000.00 34.~~99125~~54375% 1000.~~00000000~~000000 34.~~54777783~~038889 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 50,751,000.00 4.~~06125~~61375% 1000.~~00000000~~000000 34.~~61000000~~101111 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 30,892,000.00 4.~~08125~~63375% 1000.~~00000000~~000000 34.~~62777774~~118889 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 19,859,000.00 4.~~11125~~66375% 1000.~~00000000~~000000 34.~~65444433~~145556 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 34,753,000.00 4.~~29125~~84375% 1000.~~00000000~~000000 34.~~81444451~~305555 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 15,446,000.00 4.~~33125~~88375% 1000.~~00000000~~000000 34.~~85000000~~341111 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 12,688,000.00 45.~~82125~~37375% 1000.~~00000000~~000000 4.~~28555564~~776667 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 12,136,000.00 45.~~91125~~46375% 1000.~~00000000~~000000 4.~~36555537~~856667 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 8,826,000.00 5.~~34125~~89375% 1000.~~00000000~~000000 45.~~74777816~~238889 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/25/05 - 12/26/05 11,033,000.00 67.~~64125~~19375% 1000.~~00000000~~000000 56.~~90333364~~394445 0.~~00000000~~000000 ~~0.00000000~~ C N/A 26,477,070.86 0.00000% 1000.~~05518511~~055185 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 100.00 34.~~89125~~44375% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 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-1A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~35790258~~558337 0.~~00000000~~000000 ~~946~~874.~~04947247~~191410 A-1B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~40104945~~598375 0.~~00000000~~000000 ~~946~~874.~~04947245~~191410 A-2A 0.~~00000000~~000000 0.~~00000000~~000000 32.~~05850325~~859658 0.~~00000000~~000000 ~~884~~682.~~57921121~~752164 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~43222224~~923333 0.~~00000000~~000000 1000.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 34.~~54777783~~038889 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~61000000~~101111 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~62777774~~118889 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~65444433~~145556 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~81444451~~305555 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~85000000~~341111 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28555564~~776667 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~36555537~~856667 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 45.~~74777816~~238889 0.~~00000000~~000000 1000.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 56.~~90333364~~394445 0.~~00000000~~000000 1000.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 6946.~~19745200~~434332 0.~~00000000~~000000 1000.~~05518511~~055185 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2530,~~232~~051,~~974~~854.9791 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~450~~700,~~806~~067.5533 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 2530,~~683~~751,~~781~~922.5224 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~414~~219,~~036~~826.6025 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 448~~421,~~086~~560.5813 Payment of Interest and Principal 2430,~~821~~110,~~658~~535.3486 Total Withdrawals (Pool Distribution Amount) 2530,~~683~~751,~~781~~922.5224 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~448~~421,~~086~~560.5813 Trustee Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~448~~421,~~086~~560.5813 *Servicer Payees include: AURORA LOAN SRVCS INC

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

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~& NoArm ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~6.675032% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.175032% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~0 0 0 0 0~~6.00175032% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining 30Term ~~Days~~352 ~~291~~Beginning 0Scheduled 0Collateral 0Loan ~~291~~Count 534,~~627,746.10~~578 ~~0.00~~Number ~~0.00~~Of ~~0.00~~Loans ~~53,627,746.10~~Paid 60In ~~Days~~Full 6894 0Ending 0Scheduled 0Collateral 68Loan ~~15,398,699.87~~Count ~~0.00 0.00 0.00 15~~4,~~398,699.87~~484 90Beginning ~~Days~~Scheduled 25Collateral 0Balance ~~0 0 25 3~~1,~~224~~011,~~273~~744,297.3558 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 3Balance 987,~~224~~267,~~273~~747.3586 ~~120~~Ending ~~Days~~Actual 21Collateral 0Balance 0at 030-Nov-2005 ~~21 5~~987,~~031~~635,~~938~~901.9014 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 5,~~031~~967,~~938~~129.9096 ~~150~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~180+~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~Totals~~Paid ~~405~~Count 0 0Realized 0Loss ~~405~~Amount ~~77,282,658.22~~ 0.00 ~~0.00~~Cumulative Realized Loss 0.00 ~~77,282,658.22~~Scheduled ~~No of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~339,275.23 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance Principal Balance Principal Balance 0-29 Days 0~~24,137,274.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 6.131479% 0.000000% 0.000000% 0.000000% 6.131479% 5.074697% 0.000000% 0.000000% 0.000000% 5.074697% 60 Days 1.432786% 0.000000% 0.000000% 0.000000% 1.432786% 1.457151% 0.000000% 0.000000% 0.000000% 1.457151% 90 Days 0.526759% 0.000000% 0.000000% 0.000000% 0.526759% 0.305107% 0.000000% 0.000000% 0.000000% 0.305107% 120 Days 0.442478% 0.000000% 0.000000% 0.000000% 0.442478% 0.476163% 0.000000% 0.000000% 0.000000% 0.476163% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 8.533502% 0.000000% 0.000000% 0.000000% 8.533502% 7.313119% 0.000000% 0.000000% 0.000000% 7.313119%49

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.219483 6.827213 6.377999 Weighted Average Net Rate 6.719483 6.327213 5.877999 Weighted Average Remaining Term 340 353 350 Beginning Loan Count 603 3,288 51 Loans Paid In Full 6 70 3 Ending Loan Count 597 3,218 48 Beginning Scheduled Balance 78,970,583.06 573,644,875.07 27,154,946.23 Ending Scheduled Balance 77,937,576.92 559,604,410.95 25,497,038.47 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 546,296.38 3,443,481.44 168,703.20 Scheduled Principal 71,190.72 179,818.14 24,374.69 Unscheduled Principal 961,815.42 13,860,645.98 1,633,533.07 Scheduled Interest 475,105.66 3,263,663.30 144,328.51 Servicing Fee 32,904.41 239,018.70 11,314.56 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~450~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 442,~~806~~201.5525 3,024,644.60 133,013.95 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.719483 6.327213 5.877999

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~4 ~~REO~~Total ~~Loans~~Collateral ~~Month~~Description ~~REO~~Fixed ~~Percentage~~15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.306847 6.675032 Weighted Average Net Rate 5.806847 6.175032 Weighted Average Remaining Term 353 352 Beginning Loan Count 636 4,578 Loans inPaid ~~REO~~In 0Full ~~Oct-04~~15 094 Ending Loan Count 621 4,484 Beginning Scheduled Balance 331,973,893.~~000%~~22 ~~Original~~1,011,744,297.58 ~~Principal~~Ending scheduled Balance 0324,228,721.0052 ~~Nov-04~~987,267,747.86 0Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 1,808,648.~~000%~~94 ~~Current~~5,967,129.96 Scheduled Principal ~~Balance~~63,891.68 339,275.23 Unscheduled Principal 7,681,280.02 24,137,274.49 Scheduled Interest 1,744,757.26 5,627,854.73 Servicing Fee 138,322.46 421,560.13 Master Servicing Fee 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~Trustee Fee 0.~~000%~~00 ~~Current~~0.00 ~~REO~~FRY ~~Total~~Amount ~~Feb-05~~0.00 0.~~000%~~00 ~~Loans~~Special inHazard ~~REO~~Fee 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Original~~Other ~~Principal~~Fee ~~Balance~~0.00 0.00 ~~Apr-05~~Pool Insurance Fee 0.~~000%~~00 ~~Current~~0.00 ~~Principal~~Spread ~~Balance~~1 0.00 ~~May-05~~0.00 Spread 2 0.~~000%~~00 ~~Jun-05~~0.00 Spread 3 0.~~000%~~00 ~~Jul-05~~0.00 Net Interest 1,606,434.80 5,206,294.60 Realized Loss Amount 0.~~000%~~00 ~~Aug-05~~0.00 Cumulative Realized Loss 0.~~000%~~00 ~~Sep-05~~0.00 Percentage of Cumulative Losses 0.~~000%~~0000 *The0.0000 ~~text~~Prepayment ~~reported~~Penalty inWaived ~~the~~Amount ~~above~~0.00 ~~table~~0.00 isPrepayment ~~presented~~Penalty ~~graphically~~Waived onCount ~~the~~0 ~~monthly~~0 ~~bond~~Prepayment ~~remittance~~Penalty ~~report~~Paid Amount 0.00 ~~The~~0.00 ~~monthly~~Prepayment ~~bond~~Penalty ~~remittance~~Paid ~~report~~Count ~~can~~0 be0 ~~viewed~~Special ~~online~~Servicing atFee ~~www~~0.~~ctslink~~00 0.~~com~~00 Pass-Through Rate 5.806847 6.175032

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.~~000~~606% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New &Bankruptcy ~~Arm~~Loans ~~Weighted~~Month ~~Average~~Bankruptcy ~~Gross~~Percentage ~~Coupon~~Loans ~~6.683702%~~in ~~Weighted~~Bankruptcy ~~Average~~45 ~~Net~~Jan-05 ~~Coupon 6~~0.~~183702~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass-Through~~Balance ~~Rate~~9,420,680.00 6Feb-05 0.~~183702~~000% ~~Weighted~~Current ~~Average~~Principal ~~Maturity(Stepdown~~Balance ~~Calculation)~~9,415,320.45 ~~354~~Mar-05 ~~Beginning~~0.000% ~~Scheduled~~Apr-05 ~~Collateral~~0.000% ~~Loan~~Current ~~Count~~Bankruptcy ~~4,822~~Total ~~Number~~May-05 Of0.000% Loans ~~Paid~~in InBankruptcy ~~Full~~45 76Jun-05 ~~Ending~~0.000% ~~Scheduled~~Original ~~Collateral~~Principal ~~Loan~~Balance ~~Count 4~~9,~~746~~420,680.00 ~~Beginning~~Jul-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance 19,~~075~~415,~~407,782~~320.3245 ~~Ending~~Aug-05 ~~Scheduled~~0.000% ~~Collateral~~Sep-05 ~~Balance 1,056,442,928~~0.83000% ~~Ending~~Oct-05 ~~Actual~~0.000% ~~Collateral~~Nov-05 ~~Balance~~0.602% ~~at 31~~Dec-~~Aug-2005~~05 ~~1,056,767,407~~0.61953% ~~Monthly~~*The ~~P&I~~text ~~Constant~~reported ~~6,342,853.48~~in ~~Special~~the ~~Servicing~~above ~~Fee~~table ~~0.00~~is ~~Prepayment~~presented ~~Penalties~~graphically ~~0.00~~on ~~Realized~~the ~~Loss~~monthly ~~Amount~~bond 0remittance report.00 ~~Cumulative~~The ~~Realized~~monthly ~~Loss~~bond ~~0.00~~remittance ~~Scheduled~~report ~~Principal~~can ~~353,099.38~~be ~~Unscheduled~~viewed ~~Principal~~online ~~18,611,754~~at www.11ctslink.com.

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Overcollateralized~~- ~~Amount~~All 26Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group 1 4000261337 Dec-2005 01-Apr-2005 CA 100.00 235,~~478~~000.00 Group 1 4000277629 Dec-2005 01-May-2005 IL 80.00 36,~~532~~000.00 ~~Overcollateralized~~Group ~~Deficiency~~1 04000284890 Dec-2005 01-May-2005 IL 74.1073 ~~Overcollateralized~~136,000.00 ~~Release~~Group 02 4000249653 Dec-2005 01-May-2005 WA 80.00 ~~Specified~~65,600.00 ~~Overcollateralized~~Group ~~Amount~~2 264000261437 Dec-2005 01-May-2005 IN 100.00 100,~~478~~000.00 Group 2 4000265001 Dec-2005 01-May-2005 NY 70.00 52,~~532~~500.1000 ~~Target~~Group ~~Overcollateralized~~2 ~~Amount~~4000265646 26Dec-2005 01-May-2005 MN 90.00 205,~~478~~200.00 Group 2 4000267734 Dec-2005 01-May-2005 IA 79.52 66,~~532~~000.1000 ~~Trigger~~Group ~~Event~~2 NO4000268505 ~~Stepdown~~Dec-2005 NO01-May-2005 KY 80.00 92,000.00 Group 2 4000270780 Dec-2005 01-Apr-2005 NE 80.00 120,800.00 Group 2 4000274483 Dec-2005 01-May-2005 TN 80.00 144,000.00 Group 2 4000274718 Dec-2005 01-May-2005 CA 80.00 423,910.00 Group 2 4000275129 Dec-2005 01-May-2005 CA 82.68 339,000.00 Group 2 4000275740 Dec-2005 01-May-2005 MN 65.00 104,000.00 Group 2 4000277144 Dec-2005 01-May-2005 IL 85.00 222,700.00 Group 2 4000279784 Dec-2005 01-May-2005 UT 98.82 167,000.00 Group 2 4000280130 Dec-2005 01-May-2005 MI 90.00 108,000.00 Group 2 4000281950 Dec-2005 01-May-2005 IL 80.00 135,200.00 Group 2 4000283080 Dec-2005 01-May-2005 FL 100.00 143,000.00 Group 2 4000284640 Dec-2005 01-May-2005 TX 80.00 200,000.00 Group 2 4000284688 Dec-2005 01-May-2005 NC 80.00 76,000.00 Group 2 4000285379 Dec-2005 01-May-2005 IL 90.00 354,600.00 Group 2 4000286723 Dec-2005 01-May-2005 IN 100.00 143,000.00 Group 2 4000287609 Dec-2005 01-May-2005 NV 85.89 140,000.00 Group 2 4000288259 Dec-2005 01-May-2005 IL 89.29 125,000.00 Group 2 4000288940 Dec-2005 01-May-2005 WA 70.00 122,500.00 Group 2 4000289338 Dec-2005 01-May-2005 IL 90.00 281,700.00 Group 2 4000289614 Dec-2005 01-May-2005 MN 75.76 50,000.00 Group 2 4000291070 Dec-2005 01-May-2005 NJ 100.00 343,000.00 Group 2 4000291507 Dec-2005 01-May-2005 OH 80.00 92,800.00 Group 2 4000291955 Dec-2005 01-May-2005 OH 90.00 120,600.00 Group 2 4000293312 Dec-2005 01-May-2005 FL 95.00 155,800.00 Group 2 4000293850 Dec-2005 01-May-2005 SC 80.00 76,000.00 Group 2 4000296275 Dec-2005 01-May-2005 CO 90.00 184,500.00 Group 2 4000299289 Dec-2005 01-May-2005 OH 80.00 91,920.00 Group 2 4000299505 Dec-2005 01-May-2005 CA 80.00 302,400.00 Group 2 4000300385 Dec-2005 01-May-2005 MI 90.00 130,500.00 Group 2 4000310207 Dec-2005 01-May-2005 NY 95.00 451,250.00 Group 2 4000311022 Dec-2005 01-May-2005 NC 80.00 75,200.00 Group 4 4000270451 Dec-2005 01-May-2005 CA 80.00 688,800.00 Group 4 4000272501 Dec-2005 01-May-2005 NY 80.00 556,000.00 Group 4 4000274457 Dec-2005 01-May-2005 CA 80.00 568,000.00 Group 4 4000283383 Dec-2005 01-Apr-2005 CA 80.00 398,400.00 Group 4 4000292887 Dec-2005 01-May-2005 CA 80.00 432,800.00 Group 4 4000300063 Dec-2005 01-May-2005 KY 80.00 364,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group ~~Level~~Loan ~~Collateral~~Current ~~Statement~~Paid To Months Current Approximate Number Principal Date Delinquent Loan Rate Delinquent Balance Interest Group 1 24000261337 3235,000.00 ~~Collateral~~01-Jun-2005 ~~Description~~4 ~~Fixed~~8.125% ~~15/30~~8,959.38 &Group ~~ARM~~1 ~~Fixed~~4000277629 ~~15/30~~35,979.82 &01-May-2005 ~~ARM~~5 ~~Fixed~~8.875% ~~15/30~~1,754.75 &Group ~~ARM~~1 ~~Weighted~~4000284890 ~~Average~~135,175.95 ~~Coupon~~01-Jun-2005 ~~Rate~~4 7.~~209695~~500% 64,694.~~829168~~45 ~~6.389552~~Group ~~Weighted~~2 ~~Average~~4000249653 ~~Net~~65,590.00 ~~Rate~~01-Jun-2005 64 5.~~709695~~875% 61,762.~~329168~~74 5Group 2 4000261437 99,858.~~889552~~39 ~~Weighted~~01-Jun-2005 ~~Average~~4 ~~Maturity~~7.750% ~~341~~3,613.31 ~~355~~Group ~~352~~2 ~~Beginning~~4000265001 ~~Loan~~52,462.94 ~~Count~~01-May-2005 ~~624~~5 37.750% 2,~~461~~213.96 53Group ~~Loans~~2 ~~Paid~~4000265646 In205,055.17 ~~Full~~01-Apr-2005 6 7.750% 589,892.29 0Group ~~Ending~~2 ~~Loan~~4000267734 ~~Count~~66,000.00 ~~617~~01-Apr-2005 6 8.375% 3,~~403~~464.97 53Group ~~Beginning~~2 ~~Scheduled~~4000268505 ~~Balance~~92,000.00 8201-Apr-2005 6 8.375% 4,~~953~~830.00 Group 2 4000270780 120,~~118~~767.3728 ~~609~~01-Jul-2005 3 6.500% 3,~~226,573~~019.20 27Group 2 4000274483 144,~~991~~000.00 01-Jun-2005 4 8.125% 5,~~371~~490.6600 ~~Ending~~Group ~~Scheduled~~2 ~~Balance~~4000274718 81423,~~484~~892.54 01-Jul-2005 3 8.375% 13,~~300~~909.7200 ~~596~~Group 2 4000275129 338,~~695~~456.19 01-Jun-2005 4 7.125% 11,~~936~~188.4246 27Group 2 4000275740 103,~~965~~971.84 01-May-2005 5 6.500% 3,~~695~~639.3316 ~~Record~~Group ~~Date~~2 ~~08/31/2005~~4000277144 ~~08/31/2005~~222,699.99 ~~08/31/~~01-Jun-2005 ~~Principal~~4 ~~And~~7.500% ~~Interest~~7,794.49 ~~Constant~~Group ~~571~~2 4000279784 167,~~657~~000.9300 01-Jul-2005 3 7.875% 5,~~655~~131.80 Group 2 4000280130 108,~~709~~000.4000 ~~173~~01-Jun-2005 4 6.625% 3,~~362~~307.4950 ~~Scheduled~~Group ~~Principal~~2 734000281950 134,~~269~~904.0656 ~~188~~01-Jul-2005 3 7.625% 3,~~617~~999.1802 24Group 2 4000283080 142,~~318~~999.8980 ~~Unscheduled~~01-May-2005 ~~Principal~~5 19.125% 7,~~395~~194.67 Group 2 4000284640 200,~~548~~000.5900 1201-May-2005 5 7.250% 7,~~342~~875.00 Group 2 4000284688 75,~~019~~989.6054 01-Sep-2005 1 6.750% 1,~~357~~187.4434 ~~Scheduled~~Group ~~Interest~~2 ~~498~~4000285379 354,~~388~~015.8784 301-Jun-2005 4 6.990% 11,~~467,092~~463.2272 ~~149~~Group 2 4000286723 142,~~043~~786.6021 ~~Servicing~~01-Jun-2005 ~~Fees~~4 347.500% 4,~~563~~988.8004 ~~253~~Group 2 4000287609 139,~~844~~701.4165 1101-Jul-2005 3 7.750% 4,~~663~~214.0703 ~~Master~~Group ~~Servicing~~2 ~~Fees~~4000288259 0124,596.0058 001-Aug-2005 2 7.00125% 02,748.0009 ~~Trustee~~Group ~~Fee~~2 04000288940 122,298.0001 001-May-2005 5 7.00000% 04,629.0036 ~~FRY~~Group ~~Amount~~2 04000289338 281,046.0099 001-Jul-2005 3 7.00375% 08,038.0027 ~~Special~~Group ~~Hazard~~2 ~~Fee~~4000289614 050,000.00 001-May-2005 5 7.00875% 02,151.0010 ~~Other~~Group ~~Fee~~2 04000291070 343,000.00 001-Apr-2005 6 7.00875% 016,821.0056 ~~Pool~~Group ~~Insurance~~2 ~~Fee~~4000291507 092,738.0033 001-May-2005 5 8.00125% 04,116.0068 ~~Spread~~Group 12 04000291955 120,600.00 001-Jul-2005 3 7.00125% 03,329.0005 ~~Spread~~Group 2 04000293312 155,698.0009 001-May-2005 5 8.00125% 06,911.0048 ~~Spread~~Group 32 04000293850 75,949.0001 001-May-2005 5 8.00000% 03,315.0095 ~~Net~~Group ~~Interest~~2 ~~463~~4000296275 184,~~825~~054.0774 01-Jul-2005 3 7.125% 5,~~213~~072.34 Group 2 4000299289 91,~~247~~849.8192 ~~137~~01-May-2005 5 7.375% 3,~~380~~675.5303 ~~Realized~~Group ~~Loss~~2 ~~Amount~~4000299505 0302,400.00 001-Apr-2005 6 6.00375% 011,844.00 ~~Cumulative~~Group ~~Realized~~2 ~~Loss~~4000300385 0130,326.0032 001-Jun-2005 4 8.00500% 05,204.84 Group 2 4000310207 451,250.00 ~~Percentage~~01-Apr-2005 of6 ~~Cumulative~~7.500% ~~Losses~~21,000.99 0Group 2 4000311022 75,200.~~0000~~00 001-May-2005 5 7.~~0000~~375% 03,015.~~0000~~88 ~~Prepayment~~Group ~~Penalties~~4 04000270451 688,800.00 001-Apr-2005 6 6.375% 26,978.00 0Group 4 4000272501 556,000.00 ~~Special~~01-Apr-2005 ~~Servicing~~6 ~~Fee~~7.250% 024,948.42 Group 4 4000274457 568,000.00 001-Jun-2005 4 6.875% 18,105.00 0Group 4 4000283383 398,400.00 ~~Pass~~01-~~Through~~Apr-2005 ~~Rate~~6 6.~~709695~~250% 615,272.~~329168~~00 Group 4 4000292887 432,804.75 01-Jul-2005 3 5.~~889552~~875% 9,692.98 Group 4 4000300063 364,000.00 01-Jun-2005 4 7.250% 12,285.00

Group Level Collateral Statement Group 4 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.334580 6.683702 Weighted Average Net Rate 5.834580 6.183702 Weighted Average Maturity 355 354 Beginning Loan Count 684 4,822 Loans Paid In Full 11 76 Ending Loan Count 673 4,746 Beginning Scheduled Balance 355,236,719.09 1,075,407,782.32 Ending scheduled Balance 350,296,996.36 1,056,442,928.83 Record Date 08/31/2005 08/31/2005 Principal And Interest Constant 1,942,123.66 6,342,853.48 Scheduled Principal 66,894.25 353,099.38 Unscheduled Principal 4,872,828.48 18,611,754.11 Scheduled Interest 1,875,229.41 5,989,754.10 Servicing Fees 148,015.30 448,086.58 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,727,214.11 5,541,667.52 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.834580 6.183702

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group 1 7 1,401,650.00 1,393,060.75 0 0.00 0.00 Group 2 58 12,083,425.00 12,054,472.10 0 0.00 0.00 Group 3 0 0.00 0.00 0 0.00 0.00 Group 4 11 4,879,950.00 4,775,859.25 0 0.00 0.00 Total 76 18,365,025.00 18,223,392.10 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 4,462.90 Group 2 0 0.00 0.00 0 0.00 0.00 391,105.57 Group 3 0 0.00 0.00 0 0.00 0.00 1,357.44 Group 4 0 0.00 0.00 0 0.00 0.00 98,279.51 Total 0 0.00 0.00 0 0.00 0.00 495,205.42

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 4000273966 CA 65.75 01-May-2005 167,000.00 166,072.67 Group 1 4000274987 MD 95.00 01-May-2005 264,100.00 263,031.40 Group 1 4000275401 IL 88.41 01-May-2005 305,000.00 299,191.30 Group 1 4000283542 IL 78.61 01-May-2005 147,000.00 146,259.58 Group 1 4000284334 NJ 76.74 01-May-2005 165,000.00 164,281.64 Group 1 4000290050 CA 75.00 01-May-2005 237,750.00 236,834.27 Group 1 4000294832 IL 95.00 01-May-2005 115,800.00 115,414.83 Group 2 0035741834 IL 80.00 01-Feb-2005 92,000.00 91,254.33 Group 2 4000200687 NJ 94.99 01-Feb-2005 342,900.00 342,900.00 Group 2 4000253797 NY 90.00 01-Apr-2005 89,550.00 89,171.79 Group 2 4000255059 MO 87.04 01-May-2005 211,500.00 211,428.99 Group 2 4000264610 MO 95.00 01-May-2005 183,350.00 182,742.13 Group 2 4000265484 MA 80.00 01-Apr-2005 244,000.00 243,959.59 Group 2 4000265815 NY 95.00 01-May-2005 308,750.00 307,700.25 Group 2 4000265988 AZ 79.98 01-Apr-2005 103,700.00 103,700.00 Group 2 4000266709 AZ 80.00 01-May-2005 151,200.00 151,200.00 Group 2 4000268059 NV 95.00 01-May-2005 157,700.00 157,700.00 Group 2 4000269157 MI 90.00 01-May-2005 99,900.00 0.00 Group 2 4000276075 MD 76.58 01-May-2005 216,500.00 215,155.79 Group 2 4000276839 NJ 81.43 01-May-2005 285,000.00 284,999.99 Group 2 4000276926 CA 80.00 01-May-2005 288,000.00 288,000.00 Group 2 4000278500 IL 100.00 01-May-2005 172,500.00 172,500.00 Group 2 4000278704 CA 85.00 01-Apr-2005 276,250.00 276,250.00 Group 2 4000278715 CA 83.08 01-May-2005 270,000.00 269,999.99 Group 2 4000279039 CA 95.00 01-Apr-2005 236,550.00 236,449.17 Group 2 4000279068 AZ 79.99 01-May-2005 222,800.00 222,800.00 Group 2 4000279385 IL 85.00 01-May-2005 246,500.00 246,500.00 Group 2 4000279920 CA 100.00 01-May-2005 270,000.00 269,027.55 Group 2 4000280908 FL 75.00 01-May-2005 232,500.00 231,535.88 Group 2 4000281059 MN 90.00 01-May-2005 224,100.00 224,100.00 Group 2 4000282182 IL 88.24 01-May-2005 150,000.00 149,361.43 Group 2 4000282225 IL 90.00 01-May-2005 135,000.00 134,999.98 Group 2 4000282262 SC 89.98 01-Apr-2005 175,450.00 175,450.00 Group 2 4000283328 CA 72.29 01-May-2005 300,000.00 298,927.54 Group 2 4000284056 FL 100.00 01-May-2005 121,000.00 121,000.00 Group 2 4000284324 CA 79.99 01-May-2005 298,500.00 298,499.59 Group 2 4000286483 TN 80.00 01-May-2005 193,600.00 192,958.18 Group 2 4000286684 MN 85.00 01-May-2005 204,000.00 204,000.00 Group 2 4000286891 CA 63.57 01-May-2005 328,000.00 326,155.00 Group 2 4000286995 FL 80.00 01-May-2005 136,000.00 135,422.15 Group 2 4000287857 CA 80.00 01-May-2005 228,000.00 228,000.00 Group 2 4000288877 OR 80.00 01-May-2005 113,600.00 113,600.00 Group 2 4000289009 AZ 79.69 01-May-2005 127,500.00 127,448.50 Group 2 4000289204 CA 56.45 01-May-2005 175,000.00 174,999.99 Group 2 4000289331 CA 95.00 01-May-2005 221,350.00 220,454.35 Group 2 4000290754 MI 80.00 01-May-2005 39,600.00 39,484.43 Group 2 4000291394 TN 100.00 01-May-2005 50,175.00 50,008.65 Group 2 4000291805 CA 68.65 01-May-2005 208,000.00 207,049.59 Group 2 4000292685 CA 95.00 01-May-2005 316,350.00 316,350.00 Group 2 4000294124 MI 84.38 01-May-2005 135,000.00 134,467.03 Group 2 4000294787 NJ 82.90 01-May-2005 339,900.00 335,359.12 Group 2 4000295063 CA 75.00 01-May-2005 225,000.00 224,066.84 Group 2 4000295821 FL 95.00 01-May-2005 209,950.00 209,121.13 Group 2 4000296081 CA 90.00 01-May-2005 207,000.00 206,999.99 Group 2 4000296663 NJ 95.00 01-May-2005 152,000.00 151,384.99 Group 2 4000297151 FL 87.57 01-May-2005 148,000.00 147,496.82 Group 2 4000297506 CA 85.71 01-May-2005 180,000.00 180,000.00 Group 2 4000297780 CA 89.69 01-May-2005 287,000.00 287,000.00 Group 2 4000298478 IL 85.00 01-May-2005 210,800.00 201,882.27 Group 2 4000299603 CA 85.00 01-May-2005 276,250.00 276,250.00 Group 2 4000301501 OR 85.00 01-May-2005 144,500.00 143,900.84 Group 2 4000304363 CA 82.96 01-May-2005 280,400.00 280,313.84 Group 2 4000305707 CA 84.46 01-May-2005 266,050.00 266,050.00 Group 2 4000306965 NV 73.19 01-May-2005 344,000.00 342,270.20 Group 2 4000307554 CA 80.00 01-May-2005 231,200.00 231,106.13 Group 4 4000179015 CA 79.99 01-May-2005 600,700.00 600,700.00 Group 4 4000263352 MA 100.00 01-May-2005 450,000.00 450,000.00 Group 4 4000277811 AZ 90.00 01-May-2005 420,300.00 420,300.00 Group 4 4000279338 CA 90.00 01-May-2005 369,000.00 367,880.38 Group 4 4000282459 FL 100.00 01-May-2005 400,000.00 297,682.20 Group 4 4000283032 CA 80.00 01-May-2005 520,000.00 520,000.00 Group 4 4000289455 CA 90.00 01-May-2005 360,000.00 359,999.10 Group 4 4000290855 CA 80.00 01-May-2005 392,000.00 390,120.81 Group 4 4000292687 VA 80.00 01-May-2005 364,450.00 364,366.48 Group 4 4000296330 CA 90.00 01-May-2005 598,500.00 598,500.00 Group 4 4000304809 UT 90.00 01-May-2005 405,000.00 405,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 4000273966 Loan Paid in Full 0 7.750% 360 4 Group 1 4000274987 Loan Paid in Full 0 7.125% 360 4 Group 1 4000275401 Loan Paid in Full 0 5.875% 180 4 Group 1 4000283542 Loan Paid in Full 0 5.990% 360 4 Group 1 4000284334 Loan Paid in Full 0 6.750% 360 4 Group 1 4000290050 Loan Paid in Full 0 7.375% 360 4 Group 1 4000294832 Loan Paid in Full 0 8.500% 360 4 Group 2 0035741834 Loan Paid in Full 0 6.000% 360 7 Group 2 4000200687 Loan Paid in Full 1 6.500% 360 7 Group 2 4000253797 Loan Paid in Full 0 8.500% 360 5 Group 2 4000255059 Loan Paid in Full 1 5.875% 360 4 Group 2 4000264610 Loan Paid in Full 0 8.125% 360 4 Group 2 4000265484 Loan Paid in Full 0 6.625% 360 5 Group 2 4000265815 Loan Paid in Full 0 8.000% 360 4 Group 2 4000265988 Loan Paid in Full 0 6.250% 360 5 Group 2 4000266709 Loan Paid in Full 0 6.250% 360 4 Group 2 4000268059 Loan Paid in Full (1) 6.500% 360 4 Group 2 4000269157 Loan Paid in Full 0 8.375% 360 4 Group 2 4000276075 Loan Paid in Full 0 4.875% 360 4 Group 2 4000276839 Loan Paid in Full 0 6.990% 360 4 Group 2 4000276926 Loan Paid in Full 0 6.125% 360 4 Group 2 4000278500 Loan Paid in Full 0 7.500% 360 4 Group 2 4000278704 Loan Paid in Full 0 8.500% 360 5 Group 2 4000278715 Loan Paid in Full 0 6.125% 360 4 Group 2 4000279039 Loan Paid in Full (1) 5.999% 360 5 Group 2 4000279068 Loan Paid in Full 1 6.500% 360 4 Group 2 4000279385 Loan Paid in Full 3 7.125% 360 4 Group 2 4000279920 Loan Paid in Full 0 7.875% 360 4 Group 2 4000280908 Loan Paid in Full 0 7.000% 360 4 Group 2 4000281059 Loan Paid in Full 0 7.750% 360 4 Group 2 4000282182 Loan Paid in Full 0 6.875% 360 4 Group 2 4000282225 Loan Paid in Full 0 9.250% 360 4 Group 2 4000282262 Loan Paid in Full 0 7.375% 360 5 Group 2 4000283328 Loan Paid in Full 0 7.750% 360 4 Group 2 4000284056 Loan Paid in Full 0 8.125% 360 4 Group 2 4000284324 Loan Paid in Full 0 6.125% 360 4 Group 2 4000286483 Loan Paid in Full 1 8.125% 360 4 Group 2 4000286684 Loan Paid in Full 0 7.125% 360 4 Group 2 4000286891 Loan Paid in Full (1) 6.750% 360 4 Group 2 4000286995 Loan Paid in Full 1 6.875% 360 4 Group 2 4000287857 Loan Paid in Full 1 6.625% 360 4 Group 2 4000288877 Loan Paid in Full 0 6.750% 360 4 Group 2 4000289009 Loan Paid in Full 0 7.875% 360 4 Group 2 4000289204 Loan Paid in Full 1 6.750% 360 4 Group 2 4000289331 Loan Paid in Full 0 7.125% 360 4 Group 2 4000290754 Loan Paid in Full 0 8.750% 360 4 Group 2 4000291394 Loan Paid in Full 1 8.125% 360 4 Group 2 4000291805 Loan Paid in Full 0 6.500% 360 4 Group 2 4000292685 Loan Paid in Full 0 7.750% 360 4 Group 2 4000294124 Loan Paid in Full 0 7.250% 360 4 Group 2 4000294787 Loan Paid in Full 0 5.625% 360 4 Group 2 4000295063 Loan Paid in Full 1 6.999% 360 4 Group 2 4000295821 Loan Paid in Full 0 7.250% 360 4 Group 2 4000296081 Loan Paid in Full 0 7.750% 360 4 Group 2 4000296663 Loan Paid in Full (1) 7.125% 360 4 Group 2 4000297151 Loan Paid in Full 3 8.000% 360 4 Group 2 4000297506 Loan Paid in Full 0 6.375% 360 4 Group 2 4000297780 Loan Paid in Full 0 6.500% 360 4 Group 2 4000298478 Loan Paid in Full 0 8.125% 360 4 Group 2 4000299603 Loan Paid in Full 0 7.250% 360 4 Group 2 4000301501 Loan Paid in Full 0 7.000% 360 4 Group 2 4000304363 Loan Paid in Full 1 7.375% 360 4 Group 2 4000305707 Loan Paid in Full 0 7.375% 360 4 Group 2 4000306965 Loan Paid in Full 0 5.999% 360 4 Group 2 4000307554 Loan Paid in Full 0 5.500% 360 4 Group 4 4000179015 Loan Paid in Full (1) 6.125% 360 4 Group 4 4000263352 Loan Paid in Full 0 8.500% 360 4 Group 4 4000277811 Loan Paid in Full 0 7.750% 360 4 Group 4 4000279338 Loan Paid in Full 0 6.625% 360 4 Group 4 4000282459 Loan Paid in Full 0 7.500% 360 4 Group 4 4000283032 Loan Paid in Full 0 6.250% 360 4 Group 4 4000289455 Loan Paid in Full 0 6.999% 360 4 Group 4 4000290855 Loan Paid in Full 0 6.250% 360 4 Group 4 4000292687 Loan Paid in Full 0 5.500% 360 4 Group 4 4000296330 Loan Paid in Full 0 6.875% 360 4 Group 4 4000304809 Loan Paid in Full 0 7.000% 360 4

Summary SMM CPR PSA Current Month 1.731% Current Month 18.907% Current Month 2,294.815% 3 Month Average 1.184% 3 Month Average 13.229% 3 Month Average 2,129.362% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 7.306% N/A Jun-2005 3,258.034% N/A Jul-2005 10.093% N/A Jul-2005 2,380.449% N/A Aug-2005 10.687% N/A Aug-2005 1,712.823% N/A Sep-2005 18.907% N/A Sep-2005 2,294.815% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 1.684% Current Month 18.436% Current Month 2,220.073% 3 Month Average 1.030% 3 Month Average 11.522% 3 Month Average 1,713.646% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 2.565% N/A Jun-2005 1,102.669% N/A Jul-2005 4.864% N/A Jul-2005 1,132.211% N/A Aug-2005 11.267% N/A Aug-2005 1,788.655% N/A Sep-2005 18.436% N/A Sep-2005 2,220.073% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 2.026% Current Month 21.782% Current Month 2,646.375% 3 Month Average 1.281% 3 Month Average 14.164% 3 Month Average 2,217.323% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 5.879% N/A Jun-2005 2,628.956% N/A Jul-2005 9.026% N/A Jul-2005 2,131.718% N/A Aug-2005 11.682% N/A Aug-2005 1,873.877% N/A Sep-2005 21.782% N/A Sep-2005 2,646.375% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.005% Current Month 0.058% Current Month 7.067% 3 Month Average 0.007% 3 Month Average 0.080% 3 Month Average 14.014% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.208% N/A Jun-2005 92.663% N/A Jul-2005 0.074% N/A Jul-2005 17.491% N/A Aug-2005 0.109% N/A Aug-2005 17.484% N/A Sep-2005 0.058% N/A Sep-2005 7.067% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 1.372% Current Month 15.276% Current Month 1,854.650% 3 Month Average 1.145% 3 Month Average 12.881% 3 Month Average 2,214.493% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 11.234% N/A Jun-2005 5,028.705% N/A Jul-2005 13.758% N/A Jul-2005 3,247.218% N/A Aug-2005 9.610% N/A Aug-2005 1,541.611% N/A Sep-2005 15.276% N/A Sep-2005 1,854.650% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. Group 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. Group 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. Group 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. Group 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~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 · FIRST FRANKLIN MORTGAGE LOAN TRUST, SERIES 2005-FF6