8-K 1 pps05wh2_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 PARK PLACE SECURITIES, INC. Asset Backed Pass-Through Certificates, Series 2005-WH2 (Exact name of registrant as specified in its charter) New York (governing law of 333-121784-05 Pooling and Servicing Agreement) (Commission 54-2173160 (State or other File Number) 54-2173161 jurisdiction 54-2173162 of Incorporation) 54-2173163 54-2173164 54-2173192 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 PARK PLACE SECURITIES, INC., Asset Backed Pass-Through Certificates, Series 2005-WH2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-WH2 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. PARK PLACE SECURITIES, INC. Asset Backed Pass-Through Certificates, Series 2005-WH2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-WH2 Trust, relating to the December 27, 2005 distribution. EX-99.1 Park Place Securities, Inc Asset Backed Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Park Place Securities, Inc Asset Backed Pass-Through Certificates Series 2005-WHQ2 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

Park Place Securities, Inc Asset Backed Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Park Place Securities, Inc Asset Backed Pass-Through Certificates Series 2005-WHQ2 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~~ A1-A 70069FHN0 ~~SEN 3~~4.~~68000~~41375% 1,~~403~~190,~~736~~448,~~060~~438.0110 4,~~448~~670,~~283~~526.6004 A1-B 70069FHP5 ~~SEN 3~~4.~~73000~~46375% ~~350~~297,~~934~~612,~~015~~109.0052 1,~~127,~~180,858.5671 A2-A 70069FHQ3 ~~SEN 3~~4.~~56000~~29375% ~~399~~248,~~443~~918,~~560~~616.7389 1950,~~224,516~~039.4339 A2-B 70069FHR1 ~~SEN 3~~4.~~61000~~34375% 201,420,000.00 ~~626~~777,~~136~~705.4500 A2-C 70069FHS9 ~~SEN 3~~4.~~69000~~42375% 281,899,000.00 ~~895~~1,~~734~~108,489.0751 A2-D 70069FHT7 ~~SEN 3~~4.~~79000~~52375% 154,727,000.00 ~~504~~622,~~968~~174.7646 M-1 70069FHU4 ~~MEZ 3~~4.~~88000~~61375% 92,750,000.00 ~~309~~380,~~888~~378.06 M-2 70069FHV2 ~~MEZ 3~~4.~~92000~~65375% 89,250,000.00 ~~301~~369,~~268~~197.3350 M-3 70069FHW0 ~~MEZ 3~~4.~~94000~~67375% 49,000,000.00 ~~166~~203,~~246~~567.1178 M-4 70069FHX8 ~~MEZ~~ 4.~~08000~~81375% 47,250,000.00 ~~166~~202,~~005~~177.0050 M-5 70069FHY6 ~~MEZ~~ 4.~~15000~~88375% 42,000,000.00 ~~150~~182,~~091~~326.67 M-6 70069FHZ3 ~~MEZ~~ 4.~~18000~~91375% 26,250,000.00 94114,~~485~~654.4217 M-7 70069FJA6 ~~MEZ 4~~5.~~71000~~44375% 28,000,000.00 ~~113~~135,~~563~~488.3389 M-8 70069FJB4 ~~MEZ 4~~5.~~81000~~54375% 17,500,000.00 7286,~~484~~236.0311 M-9 70069FJC2 ~~MEZ 5~~6.~~34000~~07375% 17,500,000.00 8094,~~470~~480.8356 M10 70069FJD0 ~~MEZ 5~~6.~~96000~~69375% 24,500,000.00 ~~125~~145,~~739~~775.4400 M-11 70069FJE8 ~~MEZ 5~~6.~~96000~~69375% 36,750,000.00 ~~188~~218,~~609~~662.1750 M-12 70069FJF5 ~~MEZ 5~~6.~~96000~~69375% 21,000,000.00 ~~107~~124,~~776~~950.6700 CE 70069FJG1 ~~SUB~~ 0.00000% 22,750,021.49 43,~~415~~336,~~570~~534.1681 P 70069FJH2 ~~SEN~~ 0.00000% 100.00 1,~~386~~651,~~876~~457.7622 R 70069FJI3 ~~SEN~~ 0.00000% 0.00 0.00 RX 70069FJJ4 ~~SUB~~ 0.00000% 0.00 0.00 Totals 32,~~306~~889,~~659~~525,~~757~~286.2300 16,~~505~~555,~~894~~679.8588

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A1-A 4553,~~453~~917,~~445~~577.7389 0.00 1,~~358~~136,~~282~~530,~~614~~860.2921 4958,~~901~~588,~~729~~103.3393 0.00 A1-B 1113,~~363~~479,~~361~~394.4347 0.00 ~~339~~284,~~570~~132,~~653~~715.5705 1214,~~490~~660,~~541~~253.9918 0.00 A2-A 3637,~~344~~996,~~205~~346.0268 0.00 ~~363~~210,~~099~~922,~~355~~270.7121 3738,~~568~~946,~~721~~386.4507 0.00 A2-B 0.00 0.00 201,420,000.00 ~~626~~777,~~136~~705.4500 0.00 A2-C 0.00 0.00 281,899,000.00 ~~895~~1,~~734~~108,489.0751 0.00 A2-D 0.00 0.00 154,727,000.00 ~~504~~622,~~968~~174.7646 0.00 M-1 0.00 0.00 92,750,000.00 ~~309~~380,~~888~~378.06 0.00 M-2 0.00 0.00 89,250,000.00 ~~301~~369,~~268~~197.3350 0.00 M-3 0.00 0.00 49,000,000.00 ~~166~~203,~~246~~567.1178 0.00 M-4 0.00 0.00 47,250,000.00 ~~166~~202,~~005~~177.0050 0.00 M-5 0.00 0.00 42,000,000.00 ~~150~~182,~~091~~326.67 0.00 M-6 0.00 0.00 26,250,000.00 94114,~~485~~654.4217 0.00 M-7 0.00 0.00 28,000,000.00 ~~113~~135,~~563~~488.3389 0.00 M-8 0.00 0.00 17,500,000.00 7286,~~484~~236.0311 0.00 M-9 0.00 0.00 17,500,000.00 8094,~~470~~480.8356 0.00 M10 0.00 0.00 24,500,000.00 ~~125~~145,~~739~~775.4400 0.00 M-11 0.00 0.00 36,750,000.00 ~~188~~218,~~609~~662.1750 0.00 M-12 0.00 0.00 21,000,000.00 ~~107~~124,~~776~~950.6700 0.00 CE 0.00 0.00 22,750,021.49 43,~~415~~336,~~570~~534.1681 0.00 P 0.00 0.00 100.00 1,~~386~~651,~~876~~457.7622 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 93105,~~161~~393,~~012~~319.1804 0.00 32,~~213~~784,~~498~~131,~~745~~966.0696 ~~109~~121,~~666~~948,~~907~~998.0392 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)~~ A1-A 1,498,264,000.00 1,~~403~~190,~~736~~448,~~060~~438.0110 0.00 4553,~~453~~917,~~445~~577.7389 0.00 0.00 A1-B 374,566,000.00 ~~350~~297,~~934~~612,~~015~~109.0052 0.00 1113,~~363~~479,~~361~~394.4347 0.00 0.00 A2-A 474,626,000.00 ~~399~~248,~~443~~918,~~560~~616.7389 0.00 3637,~~344~~996,~~205~~346.0268 0.00 0.00 A2-B 201,420,000.00 201,420,000.00 0.00 0.00 0.00 0.00 A2-C 281,899,000.00 281,899,000.00 0.00 0.00 0.00 0.00 A2-D 154,727,000.00 154,727,000.00 0.00 0.00 0.00 0.00 M-1 92,750,000.00 92,750,000.00 0.00 0.00 0.00 0.00 M-2 89,250,000.00 89,250,000.00 0.00 0.00 0.00 0.00 M-3 49,000,000.00 49,000,000.00 0.00 0.00 0.00 0.00 M-4 47,250,000.00 47,250,000.00 0.00 0.00 0.00 0.00 M-5 42,000,000.00 42,000,000.00 0.00 0.00 0.00 0.00 M-6 26,250,000.00 26,250,000.00 0.00 0.00 0.00 0.00 M-7 28,000,000.00 28,000,000.00 0.00 0.00 0.00 0.00 M-8 17,500,000.00 17,500,000.00 0.00 0.00 0.00 0.00 M-9 17,500,000.00 17,500,000.00 0.00 0.00 0.00 0.00 M10 24,500,000.00 24,500,000.00 0.00 0.00 0.00 0.00 M-11 36,750,000.00 36,750,000.00 0.00 0.00 0.00 0.00 M-12 21,000,000.00 21,000,000.00 0.00 0.00 0.00 0.00 CE 22,751,206.66 22,750,021.49 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 3,500,003,306.66 32,~~306~~889,~~659~~525,~~757~~286.2300 0.00 93105,~~161~~393,~~012~~319.1804 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 A1-A 4553,~~453~~917,~~445~~577.7389 1,~~358~~136,~~282~~530,~~614~~860.2921 0.~~90657095~~758565 4553,~~453~~917,~~445~~577.7389 A1-B 1113,~~363~~479,~~361~~394.4347 ~~339~~284,~~570~~132,~~653~~715.5705 0.~~90657095~~758565 1113,~~363~~479,~~361~~394.4347 A2-A 3637,~~344~~996,~~205~~346.0268 ~~363~~210,~~099~~922,~~355~~270.7121 0.~~76502205~~444397 3637,~~344~~996,~~205~~346.0268 A2-B 0.00 201,420,000.00 1.~~00000000~~000000 0.00 A2-C 0.00 281,899,000.00 1.~~00000000~~000000 0.00 A2-D 0.00 154,727,000.00 1.~~00000000~~000000 0.00 M-1 0.00 92,750,000.00 1.~~00000000~~000000 0.00 M-2 0.00 89,250,000.00 1.~~00000000~~000000 0.00 M-3 0.00 49,000,000.00 1.~~00000000~~000000 0.00 M-4 0.00 47,250,000.00 1.~~00000000~~000000 0.00 M-5 0.00 42,000,000.00 1.~~00000000~~000000 0.00 M-6 0.00 26,250,000.00 1.~~00000000~~000000 0.00 M-7 0.00 28,000,000.00 1.~~00000000~~000000 0.00 M-8 0.00 17,500,000.00 1.~~00000000~~000000 0.00 M-9 0.00 17,500,000.00 1.~~00000000~~000000 0.00 M10 0.00 24,500,000.00 1.~~00000000~~000000 0.00 M-11 0.00 36,750,000.00 1.~~00000000~~000000 0.00 M-12 0.00 21,000,000.00 1.~~00000000~~000000 0.00 CE 0.00 22,750,021.49 0.~~99994791~~999948 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 RX 0.00 0.00 0.~~00000000~~000000 0.00 Totals 93105,~~161~~393,~~012~~319.1804 32,~~213~~784,~~498~~131,~~745~~966.0696 0.~~91814163~~795466 93105,~~161~~393,~~012~~319.1804

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A1-A 1,498,264,000.00 ~~936~~794.~~90835528~~551853 0.~~00000000~~000000 3035.~~33740765~~986701 0.~~00000000~~000000 A1-B 374,566,000.00 ~~936~~794.~~90835527~~551853 0.~~00000000~~000000 3035.~~33740764~~986701 0.~~00000000~~000000 A2-A 474,626,000.00 ~~841~~524.~~59645854~~452130 0.~~00000000~~000000 7680.~~57440810~~055342 0.~~00000000~~000000 A2-B 201,420,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A2-C 281,899,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A2-D 154,727,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 92,750,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 89,250,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 49,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 47,250,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 42,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 26,250,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 28,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 17,500,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 17,500,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M10 24,500,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-11 36,750,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-12 21,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 22,751,206.66 999.~~94790738~~947907 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 RX 0.00 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 A1-A 0.~~00000000~~000000 3035.~~33740765~~986701 ~~906~~758.~~57094764~~565153 0.~~90657095~~758565 3035.~~33740765~~986701 A1-B 0.~~00000000~~000000 3035.~~33740764~~986701 ~~906~~758.~~57094763~~565153 0.~~90657095~~758565 3035.~~33740764~~986701 A2-A 0.~~00000000~~000000 7680.~~57440810~~055342 ~~765~~444.~~02205044~~396789 0.~~76502205~~444397 7680.~~57440810~~055342 A2-B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A2-C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A2-D 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 M10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 999.~~94790738~~947907 0.~~99994791~~999948 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 RX 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~~ A1-A ~~1,498,264,000.00~~11/25/05 3- 12/26/05 32 4.~~68000~~41375% 1,~~403~~190,~~736~~448,~~060~~438.0110 4,~~448~~670,~~283~~526.6004 0.00 ~~0.00~~ A1-B ~~374,566,000.00~~11/25/05 3- 12/26/05 32 4.~~73000~~46375% ~~350~~297,~~934~~612,~~015~~109.0052 1,~~127,~~180,858.5671 0.00 ~~0.00~~ A2-A ~~474,626,000.00~~11/25/05 3- 12/26/05 32 4.~~56000~~29375% ~~399~~248,~~443~~918,~~560~~616.7389 1950,~~224,516~~039.4339 0.00 ~~0.00~~ A2-B ~~201,420,000.00~~11/25/05 3- 12/26/05 32 4.~~61000~~34375% 201,420,000.00 ~~626~~777,~~136~~705.~~45 0.~~00 0.00 A2-C ~~281,899,000.00~~11/25/05 3- 12/26/05 32 4.~~69000~~42375% 281,899,000.00 ~~895~~1,~~734~~108,489.0751 0.00 ~~0.00~~ A2-D ~~154,727,000.00~~11/25/05 3- 12/26/05 32 4.~~79000~~52375% 154,727,000.00 ~~504~~622,~~968~~174.7646 0.00 ~~0.00~~ M-1 ~~92,750,000.00~~11/25/05 3- 12/26/05 32 4.~~88000~~61375% 92,750,000.00 ~~309~~380,~~888~~378.06 0.00 ~~0.00~~ M-2 ~~89,250,000.00~~11/25/05 3- 12/26/05 32 4.~~92000~~65375% 89,250,000.00 ~~301~~369,~~268~~197.3350 0.00 ~~0.00~~ M-3 ~~49,000,000.00~~11/25/05 3- 12/26/05 32 4.~~94000~~67375% 49,000,000.00 ~~166~~203,~~246~~567.1178 0.00 ~~0.00~~ M-4 ~~47,250,000.00~~11/25/05 - 12/26/05 32 4.~~08000~~81375% 47,250,000.00 ~~166~~202,~~005~~177.0050 0.00 ~~0.00~~ M-5 ~~42,000,000.00~~11/25/05 - 12/26/05 32 4.~~15000~~88375% 42,000,000.00 ~~150~~182,~~091~~326.67 0.00 ~~0.00~~ M-6 11/25/05 - 12/26~~,250,000.00~~/05 32 4.~~18000~~91375% 26,250,000.00 94114,~~485~~654.4217 0.00 ~~0.00~~ M-7 ~~28,000,000.00~~11/25/05 4- 12/26/05 32 5.~~71000~~44375% 28,000,000.00 ~~113~~135,~~563~~488.3389 0.00 ~~0.00~~ M-8 ~~17,500,000.00~~11/25/05 4- 12/26/05 32 5.~~81000~~54375% 17,500,000.00 7286,~~484~~236.0311 0.00 ~~0.00~~ M-9 ~~17,500,000.00~~11/25/05 5- 12/26/05 32 6.~~34000~~07375% 17,500,000.00 8094,~~470~~480.8356 0.00 ~~0.00~~ M10 ~~24,500,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 24,500,000.00 ~~125~~145,~~739~~775.~~44 0.~~00 0.00 M-11 ~~36,750,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 36,750,000.00 ~~188~~218,~~609~~662.1750 0.00 ~~0.00~~ M-12 ~~21,000,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 21,000,000.00 ~~107~~124,~~776~~950.~~67 0.~~00 0.00 CE ~~22,751,206.66~~N/A N/A 0.00000% 22,750,021.49 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ RX ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals 311,~~500~~567,~~003,306~~687.6685 ~~10,703,447.93~~ 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 A1-A 0.00 0.00 4,~~448~~670,~~283~~526.6004 0.00 1,~~358~~136,~~282~~530,~~614~~860.2921 A1-B 0.00 0.00 1,~~127,~~180,858.5671 0.00 ~~339~~284,~~570~~132,~~653~~715.5705 A2-A 0.00 0.00 1950,~~224,516~~039.4339 0.00 ~~363~~210,~~099~~922,~~355~~270.7121 A2-B 0.00 0.00 ~~626~~777,~~136~~705.4500 0.00 201,420,000.00 A2-C 0.00 0.00 ~~895~~1,~~734~~108,489.0751 0.00 281,899,000.00 A2-D 0.00 0.00 ~~504~~622,~~968~~174.7646 0.00 154,727,000.00 M-1 0.00 0.00 ~~309~~380,~~888~~378.06 0.00 92,750,000.00 M-2 0.00 0.00 ~~301~~369,~~268~~197.3350 0.00 89,250,000.00 M-3 0.00 0.00 ~~166~~203,~~246~~567.1178 0.00 49,000,000.00 M-4 0.00 0.00 ~~166~~202,~~005~~177.0050 0.00 47,250,000.00 M-5 0.00 0.00 ~~150~~182,~~091~~326.67 0.00 42,000,000.00 M-6 0.00 0.00 94114,~~485~~654.4217 0.00 26,250,000.00 M-7 0.00 0.00 ~~113~~135,~~563~~488.3389 0.00 28,000,000.00 M-8 0.00 0.00 7286,~~484~~236.0311 0.00 17,500,000.00 M-9 0.00 0.00 8094,~~470~~480.8356 0.00 17,500,000.00 M10 0.00 0.00 ~~125~~145,~~739~~775.4400 0.00 24,500,000.00 M-11 0.00 0.00 ~~188~~218,~~609~~662.1750 0.00 36,750,000.00 M-12 0.00 0.00 ~~107~~124,~~776~~950.6700 0.00 21,000,000.00 CE 0.00 0.00 43,~~415~~336,~~570~~534.1681 0.00 22,750,021.49 P 0.00 0.00 1,~~386~~651,~~876~~457.7622 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 16,~~505~~555,~~894~~679.8588 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~~ A1-A 11/25/05 - 12/26/05 1,498,264,000.00 34.~~68000~~41375% ~~936~~794.~~90835528~~551853 23.~~96895847~~117292 0.~~00000000~~000000 ~~0.00000000~~ A1-B 11/25/05 - 12/26/05 374,566,000.00 34.~~73000~~46375% ~~936~~794.~~90835527~~551853 3.~~00929759~~152605 0.~~00000000~~000000 ~~0.00000000~~ A2-A 11/25/05 - 12/26/05 474,626,000.00 34.~~56000~~29375% ~~841~~524.~~59645854~~452130 2.~~57996071~~001659 0.~~00000000~~000000 ~~0.00000000~~ A2-B 11/25/05 - 12/26/05 201,420,000.00 34.~~61000~~34375% 1000.~~00000000~~000000 3.~~10861111~~861111 0.~~00000000~~000000 ~~0.00000000~~ A2-C 11/25/05 - 12/26/05 281,899,000.00 34.~~69000~~42375% 1000.~~00000000~~000000 3.~~17749999~~932222 0.~~00000000~~000000 ~~0.00000000~~ A2-D 11/25/05 - 12/26/05 154,727,000.00 34.~~79000~~52375% 1000.~~00000000~~000000 34.~~26361113~~021111 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 92,750,000.00 34.~~88000~~61375% 1000.~~00000000~~000000 34.~~34111116~~101111 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 89,250,000.00 34.~~92000~~65375% 1000.~~00000000~~000000 34.~~37555552~~136667 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 49,000,000.00 34.~~94000~~67375% 1000.~~00000000~~000000 34.~~39277776~~154444 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 47,250,000.00 4.~~08000~~81375% 1000.~~00000000~~000000 34.~~51333333~~278889 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 42,000,000.00 4.~~15000~~88375% 1000.~~00000000~~000000 34.~~57361119~~341111 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 26,250,000.00 4.~~18000~~91375% 1000.~~00000000~~000000 34.~~59944457~~367778 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 28,000,000.00 45.~~71000~~44375% 1000.~~00000000~~000000 4.~~05583321~~838889 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 17,500,000.00 45.~~81000~~54375% 1000.~~00000000~~000000 4.~~14194457~~927778 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 17,500,000.00 56.~~34000~~07375% 1000.~~00000000~~000000 45.~~59833314~~398889 0.~~00000000~~000000 ~~0.00000000~~ M10 11/25/05 - 12/26/05 24,500,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222204~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-11 11/25/05 - 12/26/05 36,750,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222231~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-12 11/25/05 - 12/26/05 21,000,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222238~~950000 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 22,751,206.66 0.00000% 999.~~94790738~~947907 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 1000.~~00000000~~000000 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~~ RX N/A 0.00 0.00000% 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 A1-A 0.~~00000000~~000000 0.~~00000000~~000000 23.~~96895847~~117292 0.~~00000000~~000000 ~~906~~758.~~57094764~~565153 A1-B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~00929759~~152605 0.~~00000000~~000000 ~~906~~758.~~57094763~~565153 A2-A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~57996071~~001659 0.~~00000000~~000000 ~~765~~444.~~02205044~~396789 A2-B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~10861111~~861111 0.~~00000000~~000000 1000.~~00000000~~000000 A2-C 0.~~00000000~~000000 0.~~00000000~~000000 3.~~17749999~~932222 0.~~00000000~~000000 1000.~~00000000~~000000 A2-D 0.~~00000000~~000000 0.~~00000000~~000000 34.~~26361113~~021111 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~34111116~~101111 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~37555552~~136667 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~39277776~~154444 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~51333333~~278889 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~57361119~~341111 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~59944457~~367778 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~05583321~~838889 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~14194457~~927778 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 45.~~59833314~~398889 0.~~00000000~~000000 1000.~~00000000~~000000 M10 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222204~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222231~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222238~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~194~~146.~~08070200~~653092 0.~~00000000~~000000 999.~~94790738~~947907 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~13868767~~16514572.~~60000000~~200000 0.~~00000000~~000000 1000.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 RX 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~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~111,542,126.21~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1,329,096.34 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 1,386,876.76 Total Deposits 114,258,099.31 Withdrawals Reimbursement for Servicer Advances 1,088,518.31 Payment of Service Fee 3,502,673.97 Payment of Interest and Principal 109,666,907.03 Total Withdrawals (Pool Distribution Amount) 114,258,099.31 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 1,~~377~~203,~~774~~968.8986 Custodian Fee 286,~~815~~912.6000 Radian Policy Fee 21,~~096~~804,~~083~~682.4860 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 3,~~502~~015,~~673~~563.9746 *Servicer Payees include: HOMEQ SERVICING CORPORATION

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 4694,~~539~~160.5850 4694,~~539~~160.5850 0.00 Reserve Fund 0.00 01,236,525.0013 01,236,525.0013 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~~7.146441% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.646441% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate ~~Principal~~5.896968% ~~Balance~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~349 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~0-29~~Count ~~Days 17 0 0 17 2~~15,~~542,640.60~~659 ~~0.00~~Number ~~0.00~~Of ~~2,542,640.60~~Loans 30Paid ~~Days~~In ~~552~~Full 5497 0Ending 0Scheduled ~~557~~Collateral ~~102,388,221.62~~Loan ~~452,510.79~~Count ~~0.00 0.00 102~~15,~~840,732.41~~162 60Beginning ~~Days~~Scheduled ~~317~~Collateral 3Balance ~~0 0 320 57~~2,~~769~~889,~~914.69 581~~525,~~598~~286.~~59 0.~~00 ~~0.00~~Ending ~~58,351,513.28~~Scheduled 90Collateral ~~Days~~Balance ~~146~~ 2 ~~0 0 148 29~~,~~390~~784,~~050.31 201~~131,~~614~~966.1896 ~~0.00~~Ending ~~0.00~~Actual ~~29,591,664.49~~Collateral ~~120~~Balance ~~Days~~at 930-Nov-2005 ~~1 0 0 10~~ 2,~~550~~787,~~500.00 189~~170,~~000~~316.0088 ~~0.00~~Monthly ~~0.00~~P&I 2Constant 19,~~739~~641,~~500~~431.0094 ~~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 0.00 Totals~~ 1,~~024 28 0 0 1~~651,~~052 192,098,686~~457.6222 ~~3,967,364.16~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~196,066,050.78~~Count NoNot ofAvailable ~~Loans~~Realized NoLoss ofAmount ~~Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0~~525,378.~~099230%~~70 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.099230%~~Loss 0571,966.~~079052% 0.000000% 0.000000% 0.079052% 30 Days 3.222041% 0.029185% 0.000000% 0.000000% 3.251226% 3.183313% 0.014069% 0.000000% 0.000000% 3.197382%~~ 60 ~~Days~~Scheduled ~~1.850339%~~Principal 02,433,247.~~017511%~~57 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 1102,960,071.867850% 1.796103% 0.018082% 0.000000% 0.000000% 1.814185% 90 Days 0.852206% 0.011674% 0.000000% 0.000000% 0.863880% 0.913755% 0.006268% 0.000000% 0.000000% 0.920023% 120 Days 0.052533% 0.005837% 0.000000% 0.000000% 0.058370% 0.079297% 0.005876% 0.000000% 0.000000% 0.085173% 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 5.977119% 0.163437% 0.000000% 0.000000% 6.140556% 5.972468% 0.123348% 0.000000% 0.000000% 6.095815%47

~~DELINQUENT~~Other ~~BANKRUPTCY~~Income FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 5 0 0 5 601,683455.40 0.00 0.00 601,683.40 30 Days 33 1 0 0 34 4,736,011.91 106,374.76 0.00 0.00 4,842,386.67 60 Days 15 0 0 0 15 1,921,682.36 0.00 0.00 0.00 1,921,682.36 90 Days 1 0 0 0 1 63,000.00 0.00 0.00 0.00 63,000.00 120 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 49 6 0 0 55 6,720,694.27 708,058.16 0.00 0.00 7,428,752.43 0-29 Days 0.195008% 0.000000% 0.000000% 0.195008% 0.143956% 0.000000% 0.000000% 0.143956% 30 Days 1.287051% 0.039002% 0.000000% 0.000000% 1.326053% 1.133119% 0.025451% 0.000000% 0.000000% 1.158570% 60 Days 0.585023% 0.000000% 0.000000% 0.000000% 0.585023% 0.459774% 0.000000% 0.000000% 0.000000% 0.459774% 90 Days 0.039002% 0.000000% 0.000000% 0.000000% 0.039002% 0.015073% 0.000000% 0.000000% 0.000000% 0.015073% 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 1.911076% 0.234009% 0.000000% 0.000000% 2.145086% 1.607966% 0.169407% 0.000000% 0.000000% 1.777373% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 12 0 0 12 1,940,957.20 0.00 0.00 1,940,957.20 30 Days 399 4 0 0 403 58,365,557.61 346,136.03 0.00 0.00 58,711,693.64 60 Days 224 3 0 0 227 29,550,395.25 581,598.59 0.00 0.00 30,131,993.84 90 Days 104 2 0 0 106 15,243,936.12 201,614.18 0.00 0.00 15,445,550.30 120 Days 4 0 0 0 4 584,250.00 0.00 0.00 0.00 584,250.00 150 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 731 21 0 0 752 103,744,138.98 3,070,306.00 0.00 0.00 106,814,444.98 0-29 Days 0.111431% 0.000000% 0.000000% 0.111431% 0.120971% 0.000000% 0.000000% 0.120971% 30 Days 3.705079% 0.037144% 0.000000% 0.000000% 3.742223% 3.637669% 0.021573% 0.000000% 0.000000% 3.659242% 60 Days 2.080045% 0.027858% 0.000000% 0.000000% 2.107902% 1.841746% 0.036248% 0.000000% 0.000000% 1.877995% 90 Days 0.965735% 0.018572% 0.000000% 0.000000% 0.984307% 0.950088% 0.012566% 0.000000% 0.000000% 0.962653% 120 Days 0.037144% 0.000000% 0.000000% 0.000000% 0.037144% 0.036414% 0.000000% 0.000000% 0.000000% 0.036414% 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 6.788003% 0.195004% 0.000000% 0.000000% 6.983007% 6.465916% 0.191359% 0.000000% 0.000000% 6.657275% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 9 0 0 0 9 2,220,197.19 0.00 0.00 0.00 2,220,197.19 60 Days 1 0 0 0 1 389,600.00 0.00 0.00 0.00 389,600.00 90 Days 3 0 0 0 3 994,652.23 0.00 0.00 0.00 994,652.23 120 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 13 0 0 0 13 3,604,449.42 0.00 0.00 0.00 3,604,449.42 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.156812% 0.000000% 0.000000% 0.000000% 1.156812% 0.877294% 0.000000% 0.000000% 0.000000% 0.877294% 60 Days 0.128535% 0.000000% 0.000000% 0.000000% 0.128535% 0.153947% 0.000000% 0.000000% 0.000000% 0.153947% 90 Days 0.385604% 0.000000% 0.000000% 0.000000% 0.385604% 0.393029% 0.000000% 0.000000% 0.000000% 0.393029% 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 1.670951% 0.000000% 0.000000% 0.000000% 1.670951% 1.424270% 0.000000% 0.000000% 0.000000% 1.424270% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 111 0 0 0 111 37,066,454.91 0.00 0.00 0.00 37,066,454.91 60 Days 77 0 0 0 77 25,908,237.08 0.00 0.00 0.00 25,908,237.08 90 Days 38 0 0 0 38 13,088,461.96 0.00 0.00 0.00 13,088,461.96 120 Days 5 1 0 0 6 1,966,250.00 189,000.00 0.00 0.00 2,155,250.00 150 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 231 1 0 0 232 78,029,403.95 189,000.00 0.00 0.00 78,218,403.95 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.674280% 0.000000% 0.000000% 0.000000% 3.674280% 3.939505% 0.000000% 0.000000% 0.000000% 3.939505% 60 Days 2.548825% 0.000000% 0.000000% 0.000000% 2.548825% 2.753585% 0.000000% 0.000000% 0.000000% 2.753585% 90 Days 1.257862% 0.000000% 0.000000% 0.000000% 1.257862% 1.391071% 0.000000% 0.000000% 0.000000% 1.391071% 120 Days 0.165508% 0.033102% 0.000000% 0.000000% 0.198610% 0.208977% 0.020087% 0.000000% 0.000000% 0.229065% 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 7.646475% 0.033102% 0.000000% 0.000000% 7.679576% 8.293139% 0.020087% 0.000000% 0.000000% 8.313226%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~1 ~~Funds~~Group 2 Group 3 Collateral Description Mixed Fixed Mixed ARM Mixed Fixed Weighted Average Coupon Rate 6.563423 7.521391 6.061316 Weighted Average Net Rate 6.063423 7.021391 5.561316 Weighted Average Remaining Term 340 351 348 Beginning Loan Count 2,411 9,793 753 Loans Paid In Full 51 337 6 Ending Loan Count 2,360 9,456 747 Beginning Scheduled Balance 388,569,390.17 1,422,226,642.69 245,113,891.65 Ending Scheduled Balance 379,374,325.13 1,363,989,368.32 242,770,059.21 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 2,557,051.87 10,025,351.79 1,501,151.91 Scheduled Principal 431,764.02 1,111,082.79 263,057.99 Unscheduled Principal 8,763,301.02 57,126,191.58 2,080,774.45 Scheduled Interest 2,125,287.85 8,914,269.00 1,238,093.92 Servicing Fee 161,903.91 592,594.43 102,130.79 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 265,336.37 905,210.60 168,918.15 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,~~329~~963,~~096~~384.3411 8,321,674.13 1,135,963.04 Realized Loss Amount 0.00 371,449.45 153,059.53 Cumulative Realized Loss 0.00 418,037.35 153,059.53 Percentage of Cumulative Losses 0.0000 0.0238 0.0587 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 1651457.22 0.00 0.00 Prepayment Penalty Paid Count Not Available 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.243998 6.257622 4.734346

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Group ~~PERCENTAGE~~4 ~~Current~~Total ~~Original~~Collateral $Description ~~Original~~Mixed %ARM ~~Current~~Mixed $Fixed ~~Current~~& %Arm ~~Class%~~Weighted ~~Prepayment%~~Average ~~Class~~Coupon RRate ~~514,501,306~~7.66097566 147.~~70002345%~~146441 ~~514~~Weighted Average Net Rate 6.597566 6.646441 Weighted Average Remaining Term 351 349 Beginning Loan Count 2,~~500~~702 15,~~121~~659 Loans Paid In Full 103 497 Ending Loan Count 2,599 15,162 Beginning Scheduled Balance 833,615,361.49 162,889,525,286.~~01059040%~~00 0Ending scheduled Balance 797,998,214.~~000000%~~30 02,784,131,966.~~000000%~~96 ~~Class~~Record ~~M-1~~Date ~~421~~11/30/2005 11/30/2005 Principal And Interest Constant 5,~~751~~557,~~306~~876.6637 ~~12.05002595% 421~~19,~~750~~641,~~121~~431.4994 13Scheduled Principal 627,342.~~12432818%~~77 2,433,247.~~886262%~~57 ~~0.000000%~~Unscheduled ~~Class~~Principal ~~M-2~~34,989,804.42 ~~332~~102,~~501~~960,~~306~~071.6647 9Scheduled Interest 4,930,533.~~50002836%~~60 ~~332~~17,~~500~~208,~~121~~184.4937 10Servicing Fee 347,339.~~34698153%~~73 21,203,968.~~777347%~~86 Master Servicing Fee 0.~~000000%~~00 ~~Class~~0.00 ~~M-3~~Trustee ~~283,501,306~~Fee 0.6600 80.~~10002968%~~00 ~~283,500,121~~FRY Amount 0.4900 80.~~82216375%~~00 1Special Hazard Fee 0.~~524818%~~00 0.~~000000%~~00 ~~Class~~Other ~~M-4~~Fee ~~236~~465,~~251,306~~217.6648 ~~6.75003096% 236~~1,~~250~~804,~~121~~682.4960 ~~7.35180376%~~Pool 1Insurance Fee 0.~~470360%~~00 0.~~000000%~~00 ~~Class~~Spread CE1 ~~100~~0.00 0.~~00000286%~~00 ~~100~~Spread 2 0.00 0.~~00000311%~~00 Spread 3 0.~~707952%~~00 0.~~000000%~~00 ~~Class~~Net PInterest 4,583,193.75 16,004,215.03 Realized Loss Amount 869.72 525,378.70 Cumulative Realized Loss 869.72 571,966.60 Percentage of Cumulative Losses 0.000001 0.~~00000000%~~0163 Prepayment Penalty Waived Amount 0.00 0.~~00000000%~~00 Prepayment Penalty Waived Count 0~~.000003%~~ 0 Prepayment Penalty Paid Amount 0.~~000000%~~00 ~~Please~~1651457.22 ~~Refer~~Prepayment toPenalty ~~the~~Paid ~~Prospectus~~Count ~~Supplement~~0 ~~for~~Not aAvailable ~~Full~~Special ~~Description~~Servicing ofFee ~~Loss~~0.00 ~~Exposure~~0.00 Pass-Through Rate 5.927880 5.896968

~~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~~Excess ~~Oct-04~~Interest 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. Group 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. Group 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. Group 3 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~,861,913.~~000%~~08 ~~Original~~Extra Principal ~~Balance 0~~525,378.0070 ~~Oct-04~~Overcollateralization ~~0.000%~~Amt ~~Current Principal Balance 0~~22,750,021.0049 ~~Nov-04~~Overcollateralization ~~0.000%~~Deficiency ~~Dec-04~~Amt 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Overcollateralization ~~0.000%~~Increase ~~Current~~Amt ~~Principal Balance 0~~525,378.0070 ~~Apr-05~~Overcollateralization ~~0.000%~~Release ~~May-05~~Amt 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. Group 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~~Specified ~~0.000%~~Overcollateralization ~~Current~~Amt ~~Principal Balance 0~~22,750,021.0049 ~~Nov-04~~Stepdown ~~0.000%~~NO ~~Dec-04~~Swap ~~0.000%~~IN ~~Current REO Total Jan-05 0~~11,532,875.~~000%~~55 ~~Loans~~Swap inOUT ~~REO 0 Feb-05 0~~10,303,229.~~000%~~56 ~~Original~~Trigger ~~Principal~~Event 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

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~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~~95 3 0 98 13,215,133.61 738,511.23 0.00 13,953,644.84 30 Days 480 17 0 0 497 83,009,290.62 2,300,007.72 0.00 0.00 85,309,298.34 60 Days 198 14 96 0 308 30,934,336.57 2,509,441.87 17,851,652.36 0.00 51,295,430.80 90 Days 52 21 111 0 184 8,618,826.49 2,889,127.12 20,474,900.75 0.00 31,982,854.36 120 Days 17 14 98 5 134 2,046,515.52 2,023,545.44 18,674,140.01 487,501.52 23,231,702.49 150 Days 10 14 80 18 122 1,198,325.59 1,801,780.09 15,989,944.53 2,274,657.60 21,264,707.81 180+ Days 17 32 166 53 268 2,972,625.78 4,842,161.34 34,368,880.79 8,100,425.19 50,284,093.10 Totals 774 207 554 76 1,611 128,779,920.57 29,581,197.19 108,098,029.67 10,862,584.31 277,321,731.74 No of Loans inNo ~~REO~~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 ~~REO~~Balance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance No0-29 ~~REO~~Days ~~loans~~0.626566% ~~this~~0.019786% ~~period~~0.000000% 0.646353% 0.474142% 0.026497% 0.000000% 0.500638% 30 Days 3.165809% 0.112122% 0.000000% 0.000000% 3.277932% 2.978264% 0.082521% 0.000000% 0.000000% 3.060785% 60 Days 1.305896% 0.092336% 0.633162% 0.000000% 2.031394% 1.109883% 0.090035% 0.640494% 0.000000% 1.840412% 90 Days 0.342963% 0.138504% 0.732093% 0.000000% 1.213560% 0.309232% 0.103658% 0.734612% 0.000000% 1.147503% 120 Days 0.112122% 0.092336% 0.646353% 0.032977% 0.883788% 0.073426% 0.072602% 0.670004% 0.017491% 0.833523% 150 Days 0.065954% 0.092336% 0.527635% 0.118718% 0.804643% 0.042994% 0.064645% 0.573698% 0.081612% 0.762950% 180+ Days 0.112122% 0.211054% 1.094842% 0.349558% 1.767577% 0.106654% 0.173730% 1.233110% 0.290633% 1.804127% Totals 5.104867% 1.365255% 3.653872% 0.501253% 10.625247% 4.620454% 1.061334% 3.878415% 0.389735% 9.949938%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest~~0.00 NoPeriodic ~~REO~~Advance ~~loans this period~~3,286,204.61

~~Summary~~Delinquency 12Status ~~Month~~By ~~Foreclosure~~Group History*DELINQUENT ~~New~~BANKRUPTCY ~~Foreclosure~~FORECLOSURE REO TOTAL Group 1 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 0Loans ~~Sep~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 13 0 0 13 1,618,682.~~000%~~97 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~1,618,682.97 30 Days 38 0 0 0 38 5,201,422.58 0.00 ~~Oct-04~~0.00 0.~~000%~~00 ~~Current~~5,201,422.58 ~~Principal~~60 ~~Balance~~Days 15 0 6 0 21 1,709,672.12 0.00 ~~Nov~~812,101.52 0.00 2,521,773.64 90 Days 1 1 2 0 4 73,933.37 127,607.98 323,152.49 0.00 524,693.84 120 Days 1 0 3 1 5 67,353.89 0.00 432,790.73 60,694.85 560,839.47 150 Days 1 2 1 1 5 59,931.41 199,948.59 67,947.99 64,891.55 392,719.54 180+ Days 0 0 7 1 8 0.00 0.00 1,081,890.73 87,515.91 1,169,406.64 Totals 56 16 19 3 94 7,112,313.37 1,946,239.54 2,717,883.46 213,102.31 11,989,538.68 0-0429 Days 0.~~000~~550847% ~~Dec-04~~0.000000% 0.~~000~~000000% ~~Current~~0.550847% ~~Foreclosure~~0.426199% ~~Total~~0.000000% ~~Jan-05~~0.000000% 0.~~000~~426199% ~~Loans~~30 inDays ~~Foreclosure~~1.610169% 0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~1.610169% ~~Principal~~1.369535% ~~Balance~~0.000000% 0.00000000% ~~Mar-05~~0.000000% 1.369535% 60 Days 0.~~000~~635593% ~~Current~~0.000000% ~~Principal~~0.254237% ~~Balance~~0.000000% 0.00889831% ~~Apr-05~~0.450157% 0.~~000~~000000% ~~May-05~~0.213826% 0.~~000~~000000% ~~Jun-05~~0.663983% 90 Days 0.~~000~~042373% ~~Jul-05~~0.042373% 0.~~000~~084746% ~~Aug-05~~0.000000% 0.~~000~~169492% *The0.019467% ~~text~~0.033599% ~~reported~~0.085086% in0.000000% ~~the~~0.138152% ~~above~~120 ~~table~~Days is0.042373% ~~presented~~0.000000% ~~graphically~~0.127119% on0.042373% ~~the~~0.211864% ~~monthly~~0.017734% ~~bond~~0.000000% ~~remittance~~0.113954% ~~report~~0.015981% ~~The~~0.147669% ~~monthly~~150 ~~bond~~Days ~~remittance~~0.042373% ~~report~~0.084746% ~~can~~0.042373% be0.042373% ~~viewed~~0.211864% ~~online~~0.015780% at0.052646% ~~www~~0.~~ctslink~~017891% 0.~~com~~017086% 0.103403% ~~Group~~180+ 1Days 120.000000% ~~Month~~0.000000% ~~Foreclosure~~0.296610% History*0.042373% ~~New~~0.338983% ~~Foreclosure~~0.000000% ~~Loans~~0.000000% ~~Month~~0.284862% ~~Foreclosure~~0.023043% ~~Percentage~~0.307905% ~~Loans~~Totals in2.372881% ~~Foreclosure~~0.677966% 0.805085% ~~Sep-04~~0.127119% 3.983051% 1.872673% 0.~~000~~512445% ~~Original~~0.715619% 0.056110% 3.156847% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 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 71 1 0 72 9,370,106.87 287,607.16 0.00 ~~Oct-04~~9,657,714.03 30 Days 349 15 0 0 364 50,433,566.~~000%~~25 ~~Current~~1,844,720.47 ~~Principal~~0.00 ~~Balance~~0.00 52,278,286.72 60 Days 157 13 66 0 236 21,540,136.26 1,958,441.87 9,064,185.86 0.00 ~~Nov~~32,562,763.99 90 Days 42 19 86 0 147 5,886,711.70 2,362,422.48 11,090,558.26 0.00 19,339,692.44 120 Days 15 13 67 3 98 1,743,784.46 1,657,007.88 8,991,175.79 251,537.28 12,643,505.41 150 Days 8 11 59 14 92 824,771.29 1,426,512.26 8,609,366.90 1,475,098.54 12,335,748.99 180+ Days 12 26 103 42 183 1,309,331.56 3,225,343.52 13,413,531.99 5,034,303.87 22,982,510.94 Totals 583 168 382 59 1,192 81,738,301.52 21,844,555.35 51,456,425.96 6,760,939.69 161,800,222.52 0-0429 Days 0.~~000~~750846% ~~Dec-04~~0.010575% 0.~~000~~000000% ~~Current~~0.761421% ~~Foreclosure~~0.686221% ~~Total~~0.021063% ~~Jan-05~~0.000000% 0.~~000~~707284% ~~Loans~~30 inDays ~~Foreclosure~~3.690778% 0.158629% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~3.849408% ~~Principal~~3.693508% ~~Balance~~0.135098% 0.00000000% ~~Mar-05~~0.000000% 3.828606% 60 Days 1.660321% 0.~~000~~137479% ~~Current~~0.697970% ~~Principal~~0.000000% ~~Balance~~2.495770% 1.577494% 0.00143427% ~~Apr-05~~0.663817% 0.~~000~~000000% ~~May-05~~2.384737% 90 Days 0.~~000~~444162% ~~Jun-05~~0.200931% 0.~~000~~909475% ~~Jul-05~~0.000000% 1.554569% 0.~~000~~431114% ~~Aug-05~~0.173012% 0.~~000~~812218% *The0.000000% ~~text~~1.416344% ~~reported~~120 inDays ~~the~~0.158629% ~~above~~0.137479% ~~table~~0.708545% is0.031726% ~~presented~~1.036379% ~~graphically~~0.127706% on0.121351% ~~the~~0.658470% ~~monthly~~0.018421% ~~bond~~0.925948% ~~remittance~~150 ~~report~~Days 0.084602% ~~The~~0.116328% ~~monthly~~0.623942% ~~bond~~0.148054% ~~remittance~~0.972927% ~~report~~0.060402% ~~can~~0.104471% be0.630508% ~~viewed~~0.108029% ~~online~~0.903410% at180+ ~~www~~Days 0.~~ctslink~~126904% 0.~~com~~274958% 1.089255% ~~Group~~0.444162% 21.935279% 0.095889% 0.236208% 0.982341% 0.368688% 1.683127% Totals 6.165398% 1.776650% 4.039763% 0.623942% 12.605753% ~~Month~~5.986113% ~~Foreclosure~~1.599788% History*3.768417% ~~New~~0.495138% ~~Foreclosure~~11.849456% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 3 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 0Loans ~~Sep~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 4 0 0 4 305,063.~~000%~~76 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~305,063.76 30 Days 7 0 0 0 7 1,683,699.89 0.00 ~~Oct-04~~0.00 0.~~000%~~00 ~~Current~~1,683,699.89 ~~Principal~~60 ~~Balance~~Days 2 0 0 0 2 505,213.88 0.00 ~~Nov-04~~0.00 0.~~000%~~00 ~~Dec-04~~505,213.88 90 Days 0 0 0 0 0 0.~~000%~~00 ~~Current~~0.00 ~~Foreclosure~~0.00 ~~Total~~0.00 ~~Jan-05~~0.00 120 Days 0 0 4 0 4 0.~~000%~~00 ~~Loans~~0.00 in1,601,621.75 ~~Foreclosure~~0.00 1,601,621.75 150 Days 0 ~~Feb-05~~0 1 0 1 0.~~000%~~00 ~~Original~~0.00 ~~Principal~~502,716.17 ~~Balance~~0.00 502,716.17 180+ Days 1 0 1 0 2 188,909.00 ~~Mar-05~~0.00 389,600.00 0.~~000%~~00 ~~Current~~578,509.00 ~~Principal~~Totals ~~Balance~~10 4 6 0 20 2,377,822.77 305,063.76 2,493,937.92 0.00 ~~Apr~~5,176,824.45 0-0529 Days 0.~~000~~535475% ~~May-05~~0.000000% 0.~~000~~000000% ~~Jun-05~~0.535475% 0.~~000~~125533% ~~Jul-05~~0.000000% 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~125533% *The30 ~~text~~Days ~~reported~~0.937082% in0.000000% ~~the~~0.000000% ~~above~~0.000000% ~~table~~0.937082% is0.692837% ~~presented~~0.000000% ~~graphically~~0.000000% on0.000000% ~~the~~0.692837% ~~monthly~~60 ~~bond~~Days ~~remittance~~0.267738% ~~report~~0.000000% ~~The~~0.000000% ~~monthly~~0.000000% ~~bond~~0.267738% ~~remittance~~0.207894% ~~report~~0.000000% ~~can~~0.000000% be0.000000% ~~viewed~~0.207894% ~~online~~90 atDays ~~www~~0.~~ctslink~~000000% 0.~~com~~000000% 0.000000% ~~Group~~0.000000% 30.000000% 120.000000% ~~Month~~0.000000% ~~Foreclosure~~0.000000% History*0.000000% ~~New~~0.000000% ~~Foreclosure~~120 ~~Loans~~Days ~~Month~~0.000000% ~~Foreclosure~~0.000000% ~~Percentage~~0.535475% ~~Loans~~0.000000% in0.535475% ~~Foreclosure~~0.000000% 0.000000% ~~Sep-04~~0.659062% 0.~~000~~000000% ~~Original~~0.659062% ~~Principal~~150 ~~Balance~~Days 0.00000000% ~~Oct-04~~0.000000% 0.~~000~~133869% ~~Current~~0.000000% ~~Principal~~0.133869% ~~Balance~~0.000000% 0.00000000% ~~Nov-04~~0.206866% 0.~~000~~000000% ~~Dec-04~~0.206866% 180+ Days 0.~~000~~133869% ~~Current~~0.000000% ~~Foreclosure~~0.133869% ~~Total~~0.000000% ~~Jan-05~~0.267738% 0.~~000~~077735% ~~Loans~~0.000000% in0.160319% ~~Foreclosure~~0.000000% 0.238054% ~~Feb-05~~Totals 1.338688% 0.~~000~~535475% ~~Original~~0.803213% ~~Principal~~0.000000% ~~Balance~~2.677376% 0.00978466% ~~Mar-05~~0.125533% 1.026247% 0.~~000~~000000% ~~Current~~2.130246% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 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 7 2 0 9 1,921,280.0001 ~~Apr-05~~450,904.07 0.~~000%~~00 ~~May-05~~2,372,184.08 30 Days 86 2 0 0 88 25,690,601.~~000%~~90 ~~Jun-05~~455,287.25 0.~~000%~~00 ~~Jul-05~~0.00 26,145,889.15 60 Days 24 1 24 0 49 7,179,314.31 551,000%.00 ~~Aug-05~~7,975,364.98 0.~~000%~~00 *The15,705,679.29 ~~text~~90 ~~reported~~Days in9 ~~the~~1 ~~above~~23 ~~table~~0 is33 ~~presented~~2,658,181.42 ~~graphically~~399,096.66 on9,061,190.00 ~~the~~0.00 ~~monthly~~12,118,468.08 ~~bond~~120 ~~remittance~~Days ~~report~~1 1 24 1 27 235,377.17 ~~The~~366,537.56 ~~monthly~~7,648,551.74 ~~bond~~175,269.39 ~~remittance~~8,425,735.86 ~~report~~150 ~~can~~Days be1 ~~viewed~~1 ~~online~~19 at3 ~~www~~24 313,622.~~ctslink~~89 175,319.~~com~~24 6,809,913.47 ~~Group~~734,667.51 8,033,523.11 180+ Days 4 126 ~~Month~~55 ~~Foreclosure~~10 History*75 ~~New~~1,474,385.22 ~~Foreclosure~~1,616,817.82 ~~Loans~~19,483,858.07 ~~Month~~2,978,605.41 ~~Foreclosure~~25,553,666.52 ~~Percentage~~Totals ~~Loans~~125 in19 ~~Foreclosure~~147 014 ~~Sep~~305 37,551,482.91 5,485,338.54 51,429,782.33 3,888,542.31 98,355,146.09 0-0429 Days 0.~~000~~269334% ~~Original~~0.076953% ~~Principal~~0.000000% ~~Balance~~0.346287% 0.00240492% ~~Oct-04~~0.056441% 0.~~000~~000000% ~~Current~~0.296933% ~~Principal~~30 ~~Balance~~Days 3.308965% 0.00076953% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Dec-04~~3.385918% 3.215768% 0.~~000~~056990% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~3.272757% ~~Jan-05~~60 Days 0.~~000~~923432% ~~Loans~~0.038476% in0.923432% ~~Foreclosure~~0.000000% 1.885341% 0.898656% ~~Feb-05~~0.068970% 0.~~000~~998300% ~~Original~~0.000000% ~~Principal~~1.965926% ~~Balance~~90 Days 0.00346287% ~~Mar-05~~0.038476% 0.~~000~~884956% ~~Current~~0.000000% ~~Principal~~1.269719% ~~Balance~~0.332732% 0.00049956% ~~Apr-05~~1.134216% 0.~~000~~000000% ~~May-05~~1.516904% 120 Days 0.~~000~~038476% ~~Jun-05~~0.038476% 0.~~000~~923432% ~~Jul-05~~0.038476% 1.038861% 0.~~000~~029463% ~~Aug-05~~0.045881% 0.~~000~~957392% *The0.021939% ~~text~~1.054674% ~~reported~~150 inDays ~~the~~0.038476% ~~above~~0.038476% ~~table~~0.731050% is0.115429% ~~presented~~0.923432% ~~graphically~~0.039257% on0.021945% ~~the~~0.852417% ~~monthly~~0.091960% ~~bond~~1.005580% ~~remittance~~180+ ~~report~~Days 0.153905% ~~The~~0.230858% ~~monthly~~2.116199% ~~bond~~0.384763% ~~remittance~~2.885725% ~~report~~0.184553% ~~can~~0.202382% be2.438851% ~~viewed~~0.372841% ~~online~~3.198627% atTotals ~~www~~4.~~ctslink~~809542% 0.~~com~~731050% 5.656022% 0.538669% 11.735283% 4.700429% 0.686616% 6.437616% 0.486740% 12.311400%

~~Foreclosure~~SUBORDINATION ~~Loan~~LEVEL/CREDIT ~~Detail~~ENHANCEMENT/CLASS -PERCENTAGE ~~All~~AND ~~Mortgage~~PREPAYMENT ~~Loans~~PERCENTAGE inCurrent ~~Foreclosure~~Original ~~during~~$ Original % Current ~~Period~~$ ~~Month~~Current ~~Loan~~% ~~First~~Class% ~~Original~~Prepayment% ~~Loan~~Class ~~Entered~~R ~~Payment~~514,501,306.66 ~~LTV~~14.70002345% at514,500,121.49 ~~Principal~~18.47973184% ~~Group~~0.000000% ~~Number~~0.000000% FCClass ~~Date~~M-1 ~~State~~421,751,306.66 ~~Origination~~12.05002595% ~~Balance~~421,750,121.49 No15.14835239% ~~Foreclosure~~3.331379% ~~loans~~0.000000% ~~this~~Class ~~period~~M-2 332,501,306.66 9.50002836% 332,500,121.49 11.94268538% 3.205667% 0.000000% Class M-3 283,501,306.66 8.10002968% 283,500,121.49 10.18271134% 1.759974% 0.000000% Class M-4 236,251,306.66 6.75003096% 236,250,121.49 8.48559351% 1.697118% 0.000000% Class CE 100.00 0.00000286% 100.00 0.00000359% 0.817132% 0.000000% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000004% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure.

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 Days Number of Aggregate Percentage of Number of Aggregate Percentage of Delinquent Loans inOutstanding ~~Foreclosure~~Balance(%) ~~during~~Loans ~~Current~~Oustanding ~~Period~~Balance(%) Balance(~~continued~~$) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~156 ~~Principal~~29,098,382.81 To1.044 ~~Months~~7 ~~Loan~~1,106,406.64 ~~Delinquent~~0.291 ~~Group~~210 ~~Number~~- ~~Balance~~239 ~~Date~~104 ~~Delinquent~~19,394,210.29 ~~Rate~~0.696 ~~Interest~~1 No63,000.00 ~~Foreclosure~~0.017 ~~loans~~240 ~~this~~- ~~period~~269 8 1,791,500.00 0.064 0 0.00 0.000 Total 268 50,284,093.10 1.804 8 1,169,406.64 0.308

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~Fixed~~2 &Group ~~Arm~~3 ~~Weighted~~Days ~~Average~~Number ~~Gross~~of ~~Coupon~~Aggregate ~~7.183756%~~Percentage ~~Weighted~~of ~~Average~~Number ~~Net~~of ~~Coupon~~Aggregate ~~6.683756%~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Pass-Through~~Loans ~~Rate~~Outstanding ~~5.923079~~Balance(%) ~~Weighted~~Loans ~~Average~~Oustanding ~~Maturity~~Balance(~~Stepdown~~%) ~~Calculation~~Balance($) ~~354~~Balance($) ~~Beginning~~180 ~~Scheduled~~- ~~Collateral~~209 ~~Loan~~107 ~~Count 17~~13,~~538 Number Of Loans Paid In Full 406 Ending Scheduled Collateral Loan Count 17~~407,~~132~~390.37 ~~Beginning~~0.982 ~~Scheduled~~1 ~~Collateral Balance 3~~389,~~306,659,757~~600.2400 ~~Ending Scheduled Collateral Balance 3,213,498,745~~0.06160 ~~Ending~~210 ~~Actual~~- ~~Collateral~~239 ~~Balance~~72 ~~at 29-Jul-2005 3~~8,~~216~~990,~~403,992~~870.9857 ~~Monthly~~0.658 ~~P&I~~1 ~~Constant 22,474,~~188,909.9300 ~~Special Servicing Fee~~ 0.00078 ~~Prepayment~~240 ~~Penalties~~- 1269 4 584,~~386,876~~250.7600 ~~Realized~~0.043 ~~Loss~~0 ~~Amount~~ 0.00 ~~Cumulative Realized Loss~~ 0.00000 ~~Scheduled~~Total ~~Principal~~183 222,~~678~~982,~~990~~510.3394 ~~Unscheduled~~1.683 ~~Principal~~2 90578,~~482,021~~509.8500 0.238

~~Other~~180+ ~~Income~~Delinquency 6Summary (continued) Group 4 Days Number of Aggregate Percentage of Delinquent Loans Outstanding Balance(%) Balance($) 180 - 209 41 14,~~321~~194,985.5380 1.777 210 - 239 30 10,151,430.72 1.271 240 - 269 4 1,207,250.00 0.151 Total 75 25,553,666.52 3.199 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

~~Miscellaneous~~Summary ~~Reporting~~12 ~~Excess~~Month ~~Interest~~REO 4History* New REO Loans Month REO Percentage Loans in REO 34 Jan-05 0.000% Original Principal Balance 5,~~415~~537,~~570~~675.1600 ~~Extra~~Feb-05 0.000% Current Principal Balance 5,531,061.03 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 76 Jun-05 0.000% Original Principal Balance 10,872,885.00 ~~Overcollateralization~~Jul-05 ~~Amt~~0.000% 22Current Principal Balance 10,~~750~~862,~~021~~584.4931 ~~Overcollateralization~~Aug-05 ~~Deficiency~~0.000% ~~Amt~~Sep-05 0.000% Oct-05 0.039% Nov-05 0.214% Dec-05 0.390% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jan-05 0.000% Original Principal Balance 148,800.00 ~~Overcollateralization~~Feb-05 ~~Increase~~0.000% ~~Amt~~Current Principal Balance 148,210.76 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 3 Jun-05 0.000% Original Principal Balance 213,800.00 ~~Overcollateralization~~Jul-05 ~~Release~~0.000% ~~Amt~~Current Principal Balance 213,102.31 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.017% Dec-05 0.056% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 23 Jan-05 0.000% Original Principal Balance 2,829,400.00 ~~Specified~~Feb-05 ~~Overcollateralization~~0.000% ~~Amt~~Current 22Principal Balance 2,~~750~~826,~~021~~250.4979 ~~Stepdown~~Mar-05 NO0.000% ~~Swap~~Apr-05 IN0.000% 10Current REO Total May-05 0.000% Loans in REO 59 Jun-05 0.000% Original Principal Balance 6,~~075~~766,~~499~~510.7500 ~~Swap~~Jul-05 ~~OUT~~0.000% 11Current Principal Balance 6,~~255~~760,~~327~~939.0669 ~~Trigger~~Aug-05 ~~Event~~0.000% NOSep-05 0.000% Oct-05 0.078% Nov-05 0.322% Dec-05 0.495% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.087% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 9 Jan-05 0.000% Original Principal Balance 2,559,475.00 Feb-05 0.000% Current Principal Balance 2,556,599.48 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 14 Jun-05 0.000% Original Principal Balance 3,892,575.00 Jul-05 0.000% Current Principal Balance 3,888,542.31 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.160% Dec-05 0.487% *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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group ~~Level~~Number ~~Collateral~~REO ~~Statement~~Date State Origination Balance Group 1 0070068234 Dec-2005 01-Mar-2005 AL 80.00 88,000.00 Group 1 0070184510 Nov-2005 01-Mar-2005 GA 72.22 65,000.00 Group 1 0072079551 Dec-2005 01-Apr-2005 MO 95.00 60,800.00 Group 2 0066598335 Oct-2005 01-Mar-2005 TN 89.55 150,000.00 Group 32 ~~Collateral~~0066974452 ~~Description~~Nov-2005 ~~Mixed~~01-Apr-2005 ~~Fixed~~TN ~~Mixed~~85.00 ~~ARM~~75,650.00 ~~Mixed~~Group ~~Fixed~~2 ~~Weighted~~0067539817 ~~Average~~Nov-2005 ~~Coupon~~01-Apr-2005 ~~Rate~~MI 680.~~569804~~00 781,600.~~536881~~00 6Group 2 0067626937 Dec-2005 01-Apr-2005 MI 90.~~084907~~00 ~~Weighted~~82,800.00 ~~Average~~Group ~~Net~~2 ~~Rate~~0067960179 6Dec-2005 01-Apr-2005 MO 90.~~069804~~00 7121,500.~~036881~~00 5Group 2 0067965657 Nov-2005 01-Apr-2005 GA 90.~~584907~~00 ~~Weighted~~238,500.00 ~~Average~~Group ~~Maturity~~2 ~~344~~0068516616 ~~355~~Oct-2005 ~~352~~01-Apr-2005 ~~Beginning~~MO ~~Loan~~85.00 ~~Count~~114,750.00 Group 2 0068581131 Oct-2005 01-Apr-2005 MO 90.00 89,~~594~~640.00 11Group 2 0068606755 Oct-2005 01-Feb-2005 MO 95.00 71,~~041~~250.00 ~~787~~Group ~~Loans~~2 ~~Paid~~0068690957 InNov-2005 ~~Full~~01-Apr-2005 30MO ~~272~~90.00 972,000.00 ~~Ending~~Group ~~Loan~~2 ~~Count~~0069354710 Nov-2005 01-Mar-2005 GA 90.00 135,000.00 Group 2 0069378156 Nov-2005 01-Mar-2005 MI 85.00 127,~~564~~500.00 10Group 2 0069382232 Dec-2005 01-Mar-2005 CO 80.00 164,~~769~~000.00 ~~778~~Group ~~Beginning~~2 ~~Scheduled~~0069563799 ~~Balance~~Nov-2005 ~~423~~01-Mar-2005 GA 95.00 109,~~442~~250.00 Group 2 0069745230 Dec-2005 01-Feb-2005 MO 80.00 60,~~863~~000.4400 1Group 2 0069750354 Nov-2005 01-Mar-2005 GA 90.00 234,~~653~~000.00 Group 2 0070081039 Dec-2005 01-Mar-2005 MI 90.00 151,~~977,987~~200.6200 ~~255~~Group 2 0070123351 Dec-2005 01-Mar-2005 GA 90.00 193,~~067,878~~500.1800 ~~Ending~~Group ~~Scheduled~~2 ~~Balance~~0070132790 ~~417~~Dec-2005 01-Feb-2005 MI 89.47 136,~~532,728~~000.4400 1Group 2 0070180757 Dec-2005 01-Mar-2005 GA 90.00 125,~~603,071,315~~100.4600 ~~252~~Group 2 0070221791 Nov-2005 01-Mar-2005 MO 89.86 62,~~831,738~~000.3300 ~~Record~~Group ~~Date~~2 ~~07/29/~~0070229950 Dec-2005 ~~07/29/~~01-Mar-2005 ~~07/29/~~CO 95.00 180,500.00 Group 2 0070415393 Dec-2005 ~~Principal~~01-Mar-2005 ~~And~~MI ~~Interest~~85.00 ~~Constant~~80,750.00 Group 2 0070489471 Nov-2005 01-Mar-2005 TX 90.00 107,~~771,901~~100.3300 11Group 2 0070507637 Oct-2005 01-Apr-2005 MI 90.00 90,~~636,951~~000.2200 1Group 2 0070741038 Dec-2005 01-Apr-2005 MO 90.00 76,~~559,868~~500.8900 ~~Scheduled~~Group ~~Principal~~2 ~~453~~0070804950 Nov-2005 01-Apr-2005 GA 90.00 125,~~620~~100.7700 1Group 2 0070814678 Nov-2005 01-Apr-2005 MO 90.00 64,~~248,754~~800.8800 ~~266~~Group 2 0070902275 Nov-2005 01-Apr-2005 MI 90.00 76,~~481~~500.8700 ~~Unscheduled~~Group ~~Principal~~2 50070924592 Dec-2005 01-Apr-2005 MO 85.00 72,~~456,514~~250.2300 49Group 2 0070970991 Dec-2005 01-Apr-2005 MI 90.00 162,~~657,917~~900.2800 1Group 2 0070978598 Dec-2005 01-Mar-2005 MN 80.00 148,~~969,657~~000.9800 ~~Scheduled~~Group ~~Interest~~2 0070982038 Dec-2005 01-Mar-2005 MI 90.00 94,500.00 Group 2 0071005474 Oct-2005 01-Apr-2005 MO 75.00 71,~~318,280~~250.5600 10Group 2 0071123954 Nov-2005 01-Mar-2005 TX 80.00 124,~~388,196~~000.3400 1Group 2 0071263354 Dec-2005 01-Apr-2005 MI 90.00 65,~~293,387~~700.0200 ~~Servicing~~Group ~~Fees~~2 ~~176~~0071341630 Dec-2005 01-Apr-2005 MI 70.00 70,~~434~~000.5300 ~~689~~Group 2 0071422711 Dec-2005 01-Apr-2005 MN 75.83 174,~~157~~400.4900 ~~106~~Group 2 0071581318 Oct-2005 01-Apr-2005 MO 90.00 94,~~278~~500.2800 ~~Master~~Group ~~Servicing~~2 ~~Fees~~0071711436 0Nov-2005 01-Apr-2005 TX 80.00 0124,000.00 0Group 2 0071738397 Nov-2005 01-Apr-2005 MI 80.00 ~~Trustee~~177,600.00 ~~Fee~~Group 02 0071815997 Nov-2005 01-Mar-2005 MI 80.00 098,400.00 0Group 2 0071924070 Nov-2005 01-Apr-2005 MI 90.00 ~~FRY~~184,500.00 ~~Amount~~Group 02 0072192834 Dec-2005 01-Apr-2005 GA 95.00 0129,200.00 0Group 2 0072230998 Oct-2005 01-Apr-2005 MO 90.00 ~~Special~~63,000.00 ~~Hazard~~Group ~~Fee~~2 00072304439 Oct-2005 01-Apr-2005 MO 95.00 065,550.00 0Group 2 0072475312 Nov-2005 01-Apr-2005 GA 95.00 ~~Other~~140,600.00 ~~Fee~~Group ~~288~~2 0072674195 Oct-2005 01-Apr-2005 AL 85.00 66,~~796~~810.4200 1Group 2 0072711435 Nov-2005 01-Apr-2005 MO 90.00 62,~~071,391~~100.7000 ~~176~~Group 2 0072796675 Nov-2005 01-Apr-2005 GA 90.00 197,~~839~~100.4000 ~~Pool~~Group ~~Insurance~~2 ~~Fee~~0072808876 0Nov-2005 01-Apr-2005 MI 80.00 063,200.00 0Group 2 0073152795 Dec-2005 01-Apr-2005 MI 90.00 ~~Spread~~85,500.00 1Group 02 0073254716 Dec-2005 01-Apr-2005 GA 85.00 0127,500.00 0Group 2 0073286957 Nov-2005 01-Apr-2005 TN 90.00 ~~Spread~~65,610.00 Group 2 00073312472 Nov-2005 01-Apr-2005 MI 74.48 108,000.00 0Group 2 0073455271 Dec-2005 01-Apr-2005 MI 75.00 0225,000.00 ~~Spread~~Group 32 00073672396 Nov-2005 01-Apr-2005 GA 90.00 0135,000.00 0Group 2 0073762791 Dec-2005 01-Apr-2005 TX 90.00 ~~Net~~102,600.00 ~~Interest~~Group 12 0074720673 Nov-2005 01-May-2005 TX 95.00 71,~~853,049~~250.6100 8Group 4 0067569459 Dec-2005 01-Apr-2005 MN 85.00 255,~~627,647~~000.1500 1Group 4 0068968155 Dec-2005 01-Feb-2005 CO 75.00 528,~~010,269~~750.3400 ~~Realized~~Group ~~Loss~~4 ~~Amount~~0069307197 0Dec-2005 01-Feb-2005 MN 95.00 0228,000.00 0Group 4 0069959039 Dec-2005 01-Mar-2005 RI 95.00 ~~Cumulative~~318,250.00 ~~Realized~~Group ~~Loss~~4 00070427075 Nov-2005 01-Mar-2005 TX 80.00 0472,000.00 0Group 4 0070796958 Nov-2005 01-Mar-2005 GA 95.00 ~~Percentage~~242,250.00 ofGroup ~~Cumulative~~4 ~~Losses~~0070812631 0Dec-2005 01-Mar-2005 GA 95.~~0000~~00 0175,750.~~0000~~00 0Group 4 0071533152 Nov-2005 01-Apr-2005 MI 95.~~0000~~00 ~~Prepayment~~169,100.00 ~~Penalties~~Group 04 0071634075 Dec-2005 01-Apr-2005 MN 95.00 0180,025.00 0Group 4 0071881114 Dec-2005 01-Apr-2005 MI 80.00 ~~Special~~351,200.00 ~~Servicing~~Group ~~Fee~~4 00072027915 Nov-2005 01-Apr-2005 GA 95.00 0213,750.00 0Group 4 0072065238 Nov-2005 01-Apr-2005 GA 80.00 ~~Pass~~236,000.00 Group 4 0073104515 Dec-~~Through~~2005 ~~Rate~~01-Apr-2005 5MN 95.~~251380~~00 6365,750.~~259561~~00 Group 4 0073540239 Dec-2005 01-Apr-2005 GA 95.~~752943~~00 156,750.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group ~~Level~~Number ~~Collateral~~Balance ~~Statement~~Date Delinquent Rate Interest Group 1 0070068234 87,515.91 01-Apr-2005 6 8.600% 4,678.96 Group 1 0070184510 64,891.55 01-May-2005 5 8.950% 3,193.12 Group 1 0072079551 60,694.85 01-Jun-2005 4 ~~Total~~8.800% ~~Collateral~~2,515.15 ~~Description~~Group ~~Mixed~~2 ~~ARM~~0066598335 ~~Mixed~~149,701.65 ~~Fixed~~01-Apr-2005 &6 ~~Arm~~8.950% ~~Weighted~~8,416.19 ~~Average~~Group ~~Coupon~~2 ~~Rate~~0066974452 75,558.00 01-May-2005 5 8.500% 3,519.47 Group 2 0067539817 81,560.28 01-Apr-2005 6 9.550% 4,912.21 Group 2 0067626937 82,749.95 01-Apr-2005 6 8.550% 4,431.41 Group 2 0067960179 121,353.11 01-May-2005 5 8.600% 5,723.44 Group 2 0067965657 238,500.00 01-Mar-2005 7 7.~~138789~~350% 12,213.89 Group 2 0068516616 114,750.00 01-Mar-2005 7 8.~~183756~~900% ~~Weighted~~7,212.40 ~~Average~~Group ~~Net~~2 ~~Rate~~0068581131 89,640.00 01-Mar-2005 7 8.600% 5,432.12 Group 2 0068606755 71,165.98 01-Mar-2005 7 8.650% 4,339.18 Group 2 0068690957 71,971.69 01-Apr-2005 6 10.~~638789~~550% 4,815.28 Group 2 0069354710 134,923.92 01-Mar-2005 7 8.850% 8,429.55 Group 2 0069378156 127,340.12 01-Apr-2005 6 8.~~683756~~350% ~~Weighted~~6,649.14 ~~Average~~Group ~~Maturity~~2 ~~355~~0069382232 ~~354~~163,848.84 ~~Beginning~~01-Mar-2005 ~~Loan~~7 ~~Count~~6.400% 37,~~116~~222.32 17Group 2 0069563799 109,~~538~~250.00 ~~Loans~~01-Feb-2005 ~~Paid~~8 In9.800% ~~Full~~7,601.80 95Group ~~406~~2 ~~Ending~~0069745230 ~~Loan~~59,940.24 ~~Count~~01-Mar-2005 37 9.500% 4,~~021~~037.49 17Group 2 0069750354 233,~~132~~691.26 ~~Beginning~~01-Apr-2005 ~~Scheduled~~6 ~~Balance~~8.100% ~~974~~11,~~171~~812.31 Group 2 0070081039 151,~~028~~056.0082 01-Apr-2005 6 9.700% 9,249.01 Group 2 0070123351 193,281.10 01-Apr-2005 6 8.850% 10,737.44 Group 2 0070132790 135,785.44 01-Apr-2005 6 9.250% 7,905.85 Group 2 0070180757 124,808.90 01-Jun-2005 4 8.750% 5,140.64 Group 2 0070221791 61,971.37 01-Mar-2005 7 9.800% 4,314.07 Group 2 0070229950 180,282.77 01-Apr-2005 6 8.550% 9,654.25 Group 2 0070415393 80,612.47 01-May-2005 5 8.850% 3,~~306~~919.62 Group 2 0070489471 107,~~659~~042.70 01-Mar-2005 7 9.100% 6,~~757~~888.2469 ~~Ending~~Group ~~scheduled~~2 ~~Balance~~0070507637 ~~940~~90,~~062~~000.00 01-Mar-2005 7 9.050% 5,~~962~~758.8320 Group 2 0070741038 76,444.35 01-Apr-2005 6 7.600% 3,~~213~~608.99 Group 2 0070804950 125,~~498~~100.00 01-Mar-2005 7 9.700% 8,~~745~~614.0685 ~~Record~~Group ~~Date~~2 ~~07/29/~~0070814678 64,723.70 01-Jun-2005 ~~07/29/~~4 10.600% 3,265.24 Group 2 0070902275 76,456.89 01-Apr-2005 ~~Principal~~6 ~~And~~8.850% ~~Interest~~4,247.50 ~~Constant~~Group 2 0070924592 72,205.32 01-Apr-2005 6 8.400% 3,~~505~~794.40 Group 2 0070970991 162,~~467~~693.4964 2201-May-2005 5 8.300% 7,~~474~~388.17 Group 2 0070978598 147,~~188~~941.9382 ~~Scheduled~~01-Mar-2005 ~~Principal~~7 ~~710~~10.550% 11,132.8156 Group 2 0070982038 94,~~678~~282.46 01-May-2005 5 7.550% 3,~~990~~868.3354 ~~Unscheduled~~Group ~~Principal~~2 330071005474 71,~~397~~209.42 01-Apr-2005 6 8.800% 3,932.3622 90Group 2 0071123954 124,~~482~~000.00 01-Feb-2005 8 7.750% 6,~~021~~717.8577 ~~Scheduled~~Group ~~Interest~~2 0071263354 65,608.19 01-May-2005 5 9.300% 3,~~795~~362.70 Group 2 0071341630 69,~~334~~913.12 01-May-2005 5 8.400% 3,215.68 19Group 2 0071422711 174,~~795~~295.43 01-Apr-2005 6 8.550% 9,~~198~~333.6077 ~~Servicing~~Group ~~Fees~~2 ~~405~~0071581318 94,~~904~~446.5919 101-Apr-2005 6 8.800% 5,~~377~~215.38 Group 2 0071711436 123,~~774~~902.8930 ~~Master~~01-Apr-2005 ~~Servicing~~6 ~~Fees~~7.200% 05,518.0074 0Group 2 0071738397 177,600.00 ~~Trustee~~01-Mar-2005 ~~Fee~~7 07.00400% 09,161.0080 ~~FRY~~Group ~~Amount~~2 00071815997 98,308.0090 001-Mar-2005 7 6.450% 4,370.27 Group 2 0071924070 184,349.67 01-Apr-2005 6 9.750% 11,349.08 Group 2 0072192834 129,058.01 01-May-2005 5 8.990% 6,380.81 Group 2 0072230998 63,000.00 ~~Special~~01-Mar-2005 ~~Hazard~~7 ~~Fee~~8.800% 03,912.41 Group 2 0072304439 65,550.00 001-Mar-2005 7 9.450% 4,390.89 Group 2 0072475312 140,513.05 01-Apr-2005 6 8.400% 7,383.98 Group 2 0072674195 66,810.00 ~~Other~~01-Mar-2005 ~~Fee~~7 ~~559~~6.990% 3,~~055~~240.85 Group 2 0072711435 62,004.68 01-Jun-2005 4 9.350% 2,740.09 Group 2 0072796675 196,966.40 01-Apr-2005 6 7.950% 9,758.96 Group 2 0072808876 63,~~096~~095.57 01-May-2005 5 8.350% 2,~~083~~883.4866 ~~Pool~~Group ~~Insurance~~2 ~~Fee~~0073152795 085,346.0083 001-May-2005 5 9.000% 4,225.00 ~~Spread~~Group 12 00073254716 127,500.00 001-Mar-2005 7 8.00550% ~~Spread~~7,678.52 Group 2 00073286957 65,530.22 01-May-2005 5 8.500% 3,052.37 Group 2 0073312472 108,000.00 001-Mar-2005 7 8.050% 6,098.53 Group 2 0073455271 224,755.82 01-May-2005 5 9.050% 11,190.99 Group 2 0073672396 134,804.94 01-May-2005 5 7.650% 5,610.03 Group 2 0073762791 102,486.16 01-May-2005 5 8.950% 5,043.12 Group 2 0074720673 71,250.00 ~~Spread~~01-Apr-2005 6 8.700% 3,886.96 0Group 4 0067569459 255,000.00 001-Mar-2005 7 8.00200% ~~Net~~14,686.66 ~~Interest~~Group 4 0068968155 528,~~830~~036.62 01-Mar-2005 7 7.990% 29,~~374~~577.1399 Group 4 0069307197 227,441.58 01-May-2005 5 8.500% 10,593.79 Group 4 0069959039 317,850.96 01-Apr-2005 6 8.350% 16,~~321~~596.77 Group 4 0070427075 471,~~340~~304.2321 ~~Realized~~01-Apr-2005 ~~Loss~~6 ~~Amount~~7.550% 022,092.0080 0Group 4 0070796958 242,250.00 ~~Cumulative~~01-Feb-2005 ~~Realized~~8 ~~Loss~~8.900% 015,217.0038 0Group 4 0070812631 175,269.0039 ~~Percentage~~01-Jun-2005 of4 ~~Cumulative~~8.425% ~~Losses~~6,933.90 0Group 4 0071533152 169,001.~~0000~~70 001-Apr-2005 6 8.~~0000~~700% ~~Prepayment~~9,219.53 ~~Penalties~~Group 04 0071634075 180,025.00 001-Mar-2005 7 8.00100% ~~Special~~10,233.26 ~~Servicing~~Group ~~Fee~~4 00071881114 350,666.0054 001-May-2005 5 7.400% 14,081.47 Group 4 0072027915 213,606.57 01-Apr-2005 6 8.000% 10,654.72 Group 4 0072065238 235,780.35 01-Apr-2005 6 6.350% 9,164.98 Group 4 0073104515 365,750.00 ~~Pass~~01-~~Through~~Mar-2005 ~~Rate~~7 59.~~950135~~250% 23,950.26 Group 4 0073540239 156,559.39 01-May-2005 5 8.~~923079~~500% 7,292.46

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~~164 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 30,534,758.00 Feb-05 0.000% Current Principal ~~Principal~~Balance 30,437,424.96 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 554 Jun-05 0.000% Original Principal Balance 108,335,844.00 Jul-05 0.000% Current Principal Balance 108,098,029.67 Aug-05 0.000% Sep-05 2.277% Oct-05 2.968% Nov-05 3.484% Dec-05 3.878% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group ~~Count~~1 ~~Balance~~12 ~~Balance~~Month ~~Count~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jan-05 0.000% Original Principal Balance 815,400.00 Feb-05 0.000% Current Principal Balance ~~Group~~812,101.52 1Mar-05 300.000% 5Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 19 Jun-05 0.000% Original Principal Balance 2,~~459~~726,~~200~~080.00 5Jul-05 0.000% Current Principal Balance 2,~~435~~717,~~201~~883.2246 Aug-05 0.000% Sep-05 0.00578% Oct-05 0.00604% Nov-05 0.723% Dec-05 0.716% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ~~272~~12 49Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 118 Jan-05 0.000% Original Principal Balance 15,~~793~~797,~~151~~975.00 49Feb-05 0.000% Current Principal Balance 15,~~622~~748,~~110~~366.5260 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 382 Jun-05 0.000% Original Principal Balance 51,572,738.00 Jul-05 0.000% Current Principal Balance 51,456,425.96 Aug-05 0.000% Sep-05 2.193% Oct-05 2.853% Nov-05 3.220% Dec-05 3.768% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 912 1Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 853,~~946~~500.00 Feb-05 0.000% Current Principal Balance 852,~~750~~105.65 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 6 Jun-05 0.000% Original Principal Balance 2,499,100.00 1Jul-05 0.000% Current Principal Balance 2,~~938~~493,~~383~~937.9592 Aug-05 0.000% Sep-05 0.00362% Oct-05 0.00456% Nov-05 0.695% Dec-05 1.026% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 9512 33Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 38 Jan-05 0.000% Original Principal Balance 13,~~504~~067,~~842~~883.00 33Feb-05 0.000% Current Principal Balance 13,~~383~~024,~~745~~851.7819 0Mar-05 0.00000% Apr-05 0.00000% Current Foreclosure Total ~~406~~May-05 900.000% Loans in Foreclosure 147 Jun-05 0.000% Original Principal Balance 51,~~703~~537,~~943~~926.00 90Jul-05 0.000% Current Principal Balance 51,~~379~~429,~~441~~782.4733 0Aug-05 0.00000% 0Sep-05 3.00723% Oct-05 4.970% Nov-05 6.043% Dec-05 6.438% *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 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 26,612.72 Group 2 0 0.00 0.00 0 0.00 0.00 71,756.65 Group 3 0 0.00 0.00 0 0.00 0.00 33,056.83 Group 4 0 0.00 0.00 0 0.00 0.00 39,375.40 Total 0 0.00 0.00 0 0.00 0.00 170,801.60

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0065897175 OH 65.93 01-Feb-2005 74,500.00 73,951.63 Group 1 0067226977 FL 60.00 01-Mar-2005 174,000.00 172,854.59 Group 1 0069021954 CA 59.35 01-Feb-2005 346,000.00 343,410.51 Group 1 0069584399 CA 75.00 01-Mar-2005 165,000.00 164,215.90 Group 1 0069603199 OH 83.00 01-Mar-2005 112,050.00 111,590.34 Group 1 0069757318 FL 54.03 01-Mar-2005 63,750.00 63,441.00 Group 1 0069865871 CA 58.90 01-Mar-2005 117,800.00 117,398.38 Group 1 0070105473 CA 52.00 01-Apr-2005 78,000.00 76,718.99 Group 1 0070313754 NY 70.47 01-Mar-2005 303,000.00 301,443.03 Group 1 0070443510 CA 70.75 01-Mar-2005 141,500.00 140,878.15 Group 1 0070578398 AZ 80.00 01-Mar-2005 156,000.00 155,223.64 Group 1 0070628318 CT 34.63 01-Mar-2005 80,000.00 79,502.17 Group 1 0070663752 NM 95.00 01-Apr-2005 137,750.00 137,440.17 Group 1 0070703350 CA 80.00 01-Mar-2005 232,000.00 230,853.41 Group 1 0071040190 CA 66.95 01-Apr-2005 235,000.00 233,926.23 Group 1 0071081194 CA 70.00 01-Apr-2005 283,500.00 281,991.68 Group 1 0071212278 CA 66.67 01-Mar-2005 172,000.00 170,846.72 Group 1 0071295877 CA 75.00 01-Mar-2005 198,750.00 197,704.67 Group 1 0071476071 CA 53.83 01-Mar-2005 323,000.00 320,932.90 Group 1 0071489678 CA 63.38 01-Apr-2005 315,000.00 313,355.28 Group 1 0071625354 CA 80.00 01-Apr-2005 148,000.00 147,349.34 Group 1 0071819551 MD 60.93 01-Apr-2005 164,500.00 163,696.17 Group 1 0072156318 MO 66.13 01-Apr-2005 82,000.00 81,608.74 Group 1 0072323918 MN 80.00 01-Apr-2005 182,400.00 181,621.16 Group 1 0072339997 CA 75.00 01-Apr-2005 240,000.00 238,517.46 Group 1 0072560196 CA 64.18 01-Apr-2005 308,050.00 306,280.97 Group 1 0072737554 MN 71.36 01-Apr-2005 157,000.00 156,513.69 Group 1 0072799232 MA 74.49 01-Apr-2005 146,000.00 145,279.75 Group 1 0073175317 NJ 78.85 01-Apr-2005 205,000.00 204,237.31 Group 1 0073413239 CT 65.00 01-Apr-2005 117,650.00 117,117.53 Group 2 0064841778 OH 95.00 01-Feb-2005 171,950.00 171,242.08 Group 2 0064855257 FL 79.44 01-Jan-2005 143,000.00 141,838.81 Group 2 0064855976 TN 82.68 01-Feb-2005 105,000.00 104,444.14 Group 2 0065505950 IL 90.00 01-Jan-2005 135,000.00 134,456.62 Group 2 0065594616 MD 95.00 01-Mar-2005 256,500.00 255,181.00 Group 2 0065915217 MO 75.00 01-Mar-2005 185,250.00 184,585.21 Group 2 0066113457 IL 69.70 01-Feb-2005 115,000.00 114,311.93 Group 2 0066361536 FL 80.00 01-Mar-2005 134,400.00 133,799.65 Group 2 0066532516 AZ 70.00 01-Feb-2005 82,600.00 82,314.69 Group 2 0066549619 IL 90.00 01-Mar-2005 207,000.00 206,333.30 Group 2 0066566456 NJ 89.45 01-Mar-2005 195,000.00 193,331.93 Group 2 0066806936 FL 90.00 01-Mar-2005 202,800.00 202,102.67 Group 2 0066806951 IL 77.32 01-Feb-2005 150,000.00 149,201.59 Group 2 0066879255 IL 84.00 01-Mar-2005 147,000.00 146,110.90 Group 2 0066935396 WI 95.00 01-Jan-2005 130,150.00 129,547.80 Group 2 0066996877 FL 80.00 01-Jan-2005 70,400.00 69,966.40 Group 2 0067012971 FL 94.97 01-Mar-2005 152,900.00 152,333.29 Group 2 0067024216 MD 92.78 01-Apr-2005 180,000.00 179,362.92 Group 2 0067154856 GA 44.74 01-Mar-2005 68,000.00 67,770.56 Group 2 0067252791 NY 70.00 01-Feb-2005 266,000.00 265,062.02 Group 2 0067291658 MD 80.00 01-Mar-2005 116,000.00 115,552.98 Group 2 0067322032 CA 86.24 01-Mar-2005 247,500.00 246,252.72 Group 2 0067637553 CA 65.00 01-Feb-2005 102,700.00 102,277.60 Group 2 0067840579 CA 75.00 01-Apr-2005 131,250.00 130,842.59 Group 2 0067883678 AZ 90.00 01-Jan-2005 117,000.00 116,324.17 Group 2 0067937995 CA 95.00 01-Feb-2005 337,250.00 335,122.11 Group 2 0067953356 CA 80.00 01-Feb-2005 112,000.00 111,494.77 Group 2 0068233311 FL 90.00 01-Mar-2005 125,910.00 125,368.09 Group 2 0068367390 AZ 80.00 01-Mar-2005 108,000.00 107,501.93 Group 2 0068522994 CA 70.18 01-Mar-2005 120,000.00 119,451.79 Group 2 0068628676 NY 75.00 01-Mar-2005 270,000.00 268,701.75 Group 2 0068706431 CA 80.00 01-Feb-2005 344,000.00 342,348.25 Group 2 0068875715 CA 57.03 01-Feb-2005 211,000.00 210,131.39 Group 2 0068900216 NC 90.00 01-Apr-2005 84,600.00 84,365.40 Group 2 0068929090 MO 80.00 01-Apr-2005 97,600.00 97,274.79 Group 2 0068961192 AZ 80.00 01-Feb-2005 113,600.00 112,811.39 Group 2 0069050151 OH 75.00 01-Mar-2005 356,250.00 354,997.52 Group 2 0069051951 CA 90.00 01-Mar-2005 252,000.00 250,871.42 Group 2 0069056513 MN 95.00 01-Feb-2005 187,150.00 186,078.28 Group 2 0069108777 IN 90.00 01-Apr-2005 76,500.00 76,264.97 Group 2 0069162436 NV 90.00 01-Feb-2005 117,000.00 116,450.46 Group 2 0069227957 MD 68.11 01-Mar-2005 252,000.00 250,417.25 Group 2 0069274553 FL 90.00 01-Mar-2005 121,500.00 120,897.12 Group 2 0069315075 NJ 65.00 01-Mar-2005 198,250.00 197,689.55 Group 2 0069354355 FL 85.00 01-Mar-2005 199,750.00 198,964.59 Group 2 0069377596 MD 80.00 01-Mar-2005 148,000.00 147,138.18 Group 2 0069399715 FL 80.00 01-Mar-2005 129,600.00 128,946.87 Group 2 0069419117 CA 90.00 01-Mar-2005 189,000.00 188,412.94 Group 2 0069452795 MD 94.95 01-Mar-2005 80,705.00 80,439.57 Group 2 0069470193 NM 90.00 01-Apr-2005 216,000.00 215,359.71 Group 2 0069494151 IL 80.00 01-Feb-2005 164,000.00 163,212.50 Group 2 0069507796 MN 90.00 01-Feb-2005 124,200.00 123,644.00 Group 2 0069540714 MI 65.00 01-Mar-2005 66,300.00 66,070.47 Group 2 0069543031 CA 75.00 01-Mar-2005 255,000.00 253,764.24 Group 2 0069621951 TX 70.00 01-Mar-2005 79,100.00 78,885.62 Group 2 0069638955 CA 63.22 01-Mar-2005 275,000.00 274,100.41 Group 2 0069678712 OH 80.00 01-Feb-2005 108,800.00 108,283.79 Group 2 0069682755 FL 75.00 01-Mar-2005 318,750.00 317,707.27 Group 2 0069685279 AZ 90.00 01-Mar-2005 118,800.00 118,277.27 Group 2 0069698157 OH 80.00 01-Feb-2005 72,000.00 71,661.83 Group 2 0069700318 CA 65.00 01-Feb-2005 292,500.00 291,084.25 Group 2 0069702751 FL 80.00 01-Mar-2005 145,848.00 145,018.68 Group 2 0069710911 AZ 95.00 01-Mar-2005 128,250.00 127,834.74 Group 2 0069712552 CA 90.00 01-Mar-2005 271,800.00 270,508.42 Group 2 0069716033 NJ 85.00 01-Mar-2005 276,250.00 274,830.49 Group 2 0069739316 FL 86.67 01-Mar-2005 104,000.00 103,460.35 Group 2 0069746071 CA 70.19 01-Feb-2005 186,000.00 185,044.23 Group 2 0069763357 NJ 61.35 01-Mar-2005 100,000.00 99,672.87 Group 2 0069776797 FL 60.94 01-Feb-2005 195,000.00 194,074.86 Group 2 0069792075 CA 68.34 01-Feb-2005 214,600.00 213,534.26 Group 2 0069797579 NC 90.00 01-May-2005 88,650.00 88,404.76 Group 2 0069800514 CA 90.00 01-Mar-2005 346,500.00 344,853.43 Group 2 0069801595 IL 80.00 01-Mar-2005 124,000.00 123,254.18 Group 2 0069827194 MD 88.54 01-Mar-2005 255,000.00 253,788.27 Group 2 0069835593 CA 66.21 01-Mar-2005 192,000.00 191,148.61 Group 2 0069841997 NJ 77.78 01-Mar-2005 280,000.00 278,974.54 Group 2 0069885879 CA 75.00 01-Mar-2005 251,250.00 250,305.59 Group 2 0069894038 NV 80.00 01-Mar-2005 200,000.00 198,778.87 Group 2 0069916997 WI 80.00 01-Mar-2005 134,400.00 133,986.86 Group 2 0069924793 CA 74.29 01-Mar-2005 157,500.00 156,995.30 Group 2 0069959997 IL 90.00 01-Mar-2005 247,500.00 246,240.31 Group 2 0069987030 GA 90.00 01-Mar-2005 125,910.00 125,419.74 Group 2 0069988954 MD 75.00 01-Mar-2005 217,125.00 216,202.54 Group 2 0070080593 NY 90.00 01-Apr-2005 209,700.00 209,049.13 Group 2 0070121439 CA 84.81 01-Mar-2005 240,000.00 238,680.42 Group 2 0070172598 CA 70.00 01-Mar-2005 168,000.00 167,255.03 Group 2 0070180476 IL 80.00 01-Mar-2005 151,200.00 150,068.14 Group 2 0070208996 CA 80.00 01-Mar-2005 232,000.00 230,886.63 Group 2 0070234190 MN 75.00 01-Mar-2005 127,500.00 126,724.21 Group 2 0070242672 NV 80.00 01-Mar-2005 128,000.00 127,521.57 Group 2 0070243837 CA 95.00 01-Mar-2005 399,000.00 397,734.69 Group 2 0070246079 UT 80.00 01-Mar-2005 118,800.00 118,165.41 Group 2 0070272471 CA 80.00 01-Mar-2005 164,000.00 163,098.25 Group 2 0070273032 CA 85.00 01-Mar-2005 221,000.00 220,020.02 Group 2 0070278114 IL 80.00 01-Mar-2005 158,400.00 156,366.39 Group 2 0070280359 MD 75.00 01-Apr-2005 86,250.00 85,898.91 Group 2 0070283551 IL 94.67 01-Mar-2005 213,000.00 212,266.38 Group 2 0070325154 IL 95.00 01-Mar-2005 175,655.00 175,153.18 Group 2 0070329958 GA 90.00 01-Mar-2005 123,300.00 122,795.20 Group 2 0070384433 CA 68.06 01-Mar-2005 245,000.00 243,489.90 Group 2 0070390877 CA 49.02 01-Mar-2005 250,000.00 248,459.08 Group 2 0070404553 OH 70.00 01-Apr-2005 77,000.00 76,743.41 Group 2 0070408471 GA 95.00 01-Apr-2005 190,000.00 189,445.34 Group 2 0070430079 IL 95.00 01-Mar-2005 127,300.00 126,777.81 Group 2 0070437512 FL 85.00 01-Apr-2005 165,750.00 165,169.21 Group 2 0070438635 CA 77.62 01-Mar-2005 163,000.00 162,223.86 Group 2 0070468913 KY 65.00 01-Mar-2005 73,450.00 73,304.16 Group 2 0070469713 CA 69.77 01-Mar-2005 150,000.00 149,354.45 Group 2 0070473475 KY 65.00 01-Mar-2005 79,300.00 79,114.78 Group 2 0070488119 MI 75.00 01-Mar-2005 226,500.00 225,582.07 Group 2 0070514799 IL 80.00 01-Mar-2005 114,400.00 113,788.93 Group 2 0070529516 CA 64.90 01-Apr-2005 233,000.00 232,124.53 Group 2 0070533914 CA 66.67 01-Mar-2005 140,000.00 139,280.54 Group 2 0070560073 MD 93.36 01-Mar-2005 281,000.00 279,527.77 Group 2 0070585716 CA 65.00 01-Mar-2005 292,500.00 291,824.26 Group 2 0070586235 IL 90.00 01-Mar-2005 256,500.00 255,417.91 Group 2 0070586631 MD 85.00 01-Mar-2005 170,000.00 169,204.87 Group 2 0070611637 OH 74.62 01-Mar-2005 108,200.00 107,485.32 Group 2 0070612676 MN 71.00 01-Mar-2005 151,159.00 150,447.71 Group 2 0070616917 CA 80.00 01-Mar-2005 188,000.00 186,925.96 Group 2 0070624630 CA 88.08 01-Mar-2005 340,000.00 338,094.36 Group 2 0070625595 CA 80.00 01-Mar-2005 260,000.00 258,967.30 Group 2 0070631353 NJ 75.00 01-Mar-2005 135,000.00 134,490.22 Group 2 0070637715 OH 90.00 01-Mar-2005 67,950.00 67,718.36 Group 2 0070643119 WI 79.28 01-Mar-2005 88,000.00 87,577.66 Group 2 0070643754 MD 93.44 01-Apr-2005 171,000.00 170,344.62 Group 2 0070649397 FL 80.00 01-Mar-2005 77,600.00 77,356.46 Group 2 0070655311 IL 95.00 01-Mar-2005 237,500.00 236,560.50 Group 2 0070661798 CA 58.18 01-Mar-2005 160,000.00 159,331.75 Group 2 0070709639 CA 79.76 01-Mar-2005 335,000.00 333,027.98 Group 2 0070709712 AZ 95.00 01-Apr-2005 123,500.00 123,194.60 Group 2 0070710876 CA 76.77 01-Mar-2005 249,500.00 248,128.23 Group 2 0070716030 NV 69.23 01-Mar-2005 135,000.00 134,159.99 Group 2 0070724034 MO 95.00 01-Apr-2005 218,500.00 217,878.48 Group 2 0070744636 CA 75.00 01-Mar-2005 114,750.00 114,393.58 Group 2 0070759998 AZ 89.99 01-Apr-2005 82,700.00 82,389.23 Group 2 0070791637 IL 90.00 01-Mar-2005 162,000.00 161,245.19 Group 2 0070811799 FL 90.00 01-Mar-2005 158,400.00 157,758.05 Group 2 0070840079 NV 95.00 01-Mar-2005 332,500.00 330,963.26 Group 2 0070869078 IL 73.68 01-Apr-2005 140,000.00 139,419.46 Group 2 0070893193 NV 90.00 01-Apr-2005 142,200.00 141,749.55 Group 2 0070896436 CA 35.09 01-Mar-2005 200,000.00 198,982.21 Group 2 0070934559 IL 80.00 01-Apr-2005 292,000.00 290,728.73 Group 2 0070948112 CA 75.00 01-Mar-2005 165,000.00 164,176.03 Group 2 0070988712 FL 85.00 01-Apr-2005 95,200.00 94,978.73 Group 2 0070991070 MI 90.00 01-Apr-2005 62,667.00 62,495.04 Group 2 0071018071 AZ 81.07 01-Mar-2005 113,500.00 113,111.12 Group 2 0071019392 UT 80.00 01-Apr-2005 148,000.00 147,549.88 Group 2 0071022479 IL 78.21 01-Apr-2005 262,000.00 261,057.25 Group 2 0071032593 CA 77.78 01-Mar-2005 210,000.00 208,822.99 Group 2 0071048391 TX 80.00 01-Apr-2005 131,016.00 130,411.54 Group 2 0071048870 FL 90.00 01-Mar-2005 229,500.00 227,815.21 Group 2 0071056758 FL 90.00 01-Mar-2005 121,500.00 121,141.77 Group 2 0071074918 GA 80.00 01-Mar-2005 140,530.00 139,988.52 Group 2 0071079917 CA 75.00 01-Mar-2005 300,000.00 298,779.38 Group 2 0071122352 CA 70.00 01-Mar-2005 168,000.00 166,914.73 Group 2 0071171078 FL 95.00 01-Apr-2005 292,600.00 291,701.02 Group 2 0071179634 CA 71.66 01-Mar-2005 286,656.00 285,031.88 Group 2 0071180277 CA 75.00 01-Mar-2005 297,750.00 296,659.57 Group 2 0071185813 MD 87.80 01-May-2005 259,000.00 258,279.99 Group 2 0071212831 FL 80.00 01-Apr-2005 212,000.00 211,183.41 Group 2 0071213516 MD 95.00 01-Mar-2005 133,000.00 132,560.39 Group 2 0071216758 IL 90.00 01-Mar-2005 171,000.00 170,411.05 Group 2 0071222277 AZ 80.00 01-Mar-2005 280,000.00 278,931.95 Group 2 0071230833 FL 90.00 01-Apr-2005 109,800.00 109,340.24 Group 2 0071239750 CA 80.00 01-Mar-2005 340,000.00 338,649.55 Group 2 0071240238 FL 90.00 01-Apr-2005 247,500.00 246,539.51 Group 2 0071244230 IL 90.00 01-Mar-2005 147,600.00 146,705.59 Group 2 0071262638 IL 62.86 01-Mar-2005 132,000.00 131,458.56 Group 2 0071320790 NJ 85.00 01-Mar-2005 255,000.00 253,902.50 Group 2 0071329478 MI 88.86 01-Mar-2005 175,950.00 175,162.01 Group 2 0071353114 MD 78.87 01-Apr-2005 188,500.00 187,428.29 Group 2 0071356919 GA 80.00 01-Apr-2005 132,400.00 131,829.16 Group 2 0071360473 AZ 94.49 01-Mar-2005 185,200.00 184,624.76 Group 2 0071363592 MI 79.33 01-Mar-2005 130,500.00 129,902.24 Group 2 0071363634 FL 90.00 01-Apr-2005 153,000.00 152,584.49 Group 2 0071383277 IL 90.00 01-Mar-2005 117,000.00 116,520.07 Group 2 0071401236 CA 75.00 01-Mar-2005 146,250.00 145,662.52 Group 2 0071408033 CA 80.00 01-Apr-2005 113,600.00 113,197.90 Group 2 0071408637 NV 72.96 01-Apr-2005 197,000.00 196,556.92 Group 2 0071421275 FL 90.00 01-Apr-2005 125,910.00 125,534.84 Group 2 0071438238 CA 92.11 01-Apr-2005 350,000.00 348,338.09 Group 2 0071438279 FL 80.00 01-Mar-2005 110,160.00 109,582.84 Group 2 0071446793 MI 90.00 01-Apr-2005 282,600.00 281,791.90 Group 2 0071476436 IL 44.35 01-Mar-2005 157,000.00 156,356.01 Group 2 0071490791 NY 90.00 01-Apr-2005 427,500.00 425,727.34 Group 2 0071490833 CA 83.72 01-Apr-2005 180,000.00 179,323.65 Group 2 0071491435 NJ 82.38 01-Apr-2005 173,000.00 172,336.94 Group 2 0071496756 GA 80.00 01-Mar-2005 99,000.00 98,582.33 Group 2 0071510192 CA 80.00 01-Mar-2005 144,000.00 143,342.17 Group 2 0071529671 MD 75.00 01-Apr-2005 139,500.00 138,996.31 Group 2 0071554638 IL 95.00 01-Mar-2005 278,350.00 277,078.44 Group 2 0071554836 CA 74.79 01-Mar-2005 266,250.00 265,157.85 Group 2 0071581151 WI 75.00 01-Mar-2005 123,750.00 123,069.58 Group 2 0071656359 CA 53.75 01-Apr-2005 150,500.00 149,875.90 Group 2 0071659353 IL 90.00 01-Apr-2005 181,800.00 181,326.36 Group 2 0071705834 KS 95.00 01-Apr-2005 133,000.00 132,373.07 Group 2 0071707194 NY 80.00 01-Apr-2005 256,000.00 254,921.27 Group 2 0071730873 NV 80.00 01-Mar-2005 232,000.00 231,026.27 Group 2 0071755276 FL 92.49 01-Apr-2005 200,700.00 199,917.28 Group 2 0071761993 IL 89.96 01-Apr-2005 81,500.00 81,164.94 Group 2 0071763916 MI 80.00 01-Mar-2005 88,800.00 88,270.42 Group 2 0071769996 CA 76.39 01-Apr-2005 275,000.00 273,773.38 Group 2 0071780878 FL 80.00 01-Apr-2005 226,400.00 225,598.71 Group 2 0071799035 NV 58.67 01-Apr-2005 220,000.00 218,818.48 Group 2 0071808919 CA 95.00 01-Apr-2005 299,250.00 298,091.68 Group 2 0071847198 MA 40.48 01-Apr-2005 85,000.00 84,725.23 Group 2 0071861314 IL 60.00 01-Apr-2005 88,200.00 87,758.12 Group 2 0071890479 AZ 95.00 01-Apr-2005 126,350.00 125,977.37 Group 2 0071901839 WI 80.00 01-Apr-2005 108,000.00 107,475.13 Group 2 0071992150 CA 85.00 01-Apr-2005 263,500.00 262,407.34 Group 2 0072041791 NV 90.00 01-Apr-2005 99,000.00 98,589.49 Group 2 0072056393 MD 66.44 01-Apr-2005 299,000.00 297,772.24 Group 2 0072064512 AZ 90.00 01-Apr-2005 164,700.00 164,036.84 Group 2 0072076078 IL 60.48 01-Apr-2005 164,500.00 163,837.64 Group 2 0072123953 IL 90.00 01-Apr-2005 166,500.00 165,795.98 Group 2 0072143399 UT 82.46 01-Apr-2005 235,000.00 233,816.25 Group 2 0072176951 CA 44.00 01-Apr-2005 312,400.00 311,214.43 Group 2 0072182918 CA 79.41 01-Apr-2005 270,000.00 268,705.64 Group 2 0072200397 UT 90.00 01-Apr-2005 296,100.00 295,103.36 Group 2 0072221476 FL 89.93 01-Apr-2005 125,000.00 124,530.32 Group 2 0072250590 MA 36.36 01-Apr-2005 80,000.00 79,768.88 Group 2 0072260557 MI 90.00 01-Apr-2005 94,500.00 94,278.25 Group 2 0072276355 CA 80.00 01-Apr-2005 264,000.00 263,229.39 Group 2 0072298714 AZ 80.00 01-Apr-2005 338,000.00 336,873.75 Group 2 0072299159 IL 79.44 01-Apr-2005 85,000.00 84,600.19 Group 2 0072319999 FL 90.00 01-Apr-2005 122,400.00 122,057.13 Group 2 0072334113 IL 90.00 01-Apr-2005 108,000.00 107,687.96 Group 2 0072343551 NV 90.00 01-Apr-2005 246,600.00 245,727.18 Group 2 0072471956 MD 75.00 01-Apr-2005 246,000.00 245,138.00 Group 2 0072499551 NY 58.89 01-Apr-2005 265,000.00 263,879.44 Group 2 0072504475 CA 85.00 01-Apr-2005 310,250.00 310,250.00 Group 2 0072505159 MI 75.00 01-Apr-2005 142,500.00 141,885.57 Group 2 0072528037 FL 80.00 01-Apr-2005 145,600.00 144,867.97 Group 2 0072566151 AZ 80.00 01-Apr-2005 152,000.00 151,357.25 Group 2 0072579154 NY 80.00 01-Apr-2005 292,000.00 290,334.25 Group 2 0072592793 MO 82.17 01-Apr-2005 123,250.00 122,804.24 Group 2 0072610959 CA 80.00 01-Apr-2005 224,000.00 222,936.38 Group 2 0072618473 NM 95.00 01-Apr-2005 157,700.00 157,253.68 Group 2 0072620198 MD 44.07 01-Apr-2005 130,000.00 129,358.68 Group 2 0072656796 IL 95.00 01-Apr-2005 184,300.00 184,299.99 Group 2 0072670599 CA 42.07 01-Apr-2005 130,000.00 129,370.82 Group 2 0072713233 CA 80.00 01-Apr-2005 220,000.00 218,738.84 Group 2 0072775752 IL 90.00 01-Apr-2005 221,400.00 220,639.62 Group 2 0072856230 MO 80.00 01-Apr-2005 66,400.00 66,207.78 Group 2 0072857030 WI 93.66 01-Apr-2005 285,650.00 285,649.99 Group 2 0072871353 NJ 54.00 01-Apr-2005 270,000.00 268,796.83 Group 2 0072941073 FL 95.00 01-May-2005 256,500.00 255,845.64 Group 2 0072986078 NY 90.00 01-Apr-2005 297,000.00 297,000.00 Group 2 0072995434 CA 71.43 01-Apr-2005 250,000.00 248,566.88 Group 2 0072999154 MD 94.71 01-Apr-2005 161,000.00 160,354.59 Group 2 0073153033 CA 66.67 01-Apr-2005 300,000.00 298,462.91 Group 2 0073175879 FL 77.17 01-Apr-2005 216,000.00 214,830.39 Group 2 0073203671 NC 90.00 01-Apr-2005 64,800.00 64,620.33 Group 2 0073209355 OH 70.00 01-Apr-2005 147,000.00 146,705.91 Group 2 0073217796 FL 80.00 01-Apr-2005 152,000.00 152,000.00 Group 2 0073249195 GA 95.00 01-Apr-2005 190,000.00 189,320.76 Group 2 0073253312 IL 95.00 01-Apr-2005 308,750.00 308,661.22 Group 2 0073293151 FL 78.95 01-Apr-2005 150,000.00 149,469.09 Group 2 0073330318 OK 95.00 01-Apr-2005 129,200.00 128,838.08 Group 2 0073395998 MD 75.00 01-Apr-2005 69,750.00 69,494.61 Group 2 0073419715 MD 80.00 01-Apr-2005 208,000.00 207,292.78 Group 2 0073428716 CA 64.52 01-Apr-2005 200,000.00 198,884.98 Group 2 0073445678 CA 75.00 01-Apr-2005 204,000.00 203,137.27 Group 2 0073451353 WI 90.00 01-Apr-2005 71,100.00 70,890.31 Group 2 0073491474 CA 90.00 01-Apr-2005 144,000.00 143,191.69 Group 2 0073583593 NY 78.57 01-Apr-2005 330,000.00 328,944.05 Group 2 0073746430 IL 73.79 01-Apr-2005 290,000.00 290,000.00 Group 2 0073787871 MO 57.84 01-May-2005 147,500.00 146,704.68 Group 2 0074737636 WA 95.00 01-May-2005 137,750.00 137,442.45 Group 2 0075038679 AZ 85.00 01-May-2005 199,750.00 199,245.55 Group 2 0101930428 CA 80.00 01-Feb-2005 212,000.00 211,170.80 Group 3 0066801291 CT 52.71 01-Mar-2005 184,500.00 183,673.69 Group 3 0067794032 AZ 91.67 01-Feb-2005 104,500.00 102,124.67 Group 3 0069771756 CA 48.65 01-Mar-2005 450,000.00 447,477.90 Group 3 0071282719 NY 77.54 01-Mar-2005 328,000.00 327,297.28 Group 3 0071334791 WA 66.25 01-Apr-2005 106,000.00 105,667.63 Group 3 0071472872 HI 80.00 01-Apr-2005 284,000.00 283,014.81 Group 3 0071595391 IL 80.00 01-Apr-2005 128,000.00 127,457.45 Group 3 0072265598 CA 85.00 01-Apr-2005 225,250.00 224,017.46 Group 3 0072512676 CA 62.05 01-Apr-2005 136,500.00 135,870.26 Group 4 0064408719 OH 70.00 01-Jan-2005 165,900.00 165,426.82 Group 4 0064445414 CA 80.00 01-Jan-2005 284,000.00 282,116.90 Group 4 0064773054 MD 95.00 01-Mar-2005 408,500.00 406,967.24 Group 4 0065406290 FL 95.00 01-Feb-2005 199,500.00 198,504.95 Group 4 0065463374 NY 69.86 01-Mar-2005 510,000.00 508,365.88 Group 4 0065727059 MA 80.00 01-Mar-2005 160,000.00 159,364.50 Group 4 0066855099 FL 95.00 01-Mar-2005 307,800.00 306,782.63 Group 4 0067544072 CA 80.00 01-Jan-2005 188,000.00 186,461.89 Group 4 0067720912 RI 94.74 01-Feb-2005 216,000.00 215,119.82 Group 4 0067895193 CA 90.00 01-Feb-2005 477,000.00 475,352.77 Group 4 0068045558 NC 80.00 01-Feb-2005 176,000.00 175,095.60 Group 4 0068210558 CA 85.00 01-Feb-2005 646,000.00 642,407.82 Group 4 0068435437 CA 80.00 01-Feb-2005 308,000.00 305,941.72 Group 4 0068547793 FL 94.34 01-Feb-2005 500,000.00 497,430.72 Group 4 0068606359 CA 95.00 01-Feb-2005 467,400.00 464,925.84 Group 4 0068723519 FL 80.00 01-Feb-2005 181,200.00 180,089.32 Group 4 0068724871 FL 88.68 01-Mar-2005 650,000.00 647,824.83 Group 4 0069252278 NY 80.00 01-Mar-2005 174,800.00 173,848.34 Group 4 0069451193 AZ 95.00 01-Feb-2005 223,725.00 222,695.16 Group 4 0069504439 FL 90.00 01-Feb-2005 424,800.00 422,883.70 Group 4 0069523470 IL 90.00 01-Mar-2005 184,500.00 183,914.91 Group 4 0069596914 CA 95.00 01-Mar-2005 370,490.00 369,105.24 Group 4 0069602472 FL 90.00 01-Mar-2005 191,250.00 190,393.45 Group 4 0069725752 CA 94.99 01-Feb-2005 596,000.00 593,365.27 Group 4 0069799310 AZ 95.00 01-Feb-2005 346,750.00 345,637.32 Group 4 0069938074 CA 80.00 01-Mar-2005 268,320.00 266,980.97 Group 4 0070128079 CA 80.00 01-Mar-2005 396,000.00 393,822.76 Group 4 0070128798 CA 80.00 01-Feb-2005 360,000.00 357,706.62 Group 4 0070134119 IL 80.00 01-Mar-2005 179,200.00 178,288.05 Group 4 0070140116 CA 95.00 01-Mar-2005 318,250.00 316,947.20 Group 4 0070201157 IL 95.00 01-Mar-2005 356,250.00 354,931.92 Group 4 0070227517 FL 80.00 01-Mar-2005 168,000.00 167,282.78 Group 4 0070281639 CA 82.35 01-Mar-2005 420,000.00 418,192.40 Group 4 0070314679 FL 80.00 01-Apr-2005 160,000.00 159,374.50 Group 4 0070356712 IL 95.00 01-Mar-2005 285,000.00 283,710.89 Group 4 0070359674 FL 80.00 01-Mar-2005 192,000.00 191,096.56 Group 4 0070374590 IL 80.00 01-Mar-2005 302,800.00 301,119.09 Group 4 0070388475 AZ 95.00 01-Apr-2005 161,500.00 161,003.82 Group 4 0070443270 NV 80.00 01-Mar-2005 251,706.00 250,673.52 Group 4 0070459516 IL 74.00 01-Mar-2005 370,000.00 368,454.69 Group 4 0070461710 FL 80.00 01-Mar-2005 237,600.00 236,367.17 Group 4 0070511357 CA 75.00 01-Mar-2005 506,250.00 504,005.16 Group 4 0070572995 CA 94.94 01-Mar-2005 394,000.00 392,217.89 Group 4 0070577119 IL 95.00 01-Apr-2005 361,000.00 359,784.90 Group 4 0070587159 IL 80.00 01-Mar-2005 172,000.00 171,460.20 Group 4 0070597638 CA 80.00 01-Mar-2005 476,000.00 473,618.79 Group 4 0070669437 FL 95.00 01-Mar-2005 368,970.00 367,397.83 Group 4 0070706072 CA 84.92 01-Mar-2005 501,000.00 497,964.10 Group 4 0070715594 CA 74.77 01-Mar-2005 400,000.00 397,576.09 Group 4 0070728910 NJ 90.00 01-Mar-2005 261,000.00 259,941.94 Group 4 0070832753 CA 79.79 01-Mar-2005 750,000.00 746,607.72 Group 4 0070836630 AZ 80.00 01-Mar-2005 380,000.00 378,364.57 Group 4 0070840319 CA 90.00 01-Mar-2005 378,000.00 376,290.24 Group 4 0070900758 IL 71.43 01-Mar-2005 500,000.00 497,499.88 Group 4 0070931670 CA 80.00 01-Mar-2005 408,000.00 405,883.05 Group 4 0070967351 CA 80.00 01-Mar-2005 296,000.00 294,119.45 Group 4 0070968870 HI 80.00 01-Mar-2005 160,800.00 159,973.72 Group 4 0071049837 CA 82.93 01-Mar-2005 372,000.00 369,707.16 Group 4 0071186431 IL 80.00 01-Mar-2005 279,920.00 276,321.12 Group 4 0071199673 MD 90.00 01-Apr-2005 517,500.00 515,810.16 Group 4 0071227193 CA 80.00 01-Apr-2005 528,000.00 526,624.44 Group 4 0071374995 CA 86.75 01-Apr-2005 360,000.00 358,751.16 Group 4 0071437677 IL 94.06 01-Mar-2005 475,000.00 473,016.12 Group 4 0071558316 CA 80.00 01-Mar-2005 274,800.00 273,593.52 Group 4 0071831713 CA 80.00 01-Apr-2005 342,320.00 340,595.66 Group 4 0071862791 CA 90.00 01-Apr-2005 576,000.00 573,238.68 Group 4 0071887673 MD 77.87 01-Mar-2005 634,600.00 631,701.11 Group 4 0071942072 CA 67.23 01-Apr-2005 400,000.00 398,101.09 Group 4 0072083074 NY 62.50 01-Apr-2005 600,000.00 596,954.75 Group 4 0072189194 IL 80.00 01-Apr-2005 160,800.00 160,029.12 Group 4 0072228992 CA 80.00 01-Apr-2005 552,000.00 549,477.53 Group 4 0072281793 MA 80.00 01-Apr-2005 286,400.00 285,302.31 Group 4 0072312994 MI 90.00 01-Apr-2005 432,000.00 430,026.03 Group 4 0072317399 FL 90.00 01-Apr-2005 234,000.00 233,258.76 Group 4 0072404593 CA 85.00 01-Apr-2005 454,750.00 452,827.13 Group 4 0072408438 MA 80.00 01-Apr-2005 307,200.00 306,079.65 Group 4 0072467913 NJ 75.00 01-Apr-2005 186,750.00 186,133.96 Group 4 0072516438 CA 90.00 01-Apr-2005 184,500.00 183,891.41 Group 4 0072517477 CA 80.00 01-Apr-2005 232,000.00 230,999.72 Group 4 0072517873 CA 80.00 01-Apr-2005 360,000.00 358,905.20 Group 4 0072583032 MD 85.00 01-Apr-2005 442,000.00 439,921.25 Group 4 0072619075 CA 95.00 01-Apr-2005 403,750.00 402,306.64 Group 4 0072636715 IL 80.00 01-Apr-2005 271,200.00 270,086.40 Group 4 0072704075 CA 57.90 01-Apr-2005 370,000.00 367,936.82 Group 4 0072800956 IL 80.00 01-Apr-2005 372,000.00 370,411.62 Group 4 0072819758 FL 90.00 01-Apr-2005 260,100.00 259,081.23 Group 4 0072834351 CA 90.00 01-Apr-2005 207,900.00 207,156.76 Group 4 0072872195 FL 90.00 01-Apr-2005 175,491.00 174,898.72 Group 4 0072937394 IL 90.00 01-Apr-2005 360,000.00 358,905.20 Group 4 0073022352 CA 90.63 01-Apr-2005 580,000.00 580,000.00 Group 4 0073118192 CA 75.00 01-May-2005 450,000.00 448,526.09 Group 4 0073201196 CA 82.02 01-Apr-2005 406,000.00 405,998.32 Group 4 0073605750 CA 84.09 01-Apr-2005 597,000.00 594,779.01 Group 4 0073939951 IL 80.00 01-Apr-2005 410,400.00 408,506.61 Group 4 0075980078 CA 80.00 01-May-2005 351,200.00 350,015.39

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0065897175 Loan Paid in Full (1) 6.050% 360 6 Group 1 0067226977 Loan Paid in Full 0 5.850% 360 5 Group 1 0069021954 Loan Paid in Full 0 5.700% 360 6 Group 1 0069584399 Loan Paid in Full 0 7.250% 360 5 Group 1 0069603199 Loan Paid in Full 0 7.990% 360 5 Group 1 0069757318 Loan Paid in Full (1) 7.150% 360 5 Group 1 0069865871 Loan Paid in Full 0 8.900% 360 5 Group 1 0070105473 Loan Paid in Full 0 7.500% 180 4 Group 1 0070313754 Loan Paid in Full 0 6.850% 360 5 Group 1 0070443510 Loan Paid in Full 0 7.650% 360 5 Group 1 0070578398 Loan Paid in Full 0 7.050% 360 5 Group 1 0070628318 Loan Paid in Full 2 5.850% 360 5 Group 1 0070663752 Loan Paid in Full 0 10.000% 360 4 Group 1 0070703350 Loan Paid in Full 0 7.050% 360 5 Group 1 0071040190 Loan Paid in Full 0 6.500% 360 4 Group 1 0071081194 Loan Paid in Full 0 5.700% 360 4 Group 1 0071212278 Loan Paid in Full 0 5.450% 360 5 Group 1 0071295877 Loan Paid in Full 0 6.730% 360 5 Group 1 0071476071 Loan Paid in Full 0 5.700% 360 5 Group 1 0071489678 Loan Paid in Full 0 5.800% 360 4 Group 1 0071625354 Loan Paid in Full 0 6.700% 360 4 Group 1 0071819551 Loan Paid in Full 0 6.150% 360 4 Group 1 0072156318 Loan Paid in Full 0 6.275% 360 4 Group 1 0072323918 Loan Paid in Full 0 6.850% 360 4 Group 1 0072339997 Loan Paid in Full 0 5.200% 360 4 Group 1 0072560196 Loan Paid in Full 0 5.450% 360 4 Group 1 0072737554 Loan Paid in Full 0 8.460% 360 4 Group 1 0072799232 Loan Paid in Full 0 6.100% 360 4 Group 1 0073175317 Loan Paid in Full 0 7.550% 360 4 Group 1 0073413239 Loan Paid in Full 0 6.550% 360 4 Group 2 0064841778 Loan Paid in Full 0 8.750% 360 6 Group 2 0064855257 Loan Paid in Full 0 5.990% 360 7 Group 2 0064855976 Loan Paid in Full 0 7.500% 360 6 Group 2 0065505950 Loan Paid in Full 0 9.525% 360 7 Group 2 0065594616 Loan Paid in Full 0 7.700% 360 5 Group 2 0065915217 Loan Paid in Full 0 8.650% 360 5 Group 2 0066113457 Loan Paid in Full 0 6.875% 360 6 Group 2 0066361536 Loan Paid in Full 0 7.563% 360 5 Group 2 0066532516 Loan Paid in Full 0 9.600% 360 6 Group 2 0066549619 Loan Paid in Full 0 9.175% 360 5 Group 2 0066566456 Loan Paid in Full (1) 7.000% 360 5 Group 2 0066806936 Loan Paid in Full (1) 8.900% 360 5 Group 2 0066806951 Loan Paid in Full 0 7.650% 360 6 Group 2 0066879255 Loan Paid in Full 0 6.000% 360 5 Group 2 0066935396 Loan Paid in Full 0 8.850% 360 7 Group 2 0066996877 Loan Paid in Full 0 7.800% 360 7 Group 2 0067012971 Loan Paid in Full 0 8.500% 360 5 Group 2 0067024216 Loan Paid in Full 0 7.800% 360 4 Group 2 0067154856 Loan Paid in Full 0 8.950% 360 5 Group 2 0067252791 Loan Paid in Full 0 9.500% 360 6 Group 2 0067291658 Loan Paid in Full 0 8.300% 360 5 Group 2 0067322032 Loan Paid in Full 0 6.950% 360 5 Group 2 0067637553 Loan Paid in Full 0 8.800% 360 6 Group 2 0067840579 Loan Paid in Full 1 8.450% 360 4 Group 2 0067883678 Loan Paid in Full 0 7.750% 360 7 Group 2 0067937995 Loan Paid in Full 0 6.600% 360 6 Group 2 0067953356 Loan Paid in Full 0 8.300% 360 6 Group 2 0068233311 Loan Paid in Full 0 7.750% 360 5 Group 2 0068367390 Loan Paid in Full 0 8.550% 360 5 Group 2 0068522994 Loan Paid in Full 0 7.450% 360 5 Group 2 0068628676 Loan Paid in Full (1) 8.350% 360 5 Group 2 0068706431 Loan Paid in Full 0 7.990% 360 6 Group 2 0068875715 Loan Paid in Full 1 8.750% 360 6 Group 2 0068900216 Loan Paid in Full 0 9.000% 360 4 Group 2 0068929090 Loan Paid in Full 0 8.100% 360 4 Group 2 0068961192 Loan Paid in Full 1 6.100% 360 6 Group 2 0069050151 Loan Paid in Full 0 8.750% 360 5 Group 2 0069051951 Loan Paid in Full 0 7.550% 360 5 Group 2 0069056513 Loan Paid in Full 0 7.100% 360 6 Group 2 0069108777 Loan Paid in Full 0 8.500% 360 4 Group 2 0069162436 Loan Paid in Full 0 8.100% 360 6 Group 2 0069227957 Loan Paid in Full 0 5.800% 360 5 Group 2 0069274553 Loan Paid in Full 0 7.350% 360 5 Group 2 0069315075 Loan Paid in Full 0 9.800% 360 5 Group 2 0069354355 Loan Paid in Full 0 8.200% 360 5 Group 2 0069377596 Loan Paid in Full 0 6.200% 360 5 Group 2 0069399715 Loan Paid in Full 0 6.950% 360 5 Group 2 0069419117 Loan Paid in Full 0 9.350% 360 5 Group 2 0069452795 Loan Paid in Full 0 9.075% 360 5 Group 2 0069470193 Loan Paid in Full 0 8.675% 360 4 Group 2 0069494151 Loan Paid in Full 0 7.990% 360 6 Group 2 0069507796 Loan Paid in Full 0 8.338% 360 6 Group 2 0069540714 Loan Paid in Full 0 8.825% 360 5 Group 2 0069543031 Loan Paid in Full 0 7.150% 360 5 Group 2 0069621951 Loan Paid in Full (1) 10.000% 360 5 Group 2 0069638955 Loan Paid in Full 0 9.100% 360 5 Group 2 0069678712 Loan Paid in Full 0 8.050% 360 6 Group 2 0069682755 Loan Paid in Full 0 9.100% 360 5 Group 2 0069685279 Loan Paid in Full 0 7.700% 360 5 Group 2 0069698157 Loan Paid in Full 0 8.100% 360 6 Group 2 0069700318 Loan Paid in Full 0 7.950% 360 6 Group 2 0069702751 Loan Paid in Full 0 6.350% 360 5 Group 2 0069710911 Loan Paid in Full 0 9.150% 360 5 Group 2 0069712552 Loan Paid in Full 0 7.250% 360 5 Group 2 0069716033 Loan Paid in Full 0 6.850% 360 5 Group 2 0069739316 Loan Paid in Full 0 6.800% 360 5 Group 2 0069746071 Loan Paid in Full 0 7.650% 360 6 Group 2 0069763357 Loan Paid in Full 0 9.100% 360 5 Group 2 0069776797 Loan Paid in Full 0 8.050% 360 6 Group 2 0069792075 Loan Paid in Full 0 7.825% 360 6 Group 2 0069797579 Loan Paid in Full 0 7.900% 360 4 Group 2 0069800514 Loan Paid in Full 0 7.250% 360 5 Group 2 0069801595 Loan Paid in Full 0 7.010% 360 5 Group 2 0069827194 Loan Paid in Full 0 7.250% 360 5 Group 2 0069835593 Loan Paid in Full 0 7.600% 360 5 Group 2 0069841997 Loan Paid in Full 0 8.550% 360 5 Group 2 0069885879 Loan Paid in Full 0 8.650% 360 5 Group 2 0069894038 Loan Paid in Full 0 5.950% 360 5 Group 2 0069916997 Loan Paid in Full 2 9.400% 360 5 Group 2 0069924793 Loan Paid in Full 0 9.200% 360 5 Group 2 0069959997 Loan Paid in Full 0 6.899% 360 5 Group 2 0069987030 Loan Paid in Full 0 8.250% 360 5 Group 2 0069988954 Loan Paid in Full 0 8.150% 360 5 Group 2 0070080593 Loan Paid in Full 0 8.450% 360 4 Group 2 0070121439 Loan Paid in Full 0 6.500% 360 5 Group 2 0070172598 Loan Paid in Full 1 7.600% 360 5 Group 2 0070180476 Loan Paid in Full 0 7.950% 360 5 Group 2 0070208996 Loan Paid in Full 0 7.200% 360 5 Group 2 0070234190 Loan Paid in Full 0 9.750% 360 5 Group 2 0070242672 Loan Paid in Full 0 8.450% 360 5 Group 2 0070243837 Loan Paid in Full 0 9.250% 360 5 Group 2 0070246079 Loan Paid in Full (1) 6.650% 360 5 Group 2 0070272471 Loan Paid in Full 0 6.500% 360 5 Group 2 0070273032 Loan Paid in Full 0 7.600% 360 5 Group 2 0070278114 Loan Paid in Full 0 6.750% 360 5 Group 2 0070280359 Loan Paid in Full 0 7.100% 360 4 Group 2 0070283551 Loan Paid in Full 0 8.850% 360 5 Group 2 0070325154 Loan Paid in Full 0 9.750% 360 5 Group 2 0070329958 Loan Paid in Full 0 8.000% 360 5 Group 2 0070384433 Loan Paid in Full 0 5.900% 360 5 Group 2 0070390877 Loan Paid in Full 0 5.900% 360 5 Group 2 0070404553 Loan Paid in Full 0 8.100% 360 4 Group 2 0070408471 Loan Paid in Full (1) 8.750% 360 4 Group 2 0070430079 Loan Paid in Full 0 7.990% 360 5 Group 2 0070437512 Loan Paid in Full 0 7.850% 360 4 Group 2 0070438635 Loan Paid in Full 0 7.240% 360 5 Group 2 0070468913 Loan Paid in Full 1 11.450% 360 5 Group 2 0070469713 Loan Paid in Full 1 7.750% 360 5 Group 2 0070473475 Loan Paid in Full 1 10.700% 360 5 Group 2 0070488119 Loan Paid in Full 0 8.050% 360 5 Group 2 0070514799 Loan Paid in Full 0 6.650% 360 5 Group 2 0070529516 Loan Paid in Full 0 7.500% 360 4 Group 2 0070533914 Loan Paid in Full 0 6.850% 360 5 Group 2 0070560073 Loan Paid in Full 0 6.750% 360 5 Group 2 0070585716 Loan Paid in Full 0 10.750% 360 5 Group 2 0070586235 Loan Paid in Full 0 7.850% 360 5 Group 2 0070586631 Loan Paid in Full 0 7.350% 360 5 Group 2 0070611637 Loan Paid in Full 0 5.750% 360 5 Group 2 0070612676 Loan Paid in Full 0 7.300% 360 5 Group 2 0070616917 Loan Paid in Full 0 6.300% 360 5 Group 2 0070624630 Loan Paid in Full 0 6.400% 360 5 Group 2 0070625595 Loan Paid in Full 0 8.150% 360 5 Group 2 0070631353 Loan Paid in Full 0 8.400% 360 5 Group 2 0070637715 Loan Paid in Full 0 8.900% 360 5 Group 2 0070643119 Loan Paid in Full 0 7.200% 360 5 Group 2 0070643754 Loan Paid in Full 0 7.400% 360 4 Group 2 0070649397 Loan Paid in Full 0 9.300% 360 5 Group 2 0070655311 Loan Paid in Full 0 8.400% 360 5 Group 2 0070661798 Loan Paid in Full 1 7.900% 360 5 Group 2 0070709639 Loan Paid in Full 0 6.990% 360 5 Group 2 0070709712 Loan Paid in Full 0 9.550% 360 4 Group 2 0070710876 Loan Paid in Full 0 6.500% 360 5 Group 2 0070716030 Loan Paid in Full 0 5.850% 360 5 Group 2 0070724034 Loan Paid in Full 0 8.900% 360 4 Group 2 0070744636 Loan Paid in Full 0 9.350% 360 5 Group 2 0070759998 Loan Paid in Full 0 7.500% 360 4 Group 2 0070791637 Loan Paid in Full 0 7.350% 360 5 Group 2 0070811799 Loan Paid in Full 0 8.050% 360 5 Group 2 0070840079 Loan Paid in Full (1) 7.600% 360 5 Group 2 0070869078 Loan Paid in Full 0 7.000% 360 4 Group 2 0070893193 Loan Paid in Full 0 8.350% 360 4 Group 2 0070896436 Loan Paid in Full 0 6.900% 360 5 Group 2 0070934559 Loan Paid in Full 0 6.750% 360 4 Group 2 0070948112 Loan Paid in Full 0 7.450% 360 5 Group 2 0070988712 Loan Paid in Full 0 9.850% 360 4 Group 2 0070991070 Loan Paid in Full 0 9.050% 360 4 Group 2 0071018071 Loan Paid in Full 0 8.900% 360 5 Group 2 0071019392 Loan Paid in Full 0 8.550% 360 4 Group 2 0071022479 Loan Paid in Full 0 7.750% 360 4 Group 2 0071032593 Loan Paid in Full 0 6.400% 360 5 Group 2 0071048391 Loan Paid in Full 0 6.450% 360 4 Group 2 0071048870 Loan Paid in Full 0 6.900% 360 5 Group 2 0071056758 Loan Paid in Full 0 9.600% 360 5 Group 2 0071074918 Loan Paid in Full 0 8.300% 360 5 Group 2 0071079917 Loan Paid in Full 0 8.050% 360 5 Group 2 0071122352 Loan Paid in Full 0 5.650% 360 5 Group 2 0071171078 Loan Paid in Full 0 8.500% 360 4 Group 2 0071179634 Loan Paid in Full 0 6.350% 360 5 Group 2 0071180277 Loan Paid in Full 0 8.550% 360 5 Group 2 0071185813 Loan Paid in Full 0 7.875% 360 4 Group 2 0071212831 Loan Paid in Full 1 7.375% 360 4 Group 2 0071213516 Loan Paid in Full 0 9.050% 360 5 Group 2 0071216758 Loan Paid in Full 0 8.850% 360 5 Group 2 0071222277 Loan Paid in Full 0 8.350% 360 5 Group 2 0071230833 Loan Paid in Full 0 6.950% 360 4 Group 2 0071239750 Loan Paid in Full 0 8.150% 360 5 Group 2 0071240238 Loan Paid in Full 0 7.337% 360 4 Group 2 0071244230 Loan Paid in Full 0 5.990% 360 5 Group 2 0071262638 Loan Paid in Full 0 7.990% 360 5 Group 2 0071320790 Loan Paid in Full 0 7.750% 360 5 Group 2 0071329478 Loan Paid in Full 0 7.550% 360 5 Group 2 0071353114 Loan Paid in Full 0 5.500% 360 4 Group 2 0071356919 Loan Paid in Full 0 6.800% 360 4 Group 2 0071360473 Loan Paid in Full 0 9.350% 360 5 Group 2 0071363592 Loan Paid in Full 0 7.530% 360 5 Group 2 0071363634 Loan Paid in Full 0 9.100% 360 4 Group 2 0071383277 Loan Paid in Full 0 7.990% 360 5 Group 2 0071401236 Loan Paid in Full 1 8.100% 360 5 Group 2 0071408033 Loan Paid in Full 0 7.800% 360 4 Group 2 0071408637 Loan Paid in Full 0 10.000% 360 4 Group 2 0071421275 Loan Paid in Full 0 8.650% 360 4 Group 2 0071438238 Loan Paid in Full 0 6.300% 360 4 Group 2 0071438279 Loan Paid in Full 0 6.750% 360 5 Group 2 0071446793 Loan Paid in Full 0 8.850% 360 4 Group 2 0071476436 Loan Paid in Full 0 7.990% 360 5 Group 2 0071490791 Loan Paid in Full 0 7.000% 360 4 Group 2 0071490833 Loan Paid in Full 0 7.500% 360 4 Group 2 0071491435 Loan Paid in Full 0 7.400% 360 4 Group 2 0071496756 Loan Paid in Full 0 7.850% 360 5 Group 2 0071510192 Loan Paid in Full 0 7.450% 360 5 Group 2 0071529671 Loan Paid in Full 0 7.700% 360 4 Group 2 0071554638 Loan Paid in Full 0 7.450% 360 5 Group 2 0071554836 Loan Paid in Full 0 7.990% 360 5 Group 2 0071581151 Loan Paid in Full 0 6.500% 360 5 Group 2 0071656359 Loan Paid in Full 0 7.000% 360 4 Group 2 0071659353 Loan Paid in Full 0 9.300% 360 4 Group 2 0071705834 Loan Paid in Full 0 7.250% 360 4 Group 2 0071707194 Loan Paid in Full 0 7.080% 360 4 Group 2 0071730873 Loan Paid in Full 0 7.950% 360 5 Group 2 0071755276 Loan Paid in Full 0 7.312% 360 4 Group 2 0071761993 Loan Paid in Full (1) 7.500% 360 4 Group 2 0071763916 Loan Paid in Full 0 6.150% 360 5 Group 2 0071769996 Loan Paid in Full 0 6.625% 360 4 Group 2 0071780878 Loan Paid in Full 0 7.800% 360 4 Group 2 0071799035 Loan Paid in Full 0 5.650% 360 4 Group 2 0071808919 Loan Paid in Full 0 7.350% 360 4 Group 2 0071847198 Loan Paid in Full 0 8.250% 360 4 Group 2 0071861314 Loan Paid in Full 0 7.300% 360 4 Group 2 0071890479 Loan Paid in Full 0 8.700% 360 4 Group 2 0071901839 Loan Paid in Full 0 6.200% 360 4 Group 2 0071992150 Loan Paid in Full 0 7.000% 360 4 Group 2 0072041791 Loan Paid in Full 0 7.000% 360 4 Group 2 0072056393 Loan Paid in Full 0 7.050% 360 4 Group 2 0072064512 Loan Paid in Full 0 7.150% 360 4 Group 2 0072076078 Loan Paid in Full 0 7.150% 360 4 Group 2 0072123953 Loan Paid in Full 0 6.900% 360 4 Group 2 0072143399 Loan Paid in Full 0 5.990% 360 4 Group 2 0072176951 Loan Paid in Full 0 7.450% 360 4 Group 2 0072182918 Loan Paid in Full 0 6.250% 360 4 Group 2 0072200397 Loan Paid in Full 0 8.050% 360 4 Group 2 0072221476 Loan Paid in Full 0 7.500% 360 4 Group 2 0072250590 Loan Paid in Full 0 8.800% 360 4 Group 2 0072260557 Loan Paid in Full 0 9.800% 360 4 Group 2 0072276355 Loan Paid in Full 0 8.750% 360 4 Group 2 0072298714 Loan Paid in Full 0 8.100% 360 4 Group 2 0072299159 Loan Paid in Full 0 6.350% 360 4 Group 2 0072319999 Loan Paid in Full 0 8.950% 360 4 Group 2 0072334113 Loan Paid in Full 0 8.800% 360 4 Group 2 0072343551 Loan Paid in Full 0 7.800% 360 4 Group 2 0072471956 Loan Paid in Full 0 7.850% 360 4 Group 2 0072499551 Loan Paid in Full 0 6.900% 360 4 Group 2 0072504475 Loan Paid in Full 0 5.700% 360 4 Group 2 0072505159 Loan Paid in Full 0 6.800% 360 4 Group 2 0072528037 Loan Paid in Full 0 6.000% 360 4 Group 2 0072566151 Loan Paid in Full 0 6.900% 360 4 Group 2 0072579154 Loan Paid in Full 0 5.375% 360 4 Group 2 0072592793 Loan Paid in Full 0 7.700% 360 4 Group 2 0072610959 Loan Paid in Full 0 6.300% 360 4 Group 2 0072618473 Loan Paid in Full 0 8.900% 360 4 Group 2 0072620198 Loan Paid in Full 0 6.100% 360 4 Group 2 0072656796 Loan Paid in Full 0 8.350% 360 4 Group 2 0072670599 Loan Paid in Full 0 6.200% 360 4 Group 2 0072713233 Loan Paid in Full 0 5.300% 360 4 Group 2 0072775752 Loan Paid in Full 0 7.950% 360 4 Group 2 0072856230 Loan Paid in Full 0 9.000% 360 4 Group 2 0072857030 Loan Paid in Full 0 7.300% 360 4 Group 2 0072871353 Loan Paid in Full 0 6.630% 360 4 Group 2 0072941073 Loan Paid in Full 0 8.300% 360 4 Group 2 0072986078 Loan Paid in Full 0 6.990% 360 4 Group 2 0072995434 Loan Paid in Full (1) 5.300% 360 4 Group 2 0072999154 Loan Paid in Full 0 7.200% 360 4 Group 2 0073153033 Loan Paid in Full 0 5.900% 360 4 Group 2 0073175879 Loan Paid in Full 0 5.650% 360 4 Group 2 0073203671 Loan Paid in Full 0 9.000% 360 4 Group 2 0073209355 Loan Paid in Full 0 10.550% 360 4 Group 2 0073217796 Loan Paid in Full 0 7.050% 360 4 Group 2 0073249195 Loan Paid in Full 1 7.750% 360 4 Group 2 0073253312 Loan Paid in Full 0 6.900% 360 4 Group 2 0073293151 Loan Paid in Full 0 7.800% 360 4 Group 2 0073330318 Loan Paid in Full 0 8.950% 360 4 Group 2 0073395998 Loan Paid in Full 0 7.650% 360 4 Group 2 0073419715 Loan Paid in Full 0 8.000% 360 4 Group 2 0073428716 Loan Paid in Full 0 5.450% 360 4 Group 2 0073445678 Loan Paid in Full 0 6.900% 360 4 Group 2 0073451353 Loan Paid in Full 0 8.700% 360 4 Group 2 0073491474 Loan Paid in Full 0 9.000% 360 4 Group 2 0073583593 Loan Paid in Full 0 8.300% 360 4 Group 2 0073746430 Loan Paid in Full 0 7.150% 360 4 Group 2 0073787871 Loan Paid in Full (1) 6.550% 360 4 Group 2 0074737636 Loan Paid in Full 0 8.950% 360 4 Group 2 0075038679 Loan Paid in Full 0 8.350% 360 4 Group 2 0101930428 Loan Paid in Full 0 9.000% 360 6 Group 3 0066801291 Loan Paid in Full 0 7.550% 360 5 Group 3 0067794032 Loan Paid in Full 0 6.900% 180 6 Group 3 0069771756 Loan Paid in Full 0 6.400% 360 5 Group 3 0071282719 Loan Paid in Full 0 11.100% 360 5 Group 3 0071334791 Loan Paid in Full 0 8.400% 360 4 Group 3 0071472872 Loan Paid in Full 0 7.900% 360 4 Group 3 0071595391 Loan Paid in Full 0 6.888% 360 4 Group 3 0072265598 Loan Paid in Full 0 5.550% 360 4 Group 3 0072512676 Loan Paid in Full 0 6.450% 360 4 Group 4 0064408719 Loan Paid in Full 2 11.150% 360 7 Group 4 0064445414 Loan Paid in Full (1) 7.050% 360 7 Group 4 0064773054 Loan Paid in Full 0 8.431% 360 5 Group 4 0065406290 Loan Paid in Full 0 7.800% 360 6 Group 4 0065463374 Loan Paid in Full 0 9.200% 360 5 Group 4 0065727059 Loan Paid in Full 0 8.150% 360 5 Group 4 0066855099 Loan Paid in Full 0 9.050% 360 5 Group 4 0067544072 Loan Paid in Full 0 5.950% 360 7 Group 4 0067720912 Loan Paid in Full 0 8.800% 360 6 Group 4 0067895193 Loan Paid in Full 0 9.600% 360 6 Group 4 0068045558 Loan Paid in Full 0 7.650% 360 6 Group 4 0068210558 Loan Paid in Full 0 7.250% 360 6 Group 4 0068435437 Loan Paid in Full 0 6.300% 360 6 Group 4 0068547793 Loan Paid in Full 0 7.650% 360 6 Group 4 0068606359 Loan Paid in Full 0 7.500% 360 6 Group 4 0068723519 Loan Paid in Full 0 6.750% 360 6 Group 4 0068724871 Loan Paid in Full 0 8.990% 360 5 Group 4 0069252278 Loan Paid in Full 0 6.650% 360 5 Group 4 0069451193 Loan Paid in Full 0 8.200% 360 6 Group 4 0069504439 Loan Paid in Full 1 8.300% 360 6 Group 4 0069523470 Loan Paid in Full 0 9.250% 360 5 Group 4 0069596914 Loan Paid in Full 1 8.450% 360 5 Group 4 0069602472 Loan Paid in Full 0 7.550% 360 5 Group 4 0069725752 Loan Paid in Full 0 8.400% 360 6 Group 4 0069799310 Loan Paid in Full 2 9.950% 360 6 Group 4 0069938074 Loan Paid in Full 0 7.000% 360 5 Group 4 0070128079 Loan Paid in Full 0 6.500% 360 5 Group 4 0070128798 Loan Paid in Full 0 6.550% 360 6 Group 4 0070134119 Loan Paid in Full 0 6.900% 360 5 Group 4 0070140116 Loan Paid in Full 0 8.000% 360 5 Group 4 0070201157 Loan Paid in Full 0 8.500% 360 5 Group 4 0070227517 Loan Paid in Full 0 8.450% 360 5 Group 4 0070281639 Loan Paid in Full 0 7.750% 360 5 Group 4 0070314679 Loan Paid in Full 0 7.300% 360 4 Group 4 0070356712 Loan Paid in Full 0 7.500% 360 5 Group 4 0070359674 Loan Paid in Full 0 7.300% 360 5 Group 4 0070374590 Loan Paid in Full 0 6.450% 360 5 Group 4 0070388475 Loan Paid in Full 0 8.500% 360 4 Group 4 0070443270 Loan Paid in Full 1 7.990% 360 5 Group 4 0070459516 Loan Paid in Full 0 7.900% 360 5 Group 4 0070461710 Loan Paid in Full 0 6.800% 360 5 Group 4 0070511357 Loan Paid in Full 1 7.600% 360 5 Group 4 0070572995 Loan Paid in Full 0 7.500% 360 5 Group 4 0070577119 Loan Paid in Full 0 8.050% 360 4 Group 4 0070587159 Loan Paid in Full 0 9.300% 360 5 Group 4 0070597638 Loan Paid in Full 0 6.990% 360 5 Group 4 0070669437 Loan Paid in Full 0 7.800% 360 5 Group 4 0070706072 Loan Paid in Full 0 5.990% 360 5 Group 4 0070715594 Loan Paid in Full 0 5.990% 360 5 Group 4 0070728910 Loan Paid in Full 0 8.550% 360 5 Group 4 0070832753 Loan Paid in Full 0 7.500% 360 5 Group 4 0070836630 Loan Paid in Full 0 7.750% 360 5 Group 4 0070840319 Loan Paid in Full 0 7.500% 360 5 Group 4 0070900758 Loan Paid in Full 0 6.990% 360 5 Group 4 0070931670 Loan Paid in Full 0 6.800% 360 5 Group 4 0070967351 Loan Paid in Full 0 5.750% 360 5 Group 4 0070968870 Loan Paid in Full 0 6.850% 360 5 Group 4 0071049837 Loan Paid in Full 0 5.900% 360 5 Group 4 0071186431 Loan Paid in Full (1) 6.450% 360 5 Group 4 0071199673 Loan Paid in Full 0 8.200% 360 4 Group 4 0071227193 Loan Paid in Full 0 9.300% 360 4 Group 4 0071374995 Loan Paid in Full 0 7.900% 360 4 Group 4 0071437677 Loan Paid in Full 0 7.900% 360 5 Group 4 0071558316 Loan Paid in Full 0 7.650% 360 5 Group 4 0071831713 Loan Paid in Full 0 5.990% 360 4 Group 4 0071862791 Loan Paid in Full 0 6.250% 360 4 Group 4 0071887673 Loan Paid in Full 0 7.450% 360 5 Group 4 0071942072 Loan Paid in Full 0 6.750% 360 4 Group 4 0072083074 Loan Paid in Full 0 5.950% 360 4 Group 4 0072189194 Loan Paid in Full 0 6.250% 360 4 Group 4 0072228992 Loan Paid in Full 0 6.500% 360 4 Group 4 0072281793 Loan Paid in Full (1) 7.400% 360 4 Group 4 0072312994 Loan Paid in Full 0 6.500% 360 4 Group 4 0072317399 Loan Paid in Full 0 8.350% 360 4 Group 4 0072404593 Loan Paid in Full 0 6.900% 360 4 Group 4 0072408438 Loan Paid in Full 2 7.650% 360 4 Group 4 0072467913 Loan Paid in Full 0 8.150% 360 4 Group 4 0072516438 Loan Paid in Full 2 8.150% 360 4 Group 4 0072517477 Loan Paid in Full 0 6.800% 360 4 Group 4 0072517873 Loan Paid in Full 0 8.550% 360 4 Group 4 0072583032 Loan Paid in Full 0 6.350% 360 4 Group 4 0072619075 Loan Paid in Full 0 7.750% 360 4 Group 4 0072636715 Loan Paid in Full 0 7.050% 360 4 Group 4 0072704075 Loan Paid in Full 0 5.500% 360 4 Group 4 0072800956 Loan Paid in Full 0 6.850% 360 4 Group 4 0072819758 Loan Paid in Full 0 7.900% 360 4 Group 4 0072834351 Loan Paid in Full 0 7.750% 360 4 Group 4 0072872195 Loan Paid in Full 0 8.650% 360 4 Group 4 0072937394 Loan Paid in Full 0 8.550% 360 4 Group 4 0073022352 Loan Paid in Full 0 6.600% 360 4 Group 4 0073118192 Loan Paid in Full 0 7.050% 360 4 Group 4 0073201196 Loan Paid in Full 0 5.700% 360 4 Group 4 0073605750 Loan Paid in Full 0 7.550% 360 4 Group 4 0073939951 Loan Paid in Full 0 6.450% 360 4 Group 4 0075980078 Loan Paid in Full 0 6.900% 360 4

Summary SMM CPR PSA Current Month 2.739% Current Month 28.338% Current Month 3,115.180% 3 Month Average 2.224% 3 Month Average 23.519% 3 Month Average 3,329.377% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 16.154% N/A May-2005 5,187.001% N/A Jun-2005 16.939% N/A Jun-2005 3,315.386% N/A Jul-2005 25.279% N/A Jul-2005 3,557.567% N/A Aug-2005 28.338% N/A Aug-2005 3,115.180% 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 1.290% Current Month 14.427% Current Month 1,611.107% 3 Month Average 1.247% 3 Month Average 13.856% 3 Month Average 1,985.762% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 9.911% N/A May-2005 3,346.126% N/A Jun-2005 7.680% N/A Jun-2005 1,548.936% N/A Jul-2005 19.461% N/A Jul-2005 2,797.242% N/A Aug-2005 14.427% N/A Aug-2005 1,611.107% 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 3.005% Current Month 30.655% Current Month 3,351.965% 3 Month Average 2.420% 3 Month Average 25.223% 3 Month Average 3,507.590% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 16.255% N/A May-2005 5,149.683% N/A Jun-2005 16.193% N/A Jun-2005 3,140.791% N/A Jul-2005 28.820% N/A Jul-2005 4,030.016% N/A Aug-2005 30.655% N/A Aug-2005 3,351.965% 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 0.773% Current Month 8.892% Current Month 993.850% 3 Month Average 0.712% 3 Month Average 8.220% 3 Month Average 1,251.422% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 6.286% N/A May-2005 2,131.817% N/A Jun-2005 8.437% N/A Jun-2005 1,705.147% N/A Jul-2005 7.333% N/A Jul-2005 1,055.268% N/A Aug-2005 8.892% N/A Aug-2005 993.850% 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 3.431% Current Month 34.225% Current Month 3,753.879% 3 Month Average 2.703% 3 Month Average 27.888% 3 Month Average 3,992.600% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 20.748% N/A May-2005 6,586.634% N/A Jun-2005 23.732% N/A Jun-2005 4,620.321% N/A Jul-2005 25.708% N/A Jul-2005 3,603.599% N/A Aug-2005 34.225% N/A Aug-2005 3,753.879% 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 Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage Group 1 0 0.00 0.00 0.000% Group 2 0 0.00 0.00 0.000% Group 3 0 0.00 0.00 0.000% Group 4 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~Original~~Summary # Loans Prior Realized Current ~~Loan~~with Principal ~~Note~~Loss/(Gain) ~~LTV~~Loss atGroup ~~Original~~Losses Balance Amount Percentage Group ~~Number~~1 ~~Balance~~0 ~~Rate~~0.00 ~~State~~0.00 ~~Origination~~0.000% ~~Term~~Group No2 ~~losses~~6 ~~this~~910,843.48 ~~period~~371,449.45 0.027% Group 3 1 214,218.99 153,059.53 0.063% Group 4 1 280,000.00 869.72 0.000% Total 8 1,405,062.47 525,378.70 0.019%

Realized Loss Loan Detail Report - Loans With Losses during Current Period ~~(continued)~~Original ~~Prior~~Current ~~Cumulative~~ Loan Principal ~~Realized~~Note ~~Realized~~LTV at Original Group Number Balance ~~Loss/(Gain)~~Rate ~~Loss/(Gain)~~State NoOrigination ~~losses~~Term ~~this~~Group ~~period~~2 0067729210 148,000.00 7.150% MI 80.00 360 Group 2 0070514716 111,920.00 7.750% MO 80.00 360 Group 2 0072000557 100,000.00 6.750% FL 80.00 360 Group 2 0072113996 99,655.00 8.550% TN 95.00 360 Group 2 0072441918 159,300.00 9.600% AZ 90.00 360 Group 2 0072841638 292,500.00 7.950% GA 90.00 360 Group 3 0071460273 214,400.00 6.850% GA 80.00 360 Group 4 0072944473 280,000.00 7.200% NV 80.00 360

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

Prepayment - Voluntary Prepayments

Filing Compare · Park Place Securities, Inc. Series 2005-WHQ2