8-K 1 pps05ww1_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-WW1 (Exact name of registrant as specified in its charter) New York (governing law of 333-121784-07 Pooling and Servicing Agreement) (Commission 54-2175585 (State or other File Number) 54-2175586 jurisdiction 54-2175587 of Incorporation) 54-2175588 54-2175589 54-2175590 54-2175591 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-WW1 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-WW1 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-WW1 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-WW1 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-WCW1 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-WCW1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-1A 70069FKR7 ~~SEN 3~~4.~~67000~~40375% ~~195~~168,~~129~~095,~~477~~297.9569 ~~616~~657,~~663~~999.3570 A-1B 70069FKS5 ~~SEN 3~~4.~~72000~~45375% 4842,~~782~~023,~~369~~824.4942 ~~156~~166,~~266~~367.1965 A-2A 70069FKT3 ~~SEN 3~~4.~~69000~~42375% ~~612~~536,~~719~~796,~~112~~450.1450 12,~~946~~110,~~914~~802.9893 A-2B 70069FKU0 ~~SEN 3~~4.~~74000~~47375% ~~153~~134,~~180~~199,~~748~~962.5285 ~~493~~533,~~327~~668.1152 A-3A 70069FKA4 ~~SEN 3~~4.~~55000~~28375% ~~397~~278,~~467~~598,~~410~~539.4966 1,~~215~~060,~~035~~841.7933 A-3B 70069FKB2 ~~SEN 3~~4.~~62000~~35375% 212,420,000.00 ~~662~~822,~~160~~065.3440 A-3C 70069FKC0 ~~SEN 3~~4.~~70000~~43375% 291,050,000.00 ~~927~~1,~~317~~147,060.6439 A-3D 70069FKD8 ~~SEN 3~~4.~~80000~~53375% 113,964,000.00 ~~372~~459,~~915~~274.5392 M-1 70069FKE6 ~~MEZ 3~~4.~~91000~~64375% 88,400,000.00 ~~297~~364,~~637~~895.8956 M-2 70069FKF3 ~~MEZ 3~~4.~~93000~~66375% 76,700,000.00 ~~259~~317,~~565~~964.5811 M-3 70069FKG1 ~~MEZ 3~~4.~~95000~~68375% 48,100,000.00 ~~163~~200,~~606~~256.8133 M-4 70069FKH9 ~~MEZ~~ 4.~~09000~~82375% 42,900,000.00 ~~151~~183,~~091~~945.4267 M-5 70069FKJ5 ~~MEZ~~ 4.~~12000~~85375% 41,600,000.00 ~~147~~179,~~587~~480.5689 M-6 70069FKK2 ~~MEZ~~ 4.~~18000~~91375% 39,000,000.00 ~~140~~170,~~378~~343.33 M-7 70069FKL0 ~~MEZ 4~~5.~~66000~~39375% 35,100,000.00 ~~140~~168,~~848~~285.5000 M-8 70069FKM8 ~~MEZ 4~~5.~~81000~~54375% 28,600,000.00 ~~118~~140,~~459~~934.6144 M-9 70069FKN6 ~~MEZ~~ 5.~~26000~~99375% 22,100,000.00 ~~100~~117,~~100~~743.7289 M-10 70069FKP1 ~~MEZ 5~~6.~~96000~~69375% 19,500,000.00 ~~100~~116,~~078~~025.3300 M-11 70069FKQ9 ~~MEZ 5~~6.~~96000~~69375% 20,800,000.00 ~~106~~123,~~750~~760.2200 M-12 70069FKV8 ~~MEZ 5~~6.~~96000~~69375% 23,400,000.00 ~~120~~139,~~094~~230.00 CE PPS05WW1CE ~~SUB~~ 0.00000% 32,500,~~001~~101.00 54,~~127~~515,~~861~~820.9115 P PPS05WW1P ~~SEN~~ 0.00000% 100.00 ~~593~~942,~~459~~318.6011 RX PPS05WW1RX ~~RES~~ 0.00000% 0.00 0.00 R PPS05WW1R ~~RES~~ 0.00000% 0.00 0.00 Totals 2,~~543~~295,~~413~~848,~~219~~276.5912 1314,~~958~~639,~~121~~083.4132

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1A 56,~~176~~838,~~176~~632.0561 0.00 ~~189~~161,~~953~~256,~~301~~665.9008 57,~~792~~496,~~839~~632.4031 0.00 A-1B 1,~~294~~709,~~044~~658.0115 0.00 4740,~~488~~314,~~325~~166.4827 1,~~450~~876,~~310~~025.2080 0.00 A-2A 1522,~~852~~758,~~355~~078.8118 0.00 ~~596~~514,~~866~~038,~~756~~372.3331 1724,~~799~~868,~~270~~881.7911 0.00 A-2B 35,~~963~~689,~~114~~555.0659 0.00 ~~149~~128,~~217~~510,~~634~~407.4626 46,~~456~~223,~~441~~224.1711 0.00 A-3A 2730,~~205~~000,~~841~~153.5122 0.00 ~~370~~248,~~261~~598,~~568~~386.9843 2831,~~420~~060,~~877~~994.3055 0.00 A-3B 0.00 0.00 212,420,000.00 ~~662~~822,~~160~~065.3440 0.00 A-3C 0.00 0.00 291,050,000.00 ~~927~~1,~~317~~147,060.6439 0.00 A-3D 0.00 0.00 113,964,000.00 ~~372~~459,~~915~~274.5392 0.00 M-1 0.00 0.00 88,400,000.00 ~~297~~364,~~637~~895.8956 0.00 M-2 0.00 0.00 76,700,000.00 ~~259~~317,~~565~~964.5811 0.00 M-3 0.00 0.00 48,100,000.00 ~~163~~200,~~606~~256.8133 0.00 M-4 0.00 0.00 42,900,000.00 ~~151~~183,~~091~~945.4267 0.00 M-5 0.00 0.00 41,600,000.00 ~~147~~179,~~587~~480.5689 0.00 M-6 0.00 0.00 39,000,000.00 ~~140~~170,~~378~~343.33 0.00 M-7 0.00 0.00 35,100,000.00 ~~140~~168,~~848~~285.5000 0.00 M-8 0.00 0.00 28,600,000.00 ~~118~~140,~~459~~934.6144 0.00 M-9 0.00 0.00 22,100,000.00 ~~100~~117,~~100~~743.7289 0.00 M-10 0.00 0.00 19,500,000.00 ~~100~~116,~~078~~025.3300 0.00 M-11 0.00 0.00 20,800,000.00 ~~106~~123,~~750~~760.2200 0.00 M-12 0.00 0.00 23,400,000.00 ~~120~~139,~~094~~230.00 0.00 CE 0.00 0.00 32,500,~~001~~101.00 54,~~127~~515,~~861~~820.9115 0.00 P 0.00 0.00 100.00 ~~593~~942,~~459~~318.6011 0.00 RX 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 5366,~~491~~996,~~531~~077.4475 0.00 2,~~489~~228,~~921~~852,~~688~~198.1535 6781,~~449~~635,~~652~~161.8507 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ A-1A 200,000,000.00 ~~195~~168,~~129~~095,~~477~~297.9569 0.00 56,~~176~~838,~~176~~632.0561 0.00 0.00 A-1B 50,000,000.00 4842,~~782~~023,~~369~~824.4942 0.00 1,~~294~~709,~~044~~658.0115 0.00 0.00 A-2A 631,356,000.00 ~~612~~536,~~719~~796,~~112~~450.1450 0.00 1522,~~852~~758,~~355~~078.8118 0.00 0.00 A-2B 157,840,000.00 ~~153~~134,~~180~~199,~~748~~962.5285 0.00 35,~~963~~689,~~114~~555.0659 0.00 0.00 A-3A 424,670,000.00 ~~397~~278,~~467~~598,~~410~~539.4966 0.00 2730,~~205~~000,~~841~~153.5122 0.00 0.00 A-3B 212,420,000.00 212,420,000.00 0.00 0.00 0.00 0.00 A-3C 291,050,000.00 291,050,000.00 0.00 0.00 0.00 0.00 A-3D 113,964,000.00 113,964,000.00 0.00 0.00 0.00 0.00 M-1 88,400,000.00 88,400,000.00 0.00 0.00 0.00 0.00 M-2 76,700,000.00 76,700,000.00 0.00 0.00 0.00 0.00 M-3 48,100,000.00 48,100,000.00 0.00 0.00 0.00 0.00 M-4 42,900,000.00 42,900,000.00 0.00 0.00 0.00 0.00 M-5 41,600,000.00 41,600,000.00 0.00 0.00 0.00 0.00 M-6 39,000,000.00 39,000,000.00 0.00 0.00 0.00 0.00 M-7 35,100,000.00 35,100,000.00 0.00 0.00 0.00 0.00 M-8 28,600,000.00 28,600,000.00 0.00 0.00 0.00 0.00 M-9 22,100,000.00 22,100,000.00 0.00 0.00 0.00 0.00 M-10 19,500,000.00 19,500,000.00 0.00 0.00 0.00 0.00 M-11 20,800,000.00 20,800,000.00 0.00 0.00 0.00 0.00 M-12 23,400,000.00 23,400,000.00 0.00 0.00 0.00 0.00 CE 32,499,979.76 32,500,~~001~~101.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,600,000,079.76 2,~~543~~295,~~413~~848,~~219~~276.5912 0.00 5366,~~491~~996,~~531~~077.4475 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-1A 56,~~176~~838,~~176~~632.0561 ~~189~~161,~~953~~256,~~301~~665.9008 0.~~94976651~~806283 56,~~176~~838,~~176~~632.0561 A-1B 1,~~294~~709,~~044~~658.0115 4740,~~488~~314,~~325~~166.4827 0.~~94976651~~806283 1,~~294~~709,~~044~~658.0115 A-2A 1522,~~852~~758,~~355~~078.8118 ~~596~~514,~~866~~038,~~756~~372.3331 0.~~94537275~~814181 1522,~~852~~758,~~355~~078.8118 A-2B 35,~~963~~689,~~114~~555.0659 ~~149~~128,~~217~~510,~~634~~407.4626 0.~~94537275~~814181 35,~~963~~689,~~114~~555.0659 A-3A 2730,~~205~~000,~~841~~153.5122 ~~370~~248,~~261~~598,~~568~~386.9843 0.~~87188068~~585392 2730,~~205~~000,~~841~~153.5122 A-3B 0.00 212,420,000.00 1.~~00000000~~000000 0.00 A-3C 0.00 291,050,000.00 1.~~00000000~~000000 0.00 A-3D 0.00 113,964,000.00 1.~~00000000~~000000 0.00 M-1 0.00 88,400,000.00 1.~~00000000~~000000 0.00 M-2 0.00 76,700,000.00 1.~~00000000~~000000 0.00 M-3 0.00 48,100,000.00 1.~~00000000~~000000 0.00 M-4 0.00 42,900,000.00 1.~~00000000~~000000 0.00 M-5 0.00 41,600,000.00 1.~~00000000~~000000 0.00 M-6 0.00 39,000,000.00 1.~~00000000~~000000 0.00 M-7 0.00 35,100,000.00 1.~~00000000~~000000 0.00 M-8 0.00 28,600,000.00 1.~~00000000~~000000 0.00 M-9 0.00 22,100,000.00 1.~~00000000~~000000 0.00 M-10 0.00 19,500,000.00 1.~~00000000~~000000 0.00 M-11 0.00 20,800,000.00 1.~~00000000~~000000 0.00 M-12 0.00 23,400,000.00 1.~~00000000~~000000 0.00 CE 0.00 32,500,~~001~~101.00 1.~~00000065~~000004 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 RX 0.00 0.00 0.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 5366,~~491~~996,~~531~~077.4475 2,~~489~~228,~~921~~852,~~688~~198.1535 0.~~95766216~~857251 5366,~~491~~996,~~531~~077.4475

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1A 200,000,000.00 ~~975~~840.~~64738975~~476488 0.~~00000000~~000000 2534.~~88088025~~193163 0.~~00000000~~000000 A-1B 50,000,000.00 ~~975~~840.~~64738980~~476488 0.~~00000000~~000000 2534.~~88088020~~193163 0.~~00000000~~000000 A-2A 631,356,000.00 ~~970~~850.~~48117408~~227844 0.~~00000000~~000000 2536.~~10842664~~046348 0.~~00000000~~000000 A-2B 157,840,000.00 ~~970~~850.~~48117410~~227844 0.~~00000000~~000000 2536.~~10842663~~046348 0.~~00000000~~000000 A-3A 424,670,000.00 ~~935~~656.~~94416957~~035368 0.~~00000000~~000000 6470.~~06348814~~643448 0.~~00000000~~000000 A-3B 212,420,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-3C 291,050,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-3D 113,964,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 88,400,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 76,700,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 48,100,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 42,900,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 41,600,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 39,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 35,100,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 28,600,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 22,100,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-10 19,500,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-11 20,800,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-12 23,400,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 32,499,979.76 1000.~~00065354~~003730 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~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 R 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 A-1A 0.~~00000000~~000000 2534.~~88088025~~193163 ~~949~~806.~~76650950~~283325 0.~~94976651~~806283 2534.~~88088025~~193163 A-1B 0.~~00000000~~000000 2534.~~88088020~~193163 ~~949~~806.~~76650960~~283325 0.~~94976651~~806283 2534.~~88088020~~193163 A-2A 0.~~00000000~~000000 2536.~~10842664~~046348 ~~945~~814.~~37274744~~181496 0.~~94537275~~814181 2536.~~10842664~~046348 A-2B 0.~~00000000~~000000 2536.~~10842663~~046348 ~~945~~814.~~37274747~~181496 0.~~94537275~~814181 2536.~~10842663~~046348 A-3A 0.~~00000000~~000000 6470.~~06348814~~643448 ~~871~~585.~~88068142~~391919 0.~~87188068~~585392 6470.~~06348814~~643448 A-3B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-3C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-3D 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 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 1,000.~~00065354~~003730 1.~~00000065~~000004 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 RX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ A-1A ~~200,000,000.00~~11/25/05 3- 12/26/05 32 4.~~67000~~40375% ~~195~~168,~~129~~095,~~477~~297.9569 ~~616~~657,~~663~~999.3570 0.00 ~~0.00~~ A-1B ~~50,000,000.00~~11/25/05 3- 12/26/05 32 4.~~72000~~45375% 4842,~~782~~023,~~369~~824.4942 ~~156~~166,~~266~~367.1965 0.00 ~~0.00~~ A-2A ~~631,356,000.00~~11/25/05 3- 12/26/05 32 4.~~69000~~42375% ~~612~~536,~~719~~796,~~112~~450.1450 12,~~946~~110,~~914~~802.9893 0.00 ~~0.00~~ A-2B ~~157,840,000.00~~11/25/05 3- 12/26/05 32 4.~~74000~~47375% ~~153~~134,~~180~~199,~~748~~962.5285 ~~493~~533,~~327~~668.1152 0.00 ~~0.00~~ A-3A ~~424,670,000.00~~11/25/05 3- 12/26/05 32 4.~~55000~~28375% ~~397~~278,~~467~~598,~~410~~539.4966 1,~~215~~060,~~035~~841.7933 0.00 ~~0.00~~ A-3B ~~212,420,000.00~~11/25/05 3- 12/26/05 32 4.~~62000~~35375% 212,420,000.00 ~~662~~822,~~160~~065.3440 0.00 ~~0.00~~ A-3C ~~291,050,000.00~~11/25/05 3- 12/26/05 32 4.~~70000~~43375% 291,050,000.00 ~~927~~1,~~317~~147,060.6439 0.00 ~~0.00~~ A-3D ~~113,964,000.00~~11/25/05 3- 12/26/05 32 4.~~80000~~53375% 113,964,000.00 ~~372~~459,~~915~~274.5392 0.00 ~~0.00~~ M-1 ~~88,400,000.00~~11/25/05 3- 12/26/05 32 4.~~91000~~64375% 88,400,000.00 ~~297~~364,~~637~~895.8956 0.00 ~~0.00~~ M-2 ~~76,700,000.00~~11/25/05 3- 12/26/05 32 4.~~93000~~66375% 76,700,000.00 ~~259~~317,~~565~~964.5811 0.00 ~~0.00~~ M-3 ~~48,100,000.00~~11/25/05 3- 12/26/05 32 4.~~95000~~68375% 48,100,000.00 ~~163~~200,~~606~~256.8133 0.00 ~~0.00~~ M-4 ~~42,900,000.00~~11/25/05 - 12/26/05 32 4.~~09000~~82375% 42,900,000.00 ~~151~~183,~~091~~945.4267 0.00 ~~0.00~~ M-5 ~~41,600,000.00~~11/25/05 - 12/26/05 32 4.~~12000~~85375% 41,600,000.00 ~~147~~179,~~587~~480.5689 0.00 ~~0.00~~ M-6 ~~39,000,000.00~~11/25/05 - 12/26/05 32 4.~~18000~~91375% 39,000,000.00 ~~140~~170,~~378~~343.33 0.00 ~~0.00~~ M-7 ~~35,100,000.00~~11/25/05 4- 12/26/05 32 5.~~66000~~39375% 35,100,000.00 ~~140~~168,~~848~~285.~~50 0.~~00 0.00 M-8 ~~28,600,000.00~~11/25/05 4- 12/26/05 32 5.~~81000~~54375% 28,600,000.00 ~~118~~140,~~459~~934.6144 0.00 ~~0.00~~ M-9 ~~22,100,000.00~~11/25/05 - 12/26/05 32 5.~~26000~~99375% 22,100,000.00 ~~100~~117,~~100~~743.7289 0.00 ~~0.00~~ M-10 ~~19,500,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 19,500,000.00 ~~100~~116,~~078~~025.~~33 0.~~00 0.00 M-11 ~~20,800,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 20,800,000.00 ~~106~~123,~~750~~760.~~22 0.~~00 0.00 M-12 ~~23,400,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 23,400,000.00 ~~120~~139,~~094~~230.00 0.00 ~~0.00~~ CE ~~32,499,979.76~~N/A N/A 0.00000% 32,500,~~001~~101.00 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ RX ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 2,~~543~~295,~~411~~848,~~845~~176.7312 0.00 0.00 ~~0.00~~ Totals 29,~~600~~180,~~000,079~~945.7606 ~~8,236,799.90~~ 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance A-1A 0.00 0.00 ~~616~~657,~~663~~999.3570 0.00 ~~189~~161,~~953~~256,~~301~~665.9008 A-1B 0.00 0.00 ~~156~~166,~~266~~367.1965 0.00 4740,~~488~~314,~~325~~166.4827 A-2A 0.00 0.00 12,~~946~~110,~~914~~802.9893 0.00 ~~596~~514,~~866~~038,~~756~~372.3331 A-2B 0.00 0.00 ~~493~~533,~~327~~668.1152 0.00 ~~149~~128,~~217~~510,~~634~~407.4626 A-3A 0.00 0.00 1,~~215~~060,~~035~~841.7933 0.00 ~~370~~248,~~261~~598,~~568~~386.9843 A-3B 0.00 0.00 ~~662~~822,~~160~~065.3440 0.00 212,420,000.00 A-3C 0.00 0.00 ~~927~~1,~~317~~147,060.6439 0.00 291,050,000.00 A-3D 0.00 0.00 ~~372~~459,~~915~~274.5392 0.00 113,964,000.00 M-1 0.00 0.00 ~~297~~364,~~637~~895.8956 0.00 88,400,000.00 M-2 0.00 0.00 ~~259~~317,~~565~~964.5811 0.00 76,700,000.00 M-3 0.00 0.00 ~~163~~200,~~606~~256.8133 0.00 48,100,000.00 M-4 0.00 0.00 ~~151~~183,~~091~~945.4267 0.00 42,900,000.00 M-5 0.00 0.00 ~~147~~179,~~587~~480.5689 0.00 41,600,000.00 M-6 0.00 0.00 ~~140~~170,~~378~~343.33 0.00 39,000,000.00 M-7 0.00 0.00 ~~140~~168,~~848~~285.5000 0.00 35,100,000.00 M-8 0.00 0.00 ~~118~~140,~~459~~934.6144 0.00 28,600,000.00 M-9 0.00 0.00 ~~100~~117,~~100~~743.7289 0.00 22,100,000.00 M-10 0.00 0.00 ~~100~~116,~~078~~025.3300 0.00 19,500,000.00 M-11 0.00 0.00 ~~106~~123,~~750~~760.2200 0.00 20,800,000.00 M-12 0.00 0.00 ~~120~~139,~~094~~230.00 0.00 23,400,000.00 CE 0.00 0.00 54,~~127~~515,~~861~~820.9115 0.00 32,500,~~001~~101.00 P 0.00 0.00 ~~593~~942,~~459~~318.6011 0.00 100.00 RX 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 2,~~489~~228,~~921~~852,~~688~~098.1436 Totals 0.00 0.00 1314,~~958~~639,~~121~~083.4132 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ A-1A 11/25/05 - 12/26/05 200,000,000.00 34.~~67000~~40375% ~~975~~840.~~64738975~~476488 3.~~08331675~~289998 0.~~00000000~~000000 ~~0.00000000~~ A-1B 11/25/05 - 12/26/05 50,000,000.00 34.~~72000~~45375% ~~975~~840.~~64738980~~476488 3.~~12532380~~327353 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 631,356,000.00 34.~~69000~~42375% ~~970~~850.~~48117408~~227844 3.~~08370393~~343285 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 157,840,000.00 34.~~74000~~47375% ~~970~~850.~~48117410~~227844 3.~~12548853~~381073 0.~~00000000~~000000 ~~0.00000000~~ A-3A 11/25/05 - 12/26/05 424,670,000.00 34.~~55000~~28375% ~~935~~656.~~94416957~~035368 2.~~86112932~~498037 0.~~00000000~~000000 ~~0.00000000~~ A-3B 11/25/05 - 12/26/05 212,420,000.00 34.~~62000~~35375% 1000.~~00000000~~000000 3.~~11722220~~870000 0.~~00000000~~000000 ~~0.00000000~~ A-3C 11/25/05 - 12/26/05 291,050,000.00 34.~~70000~~43375% 1000.~~00000000~~000000 3.~~18611111~~941111 0.~~00000000~~000000 ~~0.00000000~~ A-3D 11/25/05 - 12/26/05 113,964,000.00 34.~~80000~~53375% 1000.~~00000000~~000000 34.~~27222219~~030000 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 88,400,000.00 34.~~91000~~64375% 1000.~~00000000~~000000 34.~~36694446~~127778 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 76,700,000.00 34.~~93000~~66375% 1000.~~00000000~~000000 34.~~38416662~~145556 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 48,100,000.00 34.~~95000~~68375% 1000.~~00000000~~000000 34.~~40138898~~163333 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 42,900,000.00 4.~~09000~~82375% 1000.~~00000000~~000000 34.~~52194452~~287778 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 41,600,000.00 4.~~12000~~85375% 1000.~~00000000~~000000 34.~~54777788~~314444 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 39,000,000.00 4.~~18000~~91375% 1000.~~00000000~~000000 34.~~59944436~~367778 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 35,100,000.00 45.~~66000~~39375% 1000.~~00000000~~000000 4.~~01277778~~794444 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 28,600,000.00 45.~~81000~~54375% 1000.~~00000000~~000000 4.~~14194441~~927778 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 22,100,000.00 5.~~26000~~99375% 1000.~~00000000~~000000 45.~~52944434~~327778 0.~~00000000~~000000 ~~0.00000000~~ M-10 11/25/05 - 12/26/05 19,500,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222205~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-11 11/25/05 - 12/26/05 20,800,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222212~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-12 11/25/05 - 12/26/05 23,400,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222222~~950000 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 32,499,979.76 0.00000% 1000.~~00065354~~003730 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~~ RX N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% ~~978~~883.~~23529527~~018502 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~08331675~~289998 0.~~00000000~~000000 ~~949~~806.~~76650950~~283325 A-1B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~12532380~~327353 0.~~00000000~~000000 ~~949~~806.~~76650960~~283325 A-2A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~08370393~~343285 0.~~00000000~~000000 ~~945~~814.~~37274744~~181496 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~12548853~~381073 0.~~00000000~~000000 ~~945~~814.~~37274747~~181496 A-3A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~86112932~~498037 0.~~00000000~~000000 ~~871~~585.~~88068142~~391919 A-3B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~11722220~~870000 0.~~00000000~~000000 1000.~~00000000~~000000 A-3C 0.~~00000000~~000000 0.~~00000000~~000000 3.~~18611111~~941111 0.~~00000000~~000000 1000.~~00000000~~000000 A-3D 0.~~00000000~~000000 0.~~00000000~~000000 34.~~27222219~~030000 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~36694446~~127778 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~38416662~~145556 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~40138898~~163333 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~52194452~~287778 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~54777788~~314444 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~59944436~~367778 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~01277778~~794444 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~14194441~~927778 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 45.~~52944434~~327778 0.~~00000000~~000000 1000.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222205~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222212~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222222~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~157~~138.~~78046472~~948399 0.~~00000000~~000000 1000.~~00065354~~003730 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~5934596~~9423181.~~00000000~~100000 0.~~00000000~~000000 1000.~~00000000~~000000 RX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~957~~857.~~66215837~~250781 (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 ~~67,696,606.03~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 362,413.18 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 593,459.60 Total Deposits 68,652,478.81 Withdrawals Reimbursement for Servicer Advances 123,424.99 Payment of Service Fee 1,079,400.97 Payment of Interest and Principal 67,449,652.85 Total Withdrawals (Pool Distribution Amount) 68,652,478.81 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 1956,~~059,754~~603.9741 Custodian Fee 196,~~646~~171.0060 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 1962,~~079,400~~775.9701 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 0.00 0.00 0.00 Reserve Fund 0.00 0.00 0.00 0.00 Reserve Fund 0.00 ~~593~~942,~~459~~318.6011 ~~593~~942,~~459~~318.6011 0.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~Fixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~Arm ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~7.180365% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.680365% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.680365% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~351 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~12,886 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 10Paid 0In 0Full 10328 ~~1,755,457.09~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~1,755,457.09~~Loan 30Count ~~Days~~12,558 ~~205~~Beginning 1Scheduled 0Collateral 0Balance ~~206 38~~2,~~959~~295,~~028.34 171~~848,~~784~~176.3212 ~~0.00~~Ending ~~0.00~~Scheduled ~~39,130,812.66~~Collateral 60Balance ~~Days 72~~ 2 ~~0 0 74 12~~,~~871~~228,~~781.54 786~~852,~~000~~098.0036 ~~0.00~~Ending ~~0.00~~Actual ~~13,657,781.54~~Collateral 90Balance ~~Days~~at 130-Nov-2005 ~~0 0 0 1 141~~2,~~600~~229,872,889.0089 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~141~~15,~~600~~309,050.0042 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~180+~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount ~~0 0~~54,819.0040 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 080,475.0038 ~~Totals~~Scheduled ~~278~~Principal ~~13 0 0 291 51~~1,~~972~~571,~~409~~527.8850 ~~2,713,241.41~~Unscheduled ~~0.00~~Principal ~~0.00 54~~65,~~685~~424,~~651~~550.29 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 0.072680% 0.000000% 0.000000% 0.072680% 0.070318% 0.000000% 0.000000% 0.070318% 30 Days 1.489934% 0.007268% 0.000000% 0.000000% 1.497202% 1.560572% 0.006881% 0.000000% 0.000000% 1.567453% 60 Days 0.523294% 0.014536% 0.000000% 0.000000% 0.537830% 0.515602% 0.031485% 0.000000% 0.000000% 0.547086% 90 Days 0.007268% 0.000000% 0.000000% 0.000000% 0.007268% 0.005672% 0.000000% 0.000000% 0.000000% 0.005672% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.020496% 0.094484% 0.000000% 0.000000% 2.114979% 2.081846% 0.108684% 0.000000% 0.000000% 2.190529%26

~~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 2 0 0 2 197,069~~.~~51 0.~~00 0.00 197,069.51 30 Days 32 0 0 0 32 4,402,907.13 0.00 0.00 0.00 4,402,907.13 60 Days 8 0 0 0 8 1,315,167.73 0.00 0.00 0.00 1,315,167.73 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 40 2 0 0 42 5,718,074.86 197,069.51 0.00 0.00 5,915,144.37 0-29 Days 0.126662% 0.000000% 0.000000% 0.126662% 0.082603% 0.000000% 0.000000% 0.082603% 30 Days 2.026599% 0.000000% 0.000000% 0.000000% 2.026599% 1.845505% 0.000000% 0.000000% 0.000000% 1.845505% 60 Days 0.506650% 0.000000% 0.000000% 0.000000% 0.506650% 0.551261% 0.000000% 0.000000% 0.000000% 0.551261% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.533249% 0.126662% 0.000000% 0.000000% 2.659911% 2.396766% 0.082603% 0.000000% 0.000000% 2.479369% 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 1 0 0 1 270,411.69 0.00 0.00 270,411.69 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 60,769.77 0.00 0.00 0.00 60,769.77 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 1 0 0 2 60,769.77 270,411.69 0.00 0.00 331,181.46 0-29 Days 0.202840% 0.000000% 0.000000% 0.202840% 0.438988% 0.000000% 0.000000% 0.438988% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.202840% 0.000000% 0.000000% 0.000000% 0.202840% 0.098654% 0.000000% 0.000000% 0.000000% 0.098654% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.202840% 0.202840% 0.000000% 0.000000% 0.405680% 0.098654% 0.438988% 0.000000% 0.000000% 0.537642% 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 3 0 0 3 640,209.60 0.00 0.00 640,209.60 30 Days 81 1 0 0 82 11,533,122.40 171,784.32 0.00 0.00 11,704,906.72 60 Days 34 0 0 0 34 4,426,412.75 0.00 0.00 0.00 4,426,412.75 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 115 4 0 0 119 15,959,535.15 811,993.92 0.00 0.00 16,771,529.07 0-29 Days 0.059571% 0.000000% 0.000000% 0.059571% 0.084976% 0.000000% 0.000000% 0.084976% 30 Days 1.608419% 0.019857% 0.000000% 0.000000% 1.628276% 1.530807% 0.022801% 0.000000% 0.000000% 1.553609% 60 Days 0.675139% 0.000000% 0.000000% 0.000000% 0.675139% 0.587524% 0.000000% 0.000000% 0.000000% 0.587524% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.283558% 0.079428% 0.000000% 0.000000% 2.362986% 2.118331% 0.107777% 0.000000% 0.000000% 2.226108% 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 1 0 0 1 96,681.07 0.00 0.00 96,681.07 30 Days 11 0 0 0 11 1,826,725.46 0.00 0.00 0.00 1,826,725.46 60 Days 3 0 0 0 3 382,730.00 0.00 0.00 0.00 382,730.00 90 Days 1 0 0 0 1 141,600.00 0.00 0.00 0.00 141,600.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 15 1 0 0 16 2,351,055.46 96,681.07 0.00 0.00 2,447,736.53 0-29 Days 0.071023% 0.000000% 0.000000% 0.071023% 0.050277% 0.000000% 0.000000% 0.050277% 30 Days 0.781250% 0.000000% 0.000000% 0.000000% 0.781250% 0.949959% 0.000000% 0.000000% 0.000000% 0.949959% 60 Days 0.213068% 0.000000% 0.000000% 0.000000% 0.213068% 0.199033% 0.000000% 0.000000% 0.000000% 0.199033% 90 Days 0.071023% 0.000000% 0.000000% 0.000000% 0.071023% 0.073637% 0.000000% 0.000000% 0.000000% 0.073637% 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 1.065341% 0.071023% 0.000000% 0.000000% 1.136364% 1.222629% 0.050277% 0.000000% 0.000000% 1.272906% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 444,911.74 0.00 0.00 444,911.74 30 Days 72 0 0 0 72 20,230,392.60 0.00 0.00 0.00 20,230,392.60 60 Days 23 2 0 0 25 6,057,001.29 786,000.00 0.00 0.00 6,843,001.29 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 95 4 0 0 99 26,287,393.89 1,230,911.74 0.00 0.00 27,518,305.63 0-29 Days 0.049322% 0.000000% 0.000000% 0.049322% 0.044717% 0.000000% 0.000000% 0.044717% 30 Days 1.775586% 0.000000% 0.000000% 0.000000% 1.775586% 2.033302% 0.000000% 0.000000% 0.000000% 2.033302% 60 Days 0.567201% 0.049322% 0.000000% 0.000000% 0.616523% 0.608773% 0.078999% 0.000000% 0.000000% 0.687772% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.342787% 0.098644% 0.000000% 0.000000% 2.441430% 2.642075% 0.123716% 0.000000% 0.000000% 2.765790% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 106,173.48 0.00 0.00 106,173.48 30 Days 9 0 0 0 9 965,880.75 0.00 0.00 0.00 965,880.75 60 Days 3 0 0 0 3 629,700.00 0.00 0.00 0.00 629,700.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 1 0 0 13 1,595,580.75 106,173.48 0.00 0.00 1,701,754.23 0-29 Days 0.084175% 0.000000% 0.000000% 0.084175% 0.041533% 0.000000% 0.000000% 0.041533% 30 Days 0.757576% 0.000000% 0.000000% 0.000000% 0.757576% 0.377835% 0.000000% 0.000000% 0.000000% 0.377835% 60 Days 0.252525% 0.000000% 0.000000% 0.000000% 0.252525% 0.246327% 0.000000% 0.000000% 0.000000% 0.246327% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.010101% 0.084175% 0.000000% 0.000000% 1.094276% 0.624162% 0.041533% 0.000000% 0.000000% 0.665695%

~~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 7.502455 6.999154 7.518979 Weighted Average Net Rate 7.002455 6.499154 7.018979 Weighted Average Remaining Term 353 338 353 Beginning Loan Count 1,458 467 4,688 Loans Paid In Full 40 16 136 Ending Loan Count 1,418 451 4,552 Beginning Scheduled Balance 214,542,307.08 57,875,464.55 684,619,803.72 Ending Scheduled Balance 207,561,425.44 56,315,050.05 659,494,924.85 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,487,786.26 399,455.22 4,759,711.31 Scheduled Principal 146,457.89 61,889.13 470,009.80 Unscheduled Principal 6,834,423.75 1,498,525.37 24,654,869.07 Scheduled Interest 1,341,328.37 337,566.09 4,289,701.51 Servicing Fee 89,392.63 24,114.78 285,258.27 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~362~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,~~413~~251,935.1874 313,451.31 4,004,443.24 Realized Loss Amount 0.00 0.00 54,819.40 Cumulative Realized Loss 0.00 0.00 80,475.38 Percentage of Cumulative Losses 0.0000 0.0000 0.0133 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.002455 6.499154 7.018979

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Group ~~PERCENTAGE~~4 ~~Current~~Group ~~Original~~5 $Group ~~Original~~6 %Collateral ~~Current~~Description $Mixed ~~Current~~ARM %Mixed ~~Class%~~Fixed ~~Prepayment%~~Mixed ~~Class~~ARM RWeighted ~~518~~Average Coupon Rate 6.880495 7.110076 6.486814 Weighted Average Net Rate 6.380495 6.610076 5.986814 Weighted Average Remaining Term 339 353 347 Beginning Loan Count 1,~~700~~349 3,~~079~~777 1,147 Loans Paid In Full 23 90 23 Ending Loan Count 1,326 3,687 1,124 Beginning Scheduled Balance 183,051,364.7615 19908,178,158.~~95000246%~~63 ~~518~~247,~~700~~581,~~101~~077.0099 20Ending scheduled Balance 179,697,402.~~83198453%~~06 0881,930,827.~~000000%~~18 0243,852,468.~~000000%~~78 ~~Class~~Record M-Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,245,745.11 ~~430~~5,~~300~~841,~~079~~200.7657 161,575,151.~~55000256%~~95 ~~430~~Scheduled Principal 196,~~300~~175.12 460,~~101~~187.0032 17236,808.~~28167207%~~24 Unscheduled Principal 3,157,786.~~550312%~~97 025,787,144.~~000000%~~13 ~~Class~~3,491,800.97 ~~M-2~~Scheduled ~~353~~Interest 1,~~600~~049,~~079~~569.7699 135,381,013.~~60000265%~~25 ~~353~~1,~~600~~338,~~101~~343.71 Servicing Fee 76,271.39 378,407.56 103,158.78 Master Servicing Fee 0.00 140.~~20125391%~~00 30.~~080418%~~00 Trustee Fee 0.~~000000%~~00 ~~Class~~0.00 ~~M-3~~0.00 ~~305,500,079~~FRY Amount 0.7600 110.~~75000271%~~00 ~~305,500,101~~0.00 12Special Hazard Fee 0.~~26946624%~~00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.~~931788%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~M-4~~Spread ~~262~~2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 973,~~600,079~~298.7660 105,002,605.~~10000276%~~69 ~~262~~1,~~600~~235,~~101~~184.0093 10Realized Loss Amount 0.~~54652049%~~00 10.~~722946%~~00 0.~~000000%~~00 ~~Class~~Cumulative CERealized ~~100~~Loss 0.00 0.~~00000385%~~00 ~~100~~0.00 Percentage of Cumulative Losses 0.~~00000402%~~0000 10.~~305262%~~0000 0.~~000000%~~0000 ~~Class~~Prepayment PPenalty Waived Amount 0.00 0.~~00000000%~~00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.~~00000000%~~00 0.~~000004%~~00 0.~~000000%~~00 ~~Please~~Prepayment ~~Refer~~Penalty toPaid ~~the~~Count ~~Prospectus~~0 ~~Supplement~~0 ~~for~~0 aSpecial ~~Full~~Servicing ~~Description~~Fee of0.00 ~~Loss~~0.00 ~~Exposure~~0.00 Pass-Through Rate 6.380495 6.610076 5.986814

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Total ~~REO~~Collateral ~~Loans~~Description ~~Month~~Mixed ~~REO~~Fixed ~~Percentage~~& ~~Loans~~Arm inWeighted ~~REO~~Average 0Coupon ~~Sep-04~~Rate 07.~~000%~~180365 ~~Original~~Weighted ~~Principal~~Average ~~Balance~~Net ~~0.00~~Rate ~~Oct-04 0~~6.~~000%~~680365 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~0.00~~Term ~~Nov-04~~351 ~~0.000%~~Record ~~Dec-04~~Date ~~0.000%~~11/30/2005 ~~Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original~~ Principal ~~Balance~~And ~~0.00~~Interest ~~Mar-05~~Constant 015,309,050.~~000%~~42 ~~Current~~Beginning ~~Principal~~Loan ~~Balance~~Count 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 12,886 ~~Month REO History* New REO~~ Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~328 inEnding ~~REO~~Loan 0Count ~~Sep-04~~12,558 ~~0.000%~~Beginning ~~Original~~Scheduled ~~Principal~~ Balance 02,295,848,176.0012 ~~Oct-04~~Ending ~~0.000%~~Scheduled ~~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~~,228,852,098.~~000%~~36 ~~Original~~Scheduled Principal ~~Balance 0~~1,571,527.0050 ~~Oct-04~~Unscheduled ~~0.000% Current~~ Principal ~~Balance 0~~65,424,550.0026 ~~Nov-04~~Scheduled ~~0.000%~~Interest ~~Dec-04 0~~13,737,522.~~000%~~92 ~~Current~~Servicing ~~REO~~Fee ~~Total Jan-05 0~~956,603.~~000%~~41 ~~Loans~~Master inServicing ~~REO~~Fee 0 ~~Feb-05 0~~.~~000% Original Principal Balance 0.~~00 ~~Mar-05~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Apr-05~~Fry ~~0.000%~~Amount ~~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 0.000% Original Principal Balance 0.00 ~~Oct-04~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~Nov-04~~Other ~~0.000%~~Fee ~~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~~Pool ~~0.000%~~Insurance ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~Apr-05~~Spread ~~0.000%~~1 ~~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 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~~Spread ~~0.000%~~2 ~~Current Principal Balance~~ 0.00 ~~Nov-04~~Spread ~~0.000%~~3 ~~Dec-04~~ 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Net ~~0.000%~~Interest ~~Current Principal Balance 0~~12,780,919.0051 ~~Apr-05~~Realized ~~0.000%~~Loss ~~May-05~~Amount 054,819.~~000%~~40 ~~Jun-05~~Cumulative ~~0.000%~~Realized ~~Jul-05~~Loss 080,475.~~000%~~38 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 5 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Sep-04 0~~.~~000%~~0040 ~~Original~~Prepayment ~~Principal~~Penalty ~~Balance~~Waived ~~0.00~~Amount ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Dec-04~~Waived ~~0.000%~~Count ~~Current REO Total Jan-05~~ 0~~.000%~~ ~~Loans~~Prepayment inPenalty ~~REO~~Paid 0Amount ~~Feb-05~~ 0.~~000%~~00 ~~Original~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Count ~~Mar-05~~ 0~~.000%~~ ~~Current~~Special ~~Principal~~Servicing ~~Balance~~Fee 0.00 ~~Apr~~Pass-05Through ~~0.000%~~Rate 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 6 ~~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.680365

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Deal ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~Excess ~~during~~Interest ~~Current~~4,521,054.37 ~~Period~~Extra ~~Month~~Principal ~~Loan~~54,819.40 ~~First~~Overcollateralization ~~Original~~Amount ~~Loan~~32,500,000.100 ~~Entered~~Overcollateralization ~~Payment~~Deficiency ~~LTV~~Amount at54,819.40 ~~Principal~~Overcollateralization ~~Group~~Increase ~~Number~~54,819.40 ~~REO~~Overcollateralization ~~Date~~Release ~~State~~Amt ~~Origination~~0.00 ~~Balance~~Specified NoOvercollateralization ~~REO~~Amount ~~loans~~32,500,000.100 ~~this~~Step ~~period~~Down NO SWAP Payment In 8,775,173.20 SWAP Payment Out 7,798,336.52 Trigger Event NO

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No -of ~~All~~Loans ~~Mortgage~~No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~Principal ~~Loan~~Balance Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~0-29 ~~Delinquent~~Days ~~Rate~~18 ~~Interest~~1 No0 ~~REO~~19 ~~loans~~2,439,396.15 ~~this~~398,674.62 ~~period~~0.00 ~~This~~2,838,070.77 ~~report~~30 ~~has~~Days ~~been~~405 ~~compiled~~11 ~~from~~3 ~~data~~0 ~~provided~~419 to69,849,950.21 ~~Wells~~1,210,945.53 ~~Fargo~~535,479.90 by0.00 ~~third~~71,596,375.64 ~~parties~~60 Days 129 12 99 0 240 20,501,429.44 ~~Wells~~1,540,331.25 ~~Fargo~~16,055,831.18 ~~has~~0.00 ~~not~~38,097,591.87 ~~confirmed~~90 ~~the~~Days ~~accuracy~~64 of10 ~~this~~96 ~~data~~6 ~~and~~176 ~~assumes~~10,060,279.81 no2,050,338.06 ~~duty~~15,247,273.56 to1,138,455.84 do28,496,347.27 so120 Days 29 7 77 19 132 5,242,847.75 ~~Wells~~658,165.32 ~~Fargo~~12,542,555.92 ~~disclaims~~3,476,439.82 ~~any~~21,920,008.81 ~~responsibility~~150 ~~for~~Days ~~the~~12 ~~accuracy~~9 55 14 90 1,377,973.53 1,534,264.54 9,652,871.34 2,123,731.37 14,688,840.78 180+ Days 5 5 28 8 46 1,049,569.77 844,404.24 4,794,628.28 921,550.00 7,610,152.29 Totals 644 72 359 47 1,122 108,082,050.51 10,277,845.09 59,227,314.80 7,660,177.03 185,247,387.43 No of ~~the~~Loans ~~data~~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 0.143335% 0.007963% 0.000000% 0.151298% 0.109396% 0.017879% 0.000000% 0.127275% 30 Days 3.225036% 0.087594% 0.023889% 0.000000% 3.336519% 3.132463% 0.054306% 0.024014% 0.000000% 3.210783% 60 Days 1.027234% 0.095557% 0.788342% 0.000000% 1.911132% 0.919399% 0.069077% 0.720033% 0.000000% 1.708510% 90 Days 0.509635% 0.079631% 0.764453% 0.047778% 1.401497% 0.451159% 0.091949% 0.683773% 0.051055% 1.277936% 120 Days 0.230928% 0.055741% 0.613155% 0.151298% 1.051123% 0.235119% 0.029516% 0.562479% 0.155903% 0.983016% 150 Days 0.095557% 0.071667% 0.437968% 0.111483% 0.716675% 0.061796% 0.068805% 0.432889% 0.095240% 0.658730% 180+ Days 0.039815% 0.039815% 0.222965% 0.063704% 0.366300% 0.047069% 0.037868% 0.215018% 0.041327% 0.341282% Totals 5.128205% 0.573340% 2.858735% 0.374263% 8.934544% 4.847005% 0.460916% 2.656085% 0.343525% 8.307531%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~0.00~~A ~~Nov-04~~Insufficient ~~0.000%~~Funds ~~Dec-04~~ 0.~~000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05 0.000% Current~~ Principal Balance ~~0.00~~of ~~Apr-05~~Contaminated ~~0.000%~~Properties ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~Periodic ~~0.000%~~Advance Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0~~,298,104.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.43

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No Foreclosure loans this period.

~~Foreclosure~~SUBORDINATION ~~Loan~~LEVEL/CREDIT ~~Detail~~ENHANCEMENT/CLASS -PERCENTAGE ~~All~~AND ~~Mortgage~~PREPAYMENT ~~Loans~~PERCENTAGE inCurrent ~~Foreclosure~~Original ~~during~~$ ~~Current~~Original ~~Period~~% ~~(continued)~~ Current ~~Paid~~$ Current ~~Approximate~~% ~~Loan~~Class% ~~Principal~~Prepayment% ToClass ~~Months~~R ~~Loan~~518,700,079.76 ~~Delinquent~~19.95000246% ~~Group~~518,700,201.00 ~~Number~~23.27207810% ~~Balance~~0.000000% ~~Date~~0.000000% ~~Delinquent~~Class ~~Rate~~M-1 ~~Interest~~430,300,079.76 No16.55000256% ~~Foreclosure~~430,300,201.00 ~~loans~~19.30591094% ~~this~~3.966167% ~~period~~0.000000% ~~This~~Class ~~report~~M-2 ~~has~~353,600,079.76 ~~been~~13.60000265% ~~compiled~~353,600,201.00 ~~from~~15.86467766% ~~data~~3.441233% ~~provided~~0.000000% toClass ~~Wells~~M-3 ~~Fargo~~305,500,079.76 by11.75000271% ~~third~~305,500,201.00 ~~parties~~13.70661612% ~~Wells~~2.158062% ~~Fargo~~0.000000% ~~has~~Class ~~not~~M-4 ~~confirmed~~262,600,079.76 ~~the~~10.10000276% ~~accuracy~~262,600,201.00 of11.78185853% ~~this~~1.924758% ~~data~~0.000000% ~~and~~Class ~~assumes~~CE no100.00 ~~duty~~0.00000385% to100.00 do0.00000449% so1.458154% ~~Wells~~0.000000% ~~Fargo~~Class ~~disclaims~~P ~~any~~0.00 ~~responsibility~~0.00000000% ~~for~~0.00 0.00000000% 0.000004% 0.000000% Please Refer to the ~~accuracy~~Prospectus Supplement for a Full Description of ~~the~~Loss ~~data~~Exposure.

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~Summary ~~Mixed~~Group ~~Fixed~~1 &Days ~~Arm~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Gross~~Percentage ~~Coupon~~of ~~7.213532%~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Net~~Percentage ~~Coupon~~of ~~6.559166%~~Delinquent ~~Weighted~~Loans ~~Average~~Outstanding ~~Pass-Through Rate 6.713532~~Balance(%) ~~Weighted~~Loans ~~Average~~Oustanding ~~Maturity~~Balance(~~Stepdown Calculation~~%) ~~354 Beginning Scheduled Collateral Loan Count 10,347 Number Of Loans Paid In Full~~ Balance(~~3,412~~$) ~~Ending Scheduled Collateral Loan Count 13,759 Beginning Scheduled Collateral~~ Balance($) ~~1,943,417,916.88~~180 ~~Ending~~- ~~Scheduled~~209 ~~Collateral~~46 ~~Balance 2~~7,~~489~~610,~~921,688~~152.~~14 Ending Actual Collateral Balance at~~ 29~~-Jul-2005~~ ~~2,496,458,168~~0.11341 ~~Monthly~~6 ~~P&I Constant 16~~795,~~977,415~~667.1273 ~~Special Servicing Fee~~ 0.00383 ~~Prepayment~~Total ~~Penalties~~46 ~~593~~7,~~459~~610,152.6029 ~~Realized Loss Amount~~ 0.00341 ~~Cumulative~~6 ~~Realized Loss 0.00 Scheduled Principal 1~~795,~~688,263~~667.4973 ~~Unscheduled Principal 51,801,894~~0.10383

~~Group~~180+ 1Delinquency ~~Prefunding~~Summary ~~Account~~(continued) ~~Beginning~~Group ~~Balance~~2 ~~72,069,789.80~~ Group 13 ~~Prefunding~~Days ~~Account~~Number ~~Subsequent~~of ~~Transfer~~Aggregate ~~Amount~~Percentage ~~72,069,789.80~~of ~~Group~~Number 1of ~~Prefunding~~Aggregate ~~Account~~Percentage ~~Ending~~of ~~Balance~~Delinquent ~~0.00~~Loans ~~Group~~Outstanding 2Balance(%) ~~Prefunding~~Loans ~~Account~~Oustanding ~~Beginning~~Balance(%) Balance($) ~~227,508,827.91~~Balance($) ~~Group~~180 2- ~~Prefunding~~209 ~~Account~~1 ~~Subsequent~~60,769.77 ~~Transfer~~0.108 ~~Amount~~22 ~~227~~2,~~508~~448,~~827~~348.9124 ~~Group 2 Prefunding Account Ending Balance~~ 0.00371 ~~Group~~Total 31 ~~Prefunding Account Beginning Balance 300~~60,~~416,684~~769.9977 ~~Group~~0.108 322 ~~Prefunding Account Subsequent Transfer Amount 300~~2,~~416~~448,~~684~~348.9924 ~~Group 3 Prefunding Account Ending Balance~~ 0.~~00 Other Income 9.10~~371

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~Excess~~Summary ~~Interest~~(continued) Group 4 Group 5~~,127,861.91~~ ~~Extra~~Days ~~Principal~~Number ~~1,373.85~~of ~~Overcollateralization~~Aggregate ~~Amount~~Percentage ~~32,500,000.100~~of ~~Overcollateralization~~Number ~~Deficiency~~of ~~Amount~~Aggregate ~~1,373.85~~Percentage ~~Overcollateralization~~of ~~Increase~~Delinquent ~~1,373.85~~Loans ~~Overcollateralization~~Outstanding ~~Release~~Balance(%) ~~Amt~~Loans ~~0.00~~Oustanding ~~Specified~~Balance(%) ~~Overcollateralization~~Balance($) ~~Amount~~Balance($) ~~32,500,000.100~~180 ~~Step~~- ~~Down~~209 NO0 ~~SWAP~~0.00 ~~Payment~~0.000 In15 73,~~585~~748,~~734~~366.1355 ~~SWAP~~0.425 ~~Payment~~Total ~~Out~~0 ~~8,429,457~~0.8700 ~~Trigger~~0.000 ~~Event~~15 NO3,748,366.55 0.425

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group 1 Group 2 Group 3 Collateral Description Mixed Fixed Mixed ARM Mixed Fixed Weighted Average Coupon Rate 7.536419 7.007928 7.536440 Weighted Average Net Rate~~ 6~~.881511~~ ~~6.358081~~Days ~~6.880972~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Maturity~~Percentage ~~353~~of ~~353~~Delinquent ~~353 Beginning Loan Count 1,197 352 3,820~~ Loans ~~Paid~~Outstanding ~~In Full~~ Balance(~~382~~%) Balance(~~141~~$) ~~(1,216)~~180 ~~Ending~~- ~~Loan~~209 ~~Count~~2 1557,~~579 493 5,036 Beginning Scheduled Balance 186,374,784~~000.30 47,772,245.40 585,924,917.26 Ending Scheduled Balance 238,149,902.30 61,585,989.43 751,118,635.89 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 1,695,511.12 426,626.63 5,342,325.74 Scheduled Principal 162,372.87 64,029.22 518,313.75 Unscheduled Principal 5,804,432.45 439,219.34 16,473,008.05 Scheduled Interest 1,533,138.25 362,597.41 4,824,011.99 Servicing Fees 101,715.31 25,870.52 320,045.81 Master Servicing Fees 0.00 0.00228 ~~0.00~~Total ~~Trustee~~2 ~~Fee 0~~557,000.00 0.00228 ~~0.00~~This ~~FRY~~report ~~Amount~~includes ~~0.00~~all ~~0.00~~loans ~~0.00~~greater ~~Special~~than ~~Hazard~~180 ~~Fee~~days ~~0.00~~delinquent ~~0.00~~regardless ~~0.00~~of ~~Other~~status ~~Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1~~(REO,~~431,422.94~~ ~~336~~Foreclosure,~~726.89~~ ~~4,503,966~~Bankruptcy).18 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.036419 6.507928 7.036440

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Group~~New REO Loans Month REO Percentage Loans in REO 23 Jan-05 0.000% Original Principal Balance 4,072,890.00 ~~Group~~Feb-05 50.000% ~~Group~~Current 6Principal ~~Collateral~~Balance ~~Description~~4,070,113.54 ~~Mixed~~Mar-05 ~~ARM~~0.000% ~~Mixed~~Apr-05 ~~Fixed~~0.000% ~~Mixed~~Current ~~ARM~~REO ~~Weighted~~Total ~~Average~~May-05 ~~Coupon~~0.000% ~~Rate~~Loans 6in REO 47 Jun-05 0.~~899754~~000% Original Principal Balance 7,665,590.~~141676~~00 6Jul-05 0.~~516614~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~7,660,177.03 6Aug-05 0.~~247784~~000% 6Sep-05 0.~~486765~~000% 5Oct-05 0.~~865257~~000% ~~Weighted~~Nov-05 ~~Average~~0.177% ~~Maturity~~Dec-05 ~~353~~0.344% ~~355~~*The ~~355~~text ~~Beginning~~reported ~~Loan~~in ~~Count~~the ~~1,028~~above ~~3,041~~table ~~909~~is ~~Loans~~presented ~~Paid~~graphically Inon ~~Full~~the ~~(380)~~monthly ~~(1,014)~~bond ~~(279)~~remittance ~~Ending~~report. ~~Loan~~The ~~Count~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 1~~,408~~ ~~4,055~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1~~,188~~ ~~Beginning~~Jan-05 ~~Scheduled~~0.000% Original Principal Balance ~~149~~165,~~148,703~~600.5800 ~~775,894,776.62~~Feb-05 ~~198,302,489~~0.72000% ~~Ending~~Current ~~scheduled~~Principal Balance ~~191~~165,~~657,533~~600.6300 ~~991,867,428~~Mar-05 0.12000% ~~255,542,198~~Apr-05 0.77000% ~~Record~~Current ~~Date~~REO ~~07/29/2005~~Total ~~07/29/2005~~May-05 ~~07/29/2005~~0.000% ~~Principal~~Loans ~~And~~in ~~Interest~~REO ~~Constant~~10 Jun-05 0.000% Original Principal Balance 1,~~319~~208,~~861~~000.6100 ~~6,550,874~~Jul-05 0.64000% Current Principal Balance 1,~~642~~207,~~215~~031.3821 ~~Scheduled~~Aug-05 ~~Principal~~0.000% ~~201,634~~Sep-05 0.67000% ~~502,570~~Oct-05 0.26000% ~~239,342~~Nov-05 0.72485% ~~Unscheduled~~Dec-05 ~~Principal~~0.581% ~~2,622,004~~*The text reported in the above table is presented graphically on the monthly bond remittance report.47 ~~23,913,207~~The monthly bond remittance report can be viewed online at www.10ctslink.com. Group 2~~,550,022~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.69000% ~~Scheduled~~Original ~~Interest~~Principal ~~1,118,226~~Balance 0.9400 ~~6,048,304~~Feb-05 0.38000% ~~1,402,872~~Current Principal Balance 0.6600 ~~Servicing~~Mar-05 ~~Fees~~0.000% ~~81,033~~Apr-05 0.82000% ~~423,451~~Current REO Total May-05 0.33000% ~~107,638~~Loans in REO 0 Jun-05 0.18000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Trustee~~Aug-05 ~~Fee~~0.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~FRY~~Dec-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 12 Jan-05 0.000% Original Principal Balance 1,699,440.00 Feb-05 0.00000% Current Principal Balance 1,697,866.84 Mar-05 0.00000% ~~Special~~Apr-05 ~~Hazard~~0.000% ~~Fee~~Current REO Total May-05 0.00000% Loans in REO 19 Jun-05 0.000% Original Principal Balance 2,526,490.00 Jul-05 0.00000% ~~Other~~Current ~~Fee~~Principal Balance 2,524,532.98 Aug-05 0.00000% Sep-05 0.00000% Oct-05 0.00000% ~~Pool~~Nov-05 ~~Insurance~~0.143% ~~Fee~~Dec-05 0.00383% *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 Jan-05 0.00000% Original Principal Balance 0.00 ~~Spread~~Feb-05 10.000% Current Principal Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~Spread~~Current 2REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 ~~Spread~~Jul-05 30.000% Current Principal Balance 0.00 Aug-05 0.00000% Sep-05 0.00000% ~~Net~~Oct-05 ~~Interest~~0.000% ~~1,037,193~~Nov-05 0.12000% 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 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 10 Jan-05 0.000% Original Principal Balance 2,~~624~~207,~~853~~850.00 Feb-05 10.000% Current Principal Balance 2,~~295~~206,~~234~~646.4870 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.00000% Current REO Total May-05 0.00000% Loans in REO 16 Jun-05 0.000% Original Principal Balance 3,446,100.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 3,444,086.46 Aug-05 0.00000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.172% 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 6 12 Month REO History* New REO Loans Month REO Percentage ofLoans ~~Cumulative~~in ~~Losses~~REO 0 Jan-05 0.~~0000~~000% Original Principal Balance 0.~~0000~~00 Feb-05 0.~~0000~~000% ~~Prepayment~~Current ~~Penalties~~Principal Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~Special~~Current ~~Servicing~~REO ~~Fee~~Total May-05 0.00000% Loans in REO 2 Jun-05 0.000% Original Principal Balance 485,000.00 Jul-05 0.00000% ~~Pass~~Current Principal Balance 484,526.38 Aug-~~Through~~05 ~~Rate~~0.000% 6Sep-05 0.~~399754~~000% 6Oct-05 0.~~641676~~000% 6Nov-05 0.~~016614~~196% Dec-05 0.199% *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 ~~Total~~1 ~~Collateral~~0067347336 ~~Description~~Nov-2005 ~~Mixed~~01-Apr-2005 ~~Fixed~~GA &90.00 ~~Arm~~234,000.00 ~~Weighted~~Group ~~Average~~1 ~~Coupon~~0068094937 ~~Rate~~Nov-2005 701-Apr-2005 MO 90.~~213532~~00 ~~Weighted~~85,500.00 ~~Average~~Group ~~Net~~1 ~~Rate~~0070044615 6Nov-2005 01-May-2005 TX 80.~~559166~~00 ~~Weighted~~66,800.00 ~~Average~~Group ~~Maturity~~1 ~~354~~0070800974 Nov-2005 01-May-2005 TX 90.00 ~~Record~~82,800.00 ~~Date~~Group ~~07/29/~~1 0074072513 Nov-2005 ~~Principal~~01-May-2005 ~~And~~GA ~~Interest~~90.00 ~~Constant~~153,000.00 16Group 1 0074153156 Nov-2005 01-May-2005 TX 90.00 148,~~977~~500.00 Group 1 0074199670 Dec-2005 01-May-2005 CO 80.00 165,~~415~~600.1200 ~~Beginning~~Group ~~Loan~~1 ~~Count~~0074742636 10Nov-2005 01-May-2005 GA 95.00 128,~~347~~250.00 ~~Loans~~Group ~~Paid~~1 In0075531558 ~~Full~~Nov-2005 (01-May-2005 MO 90.00 64,800.00 Group 1 0075696195 Nov-2005 01-May-2005 MO 90.00 78,750.00 Group 3 0069972818 Nov-2005 01-May-2005 GA 80.00 86,~~412)~~400.00 ~~Ending~~Group ~~Loan~~3 ~~Count~~0070349113 13Dec-2005 01-May-2005 MO 90.00 147,~~759~~600.00 ~~Beginning~~Group ~~Scheduled~~3 ~~Balance~~0070841499 1Dec-2005 01-May-2005 MO 90.00 63,~~943~~000.00 Group 3 0071428817 Nov-2005 01-May-2005 MO 85.00 91,~~417~~800.00 Group 3 0072037591 Dec-2005 01-May-2005 TX 90.00 86,~~916~~400.8800 ~~Ending~~Group ~~Scheduled~~3 ~~Balance~~0072993272 2Dec-2005 01-May-2005 GA 90.00 247,~~489~~500.00 Group 3 0073613796 Dec-2005 01-May-2005 GA 90.00 99,~~921~~000.00 Group 3 0074121997 Nov-2005 01-May-2005 GA 90.00 114,~~688~~300.1400 ~~Scheduled~~Group ~~Principal~~3 10074214750 Nov-2005 01-May-2005 GA 95.00 123,~~688~~500.00 Group 3 0074491952 Nov-2005 01-May-2005 TX 95.00 71,~~263~~250.4900 ~~Unscheduled~~Group ~~Principal~~3 510074503277 Dec-2005 01-May-2005 GA 90.00 116,~~801~~100.00 Group 3 0074815598 Dec-2005 01-May-2005 MO 85.00 100,~~894~~300.1000 ~~Scheduled~~Group ~~Interest~~3 150075011759 Nov-2005 01-May-2005 GA 85.00 221,~~289~~000.00 Group 3 0075075150 Dec-2005 01-May-2005 GA 80.00 87,~~151~~840.6300 ~~Servicing~~Group ~~Fee~~3 10075275198 Dec-2005 01-May-2005 GA 90.00 239,~~059~~400.00 Group 3 0075788596 Nov-2005 01-May-2005 GA 80.00 118,~~754~~800.9700 ~~Master~~Group ~~Servicing~~3 ~~Fee~~0076133396 0Dec-2005 01-May-2005 GA 80.00 ~~Trustee~~128,000.00 ~~Fee~~Group 03 0078897014 Dec-2005 01-Jul-2005 MO 80.00 ~~Fry~~144,000.00 ~~Amount~~Group 03 0080435951 Dec-2005 01-Jul-2005 GA 90.00 ~~Special~~240,300.00 ~~Hazard~~Group ~~Fee~~5 00069170256 Dec-2005 01-May-2005 TX 75.00 ~~Other~~154,500.00 ~~Fee~~Group 05 0069489532 Dec-2005 01-May-2005 MI 85.00 ~~Pool~~75,650.00 ~~Insurance~~Group ~~Fee~~5 00069984896 Dec-2005 01-May-2005 TN 90.00 ~~Spread~~67,500.00 1Group 05 0071224679 Dec-2005 01-May-2005 GA 80.00 ~~Spread~~512,000.00 2Group 05 0073402638 Dec-2005 01-May-2005 TX 100.00 ~~Spread~~350,000.00 3Group 05 0073712119 Nov-2005 01-May-2005 TX 90.00 ~~Net~~198,000.00 ~~Interest~~Group 145 0074201351 Dec-2005 01-May-2005 GA 90.00 164,~~229~~700.00 Group 5 0074276718 Dec-2005 01-May-2005 MO 90.00 67,~~396~~500.6600 ~~Realized~~Group ~~Loss~~5 ~~Amount~~0074454919 0Dec-2005 01-May-2005 GA 80.00 ~~Cumulative~~196,000.00 ~~Realized~~Group ~~Loss~~5 00074493677 Nov-2005 01-May-2005 GA 80.00 ~~Percentage~~260,000.00 ofGroup ~~Cumulative~~5 ~~Losses~~0074754797 0Nov-2005 01-May-2005 GA 100.~~0000~~00 ~~Prepayment~~165,000.00 ~~Penalties~~Group 05 0074760950 Nov-2005 01-May-2005 TX 80.00 ~~Special~~96,800.00 ~~Servicing~~Group ~~Fee~~5 00074807991 Dec-2005 01-May-2005 GA 80.00 ~~Pass~~452,000.00 Group 5 0075014639 Nov-~~Through~~2005 ~~Rate~~01-May-2005 GA 95.00 308,750.00 Group 5 0076209311 Nov-2005 01-May-2005 GA 90.00 209,700.00 Group 5 0079937553 Dec-2005 01-Jul-2005 TX 80.00 168,000.00 Group 6 0072612476 Nov-2005 01-May-2005 TX 82.~~713532~~41 105,000.00 Group 6 0074254715 Nov-2005 01-May-2005 TX 100.00 380,000.00

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All Mortgage Loans in REO during Current Period ~~Summary~~(continued) ~~Loans~~Current Paid InCurrent ~~Full~~Approximate ~~Repurchased~~Loan ~~Loans~~Principal ~~Original~~To ~~Current~~Months ~~Original~~Loan ~~Current~~Delinquent ~~Principal~~Group ~~Principal~~Number ~~Principal~~Balance ~~Principal~~Date Delinquent Rate Interest Group ~~Count~~1 ~~Balance~~0067347336 ~~Balance~~233,712.53 ~~Count~~01-May-2005 ~~Balance~~5 ~~Balance~~8.450% 10,817.97 Group 1 0068094937 85,377.07 01-May-2005 5 7.675% 3,565.51 Group 1 0070044615 66,800.00 01-Apr-2005 6 5.850% 2,373.61 Group 1 0070800974 82,753.33 01-May-2005 5 8.850% 4,~~811~~023.84 Group 1 0074072513 152,~~855~~817.75 01-Jun-2005 4 8.600% 6,179.69 Group 1 0074153156 148,418.88 01-May-2005 5 9.000% 7,346.79 Group 1 0074199670 165,600.00 01-Apr-2005 6 6.350% 6,458.40 Group 1 0074742636 128,081.63 01-Jun-2005 4 8.125% 4,874.92 Group 1 0075531558 64,765.33 01-May-2005 5 9.100% 3,~~800~~243.74 Group 1 0075696195 78,~~588~~704.6869 001-May-2005 05 8.750% 3,780.98 Group 3 0069972818 86,325.61 01-May-2005 5 6.750% 3,139.02 Group 3 0070349113 147,405.24 01-Jun-2005 4 8.100% 5,591.96 Group 3 0070841499 63,000.00 001-Apr-2005 6 8.850% 3,499.72 Group 3 0071428817 91,800.00 01-Apr-2005 6 8.800% 5,068.97 Group 23 0072037591 86,298.13 01-Jun-2005 4 ~~432~~8.650% 3,~~976~~511.35 Group 3 0072993272 247,500.00 ~~431~~01-Apr-2005 6 8.100% 12,~~930~~509.0473 0Group 03 0073613796 98,888.00 001-Jun-2005 4 8.00850% 4,122.61 Group 3 910074121997 16114,~~480~~222.52 01-May-2005 5 7.950% 4,~~890~~953.0065 16Group 3 0074214750 123,~~444~~376.72 01-Jun-2005 4 9.450% 5,~~343~~514.1307 0Group 03 0074491952 71,250.00 001-Apr-2005 6 8.00900% 3,981.83 Group 3 0074503277 115,944.46 01-Jun-2005 4 8.025% 4,354.96 Group 3 0074815598 100,131.81 01-Jul-2005 3 8.925% 3,511.02 Group 3 0075011759 220,891.29 01-May-2005 5 9.500% 11,565.89 Group 3 0075075150 87,701.16 01-Jun-2005 4 7.200% 2,~~606~~932.10 Group 3 0075275198 238,~~784~~996.46 01-Jul-2005 3 8.900% 8,355.25 Group 3 0075788596 118,800.00 201-Apr-2005 6 7.800% 5,~~600~~766.77 Group 3 0076133396 127,~~104~~701.9458 001-Jul-2005 03 7.300% 3,612.47 Group 3 0078897014 144,000.00 001-Jun-2005 4 5.650% 3,697.41 Group 3 0080435951 240,300.00 01-Jun-2005 4 7.600% 8,513.96 Group 5 750069170256 23154,~~937~~280.83 01-Jul-2005 3 9.725% 5,~~182~~924.0043 23Group 5 0069489532 75,~~903~~608.24 01-May-2005 5 8.950% 3,~~571~~720.3955 0Group 05 0069984896 67,468.51 01-May-2005 5 9.750% 3,635.27 Group 5 0071224679 512,000.00 001-Jun-2005 4 7.850% 18,816.00 Group 5 0073402638 349,506.11 01-Jul-2005 3 9.750% 13,457.54 Group 5 0073712119 197,623.26 01-Jun-2005 4 6.250% 125,667.96 2Group 5 0074201351 164,~~493~~530.36 01-Jun-2005 4 9.300% 7,~~130~~229.0081 Group 5 0074276718 67,413.61 01-Jun-2005 4 8.250% 2,~~488~~608.02 Group 5 0074454919 195,~~213~~999.3999 001-Jun-2005 04 7.450% 6,810.96 Group 5 0074493677 260,000.00 001-Jun-2005 4 6.450% 7,735.02 Group 5 0074754797 164,763.38 01-Jun-2005 4 7.750% 5,961.91 Group 5 0074760950 96,800.00 ~~Total~~01-Apr-2005 ~~231~~6 518.100% 4,~~762~~904.56 Group 5 0074807991 452,~~817~~000.00 5101-May-2005 5 7.750% 19,~~668~~115.88 Group 5 0075014639 308,~~751~~553.5712 001-May-2005 05 8.00250% 013,921.97 Group 5 0076209311 209,700.00 01-Jun-2005 4 7.650% 7,496.76 Group 5 0079937553 167,839.05 01-Jul-2005 3 6.200% 3,978.45 Group 6 0072612476 104,930.25 01-May-2005 5 8.050% 4,611.93 Group 6 0074254715 379,596.13 01-Jun-2005 4 9.150% 16,395.21 This report has been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~Foreclosure Percentage Loans ~~Liquidated~~in ~~Loans~~Foreclosure ~~Curtailments~~124 ~~Original~~Jan-05 ~~Current~~0.000% Original Principal Balance 19,623,143.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~19,579,049.30 ~~Principal~~Mar-05 ~~Curtailment~~0.000% ~~Group~~Apr-05 ~~Count~~0.000% ~~Balance~~Current ~~Balance~~Foreclosure ~~Count~~Total May-05 0.000% Loans in Foreclosure 359 Jun-05 0.000% Original Principal Balance 59,318,615.00 Jul-05 0.000% Current Principal Balance ~~Amount~~59,227,314.80 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 2.383% Dec-05 2.656% *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 1 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 22 Jan-05 0.000% Original Principal Balance 2,730,910.00 Feb-05 0.00000% Current Principal Balance 2,724,659.15 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 50 Jun-05 0.000% Original Principal Balance 6,346,779.00 Jul-05 0.000% Current Principal Balance 6,~~547~~333,311.9358 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 2.295% Dec-05 3.050% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jan-05 0.000% Original Principal Balance 298,000.00 Feb-05 0.00000% Current Principal Balance 297,410.07 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 4 Jun-05 0.000% Original Principal Balance 298,000.00 7Jul-05 0.000% Current Principal Balance 297,~~315~~410.8807 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.292% Dec-05 0.528% *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 3 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 49 Jan-05 0.000% Original Principal Balance 7,117,587.00 Feb-05 0.00000% Current Principal Balance 7,101,394.95 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 167 Jun-05 0.000% Original Principal Balance 21,555,168.00 35Jul-05 0.000% Current Principal Balance 21,~~394~~521,034.5840 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 2.728% Dec-05 3.262% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 390,000.00 Feb-05 0.00000% Current Principal Balance 388,507.90 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 8 Jun-05 0.000% Original Principal Balance 1,269,380.00 23Jul-05 0.000% Current Principal Balance 1,~~247~~266,071.0718 ~~Group~~Aug-05 50.000% Sep-05 0.000% Oct-05 0.00000% Nov-05 0.00617% Dec-05 0.704% *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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 42 Jan-05 0.000% Original Principal Balance 8,458,746.00 Feb-05 0.00000% 14Current Principal Balance 8,~~920~~440,810.9169 ~~Group~~Mar-05 60.000% Apr-05 0.000% Current Foreclosure Total May-05 0.00000% Loans in Foreclosure 115 Jun-05 0.000% Original Principal Balance 27,149,287.00 Jul-05 0.000% Current Principal Balance 27,115,014.40 Aug-05 0.00000% Sep-05 0.000% Oct-05 0.000% Nov-05 3.055% Dec-05 3.073% *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 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Jan-05 0.000% Original Principal Balance 627,900.00 63Feb-05 0.000% Current Principal Balance 626,~~019~~266.0454 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 15 Jun-05 0.000% Original Principal Balance 2,700,001.00 Jul-05 0.00000% Current Principal Balance 2,694,473.17 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00000% ~~150,445~~Nov-05 0.41835% Dec-05 1.105% *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 Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0069003051 MO 90.00 01-May-2005 163,800.00 163,540.56 Group 1 0069101079 OK 48.67 01-May-2005 92,000.00 91,744.22 Group 1 0072641350 NJ 58.48 01-May-2005 200,000.00 199,505.13 Group 1 0072956634 KY 80.00 01-May-2005 125,600.00 125,325.33 Group 1 0073126195 IL 95.00 01-May-2005 173,850.00 173,799.99 Group 1 0073265639 HI 80.00 01-May-2005 403,200.00 401,942.87 Group 1 0073495756 NV 90.00 01-May-2005 319,500.00 318,717.50 Group 1 0073559478 IL 81.03 01-May-2005 235,000.00 234,453.22 Group 1 0073646119 MN 67.47 01-Apr-2005 280,000.00 279,313.11 Group 1 0074022393 MD 90.00 01-May-2005 108,000.00 107,766.24 Group 1 0074274473 FL 90.00 01-May-2005 217,350.00 216,905.09 Group 1 0074331471 MN 75.00 01-May-2005 165,000.00 164,722.02 Group 1 0074420159 IL 80.00 01-May-2005 86,320.00 85,942.07 Group 1 0074471517 FL 80.00 01-May-2005 144,000.00 143,647.29 Group 1 0074486317 MN 90.00 01-May-2005 157,500.00 156,963.51 Group 1 0074533639 IL 85.00 01-May-2005 130,050.00 129,692.93 Group 1 0074649195 FL 73.54 01-May-2005 139,000.00 138,382.19 Group 1 0074776519 IL 68.57 01-May-2005 120,000.00 119,725.74 Group 1 0074914433 AZ 69.76 01-May-2005 146,500.00 146,094.77 Group 1 0074944273 IL 80.00 01-May-2005 296,000.00 295,136.56 Group 1 0075218032 FL 85.00 01-May-2005 199,750.00 199,169.07 Group 1 0075367391 NV 65.00 01-May-2005 121,875.00 121,516.99 Group 1 0075516278 CA 26.66 01-May-2005 120,000.00 119,675.91 Group 1 0075572750 NV 80.00 01-May-2005 176,000.00 175,667.81 Group 1 0075757237 CA 68.50 01-May-2005 205,500.00 204,779.29 Group 1 0075762393 CA 65.00 01-May-2005 315,250.00 314,476.25 Group 1 0075926790 FL 90.00 01-May-2005 172,800.00 172,122.12 Group 1 0076973676 MD 90.00 01-Jun-2005 202,410.00 202,099.47 Group 1 0078301637 IL 80.00 01-Jul-2005 184,000.00 183,750.73 Group 1 0078341476 CA 30.00 01-Jul-2005 135,000.00 134,877.95 Group 1 0078578630 IL 86.84 01-Jul-2005 165,000.00 164,919.69 Group 1 0078592078 UT 90.00 01-Jul-2005 60,300.00 60,264.57 Group 1 0079907358 PA 90.00 01-Jul-2005 51,300.00 51,244.33 Group 2 0073823635 CA 23.69 01-May-2005 77,000.00 76,885.46 Group 2 0074185554 CA 69.87 01-May-2005 276,000.00 275,147.64 Group 2 0075575597 FL 20.00 01-May-2005 48,336.00 48,269.65 Group 2 0075807073 IL 20.00 01-May-2005 31,640.00 31,600.71 Group 3 0063300438 NJ 90.00 01-Feb-2005 50,400.00 50,197.78 Group 3 0067352195 NJ 70.00 01-Feb-2005 235,200.00 233,785.99 Group 3 0067716233 NJ 69.62 01-Jan-2005 275,000.00 273,314.34 Group 3 0068064476 CA 69.56 01-Jan-2005 240,000.00 238,441.42 Group 3 0068359058 CA 65.00 01-May-2005 159,250.00 158,652.39 Group 3 0068809615 CA 80.00 01-May-2005 268,000.00 267,283.24 Group 3 0069441111 CA 70.00 01-Feb-2005 231,000.00 230,244.32 Group 3 0069559177 CA 80.56 01-May-2005 342,406.00 341,216.79 Group 3 0070047618 MO 90.00 01-May-2005 141,300.00 140,823.38 Group 3 0071108757 IA 84.37 01-Apr-2005 81,000.00 80,670.63 Group 3 0071326912 FL 80.00 01-May-2005 147,200.00 146,797.73 Group 3 0071556476 NC 94.28 01-May-2005 118,800.00 118,539.09 Group 3 0071694475 MO 90.00 01-Apr-2005 122,400.00 122,057.99 Group 3 0072269830 CA 80.00 01-May-2005 180,000.00 179,536.98 Group 3 0072502636 NJ 74.29 01-May-2005 185,000.00 184,075.80 Group 3 0072599954 NM 79.98 01-May-2005 139,900.00 139,535.78 Group 3 0072683873 TN 95.00 01-May-2005 104,500.00 104,335.90 Group 3 0072764715 CA 64.44 01-May-2005 232,000.00 231,575.37 Group 3 0072911910 CA 64.73 01-Apr-2005 246,000.00 244,763.20 Group 3 0072934599 IL 83.78 01-Apr-2005 155,000.00 154,592.34 Group 3 0072962673 FL 90.00 01-May-2005 214,281.00 214,281.00 Group 3 0072994197 IL 79.64 01-Apr-2005 266,000.00 264,712.58 Group 3 0072994718 IL 90.00 01-May-2005 301,500.00 300,887.81 Group 3 0073183592 NJ 50.98 01-May-2005 181,000.00 180,546.44 Group 3 0073215717 NV 85.00 01-May-2005 304,300.00 303,597.58 Group 3 0073215758 AZ 50.00 01-Apr-2005 142,500.00 141,776.72 Group 3 0073281313 IL 79.06 01-May-2005 321,000.00 319,789.67 Group 3 0073339715 AZ 95.00 01-May-2005 242,250.00 241,509.49 Group 3 0073374910 WI 38.04 01-May-2005 52,500.00 52,324.61 Group 3 0073385874 AZ 85.00 01-May-2005 161,500.00 161,081.67 Group 3 0073428351 AZ 95.00 01-May-2005 99,750.00 99,593.67 Group 3 0073445272 NV 80.00 01-May-2005 120,000.00 119,749.34 Group 3 0073478752 IL 80.00 01-May-2005 97,600.00 97,400.20 Group 3 0073511032 FL 85.00 01-May-2005 144,500.00 144,167.23 Group 3 0073817710 IL 78.37 01-May-2005 290,000.00 289,375.74 Group 3 0073954117 IL 85.00 01-May-2005 238,000.00 237,361.26 Group 3 0074143876 CA 80.00 01-May-2005 212,000.00 211,318.44 Group 3 0074155391 CA 87.64 01-May-2005 234,000.00 233,452.80 Group 3 0074161639 MI 80.00 01-May-2005 76,000.00 75,804.49 Group 3 0074170473 NJ 90.00 01-May-2005 168,210.00 167,806.02 Group 3 0074284233 CA 90.00 01-May-2005 189,000.00 188,657.55 Group 3 0074458118 IL 85.00 01-May-2005 239,700.00 239,082.26 Group 3 0074621111 FL 63.71 01-May-2005 158,000.00 157,632.37 Group 3 0074643750 NY 69.37 01-May-2005 222,000.00 221,307.66 Group 3 0074676750 CA 90.00 01-May-2005 220,500.00 220,020.59 Group 3 0074718271 IL 63.83 01-May-2005 150,000.00 149,639.75 Group 3 0074720475 IL 78.32 01-May-2005 262,400.00 261,510.56 Group 3 0074754870 CA 47.69 01-May-2005 155,000.00 154,669.68 Group 3 0074774837 CA 33.91 01-May-2005 117,000.00 116,622.10 Group 3 0074793431 MN 65.00 01-May-2005 126,490.00 126,028.84 Group 3 0074796632 WA 80.00 01-May-2005 95,000.00 94,739.68 Group 3 0074800913 MI 90.00 01-May-2005 60,300.00 60,188.49 Group 3 0074819798 MI 89.97 01-May-2005 161,500.00 161,161.17 Group 3 0074834870 AZ 90.00 01-May-2005 94,500.00 94,282.39 Group 3 0074852591 CA 80.00 01-May-2005 316,000.00 314,990.39 Group 3 0074868316 CA 74.20 01-May-2005 187,000.00 186,203.31 Group 3 0074912270 FL 90.00 01-May-2005 203,589.00 203,013.46 Group 3 0074952110 MN 90.00 01-May-2005 252,000.00 251,214.31 Group 3 0074974676 CA 58.98 01-May-2005 220,000.00 219,100.43 Group 3 0075125237 FL 60.60 01-May-2005 200,000.00 199,424.10 Group 3 0075153676 CA 80.00 01-May-2005 312,000.00 310,598.65 Group 3 0075285759 IL 58.33 01-May-2005 105,000.00 104,745.33 Group 3 0075326314 MO 90.00 01-May-2005 350,910.00 350,330.63 Group 3 0075356311 MI 90.00 01-May-2005 62,910.00 62,772.40 Group 3 0075362236 AZ 90.00 01-May-2005 157,950.00 157,608.13 Group 3 0075377952 FL 90.00 01-May-2005 211,941.00 211,941.00 Group 3 0075457630 AZ 89.55 01-May-2005 180,000.00 179,673.90 Group 3 0075464198 WA 83.67 01-May-2005 129,700.00 129,299.58 Group 3 0075492918 IL 67.21 01-May-2005 285,000.00 284,175.26 Group 3 0075572552 AZ 75.00 01-May-2005 264,750.00 264,352.08 Group 3 0075617076 FL 75.00 01-May-2005 176,250.00 175,852.39 Group 3 0075806992 IL 80.00 01-May-2005 126,560.00 126,220.35 Group 3 0076397751 TX 80.00 01-May-2005 92,800.00 92,713.34 Group 3 0077698678 IL 92.16 01-Jul-2005 153,000.00 152,895.76 Group 3 0077779478 FL 80.00 01-Jun-2005 112,884.00 112,638.57 Group 3 0077885473 FL 80.00 01-Jun-2005 102,909.00 102,697.63 Group 3 0078096914 CA 80.00 01-Jul-2005 157,600.00 157,524.90 Group 3 0078137833 FL 79.35 01-Jun-2005 123,000.00 122,723.42 Group 3 0078231354 AZ 80.00 01-Jul-2005 139,200.00 139,097.72 Group 3 0078383676 NV 90.00 01-Jul-2005 104,850.00 104,807.42 Group 3 0078400835 IL 90.00 01-Jul-2005 117,000.00 116,931.28 Group 3 0078416716 CA 80.00 01-Jul-2005 145,200.00 145,080.29 Group 3 0078480274 CA 95.00 01-Jun-2005 217,550.00 217,356.30 Group 3 0079078515 IL 90.00 01-Jul-2005 198,000.00 197,886.08 Group 3 0079144432 MI 80.00 01-Jul-2005 82,400.00 82,332.46 Group 3 0079234118 NJ 90.00 01-Jul-2005 280,800.00 280,601.81 Group 3 0079278834 FL 71.50 01-Jul-2005 143,000.00 142,883.94 Group 3 0079723110 FL 80.00 01-Jul-2005 145,600.00 145,504.27 Group 3 0080052434 NY 67.25 01-Jul-2005 269,000.00 268,556.85 Group 3 0080097637 NY 58.30 01-Jul-2005 309,000.00 308,486.93 Group 3 0080507833 LA 90.00 01-Jul-2005 72,900.00 72,858.49 Group 4 0065973596 AZ 20.00 01-Dec-2004 24,400.00 24,345.23 Group 4 0071534218 MA 80.00 01-Jun-2005 120,000.00 119,787.00 Group 4 0072565997 CA 57.00 01-Apr-2005 228,000.00 226,763.98 Group 4 0072594674 NY 41.23 01-May-2005 200,000.00 199,194.57 Group 4 0072997075 CA 53.09 01-May-2005 300,000.00 298,906.31 Group 4 0073071078 FL 57.14 01-May-2005 88,000.00 87,762.34 Group 4 0073224834 MA 69.96 01-May-2005 212,000.00 210,856.28 Group 4 0073226151 CA 80.00 01-May-2005 180,000.00 179,380.89 Group 4 0073235111 CA 80.00 01-May-2005 300,000.00 299,337.85 Group 4 0074181116 NJ 20.00 01-May-2005 70,384.00 69,590.73 Group 4 0075496315 FL 20.00 01-May-2005 46,000.00 45,953.48 Group 4 0077926673 CA 75.15 01-Jun-2005 236,000.00 235,415.12 Group 4 0078479839 CA 66.52 01-Jul-2005 316,000.00 315,688.42 Group 4 0078954476 PA 72.31 01-Jul-2005 175,000.00 174,817.28 Group 4 0078987393 CA 100.00 01-Jul-2005 70,000.00 69,973.36 Group 4 0079754313 AZ 100.00 01-Jul-2005 41,000.00 40,984.56 Group 5 0066590332 FL 89.73 01-May-2005 212,400.00 211,884.50 Group 5 0068445519 KY 90.00 01-Feb-2005 104,850.00 104,503.73 Group 5 0069457091 NC 80.00 01-May-2005 151,120.00 151,120.00 Group 5 0070284518 AZ 85.00 01-Mar-2005 140,250.00 139,792.01 Group 5 0070802277 AZ 90.00 01-Apr-2005 99,000.00 98,666.72 Group 5 0070929450 NV 95.00 01-May-2005 175,750.00 175,749.99 Group 5 0072078199 CA 75.00 01-May-2005 300,000.00 299,327.87 Group 5 0072483910 NJ 56.08 01-May-2005 673,000.00 671,844.29 Group 5 0072633910 MA 80.00 01-May-2005 233,600.00 232,731.79 Group 5 0072906555 IL 90.00 01-May-2005 294,750.00 293,949.34 Group 5 0072959471 AZ 85.00 01-May-2005 382,500.00 381,740.45 Group 5 0072971831 CA 52.53 01-Apr-2005 176,000.00 175,493.24 Group 5 0073044398 CA 85.00 01-May-2005 408,000.00 406,663.68 Group 5 0073050072 IL 80.00 01-May-2005 216,000.00 215,346.26 Group 5 0073067316 MD 80.00 01-May-2005 199,920.00 199,852.41 Group 5 0073165912 CA 80.00 01-May-2005 215,200.00 215,200.00 Group 5 0073192239 AZ 90.00 01-Apr-2005 108,000.00 107,671.55 Group 5 0073303513 CA 88.85 01-May-2005 502,000.00 502,000.00 Group 5 0073317315 CA 80.00 01-May-2005 549,120.00 549,120.00 Group 5 0073468795 IL 88.63 01-May-2005 390,000.00 389,117.49 Group 5 0073495475 UT 80.00 01-May-2005 202,320.00 201,523.60 Group 5 0073499352 AZ 90.00 01-Apr-2005 202,500.00 201,676.59 Group 5 0073521478 MD 79.04 01-May-2005 415,000.00 413,744.00 Group 5 0073554834 CA 80.00 01-Apr-2005 544,000.00 542,142.64 Group 5 0073607194 CA 80.00 01-May-2005 535,083.00 535,083.00 Group 5 0073717555 CA 80.00 01-Apr-2005 327,626.00 327,626.00 Group 5 0073783599 MI 64.00 01-May-2005 80,000.00 79,749.32 Group 5 0073818635 CA 80.00 01-May-2005 288,000.00 288,000.00 Group 5 0073978355 CA 90.00 01-Apr-2005 427,500.00 427,499.98 Group 5 0074055393 CA 90.00 01-May-2005 621,000.00 619,350.19 Group 5 0074146630 IL 95.00 01-May-2005 227,050.00 227,050.00 Group 5 0074180837 NJ 80.00 01-May-2005 281,536.00 278,721.52 Group 5 0074234352 CA 90.00 01-May-2005 472,500.00 472,499.99 Group 5 0074243551 CA 85.00 01-May-2005 416,500.00 415,490.32 Group 5 0074293192 NJ 80.00 01-May-2005 340,000.00 338,772.40 Group 5 0074343559 CA 90.00 01-May-2005 396,000.00 394,637.96 Group 5 0074382912 IL 85.00 01-May-2005 480,250.00 480,250.00 Group 5 0074486192 MD 83.07 01-May-2005 486,000.00 484,911.16 Group 5 0074495276 FL 79.70 01-May-2005 637,606.00 635,806.55 Group 5 0074536236 ME 80.00 01-May-2005 169,000.00 168,532.49 Group 5 0074745639 FL 85.52 01-May-2005 650,000.00 648,558.20 Group 5 0074758871 IL 90.00 01-May-2005 436,500.00 435,545.43 Group 5 0074955790 IL 80.00 01-May-2005 344,000.00 343,991.95 Group 5 0074978594 FL 95.00 01-May-2005 407,540.00 406,920.78 Group 5 0074988791 FL 95.00 01-May-2005 427,500.00 427,323.65 Group 5 0074989070 CA 75.00 01-May-2005 241,125.00 240,484.40 Group 5 0075006197 IL 90.00 01-May-2005 165,600.00 165,135.93 Group 5 0075157156 FL 85.00 01-May-2005 72,250.00 72,125.93 Group 5 0075169912 NJ 87.54 01-May-2005 446,500.00 445,715.65 Group 5 0075186478 NV 80.00 01-May-2005 584,000.00 583,999.99 Group 5 0075208314 CA 78.31 01-May-2005 372,000.00 372,000.00 Group 5 0075273557 AR 95.00 01-May-2005 408,500.00 407,655.31 Group 5 0075296277 CA 75.00 01-May-2005 442,500.00 442,499.99 Group 5 0075377838 MI 80.00 01-May-2005 58,400.00 58,279.23 Group 5 0075395756 CA 85.00 01-May-2005 378,250.00 378,250.00 Group 5 0075402115 CA 68.18 01-May-2005 375,000.00 374,255.32 Group 5 0075561555 CA 80.00 01-May-2005 360,000.00 358,649.12 Group 5 0075705996 IL 70.00 01-Jun-2005 220,500.00 220,303.67 Group 5 0075847236 IL 80.00 01-May-2005 184,000.00 183,389.81 Group 5 0075858795 FL 80.00 01-May-2005 336,000.00 336,000.00 Group 5 0076231273 IL 89.99 01-May-2005 481,400.00 480,434.31 Group 5 0077696516 CA 68.18 01-Jun-2005 750,000.00 748,947.56 Group 5 0077865590 CA 33.89 01-Jul-2005 100,000.00 99,932.21 Group 5 0078051232 MD 70.00 01-Jul-2005 431,200.00 430,871.88 Group 5 0078450673 CA 80.00 01-Jun-2005 364,000.00 363,291.60 Group 5 0078523271 CA 80.00 01-Jul-2005 234,800.00 234,800.00 Group 5 0078601333 FL 80.00 01-Jul-2005 159,992.00 159,992.00 Group 5 0078707759 IL 90.00 01-Jul-2005 144,900.00 144,809.47 Group 5 0078852035 HI 80.00 01-Jul-2005 111,200.00 111,200.00 Group 5 0078882875 FL 75.00 01-Jul-2005 148,500.00 148,407.22 Group 5 0078975919 FL 80.00 01-Jul-2005 130,400.00 130,301.26 Group 5 0079123279 MD 80.35 01-Jul-2005 112,500.00 112,430.43 Group 5 0079463238 CA 80.00 01-Jul-2005 368,784.00 368,784.00 Group 5 0080024599 IL 85.00 01-Jul-2005 191,250.00 191,141.10 Group 5 0080198393 CA 80.00 01-Jul-2005 217,160.00 217,015.76 Group 6 0070633078 FL 80.00 01-Apr-2005 170,400.00 169,693.41 Group 6 0073001950 MD 84.67 01-May-2005 378,500.00 377,643.49 Group 6 0073027757 CA 85.00 01-May-2005 369,750.00 368,089.26 Group 6 0073318677 CA 20.00 01-May-2005 137,280.00 137,065.89 Group 6 0073568552 CA 52.30 01-May-2005 170,000.00 169,657.94 Group 6 0073662710 NJ 62.26 01-May-2005 165,000.00 164,615.31 Group 6 0074247073 CA 77.01 01-May-2005 372,000.00 370,420.44 Group 6 0075476390 NY 32.50 01-May-2005 390,000.00 390,000.00 Group 6 0075563874 CA 20.00 01-May-2005 90,000.00 89,850.32 Group 6 0075980110 CA 20.00 01-May-2005 87,800.00 87,664.53 Group 6 0078758596 IL 100.00 01-Jul-2005 107,000.00 106,924.15 Group 6 0079688792 IL 100.00 01-Jul-2005 55,400.00 55,378.91

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0069003051 Loan Paid in Full 0 9.200% 360 3 Group 1 0069101079 Loan Paid in Full 0 7.875% 360 3 Group 1 0072641350 Loan Paid in Full 0 8.450% 360 3 Group 1 0072956634 Loan Paid in Full 0 9.050% 360 3 Group 1 0073126195 Loan Paid in Full (1) 7.500% 360 3 Group 1 0073265639 Loan Paid in Full 0 7.300% 360 3 Group 1 0073495756 Loan Paid in Full 0 8.500% 360 3 Group 1 0073559478 Loan Paid in Full (1) 8.750% 360 3 Group 1 0073646119 Loan Paid in Full 0 9.588% 360 4 Group 1 0074022393 Loan Paid in Full 0 9.100% 360 3 Group 1 0074274473 Loan Paid in Full (1) 7.950% 360 3 Group 1 0074331471 Loan Paid in Full (1) 10.300% 360 3 Group 1 0074420159 Loan Paid in Full 0 7.950% 360 3 Group 1 0074471517 Loan Paid in Full (1) 7.050% 360 3 Group 1 0074486317 Loan Paid in Full 0 6.850% 360 3 Group 1 0074533639 Loan Paid in Full (1) 7.937% 360 3 Group 1 0074649195 Loan Paid in Full (1) 5.900% 360 3 Group 1 0074776519 Loan Paid in Full (1) 7.400% 360 3 Group 1 0074914433 Loan Paid in Full 0 7.900% 360 3 Group 1 0074944273 Loan Paid in Full 0 7.635% 360 3 Group 1 0075218032 Loan Paid in Full 0 7.650% 360 3 Group 1 0075367391 Loan Paid in Full (1) 7.600% 360 3 Group 1 0075516278 Loan Paid in Full (1) 6.550% 360 3 Group 1 0075572750 Loan Paid in Full 0 8.350% 360 3 Group 1 0075757237 Loan Paid in Full 0 6.700% 360 3 Group 1 0075762393 Loan Paid in Full 0 8.050% 360 3 Group 1 0075926790 Loan Paid in Full (1) 6.700% 360 3 Group 1 0076973676 Loan Paid in Full (1) 7.350% 360 3 Group 1 0078301637 Loan Paid in Full (1) 7.950% 360 1 Group 1 0078341476 Loan Paid in Full 0 6.500% 360 1 Group 1 0078578630 Loan Paid in Full 0 9.550% 360 1 Group 1 0078592078 Loan Paid in Full 0 8.650% 360 1 Group 1 0079907358 Loan Paid in Full 0 9.050% 360 1 Group 2 0073823635 Loan Paid in Full 1 9.500% 360 3 Group 2 0074185554 Loan Paid in Full (1) 5.850% 360 3 Group 2 0075575597 Loan Paid in Full (1) 11.300% 360 3 Group 2 0075807073 Loan Paid in Full (1) 11.700% 360 3 Group 3 0063300438 Loan Paid in Full 0 8.100% 360 6 Group 3 0067352195 Loan Paid in Full 0 6.850% 360 6 Group 3 0067716233 Loan Paid in Full 0 6.750% 360 7 Group 3 0068064476 Loan Paid in Full 0 6.450% 360 7 Group 3 0068359058 Loan Paid in Full (1) 6.350% 360 3 Group 3 0068809615 Loan Paid in Full 0 6.600% 360 3 Group 3 0069441111 Loan Paid in Full 0 9.100% 360 6 Group 3 0069559177 Loan Paid in Full (1) 6.750% 360 3 Group 3 0070047618 Loan Paid in Full 0 6.900% 360 3 Group 3 0071108757 Loan Paid in Full (1) 7.100% 360 4 Group 3 0071326912 Loan Paid in Full (1) 7.960% 360 3 Group 3 0071556476 Loan Paid in Full (1) 7.600% 360 3 Group 3 0071694475 Loan Paid in Full 0 7.850% 360 4 Group 3 0072269830 Loan Paid in Full 0 6.800% 360 3 Group 3 0072502636 Loan Paid in Full (1) 6.450% 360 3 Group 3 0072599954 Loan Paid in Full (1) 8.200% 360 3 Group 3 0072683873 Loan Paid in Full 0 9.250% 360 3 Group 3 0072764715 Loan Paid in Full 1 8.500% 360 3 Group 3 0072911910 Loan Paid in Full (1) 6.000% 360 4 Group 3 0072934599 Loan Paid in Full 0 8.150% 360 4 Group 3 0072962673 Loan Paid in Full (1) 7.400% 360 3 Group 3 0072994197 Loan Paid in Full (1) 6.200% 360 4 Group 3 0072994718 Loan Paid in Full 0 7.990% 360 3 Group 3 0073183592 Loan Paid in Full (1) 8.850% 360 3 Group 3 0073215717 Loan Paid in Full 0 7.350% 360 3 Group 3 0073215758 Loan Paid in Full 0 5.950% 360 4 Group 3 0073281313 Loan Paid in Full 0 6.325% 360 3 Group 3 0073339715 Loan Paid in Full (1) 7.400% 360 3 Group 3 0073374910 Loan Paid in Full (1) 6.950% 360 3 Group 3 0073385874 Loan Paid in Full (1) 8.225% 360 3 Group 3 0073428351 Loan Paid in Full (1) 9.250% 360 3 Group 3 0073445272 Loan Paid in Full 0 7.850% 360 3 Group 3 0073478752 Loan Paid in Full (1) 7.950% 360 3 Group 3 0073511032 Loan Paid in Full 0 8.800% 360 3 Group 3 0073817710 Loan Paid in Full 0 7.700% 360 3 Group 3 0073954117 Loan Paid in Full 0 8.050% 360 3 Group 3 0074143876 Loan Paid in Full (1) 7.150% 360 3 Group 3 0074155391 Loan Paid in Full 0 7.800% 360 3 Group 3 0074161639 Loan Paid in Full (1) 6.800% 360 3 Group 3 0074170473 Loan Paid in Full 0 7.150% 360 3 Group 3 0074284233 Loan Paid in Full (1) 8.550% 360 3 Group 3 0074458118 Loan Paid in Full (1) 8.250% 360 3 Group 3 0074621111 Loan Paid in Full (1) 8.750% 360 3 Group 3 0074643750 Loan Paid in Full (1) 7.300% 360 3 Group 3 0074676750 Loan Paid in Full 0 7.650% 360 3 Group 3 0074718271 Loan Paid in Full 0 7.150% 360 3 Group 3 0074720475 Loan Paid in Full 0 6.875% 360 3 Group 3 0074754870 Loan Paid in Full 0 7.750% 360 3 Group 3 0074774837 Loan Paid in Full 0 7.400% 360 3 Group 3 0074793431 Loan Paid in Full (1) 6.500% 360 3 Group 3 0074796632 Loan Paid in Full (1) 6.475% 360 3 Group 3 0074800913 Loan Paid in Full 0 8.450% 360 3 Group 3 0074819798 Loan Paid in Full 0 9.250% 360 3 Group 3 0074834870 Loan Paid in Full (1) 8.800% 360 3 Group 3 0074852591 Loan Paid in Full 0 7.250% 360 3 Group 3 0074868316 Loan Paid in Full (1) 5.700% 360 3 Group 3 0074912270 Loan Paid in Full (2) 7.900% 360 3 Group 3 0074952110 Loan Paid in Full 0 7.300% 360 3 Group 3 0074974676 Loan Paid in Full (1) 5.900% 360 3 Group 3 0075125237 Loan Paid in Full (1) 7.700% 360 3 Group 3 0075153676 Loan Paid in Full (1) 5.400% 360 3 Group 3 0075285759 Loan Paid in Full 0 7.100% 360 3 Group 3 0075326314 Loan Paid in Full (1) 9.000% 360 3 Group 3 0075356311 Loan Paid in Full (1) 9.050% 360 3 Group 3 0075362236 Loan Paid in Full 0 9.100% 360 3 Group 3 0075377952 Loan Paid in Full (1) 7.750% 360 3 Group 3 0075457630 Loan Paid in Full 0 8.550% 360 3 Group 3 0075464198 Loan Paid in Full (1) 7.350% 360 3 Group 3 0075492918 Loan Paid in Full (1) 7.675% 360 3 Group 3 0075572552 Loan Paid in Full 0 9.450% 360 3 Group 3 0075617076 Loan Paid in Full 0 8.900% 360 3 Group 3 0075806992 Loan Paid in Full (1) 8.050% 360 3 Group 3 0076397751 Loan Paid in Full (1) 7.200% 360 3 Group 3 0077698678 Loan Paid in Full 0 7.925% 360 1 Group 3 0077779478 Loan Paid in Full (1) 7.650% 360 3 Group 3 0077885473 Loan Paid in Full 0 5.850% 360 2 Group 3 0078096914 Loan Paid in Full 0 9.650% 360 1 Group 3 0078137833 Loan Paid in Full 0 7.500% 360 2 Group 3 0078231354 Loan Paid in Full 0 7.550% 360 1 Group 3 0078383676 Loan Paid in Full 0 10.400% 360 1 Group 3 0078400835 Loan Paid in Full 0 8.650% 360 1 Group 3 0078416716 Loan Paid in Full 0 10.350% 360 1 Group 3 0078480274 Loan Paid in Full 0 9.990% 360 2 Group 3 0079078515 Loan Paid in Full (1) 8.750% 360 1 Group 3 0079144432 Loan Paid in Full 0 7.000% 360 1 Group 3 0079234118 Loan Paid in Full 0 7.750% 360 1 Group 3 0079278834 Loan Paid in Full 0 7.050% 360 1 Group 3 0079723110 Loan Paid in Full 0 8.100% 360 1 Group 3 0080052434 Loan Paid in Full (1) 6.990% 360 1 Group 3 0080097637 Loan Paid in Full 0 6.950% 360 1 Group 3 0080507833 Loan Paid in Full (1) 8.800% 360 1 Group 4 0065973596 Loan Paid in Full 0 12.250% 360 8 Group 4 0071534218 Loan Paid in Full 0 8.650% 360 3 Group 4 0072565997 Loan Paid in Full (1) 5.600% 360 4 Group 4 0072594674 Loan Paid in Full 0 6.600% 360 3 Group 4 0072997075 Loan Paid in Full 0 6.500% 360 3 Group 4 0073071078 Loan Paid in Full (1) 6.550% 360 3 Group 4 0073224834 Loan Paid in Full 0 6.750% 360 3 Group 4 0073226151 Loan Paid in Full (1) 6.800% 360 3 Group 4 0073235111 Loan Paid in Full (1) 7.575% 360 3 Group 4 0074181116 Loan Paid in Full (1) 11.450% 360 3 Group 4 0075496315 Loan Paid in Full (1) 11.300% 360 3 Group 4 0077926673 Loan Paid in Full 0 6.990% 360 2 Group 4 0078479839 Loan Paid in Full 0 6.050% 360 1 Group 4 0078954476 Loan Paid in Full 0 5.750% 360 1 Group 4 0078987393 Loan Paid in Full (1) 10.700% 360 1 Group 4 0079754313 Loan Paid in Full 0 10.750% 360 1 Group 5 0066590332 Loan Paid in Full 0 7.100% 360 3 Group 5 0068445519 Loan Paid in Full 0 9.100% 360 6 Group 5 0069457091 Loan Paid in Full 0 7.100% 360 3 Group 5 0070284518 Loan Paid in Full 1 8.200% 360 5 Group 5 0070802277 Loan Paid in Full (1) 8.050% 360 4 Group 5 0070929450 Loan Paid in Full 0 9.450% 360 3 Group 5 0072078199 Loan Paid in Full 0 7.500% 360 3 Group 5 0072483910 Loan Paid in Full 0 10.200% 360 3 Group 5 0072633910 Loan Paid in Full (1) 6.400% 360 3 Group 5 0072906555 Loan Paid in Full 0 7.990% 360 3 Group 5 0072959471 Loan Paid in Full 0 8.100% 360 3 Group 5 0072971831 Loan Paid in Full 0 7.700% 360 4 Group 5 0073044398 Loan Paid in Full (1) 7.050% 360 3 Group 5 0073050072 Loan Paid in Full 0 7.450% 360 3 Group 5 0073067316 Loan Paid in Full 0 6.638% 360 3 Group 5 0073165912 Loan Paid in Full 1 7.990% 360 3 Group 5 0073192239 Loan Paid in Full (1) 8.550% 360 4 Group 5 0073303513 Loan Paid in Full (1) 7.550% 360 3 Group 5 0073317315 Loan Paid in Full (1) 6.900% 360 3 Group 5 0073468795 Loan Paid in Full 0 7.450% 360 3 Group 5 0073495475 Loan Paid in Full (1) 6.100% 360 3 Group 5 0073499352 Loan Paid in Full 0 7.100% 360 4 Group 5 0073521478 Loan Paid in Full 0 7.450% 360 3 Group 5 0073554834 Loan Paid in Full 0 7.150% 360 4 Group 5 0073607194 Loan Paid in Full 0 7.400% 360 3 Group 5 0073717555 Loan Paid in Full 0 6.400% 360 4 Group 5 0073783599 Loan Paid in Full 0 7.275% 360 3 Group 5 0073818635 Loan Paid in Full 0 6.450% 360 3 Group 5 0073978355 Loan Paid in Full 0 6.050% 360 4 Group 5 0074055393 Loan Paid in Full (1) 8.100% 360 3 Group 5 0074146630 Loan Paid in Full 0 9.400% 360 3 Group 5 0074180837 Loan Paid in Full (1) 6.900% 360 3 Group 5 0074234352 Loan Paid in Full 0 6.990% 360 3 Group 5 0074243551 Loan Paid in Full 1 8.550% 360 3 Group 5 0074293192 Loan Paid in Full 0 6.550% 360 3 Group 5 0074343559 Loan Paid in Full 0 6.800% 360 3 Group 5 0074382912 Loan Paid in Full (1) 8.100% 360 3 Group 5 0074486192 Loan Paid in Full 0 7.500% 360 3 Group 5 0074495276 Loan Paid in Full (1) 7.800% 360 3 Group 5 0074536236 Loan Paid in Full (1) 7.900% 360 3 Group 5 0074745639 Loan Paid in Full (1) 7.550% 360 3 Group 5 0074758871 Loan Paid in Full (1) 9.050% 360 3 Group 5 0074955790 Loan Paid in Full (1) 7.700% 360 3 Group 5 0074978594 Loan Paid in Full 0 9.400% 360 3 Group 5 0074988791 Loan Paid in Full 0 8.250% 360 3 Group 5 0074989070 Loan Paid in Full 0 8.100% 360 3 Group 5 0075006197 Loan Paid in Full (1) 8.050% 360 3 Group 5 0075157156 Loan Paid in Full 0 10.200% 360 3 Group 5 0075169912 Loan Paid in Full 0 8.700% 360 3 Group 5 0075186478 Loan Paid in Full 0 6.950% 360 3 Group 5 0075208314 Loan Paid in Full 0 5.990% 360 3 Group 5 0075273557 Loan Paid in Full 0 7.900% 360 3 Group 5 0075296277 Loan Paid in Full (1) 5.550% 360 3 Group 5 0075377838 Loan Paid in Full (1) 7.900% 360 3 Group 5 0075395756 Loan Paid in Full 0 7.850% 360 3 Group 5 0075402115 Loan Paid in Full 0 8.100% 360 3 Group 5 0075561555 Loan Paid in Full (1) 6.350% 360 3 Group 5 0075705996 Loan Paid in Full 0 9.990% 360 3 Group 5 0075847236 Loan Paid in Full (1) 6.987% 360 3 Group 5 0075858795 Loan Paid in Full (1) 7.400% 360 3 Group 5 0076231273 Loan Paid in Full (1) 8.050% 360 3 Group 5 0077696516 Loan Paid in Full 0 7.800% 360 2 Group 5 0077865590 Loan Paid in Full (1) 7.950% 360 1 Group 5 0078051232 Loan Paid in Full 0 7.375% 360 1 Group 5 0078450673 Loan Paid in Full (1) 6.150% 360 2 Group 5 0078523271 Loan Paid in Full (1) 8.650% 360 1 Group 5 0078601333 Loan Paid in Full (1) 7.750% 360 1 Group 5 0078707759 Loan Paid in Full 0 8.350% 360 1 Group 5 0078852035 Loan Paid in Full 0 8.300% 360 1 Group 5 0078882875 Loan Paid in Full 0 8.350% 360 1 Group 5 0078975919 Loan Paid in Full 0 7.400% 360 1 Group 5 0079123279 Loan Paid in Full 0 8.400% 360 1 Group 5 0079463238 Loan Paid in Full 0 7.800% 360 1 Group 5 0080024599 Loan Paid in Full 0 8.800% 360 1 Group 5 0080198393 Loan Paid in Full 0 8.050% 360 1 Group 6 0070633078 Loan Paid in Full 0 7.000% 360 4 Group 6 0073001950 Loan Paid in Full 0 7.450% 360 3 Group 6 0073027757 Loan Paid in Full (1) 5.400% 360 3 Group 6 0073318677 Loan Paid in Full (1) 10.650% 360 3 Group 6 0073568552 Loan Paid in Full (1) 9.450% 360 3 Group 6 0073662710 Loan Paid in Full 0 7.300% 360 3 Group 6 0074247073 Loan Paid in Full (1) 5.700% 360 3 Group 6 0075476390 Loan Paid in Full (1) 6.350% 360 3 Group 6 0075563874 Loan Paid in Full (1) 10.350% 360 3 Group 6 0075980110 Loan Paid in Full 0 10.700% 360 3 Group 6 0078758596 Loan Paid in Full (1) 11.050% 360 1 Group 6 0079688792 Loan Paid in Full (1) 10.700% 360 1 This report has been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.038%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~21.893%~~Bankruptcy ~~Current~~Loans Month ~~4,047.629%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~1.459%~~Bankruptcy 321 ~~Month~~Jan-05 ~~Average 16~~0.~~071~~000% 3Original ~~Month~~Principal ~~Average~~Balance 43,~~494~~093,392.~~572%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 3,085,426.37 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Bankruptcy Average*72 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.064% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~10,306,472.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 1210,277,845.~~955%~~09 ~~N/A Jun~~Aug-~~2005~~05 ~~5,524~~0.~~426~~109% ~~N/A Jul~~Sep-~~2005~~05 130.~~363~~085% ~~N/A Jul~~Oct-~~2005~~05 ~~3,911~~0.~~662~~088% ~~N/A Aug~~Nov-~~2005~~05 210.~~893~~357% ~~N/A Aug~~Dec-~~2005~~05 ~~4,047~~0.~~629~~461% ~~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~~12 ~~CPR PSA Current~~ Month ~~2.379%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~25.096%~~Bankruptcy ~~Current~~Loans Month ~~4,637.678%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in Bankruptcy 1~~.606%~~ 3Jan-05 ~~Month Average 17~~0.~~441~~000% 3Original ~~Month~~Principal ~~Average~~Balance 4109,~~695~~600.~~069%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 109,192.64 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Bankruptcy Average*9 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.000% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~940,400.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 9938,002.~~986%~~63 ~~N/A Jun~~Aug-~~2005~~05 ~~4,403~~0.~~616~~083% ~~N/A Jul~~Sep-~~2005~~05 170.~~240~~084% ~~N/A Jul~~Oct-~~2005~~05 ~~5,043~~0.~~913~~088% ~~N/A Aug~~Nov-~~2005~~05 250.~~096~~386% ~~N/A Aug~~Dec-~~2005~~05 ~~4,637~~0.~~678~~452% ~~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~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~0.708%~~Bankruptcy ~~Current~~Loans Month ~~8.174%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~1,375.559%~~in 3Bankruptcy ~~Month~~0 ~~Average~~Jan-05 0.~~323~~000% 3Original ~~Month~~Principal ~~Average~~Balance 30.~~753%~~00 3Feb-05 ~~Month Average 806~~0.~~424~~000% 12Current ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Mar-05 ~~Month Average~~ 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Bankruptcy Average*2 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.000% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~319,000.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 2316,583.~~764%~~89 ~~N/A Jun~~Aug-~~2005~~05 ~~962~~0.~~643~~439% ~~N/A Jul~~Sep-~~2005~~05 0.~~320~~448% ~~N/A Jul~~Oct-~~2005~~05 810.~~071~~453% ~~N/A Aug~~Nov-~~2005~~05 80.~~174~~795% ~~N/A Aug~~Dec-~~2005~~05 ~~1,375~~0.~~559~~562% ~~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~~12 ~~CPR PSA Current~~ Month ~~2.146%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~22.920%~~Bankruptcy ~~Current~~Loans Month ~~4,298.866%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~1.683%~~Bankruptcy 310 ~~Month~~Jan-05 ~~Average 18~~0.~~359~~000% 3Original ~~Month~~Principal ~~Average~~Balance 51,~~443~~302,625.~~228%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 1,297,884.97 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~34 Jun-~~2005~~05 170.~~628~~139% ~~N/A~~Original ~~Jun-2005~~Principal 7Balance 4,~~687~~591,405.~~129%~~00 ~~N/A~~ Jul-~~2005~~05 140.~~529~~000% ~~N/A~~Current ~~Jul-2005~~Principal Balance 4,~~343~~577,311.~~689%~~51 ~~N/A~~ Aug-~~2005~~05 220.~~920~~108% ~~N/A Aug~~Sep-~~2005~~05 ~~4,298~~0.~~866~~157% ~~N/A~~Oct-05 *The0.162% ~~text~~Nov-05 ~~reported~~0.577% inDec-05 ~~the~~0.694% ~~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~~12 ~~CPR PSA Current~~ Month ~~1.350%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~15.046%~~Bankruptcy ~~Current~~Loans Month ~~2,622.861%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~0.862%~~Bankruptcy 3 ~~Month~~Jan-05 ~~Average 9~~0.~~794~~000% 3Original ~~Month~~Principal ~~Average~~Balance 2267,~~379~~697.~~481%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 267,173.66 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Bankruptcy Average*9 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.000% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~742,397.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 6738,915.~~562%~~56 ~~N/A Jun~~Aug-~~2005~~05 ~~2,430~~0.~~299~~050% ~~N/A Jul~~Sep-~~2005~~05 70.~~775~~051% ~~N/A Jul~~Oct-~~2005~~05 ~~2,085~~0.~~282~~052% ~~N/A Aug~~Nov-~~2005~~05 150.~~046~~258% ~~N/A Aug~~Dec-~~2005~~05 ~~2,622~~0.~~861~~411% ~~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 5 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.354%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~24.865%~~Bankruptcy ~~Current~~Loans Month ~~4,658.313%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~1.660%~~Bankruptcy 36 ~~Month~~Jan-05 ~~Average 18~~0.~~057~~000% 3Original ~~Month~~Principal ~~Average~~Balance 51,~~104~~322,910.~~977%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 1,321,148.66 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average*May-05 ~~PSA:~~0.000% ~~Current~~Loans vsin ~~12mo~~Bankruptcy Average*17 ~~Month~~Jun-05 ~~Current 12mo Avg~~0.056% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~3,622,710.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 133,617,005.~~537%~~06 ~~N/A Jun~~Aug-~~2005~~05 ~~5,944~~0.~~389~~124% ~~N/A Jul~~Sep-~~2005~~05 150.~~771~~027% ~~N/A Jul~~Oct-~~2005~~05 ~~4,712~~0.~~228~~028% ~~N/A Aug~~Nov-~~2005~~05 240.~~865~~274% ~~N/A Aug~~Dec-~~2005~~05 ~~4,658~~0.~~313~~410% ~~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 6 ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~0.988%~~Bankruptcy ~~Current~~Loans Month ~~11.233%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~2,029.141%~~in 3Bankruptcy ~~Month~~1 ~~Average~~Jan-05 0.~~570~~000% 3Original ~~Month~~Principal ~~Average~~Balance 690,560.~~571~~00 Feb-05 0.000% 3Current ~~Month~~Principal ~~Average~~Balance 190,~~711~~026.~~962%~~44 12Mar-05 ~~Month Average~~ 0.000% 12Apr-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Bankruptcy ~~Average~~Total May-05 0.000% ~~CPR:~~Loans ~~Current~~in vsBankruptcy ~~12mo~~1 Average*Jun-05 ~~PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.000% ~~Month~~Original ~~Current~~Principal ~~12mo~~Balance ~~Avg~~90,560.00 ~~Sep~~Jul-~~2004~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Sep-2004~~Principal ~~N/A~~Balance N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 590,026.~~649%~~44 ~~N/A Jun~~Aug-~~2005~~05 ~~2,306~~0.~~651~~042% ~~N/A Jul~~Sep-~~2005~~05 20.~~832~~042% ~~N/A Jul~~Oct-~~2005~~05 ~~800~~0.~~094~~042% ~~N/A Aug~~Nov-~~2005~~05 110.~~233~~000% ~~N/A Aug~~Dec-~~2005~~05 ~~2,029~~0.~~141~~037% ~~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. This report has been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data. 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~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~Group #Loan ~~Loans~~Month ~~Prior~~Loan ~~Realized~~First ~~Current~~State ~~with~~LTV at Original Number Entered Payment Origination Principal ~~Loss/(Gain)~~Bankruptcy ~~Loss~~Date Balance Group ~~Losses~~1 ~~Balance~~0074086638 ~~Amount~~Nov-2005 ~~Percentage~~01-May-2005 OH 90.00 78,300.00 Group 1 00074691759 0Nov-2005 01-May-2005 CO 90.00 0202,500.00 0Group 1 0074798711 Aug-2005 01-May-2005 IN 85.00 93,500.00 Group 1 0074910639 Nov-2005 01-May-2005 MO 90.00 112,500.00 Group 1 0075340034 Dec-2005 01-May-2005 LA 80.00 109,600.00 Group 1 0075591636 Nov-2005 01-May-2005 IL 90.00 126,000%.00 Group 1 0075659037 Nov-2005 01-May-2005 MI 80.00 109,200.00 Group 1 0075986471 Nov-2005 01-May-2005 IL 85.00 57,800.00 Group 1 0076602879 Nov-2005 01-Jun-2005 MI 85.00 51,000.00 Group 2 00069370914 0Aug-2005 01-Feb-2005 MD 78.61 272,000.00 0Group 2 0075914036 Nov-2005 01-May-2005 NV 20.00 047,000.00 Group 3 0069228575 Nov-2005 01-May-2005 KS 90.00 100,800.00 Group 3 0069736056 Dec-2005 01-May-2005 OH 85.00 146,200.00 Group 3 0071038350 Nov-2005 01-Mar-2005 MI 100.00 100,000%.00 Group 3 00071105472 0Nov-2005 01-Apr-2005 IL 85.00 0119,000.00 0Group 3 0071254718 Aug-2005 01-May-2005 NJ 70.00 150,500.00 Group 3 0071964431 Aug-2005 01-Apr-2005 TX 80.00 172,000%.00 Group 3 0072330277 Nov-2005 01-Apr-2005 NV 80.00 208,000.00 Group 3 0073089559 Nov-2005 01-May-2005 MA 80.00 110,400.00 Group 3 0073474355 Nov-2005 01-May-2005 OH 90.00 65,520.00 Group 3 0073541153 Dec-2005 01-May-2005 CA 62.33 240,000.00 Group 3 0073561037 Dec-2005 01-May-2005 CO 90.00 161,100.00 Group 3 0073594996 Dec-2005 01-May-2005 MO 85.00 169,575.00 Group 3 0073617870 Nov-2005 01-Apr-2005 OH 90.00 67,500.00 Group 3 0073668154 Sep-2005 01-May-2005 MD 85.00 331,500.00 Group 3 0074197518 Nov-2005 01-May-2005 FL 78.40 196,000.00 Group 3 0074303272 Dec-2005 01-May-2005 WI 80.00 102,400.00 Group 3 0074441874 Nov-2005 01-May-2005 TN 90.00 83,250.00 Group 3 0074485350 Nov-2005 01-May-2005 CO 80.00 120,000.00 Group 3 0074494956 Nov-2005 01-May-2005 TX 80.00 68,800.00 Group 3 0074793795 Nov-2005 01-May-2005 TN 90.00 117,000.00 Group 3 0074836438 Nov-2005 01-May-2005 FL 90.00 283,500.00 Group 3 0074888876 Nov-2005 01-May-2005 GA 80.00 108,000.00 Group 3 0074897315 Nov-2005 01-May-2005 IL 90.00 74,700.00 Group 3 0075222596 Nov-2005 01-May-2005 CO 80.00 91,360.00 Group 3 0075299438 Dec-2005 01-May-2005 TX 80.00 78,400.00 Group 3 0075854638 Nov-2005 01-May-2005 MO 90.00 60,300.00 Group 3 0075926436 Dec-2005 01-May-2005 MI 95.00 110,200.00 Group 3 0076156595 Nov-2005 01-May-2005 AZ 95.00 171,000.00 Group 3 0077414159 Nov-2005 01-Jul-2005 NH 95.00 288,800.00 Group 3 0078038791 Nov-2005 01-Jul-2005 AL 95.00 71,250.00 Group 3 0078784956 Dec-2005 01-Jul-2005 MI 90.00 59,400.00 Group 3 0079648150 Nov-2005 01-Jul-2005 WY 80.00 129,600.00 Group 3 0079722153 Dec-2005 01-Jul-2005 AZ 80.00 74,800.00 Group 3 0079743878 Dec-2005 01-Jul-2005 AZ 95.00 160,550.00 Group 4 00068798396 0Dec-2005 01-Feb-2005 TN 80.00 0176,000.00 0Group 4 0068943836 Nov-2005 01-Feb-2005 OH 80.00 68,000%.00 Group 4 0074587957 Dec-2005 01-May-2005 NV 20.00 64,297.00 Group 4 0075089193 Nov-2005 01-May-2005 FL 69.35 117,900.00 Group 4 0075348037 Dec-2005 01-May-2005 LA 20.00 27,400.00 Group 4 0075663872 Nov-2005 01-May-2005 MI 20.00 27,300.00 Group 4 0075810515 Aug-2005 01-May-2005 TX 80.00 96,800.00 Group 4 0078363876 Nov-2005 01-Jul-2005 IL 88.59 56,700.00 Group 4 0079896031 Nov-2005 01-Jul-2005 LA 80.00 108,000.00 Group 5 00070717418 0Nov-2005 01-May-2005 MD 80.00 0212,000.00 0Group 5 0071030670 Nov-2005 01-Mar-2005 NY 100.00 375,000%.00 Group 65 00071263818 0Dec-2005 01-May-2005 TN 90.00 0160,110.00 0Group 5 0071344071 Nov-2005 01-Apr-2005 WA 85.00 123,250.00 Group 5 0072371115 Nov-2005 01-Apr-2005 IN 70.00 80,500.00 Group 5 0073253635 Nov-2005 01-May-2005 MO 100.00 90,000%.00 ~~Total~~Group 05 00073860157 Dec-2005 01-May-2005 CA 90.00 0414,000.00 0Group 5 0074171794 Nov-2005 01-May-2005 UT 80.00 152,400.00 Group 5 0074277435 Sep-2005 01-May-2005 TX 80.00 167,200.00 Group 5 0074417791 Dec-2005 01-May-2005 GA 70.00 56,700.00 Group 5 0074810318 Nov-2005 01-May-2005 FL 80.00 168,000%.00 Group 5 0074847435 Dec-2005 01-May-2005 GA 80.00 324,000.00 Group 5 0075492272 Nov-2005 01-May-2005 MN 80.00 156,000.00 Group 5 0075661439 Dec-2005 01-May-2005 MO 90.00 152,100.00 Group 5 0076036391 Aug-2005 01-Jun-2005 TX 83.00 95,450.00 Group 5 0077851475 Nov-2005 01-Jul-2005 CA 80.00 680,000.00 Group 5 0078235959 Dec-2005 01-Jul-2005 MN 80.00 216,000.00 Group 6 0074005638 Dec-2005 01-May-2005 OH 80.00 90,560.00

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period ~~Original~~(continued) ~~Current~~Group Loan ~~Principal~~Current ~~Note~~Paid ~~LTV~~To atMonths ~~Original~~Current ~~Group~~Approximate Number ~~Balance~~Principal Date Delinquent Loan Rate ~~State~~Delinquent ~~Origination~~Balance ~~Term~~Interest NoGroup ~~losses~~1 ~~this~~0074086638 ~~period~~78,051.96 01-Sep-2005 1 8.350% 1,530.77 Group 1 0074691759 202,068.44 01-Jul-2005 3 7.750% 6,095.29 Group 1 0074798711 93,191.37 01-Sep-2005 1 8.150% 1,781.08 Group 1 0074910639 112,500.00 01-Apr-2005 6 9.450% 6,700.23 Group 1 0075340034 109,192.64 01-Aug-2005 2 6.400% 2,144.40 Group 1 0075591636 125,838.41 01-Jun-2005 4 8.240% 4,861.99 Group 1 0075659037 108,414.11 01-Nov-2005 0 6.650% 1,112.78 Group 1 0075986471 57,768.75 01-May-2005 5 9.050% 2,876.45 Group 1 0076602879 50,976.95 01-Jun-2005 4 9.900% 2,392.98 Group 2 0069370914 269,710.93 01-Nov-2005 0 7.000% 2,923.13 Group 2 0075914036 46,872.96 01-Nov-2005 0 11.400% 851.97 Group 3 0069228575 100,443.24 01-Sep-2005 1 7.800% 1,831.76 Group 3 0069736056 145,855.75 01-Jul-2005 3 7.250% 4,095.61 Group 3 0071038350 99,739.47 01-Jun-2005 4 9.950% 4,707.29 Group 3 0071105472 118,405.43 01-Oct-2005 0 7.800% 1,440.07 Group 3 0071254718 150,279.98 01-Aug-2005 2 10.950% 5,231.78 Group 3 0071964431 171,343.87 01-Sep-2005 1 8.350% 3,360.42 Group 3 0072330277 206,920.50 01-Oct-2005 0 7.600% 2,447.62 Group 3 0073089559 110,023.30 01-Sep-2005 1 8.050% 2,075.25 Group 3 0073474355 65,288.10 01-Sep-2005 1 7.800% 1,190.66 Group 3 0073541153 238,557.06 01-Nov-2005 0 6.850% 2,525.83 Group 3 0073561037 160,109.10 01-Dec-2005 (1) 7.750% 968.05 Group 3 0073594996 169,032.36 01-Aug-2005 2 8.300% 4,393.38 Group 3 0073617870 67,454.24 01-Apr-2005 6 7.950% 3,341.81 Group 3 0073668154 331,217.36 01-May-2005 5 6.800% 12,140.60 Group 3 0074197518 194,300.92 01-Dec-2005 (1) 6.550% 980.52 Group 3 0074303272 102,234.39 01-Jul-2005 3 9.100% 3,659.35 Group 3 0074441874 83,250.00 01-Apr-2005 6 8.000% 4,152.26 Group 3 0074485350 119,249.90 01-Nov-2005 0 7.350% 1,363.07 Group 3 0074494956 68,409.86 01-Nov-2005 0 7.150% 758.53 Group 3 0074793795 116,741.47 01-Aug-2005 2 9.000% 3,304.87 Group 3 0074836438 282,093.53 01-Nov-2005 0 8.200% 3,621.42 Group 3 0074888876 107,939.13 01-May-2005 5 8.850% 5,248.47 Group 3 0074897315 74,658.55 01-May-2005 5 8.925% 3,662.91 Group 3 0075222596 91,193.83 01-Jun-2005 4 6.500% 2,729.50 Group 3 0075299438 78,321.24 01-Jun-2005 4 9.400% 3,480.79 Group 3 0075854638 60,216.29 01-Jun-2005 4 7.850% 2,209.03 Group 3 0075926436 109,895.18 01-Aug-2005 2 7.900% 2,707.88 Group 3 0076156595 170,901.62 01-May-2005 5 8.750% 8,210.16 Group 3 0077414159 288,600.23 01-Jul-2005 3 7.850% 8,825.98 Group 3 0078038791 71,250.00 01-Jul-2005 3 7.400% 2,048.45 Group 3 0078784956 59,342.55 01-Aug-2005 2 9.600% 1,798.73 Group 3 0079648150 129,505.72 01-Jul-2005 3 7.600% 3,825.57 Group 3 0079722153 74,544.97 01-Dec-2005 (1) 8.900% 522.12 Group 3 0079743878 159,992.37 01-Sep-2005 1 6.750% 2,499.89 Group 4 0068798396 175,630.77 01-May-2005 5 9.250% 8,949.90 Group 4 0068943836 67,683.82 01-Aug-2005 2 8.150% 1,724.16 Group 4 0074587957 64,175.09 01-Sep-2005 1 10.800% 1,651.86 Group 4 0075089193 116,014.75 01-Nov-2005 0 6.850% 1,231.62 Group 4 0075348037 27,367.80 01-Aug-2005 2 11.950% 1,034.38 Group 4 0075663872 27,215.26 01-Dec-2005 (1) 11.550% 250.70 Group 4 0075810515 96,499.52 01-Sep-2005 1 8.450% 1,916.71 Group 4 0078363876 56,519.66 01-Oct-2005 0 7.200% 630.88 Group 4 0079896031 107,808.89 01-Aug-2005 2 6.625% 2,198.13 Group 5 0070717418 212,000.00 01-May-2005 5 7.050% 8,100.19 Group 5 0071030670 373,612.55 01-Aug-2005 2 8.500% 9,953.48 Group 5 0071263818 159,585.58 01-Aug-2005 2 7.050% 3,479.92 Group 5 0071344071 122,875.19 01-Jul-2005 3 8.550% 4,118.86 Group 5 0072371115 80,401.12 01-May-2005 5 8.575% 3,780.26 Group 5 0073253635 89,788.43 01-Aug-2005 2 8.700% 2,452.01 Group 5 0073860157 414,000.00 01-Apr-2005 6 7.600% 19,543.69 Group 5 0074171794 152,400.00 01-Jul-2005 3 6.300% 3,683.00 Group 5 0074277435 167,200.00 01-Apr-2005 6 7.450% 7,725.63 Group 5 0074417791 56,503.29 01-Sep-2005 1 7.900% 1,044.57 Group 5 0074810318 166,929.73 01-Nov-2005 0 6.550% 1,684.00 Group 5 0074847435 323,747.24 01-May-2005 5 7.250% 12,717.21 Group 5 0075492272 156,000.00 01-Jul-2005 3 8.950% 5,492.50 Group 5 0075661439 151,879.13 01-Jun-2005 4 8.500% 6,065.72 Group 5 0076036391 95,101.04 01-Oct-2005 0 7.638% 1,130.96 Group 5 0077851475 679,548.34 01-Jul-2005 3 8.050% 21,348.66 Group 5 0078235959 215,433.42 01-Sep-2005 1 6.700% 3,336.27 Group 6 0074005638 90,026.44 01-Nov-2005 0 7.650% 1,074.03

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~(continued)~~Summary ~~Prior~~# ~~Cumulative~~Loans ~~Loan~~Prior ~~Principal~~ Realized ~~Realized~~Current ~~Group~~with ~~Number~~Principal ~~Balance~~ Loss/(Gain) Loss~~/(Gain)~~ NoGroup ~~losses~~Losses ~~this~~Balance ~~period.~~Amount ~~This~~Percentage ~~report~~Group ~~has~~1 ~~been~~0 ~~compiled~~0.00 ~~from~~0.00 ~~data~~0.000% ~~provided~~Group to2 ~~Wells~~0 ~~Fargo~~0.00 by0.00 ~~third parties~~0.000% ~~Wells~~Group ~~Fargo~~3 ~~has~~2 ~~not~~150,000.00 ~~confirmed~~54,819.40 ~~the~~0.008% ~~accuracy~~Group of4 ~~this~~0 ~~data~~0.00 ~~and~~0.00 ~~assumes~~0.000% noGroup ~~duty~~5 to0 do0.00 so0.00 ~~Wells~~0.000% ~~Fargo~~Group ~~disclaims~~6 ~~any~~0 ~~responsibility~~0.00 ~~for~~0.00 ~~the~~0.000% ~~accuracy~~Total of2 ~~the~~150,000.00 ~~data~~54,819.40 0.002%

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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 N/A N/A May-2005 N/A 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 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 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 N/A N/A May-2005 N/A 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 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 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 N/A N/A May-2005 N/A 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. This report has been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data. 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-WCW1