8-K 1 mlm05a06_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 MERRILL LYNCH MORTGAGE INVESTORS TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-A06 (Exact name of registrant as specified in its charter) New York (governing law of 333-127233-07 Pooling and Servicing Agreement) (Commission 54-2182292 (State or other File Number) 54-2182293 jurisdiction IRS EIN of Incorporation) 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 MERRILL LYNCH MORTGAGE INVESTORS TRUST, Mortgage Loan Asset-Backed Certificates, Series 2005-A06 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-A06 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. MERRILL LYNCH MORTGAGE INVESTORS TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-A06 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-A06 Trust , relating to the December 27, 2005 distribution. EX-99.1 Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Series 2005-A6 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

Merrill Lynch Mortgage Investors Trust Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Merrill Lynch Mortgage Investors Trust Mortgage Pass-Through Certificates Series 2005-A6 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~~ R ~~MLM05A06R~~59020UZR9 ~~SEN 3~~6.~~93938~~95750% ~~100~~0.00 0420.0026 A-1 59020UZE8 ~~SEN 3~~4.~~93938~~52000% ~~313~~295,~~589~~152,~~000~~470.0033 ~~926~~1,~~509~~185,857.6804 A-2 59020UZF5 ~~SEN~~ 4.~~00938~~59000% 3432,~~843~~794,~~000~~509.0077 ~~104~~133,~~774~~801.1260 II A-1 59020UZG3 ~~SEN 3~~4.~~78938~~37000% ~~252~~220,~~194~~795,~~000~~275.0035 ~~716~~857,~~744~~666.1798 II A-2 59020UZH1 ~~SEN 3~~4.~~94938~~53000% 149,124,000.00 ~~441~~600,~~710~~472.5164 II A-3 59020UZJ7 ~~SEN~~ 4.~~04938~~63000% 79,288,000.00 ~~240~~326,~~800~~314.4317 II A-4 59020UZK4 ~~SUB~~ 4.~~00938~~59000% 5349,~~401~~912,~~000~~231.0004 ~~160~~203,~~578~~641.6890 M-1 59020UZL2 ~~SUB~~ 4.~~14938~~73000% 26,492,000.00 82111,~~444~~384.0314 M-2 59020UZM0 ~~SUB~~ 4.~~31938~~90000% 21,193,000.00 6892,~~655~~307.4729 B-1 59020UZN8 ~~SUB 4~~5.~~96938~~55000% 13,968,000.00 5268,~~059~~908.2280 B-2 59020UZP3 ~~SUB 5~~6.~~41938~~00000% 4,816,000.00 1925,~~574~~685.8033 B-3 59020UZQ1 ~~SUB 5~~6.~~41938~~00000% 8,188,000.00 3343,~~280~~669.4133 C ~~MLM05A06C~~59020UD36 ~~SEN~~ 0.00000% 06,261,849.0022 1551,~~625,335~~818.7232 P ~~MLM05A06P~~59020UD44 ~~SEN~~ 0.00000% 100.00 2634,~~752~~892.1595 R-1 ~~SEN~~ 0.00000% 0.00 0.00 R-2 ~~SEN~~ 0.00000% 0.00 0.00 Totals ~~957~~907,~~096~~985,~~200~~435.0071 4,~~499~~236,~~219~~840.3975

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses R ~~100~~0.00 0.00 0.00 ~~100~~420.0026 0.00 A-1 56,~~581~~617,~~472~~856.6150 0.00 ~~308~~288,~~007~~534,~~527~~613.3983 67,~~507~~803,~~982~~713.2954 0.00 A-2 ~~620~~735,~~159~~312.6770 0.00 3432,~~222~~059,~~840~~197.3307 ~~724~~869,~~933~~114.7930 0.00 II A-1 79,~~780~~119,~~951~~070.2392 0.00 ~~244~~211,~~413~~676,~~048~~204.7743 89,~~497~~976,~~695~~737.4090 0.00 II A-2 0.00 0.00 149,124,000.00 ~~441~~600,~~710~~472.5164 0.00 II A-3 0.00 0.00 79,288,000.00 ~~240~~326,~~800~~314.4317 0.00 II A-4 ~~864~~1,~~555~~013,236.5343 0.00 5248,~~536~~898,~~444~~994.4761 1,~~025~~216,~~134~~878.2133 0.00 M-1 0.00 0.00 26,492,000.00 82111,~~444~~384.0314 0.00 M-2 0.00 0.00 21,193,000.00 6892,~~655~~307.4729 0.00 B-1 0.00 0.00 13,968,000.00 5268,~~059~~908.2280 0.00 B-2 0.00 0.00 4,816,000.00 1925,~~574~~685.8033 0.00 B-3 0.00 0.00 8,188,000.00 3343,~~280~~669.4133 0.00 C 0.00 0.00 6,261,849.22 1551,~~625,335~~818.7232 0.00 P 0.00 0.00 100.00 2634,~~752~~892.1595 0.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 Totals 1417,~~847~~485,~~239~~476.0455 0.00 ~~948~~890,~~510~~499,~~810~~959.1816 1921,~~346~~722,~~458~~317.4330 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)~~ R 100.00 ~~100~~0.00 0.00 ~~100~~0.00 0.00 0.00 A-1 313,589,000.00 ~~313~~295,~~589~~152,~~000~~470.0033 0.00 56,~~581~~617,~~472~~856.6150 0.00 0.00 A-2 34,843,000.00 3432,~~843~~794,~~000~~509.0077 0.00 ~~620~~735,~~159~~312.6770 0.00 0.00 II A-1 252,194,000.00 ~~252~~220,~~194~~795,~~000~~275.0035 0.00 79,~~780~~119,~~951~~070.2392 0.00 0.00 II A-2 149,124,000.00 149,124,000.00 0.00 0.00 0.00 0.00 II A-3 79,288,000.00 79,288,000.00 0.00 0.00 0.00 0.00 II A-4 53,401,000.00 5349,~~401~~912,~~000~~231.0004 0.00 ~~864~~1,~~555~~013,236.5343 0.00 0.00 M-1 26,492,000.00 26,492,000.00 0.00 0.00 0.00 0.00 M-2 21,193,000.00 21,193,000.00 0.00 0.00 0.00 0.00 B-1 13,968,000.00 13,968,000.00 0.00 0.00 0.00 0.00 B-2 4,816,000.00 4,816,000.00 0.00 0.00 0.00 0.00 B-3 8,188,000.00 8,188,000.00 0.00 0.00 0.00 0.00 C 0.00 06,261,849.0022 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 0.00 Totals 957,096,200.00 ~~957~~907,~~096~~985,~~200~~435.0071 0.00 1417,~~847~~485,~~239~~476.0455 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 R ~~100~~0.00 0.00 0.~~00000000~~000000 ~~100~~0.00 A-1 56,~~581~~617,~~472~~856.6150 ~~308~~288,~~007~~534,~~527~~613.3983 0.~~98220131~~920104 56,~~581~~617,~~472~~856.6150 A-2 ~~620~~735,~~159~~312.6770 3432,~~222~~059,~~840~~197.3307 0.~~98220131~~920104 ~~620~~735,~~159~~312.6770 II A-1 79,~~780~~119,~~951~~070.2392 ~~244~~211,~~413~~676,~~048~~204.7743 0.~~96914696~~839339 79,~~780~~119,~~951~~070.2392 II A-2 0.00 149,124,000.00 1.~~00000000~~000000 0.00 II A-3 0.00 79,288,000.00 1.~~00000000~~000000 0.00 II A-4 ~~864~~1,~~555~~013,236.5343 5248,~~536~~898,~~444~~994.4761 0.~~98381012~~915694 ~~864~~1,~~555~~013,236.5343 M-1 0.00 26,492,000.00 1.~~00000000~~000000 0.00 M-2 0.00 21,193,000.00 1.~~00000000~~000000 0.00 B-1 0.00 13,968,000.00 1.~~00000000~~000000 0.00 B-2 0.00 4,816,000.00 1.~~00000000~~000000 0.00 B-3 0.00 8,188,000.00 1.~~00000000~~000000 0.00 C 0.00 6,261,849.22 0.~~00000000~~000000 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 R-1 0.00 0.00 0.~~00000000~~000000 0.00 R-2 0.00 0.00 0.~~00000000~~000000 0.00 Totals 1417,~~847~~485,~~239~~476.0455 ~~948~~890,~~510~~499,~~810~~959.1816 0.~~99102975~~930418 1417,~~847~~485,~~239~~476.0455

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ R 100.00 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 A-1 313,589,000.00 ~~1000~~941.~~00000000~~207983 0.~~00000000~~000000 1721.~~79868749~~103599 0.~~00000000~~000000 A-2 34,843,000.00 ~~1000~~941.~~00000000~~207984 0.~~00000000~~000000 1721.~~79868754~~103599 0.~~00000000~~000000 II A-1 252,194,000.00 ~~1000~~875.~~00000000~~497733 0.~~00000000~~000000 3036.~~85303865~~158953 0.~~00000000~~000000 II A-2 149,124,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II A-3 79,288,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II A-4 53,401,000.00 ~~1000~~934.~~00000000~~668471 0.~~00000000~~000000 1618.~~18987528~~974110 0.~~00000000~~000000 M-1 26,492,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 21,193,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 13,968,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 4,816,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 8,188,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 C 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are Per $1000 Denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution R 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 A-1 0.~~00000000~~000000 1721.~~79868749~~103599 ~~982~~920.~~20131251~~104384 0.~~98220131~~920104 1721.~~79868749~~103599 A-2 0.~~00000000~~000000 1721.~~79868754~~103599 ~~982~~920.~~20131246~~104385 0.~~98220131~~920104 1721.~~79868754~~103599 II A-1 0.~~00000000~~000000 3036.~~85303865~~158953 ~~969~~839.~~14696135~~338781 0.~~96914696~~839339 3036.~~85303865~~158953 II A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 II A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 II A-4 0.~~00000000~~000000 1618.~~18987528~~974110 ~~983~~915.~~81012472~~694362 0.~~98381012~~915694 1618.~~18987528~~974110 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 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~Per ~~Include~~$1000 ~~Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~Denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ R ~~100.00~~N/A 3N/A 6.~~93938~~95750% ~~100~~0.00 0.3000 0.00 ~~0.30~~ A-1 ~~313,589,000.00~~11/25/05 3- 12/26/05 32 4.~~93938~~52000% ~~313~~295,~~589~~152,~~000~~470.0033 ~~926~~1,~~509~~185,857.6804 0.00 ~~0.00~~ A-2 ~~34,843,000.00~~11/25/05 - 12/26/05 32 4.~~00938~~59000% 3432,~~843~~794,~~000~~509.0077 ~~104~~133,~~774~~801.1260 0.00 ~~0.00~~ II A-1 ~~252,194,000.00~~11/25/05 3- 12/26/05 32 4.~~78938~~37000% ~~252~~220,~~194~~795,~~000~~275.0035 ~~716~~857,~~744~~666.1798 0.00 ~~0.00~~ II A-2 ~~149,124,000.00~~11/25/05 3- 12/26/05 32 4.~~94938~~53000% 149,124,000.00 ~~441~~600,~~710~~472.5164 0.00 ~~0.00~~ II A-3 ~~79,288,000.00~~11/25/05 - 12/26/05 32 4.~~04938~~63000% 79,288,000.00 ~~240~~326,~~800~~314.4317 0.00 ~~0.00~~ II A-4 ~~53,401,000.00~~11/25/05 - 12/26/05 32 4.~~00938~~59000% 5349,~~401~~912,~~000~~231.0004 ~~160~~203,~~578~~641.6890 0.00 ~~0.00~~ M-1 11/25/05 - 12/26~~,492,000.00~~/05 32 4.~~14938~~73000% 26,492,000.00 82111,~~444~~384.0314 0.00 ~~0.00~~ M-2 ~~21,193,000.00~~11/25/05 - 12/26/05 32 4.~~31938~~90000% 21,193,000.00 6892,~~655~~307.4729 0.00 ~~0.00~~ B-1 ~~13,968,000.00~~11/25/05 4- 12/26/05 32 5.~~96938~~55000% 13,968,000.00 5268,~~059~~908.2280 0.00 ~~0.00~~ B-2 ~~4,816,000.00~~11/25/05 5- 12/26/05 32 6.~~41938~~00000% 4,816,000.00 1925,~~574~~685.8033 0.00 ~~0.00~~ B-3 ~~8,188,000.00~~11/25/05 5- 12/26/05 32 6.~~41938~~00000% 8,188,000.00 3343,~~280~~669.4133 0.00 ~~0.00~~ C ~~0.00~~N/A N/A 0.00000% ~~963~~907,~~361~~985,~~417~~335.9171 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ R-1 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-2 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~957~~3,~~096~~649,~~200~~709.0022 ~~2,847,131.82~~ 0.00 ~~0.30~~

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 R 0.00 0.00 0420.0026 0.30 0.00 A-1 0.00 0.00 ~~926~~1,~~509~~185,857.6804 0.00 ~~308~~288,~~007~~534,~~527~~613.3983 A-2 0.00 0.00 ~~104~~133,~~774~~801.1260 0.00 3432,~~222~~059,~~840~~197.3307 II A-1 0.00 0.00 ~~716~~857,~~744~~666.1798 0.00 ~~244~~211,~~413~~676,~~048~~204.7743 II A-2 0.00 0.00 ~~441~~600,~~710~~472.5164 0.00 149,124,000.00 II A-3 0.00 0.00 ~~240~~326,~~800~~314.4317 0.00 79,288,000.00 II A-4 0.00 0.00 ~~160~~203,~~578~~641.6890 0.00 5248,~~536~~898,~~444~~994.4761 M-1 0.00 0.00 82111,~~444~~384.0314 0.00 26,492,000.00 M-2 0.00 0.00 6892,~~655~~307.4729 0.00 21,193,000.00 B-1 0.00 0.00 5268,~~059~~908.2280 0.00 13,968,000.00 B-2 0.00 0.00 1925,~~574~~685.8033 0.00 4,816,000.00 B-3 0.00 0.00 3343,~~280~~669.4133 0.00 8,188,000.00 C 0.00 0.00 1551,~~625,335~~818.7232 0.00 ~~948~~890,~~510~~499,~~710~~859.1716 P 0.00 0.00 2634,~~752~~892.1595 0.00 100.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~499~~236,~~219~~840.3975 0.30 (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~~ R N/A 100.00 36.~~93938~~95750% ~~1000~~0.~~00000000~~000000 ~~3.00000000~~ 0.~~00000000~~000000 3300.~~00000000~~000000 A-1 11/25/05 - 12/26/05 313,589,000.00 34.~~93938~~52000% ~~1000~~941.~~00000000~~207983 23.~~95453501~~781565 0.~~00000000~~000000 ~~0.00000000~~ A-2 11/25/05 - 12/26/05 34,843,000.00 4.~~00938~~59000% ~~1000~~941.~~00000000~~207984 3.~~00703499~~840129 0.~~00000000~~000000 ~~0.00000000~~ II A-1 11/25/05 - 12/26/05 252,194,000.00 34.~~78938~~37000% ~~1000~~875.~~00000000~~497733 23.~~84203498~~400822 0.~~00000000~~000000 ~~0.00000000~~ II A-2 11/25/05 - 12/26/05 149,124,000.00 34.~~94938~~53000% 1000.~~00000000~~000000 24.~~96203502~~026667 0.~~00000000~~000000 ~~0.00000000~~ II A-3 11/25/05 - 12/26/05 79,288,000.00 4.~~04938~~63000% 1000.~~00000000~~000000 34.~~03703499~~115556 0.~~00000000~~000000 ~~0.00000000~~ II A-4 11/25/05 - 12/26/05 53,401,000.00 4.~~00938~~59000% ~~1000~~934.~~00000000~~668471 3.~~00703507~~813447 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 26,492,000.00 4.~~14938~~73000% 1000.~~00000000~~000000 34.~~11203495~~204444 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 21,193,000.00 4.~~31938~~90000% 1000.~~00000000~~000000 34.~~23953522~~355556 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 13,968,000.00 45.~~96938~~55000% 1000.~~00000000~~000000 34.~~72703465~~933333 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 4,816,000.00 56.~~41938~~00000% 1000.~~00000000~~000000 45.~~06453488~~333333 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 8,188,000.00 56.~~41938~~00000% 1000.~~00000000~~000000 45.~~06453468~~333333 0.~~00000000~~000000 ~~0.00000000~~ C N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-1 N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-2 N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance R 0.~~00000000~~000000 0.~~00000000~~000000 04202.~~00000000~~600000 3300.~~00000000~~000000 0.~~00000000~~000000 A-1 0.~~00000000~~000000 0.~~00000000~~000000 23.~~95453501~~781565 0.~~00000000~~000000 ~~982~~920.~~20131251~~104384 A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~00703499~~840129 0.~~00000000~~000000 ~~982~~920.~~20131246~~104385 II A-1 0.~~00000000~~000000 0.~~00000000~~000000 23.~~84203498~~400822 0.~~00000000~~000000 ~~969~~839.~~14696135~~338781 II A-2 0.~~00000000~~000000 0.~~00000000~~000000 24.~~96203502~~026667 0.~~00000000~~000000 1000.~~00000000~~000000 II A-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~03703499~~115556 0.~~00000000~~000000 1000.~~00000000~~000000 II A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~00703507~~813447 0.~~00000000~~000000 ~~983~~915.~~81012472~~694362 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~11203495~~204444 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~23953522~~355556 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~72703465~~933333 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 45.~~06453488~~333333 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 45.~~06453468~~333333 0.~~00000000~~000000 1000.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~267521~~348929.~~50000000~~500000 0.~~00000000~~000000 1000.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~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 ~~19,571,425.88~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 19,571,425.88 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 224,967.44 Payment of Interest and Principal 19,346,458.44 Total Withdrawals (Pool Distribution Amount) 19,571,425.88 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~224~~211,~~967~~579.4439 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~224~~211,~~967~~579.4439 *Servicer Payees include: COLUMBIA EQUITIES LTD; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 012,576.0046 012,576.0046 0.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Fixed ~~REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00~~ 30 ~~Days~~Year 0Weighted 0Average 0Gross 0Coupon ~~0 0~~5.00832949% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Net ~~0.00~~Coupon ~~60 Days 0 0 0 0 0 0~~5.00553324% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Pass-Through ~~0.00~~Rate ~~90 Days 0 0 0 0 0 0~~5.00234355% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining ~~0.00~~Term ~~120~~353 ~~Days~~Beginning 0Scheduled 0Collateral 0Loan 0Count 02,994 ~~0.00~~Number ~~0.00~~Of ~~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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 No of~~ Loans NoPaid ofIn ~~Loans~~Full No54 ofEnding ~~Loans~~Scheduled NoCollateral ofLoan ~~Loans~~Count No2,940 ofBeginning ~~Loans~~Scheduled ~~Principal~~Collateral Balance ~~Principal~~907,985,335.71 ~~Balance~~Ending ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~ Balance ~~Principal Balance 0-29 Days 0~~890,499,859.~~000000%~~16 ~~0.000000%~~Ending ~~0.000000%~~Actual ~~0.000000%~~Collateral ~~0.000000%~~Balance ~~0.000000%~~at ~~0.000000% 0.000000%~~ 30-Nov-2005 ~~Days 0~~890,568,600.~~000000%~~72 ~~0.000000%~~Monthly ~~0.000000%~~P&I ~~0.000000%~~Constant 04,496,524.~~000000%~~13 ~~0.000000%~~Special ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 ~~0.000000%~~Prepayment 60Penalty ~~Days~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid 90Amount ~~Days~~ 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Count 0~~.000000%~~ ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 ~~120~~Cumulative ~~Days~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 082,997.~~000000%~~45 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 017,402,479.~~000000%~~10 ~~0.000000%~~Extra ~~0.000000%~~principal ~~150~~distribution ~~Days~~Amount 0.~~000000%~~00 ~~0.000000%~~Excess ~~0.000000%~~Cash ~~0.000000%~~Amount 0564,815.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%04

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group 1 NoGroup of2 ~~Loans~~Group No3 ofCollateral ~~Loans~~Description NoMixed ofARM ~~Loans~~Mixed NoARM ofMixed ~~Loans~~ARM NoWeighted ofAverage ~~Loans~~Coupon ~~Principal~~Rate ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~5.00887832 06.00069276 06.00063968 ~~0.00~~Weighted 30Average ~~Days~~Net 0Rate ~~0 0 0 0 0~~5.00637832 05.00808033 05.00813968 ~~0.00~~Weighted ~~0.00~~Average 60Remaining ~~Days~~Term 0327 0354 0335 0Beginning 0Loan ~~0.00~~Count ~~0.00~~127 ~~0.00~~1,620 ~~0.00~~48 ~~0.00~~Loans 90Paid ~~Days~~In 0Full 02 032 0 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~125 ~~0.00~~1,588 ~~0.00~~48 ~~120~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~20,097,813.0054 0339,799,777.0076 07,405,232.0005 ~~0.00~~Ending ~~0.00~~Scheduled ~~150~~Balance ~~Days 0 0 0 0 0 0~~19,607,430.0042 0332,936,991.0068 07,394,887.0054 ~~0.00~~Record ~~0.00~~Date ~~180+~~11/30/2005 ~~Days~~11/30/2005 ~~0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~0.000000%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 0126,539.~~000000%~~47 01,740,660.~~000000%~~03 046,545.~~000000%~~94 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 027,929.~~000000%~~02 022,044.~~000000%~~58 ~~60 Days 0~~9,125.~~000000%~~03 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 0462,454.~~000000%~~10 06,840,741.~~000000%~~50 01,219.~~000000%~~48 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 098,610.~~000000%~~45 01,718,615.~~000000%~~45 ~~90 Days 0~~37,420.~~000000%~~91 ~~0.000000%~~Servicing ~~0.000000%~~Fee 04,187.~~000000%~~04 073,975.~~000000%~~25 01,542.~~000000%~~76 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0 0 0 0 0.00 0.00 0.00 ~~0.00~~Trustee 30Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~FRY ~~0.00~~Amount ~~60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~120 Days 0 0 0 0 0 0~~4,187.0004 073,975.0025 01,542.0076 ~~0.00~~Pool ~~0.00~~Insurance ~~150~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~Totals~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 ~~No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net 30Interest ~~Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 90 ~~Days 0 0 0 0 0 0~~,236.0037 01,570,664.0095 034,335.0039 ~~0.00~~Realized ~~0.00~~Loss ~~120~~Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~150~~Loss ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of ~~Loans~~Cumulative NoLosses ~~of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0 0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment 30Penalty ~~Days~~Waived 0Amount 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty 60Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 90Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0~~Pass-29Through ~~Days~~Rate 05.~~000000%~~387832 05.~~000000%~~546790 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%563968

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~4 ~~Funds~~Total Collateral Description Mixed ARM Fixed 30 Year Weighted Average Coupon Rate 5.679222 5.832949 Weighted Average Net Rate 5.386538 5.553324 Weighted Average Remaining Term 353 353 Beginning Loan Count 1,199 2,994 Loans Paid In Full 20 54 Ending Loan Count 1,179 2,940 Beginning Scheduled Balance 540,682,512.36 907,985,335.71 Ending scheduled Balance 530,560,549.52 890,499,859.16 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 2,582,778.69 4,496,524.13 Scheduled Principal 23,898.82 82,997.45 Unscheduled Principal 10,098,064.02 17,402,479.10 Scheduled Interest 2,558,879.87 4,413,526.68 Servicing Fee 131,874.34 211,579.39 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 161,644.45 241,349.50 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,265,361.08 3,960,597.79 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of ~~Contaminated~~Cumulative ~~Properties~~Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 ~~Periodic~~0.00 ~~Advance~~Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.027781 5.234355

~~Summary~~LOAN 12STATUS ~~Month~~STRATIFICATION/CREDIT ~~REO~~ENHANCEMENT History*STATEMENT ~~New~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans ~~Month~~No ~~REO~~of ~~Percentage~~Loans No of Loans inNo ~~REO~~of 0Loans ~~Oct-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Dec-04~~Balance 0~~.000% Jan~~-0529 ~~0.000%~~Days ~~Current~~1 ~~REO Total Feb-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Mar-05~~1 0157,613.~~000%~~49 ~~Original Principal Balance~~ 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current~~157,613.49 ~~Principal~~30 ~~Balance~~Days ~~0.00~~57 ~~May-05~~1 0~~.000%~~ ~~Jun-05~~ 0~~.000%~~ ~~Jul-05~~58 018,390,088.~~000%~~80 ~~Aug-05~~106,759.04 0.~~000%~~00 ~~Sep-05~~ 0.~~000%~~00 *The18,496,847.84 ~~text~~60 ~~reported~~Days in13 ~~the~~0 ~~above~~0 ~~table~~0 is13 ~~presented~~2,578,774.65 ~~graphically~~0.00 on0.00 ~~the~~0.00 ~~monthly bond remittance report~~2,578,774.65 ~~The~~90 ~~monthly~~Days ~~bond~~7 ~~remittance~~0 ~~report~~0 ~~can~~0 be7 ~~viewed~~1,991,734.93 ~~online~~0.00 at0.00 ~~www~~0.~~ctslink.com.~~00 ~~Group~~ 1,991,734.93 12120 ~~Month~~Days ~~REO~~0 History*0 ~~New~~0 ~~REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04~~ 0~~.000%~~ ~~Original Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~ 0.~~000%~~00 ~~Current~~150 ~~REO~~Days ~~Total~~1 ~~Feb-05~~0 0~~.000%~~ ~~Loans~~0 in1 ~~REO~~196,000.00 0 ~~Mar-05 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Apr-05~~ 0.00 196,000%.00 ~~Current~~180+ ~~Principal~~Days ~~Balance~~0 0~~.00~~ ~~May-05~~0 0~~.000%~~ ~~Jun-05~~0 0.~~000%~~00 ~~Jul-05~~0.00 0.~~000%~~00 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05~~ 0.~~000%~~00 *TheTotals ~~text~~78 ~~reported~~2 in0 ~~the~~0 ~~above~~80 ~~table~~23,156,598.38 is264,372.53 ~~presented~~0.00 ~~graphically~~0.00 ~~on the monthly bond remittance report~~23,420,970.91 ~~The~~No ~~monthly~~of ~~bond~~Loans ~~remittance~~No ~~report~~of ~~can~~Loans beNo ~~viewed~~of ~~online~~Loans atNo ~~www.ctslink.com.~~of ~~Group~~Loans 2No 12of ~~Month~~Loans ~~REO~~Principal History*Balance ~~New~~Principal ~~REO~~Balance ~~Loans~~Principal ~~Month~~Balance ~~REO~~Principal ~~Percentage~~Balance ~~Loans~~Principal inBalance ~~REO~~ 0 ~~Oct~~-0429 Days 0.~~000~~034014% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~ 0.00034014% ~~Nov-04~~ 0.~~000~~017698% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~000000% ~~Jan-05~~ 0.~~000~~017698% ~~Current~~30 ~~REO~~Days ~~Total~~1.938776% ~~Feb-05~~0.034014% 0.~~000~~000000% ~~Loans~~0.000000% in1.972789% ~~REO~~2.064983% 0.011988% ~~Mar-05~~0.000000% 0.~~000~~000000% ~~Original~~2.076971% ~~Principal~~60 ~~Balance~~Days 0.00442177% ~~Apr-05~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal Balance~~ 0.00442177% ~~May-05~~ 0.~~000~~289565% ~~Jun-05~~ 0.~~000~~000000% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~289565% *The90 ~~text~~Days ~~reported in the above table is presented graphically on the monthly bond remittance report~~0.238095% ~~The monthly bond remittance report can be viewed online at www~~0.~~ctslink.com.~~000000% ~~Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.000000% ~~Oct-04~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00238095% ~~Nov-04~~ 0.~~000~~223648% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~000000% ~~Jan-05~~ 0.~~000~~000000% ~~Current REO Total Feb-05~~ 0.~~000~~223648% ~~Loans~~120 inDays ~~REO~~ 0.000000% ~~Mar-05~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00000000% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00000000% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~ 0.~~000~~000000% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% *The150 ~~text~~Days ~~reported in the above table is presented graphically on the monthly bond remittance report~~0.034014% ~~The monthly bond remittance report can be viewed online at www~~0.~~ctslink.com.~~000000% ~~Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.000000% ~~Oct-04~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00034014% ~~Nov-04~~ 0.~~000~~022008% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~000000% ~~Jan-05~~ 0.~~000~~000000% ~~Current REO Total Feb-05~~ 0.~~000~~022008% ~~Loans~~180+ inDays ~~REO~~ 0.000000% ~~Mar-05~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00000000% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00000000% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~ 0.~~000~~000000% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% *TheTotals ~~text~~2.653061% ~~reported~~0.068027% in0.000000% ~~the~~0.000000% ~~above~~2.721088% ~~table~~2.600204% is0.029686% ~~presented~~0.000000% ~~graphically on the monthly bond remittance report~~0.000000% ~~The monthly bond remittance report can be viewed online at www~~2.~~ctslink.com.~~629890%

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Fixed~~History* 30New ~~Year~~Bankruptcy ~~Weighted~~Loans ~~Average~~Month ~~Gross~~Bankruptcy ~~Coupon~~Percentage 5Loans in Bankruptcy 0 Jan-05 0.~~846984~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Feb-05 0.~~566756~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~242290~~000% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~358~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~2 ~~Count~~Jun-05 30.000% Original Principal Balance 269,~~162~~000.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 264,372.53 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.029% Dec-05 0.030% *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 Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 42Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~3,120~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~963,361,417~~0.9100 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 2 Jun-05 0.000% Original Principal Balance ~~948~~269,~~510,710~~000.1700 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 264,372.53 Aug-05 0.000% Sep-05 0.000% Oct-05 1.264% Nov-05 1.315% Dec-05 1.347% *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 31www.ctslink.com. Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-~~2005~~05 ~~948,579,797~~0.33000% ~~Monthly~~Sep-05 ~~P&I~~0.000% ~~Constant~~Oct-05 ~~4,780,385~~0.77000% ~~Special~~Nov-05 ~~Servicing~~0.000% ~~Fee~~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 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal ~~86,420~~Balance 0.4100 ~~Unscheduled~~Feb-05 0.000% Current Principal ~~14,764,287~~Balance 0.3300 ~~Extra~~Mar-05 ~~principal~~0.000% ~~distribution~~Apr-05 ~~Amount~~0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Excess~~Jul-05 ~~Cash~~0.000% ~~Amount~~Current ~~1,621,867~~Principal Balance 0.0300 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans 1in ~~Group~~Bankruptcy 2during ~~Group~~Current 3Period ~~Collateral~~Group ~~Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.918623 6.080964 6.075125 Weighted Average Net Rate 5.668623 5.819733 5.825124 Weighted Average Maturity 329 356 337 Beginning~~ Loan ~~Count~~Month ~~133 1,707 49 Loans Paid In Full 0 26 0 Ending~~ Loan ~~Count~~First ~~133~~State ~~1,681~~LTV 49at ~~Beginning~~Original ~~Scheduled~~Number ~~Balance~~Entered ~~21,169,740.33~~Payment ~~359,214,361.51~~Origination ~~7,565,120.64~~Principal ~~Ending~~Bankruptcy ~~Scheduled~~Date Balance ~~21,139,246.02~~Group ~~353,041,732.90~~1 ~~7,554,634.33~~0140929407 ~~Record Date 08/31/~~Oct-2005 ~~08/31/~~01-Mar-2005 ~~08/31/2005~~PA ~~Principal And Interest Constant 133,039~~82.0381 1159,~~844,510~~000.31 47,389.12 Scheduled Principal 28,625.94 24,202.29 9,089.91 Unscheduled Principal 1,868.37 6,148,426.32 1,396.40 Scheduled Interest 104,413.09 1,820,308.02 38,299.21 Servicing Fees 4,410.36 78,198.27 1,576.07 Master Servicing Fees 0.00 ~~0.00~~Group ~~0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 4,410.36 78,198.27~~ 1~~,576.07~~ ~~Pool~~0141718999 ~~Insurance~~Oct-2005 ~~Fee~~01-Mar-2005 ~~0.00~~GA 066.0067 ~~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 95~~110,~~592~~000.~~37 1,663,911.48 35,147.07 Realized Loss Amount 0.~~00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.418623 5.558502 5.575125

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans 4in ~~Total~~Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~(continued) ~~Fixed~~Group ~~30 Year Weighted Average Coupon Rate 5.695281 5.846984 Weighted Average Net Rate 5.401684 5.566756 Weighted Average Maturity 355 358 Beginning~~ Loan ~~Count~~Current ~~1,273~~Paid ~~3,162~~To ~~Loans~~Months ~~Paid~~Current InApproximate ~~Full~~Number 16Principal 42Date ~~Ending~~Delinquent Loan ~~Count~~Rate ~~1,257~~Delinquent ~~3,120 Beginning Scheduled~~ Balance ~~575,412,195.43~~Interest ~~963,361,417.91~~Group ~~Ending~~1 ~~scheduled~~0140929407 ~~Balance 566~~157,~~775,096~~613.9249 ~~948,510,710.17 Record Date 08/31/~~01-Nov-2005 08/31/2005 Principal And Interest Constant 2,755,447.31 4,780,385.77 Scheduled Principal 24,502.27 86,420.41 Unscheduled Principal 8,612,596.24 14,764,287.33 Scheduled Interest 2,730,945.04 4,693,965.36 Servicing Fees 140,782.74 224,967.44 Master Servicing Fees 0~~.00~~ 06.00250% ~~Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 176~~1,~~296~~576.6691 ~~260,481.36~~Group ~~Pool Insurance Fee 0.00 0.00 Spread~~ 1 ~~0.00~~0141718999 ~~0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2~~106,~~413,865~~759.6404 ~~4,208,516.56 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass~~01-~~Through~~Oct-2005 ~~Rate~~1 5.~~034024~~375% 51,367.~~242290~~83

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group 1 0 0.00 0.00 0 0.00 0.00 Group 2 26 6,126,806.00 6,122,975.91 0 0.00 0.00 Group 3 0 0.00 0.00 0 0.00 0.00 Group 4 16 8,291,650.00 8,291,210.38 0 0.00 0.00 Total 42 14,418,456.00 14,414,186.29 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 1,868.37 Group 2 0 0.00 0.00 0 0.00 0.00 26,411.13 Group 3 0 0.00 0.00 0 0.00 0.00 1,396.40 Group 4 0 0.00 0.00 0 0.00 0.00 321,385.86 Total 0 0.00 0.00 0 0.00 0.00 351,061.76

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 2 0086133089 NJ 80.00 01-May-2005 344,000.00 342,428.13 Group 2 0086290426 GA 80.00 01-May-2005 236,200.00 236,200.00 Group 2 0086341534 AZ 79.97 01-Jul-2005 137,300.00 137,299.99 Group 2 0086382884 CA 80.00 01-May-2005 296,000.00 295,015.89 Group 2 0086406485 CA 79.95 01-May-2005 307,900.00 307,900.00 Group 2 0086441300 CA 73.71 01-May-2005 300,000.00 300,000.00 Group 2 0086718517 MA 80.00 01-Jun-2005 244,800.00 243,794.26 Group 2 0086725892 GA 80.00 01-Jul-2005 216,000.00 216,000.00 Group 2 0086758661 NV 79.99 01-Jul-2005 259,050.00 258,409.24 Group 2 0086784600 RI 80.00 01-Jul-2005 196,000.00 195,478.35 Group 2 0086790755 GA 80.00 01-Jul-2005 88,800.00 88,773.64 Group 2 0086827854 CA 68.63 01-Jul-2005 350,000.00 349,999.99 Group 2 0086841368 CA 79.98 01-Jul-2005 265,400.00 265,400.00 Group 2 0086857323 CA 79.98 01-Jul-2005 277,700.00 277,700.00 Group 2 0086876760 MD 80.00 01-Jul-2005 148,000.00 147,999.99 Group 2 0086982121 DE 80.00 01-Jul-2005 246,950.00 246,950.00 Group 2 0086982261 VA 79.99 01-Jul-2005 318,600.00 318,600.00 Group 2 0086990363 FL 90.00 01-Jul-2005 264,550.00 264,550.00 Group 2 0087019220 AZ 79.99 01-Jul-2005 213,200.00 213,199.99 Group 2 0087051124 CA 76.92 01-Jul-2005 500,000.00 500,000.00 Group 2 0201831351 NV 80.00 01-Feb-2005 194,856.00 194,855.99 Group 2 0201918349 AZ 73.94 01-Jan-2005 122,000.00 121,999.99 Group 2 0202137386 KS 90.00 01-May-2005 190,800.00 190,800.00 Group 2 0202172698 AZ 79.98 01-Apr-2005 146,250.00 146,250.00 Group 2 0202216297 WA 80.00 01-May-2005 132,000.00 131,959.74 Group 2 0202398194 FL 79.99 01-Jul-2005 130,450.00 130,450.00 Group 4 0085744746 CA 80.00 01-Feb-2005 608,000.00 607,999.98 Group 4 0085810984 TN 80.00 01-May-2005 840,000.00 840,000.00 Group 4 0086077914 IL 65.00 01-May-2005 812,500.00 812,500.00 Group 4 0086198330 CA 80.00 01-May-2005 372,000.00 372,000.00 Group 4 0086283033 CA 76.50 01-May-2005 650,000.00 649,600.00 Group 4 0086334042 CA 73.89 01-May-2005 750,000.00 749,999.99 Group 4 0086727625 DC 79.98 01-Jul-2005 439,000.00 439,000.00 Group 4 0086762895 WA 52.21 01-Jul-2005 389,000.00 388,999.99 Group 4 0087062576 NV 66.36 01-Aug-2005 501,000.00 501,000.00 Group 4 0087064606 MD 79.95 01-Jul-2005 518,000.00 518,000.00 Group 4 0087090858 AZ 80.00 01-Aug-2005 576,000.00 576,000.00 Group 4 0202347225 CA 79.62 01-Jun-2005 500,000.00 499,960.42 Group 4 1103201464 CA 70.00 01-Feb-2005 255,400.00 255,400.00 Group 4 1103362924 CA 70.00 01-Apr-2005 425,250.00 425,250.00 Group 4 1103374366 CA 90.00 01-Feb-2005 414,000.00 414,000.00 Group 4 1103377860 CA 70.00 01-Apr-2005 241,500.00 241,500.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 2 0086133089 Loan Paid in Full 0 6.500% 360 4 Group 2 0086290426 Loan Paid in Full 0 5.625% 360 4 Group 2 0086341534 Loan Paid in Full 0 6.250% 360 2 Group 2 0086382884 Loan Paid in Full 0 6.000% 360 4 Group 2 0086406485 Loan Paid in Full 0 6.000% 360 4 Group 2 0086441300 Loan Paid in Full 0 6.500% 360 4 Group 2 0086718517 Loan Paid in Full 0 5.875% 360 3 Group 2 0086725892 Loan Paid in Full 0 6.000% 360 2 Group 2 0086758661 Loan Paid in Full 0 7.000% 360 2 Group 2 0086784600 Loan Paid in Full 0 6.625% 360 2 Group 2 0086790755 Loan Paid in Full 0 7.125% 360 2 Group 2 0086827854 Loan Paid in Full 0 5.750% 360 2 Group 2 0086841368 Loan Paid in Full 0 6.750% 360 2 Group 2 0086857323 Loan Paid in Full 0 6.500% 360 2 Group 2 0086876760 Loan Paid in Full 0 6.625% 360 2 Group 2 0086982121 Loan Paid in Full 0 6.875% 360 2 Group 2 0086982261 Loan Paid in Full 0 6.125% 360 2 Group 2 0086990363 Loan Paid in Full 0 6.125% 360 2 Group 2 0087019220 Loan Paid in Full 0 6.500% 360 2 Group 2 0087051124 Loan Paid in Full 0 6.375% 360 2 Group 2 0201831351 Loan Paid in Full 0 5.625% 360 7 Group 2 0201918349 Loan Paid in Full 0 5.500% 360 8 Group 2 0202137386 Loan Paid in Full 0 8.000% 360 4 Group 2 0202172698 Loan Paid in Full 0 6.500% 360 5 Group 2 0202216297 Loan Paid in Full 0 5.875% 360 4 Group 2 0202398194 Loan Paid in Full 0 7.625% 360 2 Group 4 0085744746 Loan Paid in Full 0 5.500% 360 7 Group 4 0085810984 Loan Paid in Full 0 6.000% 360 4 Group 4 0086077914 Loan Paid in Full 0 6.000% 360 4 Group 4 0086198330 Loan Paid in Full 0 5.875% 360 4 Group 4 0086283033 Loan Paid in Full 0 5.500% 360 4 Group 4 0086334042 Loan Paid in Full 0 5.875% 360 4 Group 4 0086727625 Loan Paid in Full 0 6.625% 360 2 Group 4 0086762895 Loan Paid in Full 0 6.125% 360 2 Group 4 0087062576 Loan Paid in Full 0 6.250% 360 1 Group 4 0087064606 Loan Paid in Full 0 6.000% 360 2 Group 4 0087090858 Loan Paid in Full 0 6.625% 360 1 Group 4 0202347225 Loan Paid in Full 0 6.625% 360 3 Group 4 1103201464 Loan Paid in Full 0 4.750% 360 7 Group 4 1103362924 Loan Paid in Full 0 5.625% 360 5 Group 4 1103374366 Loan Paid in Full 0 5.750% 360 7 Group 4 1103377860 Loan Paid in Full 0 6.375% 360 5

Summary SMM CPR PSA Current Month 1.533% Current Month 16.919% Current Month 2,561.700% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 16.919% N/A Sep-2005 2,561.700% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 0.009% Current Month 0.106% Current Month 6.948% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 0.106% N/A Sep-2005 6.948% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 1.712% Current Month 18.713% Current Month 3,720.897% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 18.713% N/A Sep-2005 3,720.897% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.018% Current Month 0.222% Current Month 14.984% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 0.222% N/A Sep-2005 14.984% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 1.497% Current Month 16.555% Current Month 2,314.065% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 16.555% N/A Sep-2005 2,314.065% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

Prepayment - Voluntary Prepayments

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST, SERIES 2005-A6