8-K 1 sam05ar6_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 STRUCTURED ASSET MORTGAGE INVESTMENTS II INC. Mortgage Pass-Through Certificates, Series 2005-AR6 (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-23 Pooling and Servicing Agreement) (Commission 54-2179702 (State or other File Number) 54-2179703 jurisdiction 54-2179704 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of STRUCTURED ASSET MORTGAGE INVESTMENTS II INC., Mortgage Pass-Through Certificates, Series 2005-AR6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR6 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. STRUCTURED ASSET MORTGAGE INVESTMENTS II INC. Mortgage Pass-Through Certificates, Series 2005-AR6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator 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 Mortgage Pass-Through Certificates, Series 2005-AR6 Trust, relating to the December 27, 2005 distribution. EX-99.1 Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Series 2005-AR6 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

Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Series 2005-AR6 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~~ I-A1 86359LMW6 ~~SEN 3~~4.~~80000~~50375% 6961,~~586~~809,~~000~~349.0016 ~~198~~247,~~320~~443.1043 I-A-2 86359LMX4 ~~SEN 3~~4.~~85000~~55375% 3430,~~793~~904,~~000~~674.0058 ~~100~~125,~~464~~095.7925 I-A-3 86359LMY2 ~~SEN 3~~4.~~92000~~62375% 1110,~~597~~300,~~000~~966.0003 3442,~~095~~336.1897 II-A-1 86359LNA3 ~~SEN 3~~4.~~80000~~50375% ~~260~~247,~~173~~544,~~000~~597.0033 ~~741~~1,~~493~~071,084.0474 II-A-2 86359LNB1 ~~SEN 3~~4.~~85000~~55375% ~~130~~123,~~086~~771,~~000~~822.0093 ~~375~~542,~~623~~119.3209 II-A-3 86359LND7 ~~SEN 3~~4.~~92000~~62375% 4341,~~362~~257,~~000~~274.0031 ~~127~~183,~~484~~776.2861 M-1 86359LNK1 ~~MEZ~~ 4.~~02000~~72375% 8,~~705~~679,~~000~~136.0006 2036,~~495~~442.1573 M-2 86359LNL9 ~~MEZ~~ 4.~~07000~~77375% 7,~~504~~481,~~000~~704.0042 1339,~~357~~914.3063 M-3 86359LNM7 ~~MEZ~~ 4.~~12000~~82375% 4,~~502~~488,~~000~~623.0084 830,~~013~~907.6746 M-4 86359LNN5 ~~MEZ~~ 4.~~24000~~94375% 4,~~202~~189,~~000~~515.0019 718,~~479~~410.6659 M-5 86359LNP0 ~~MEZ~~ 4.~~26000~~96375% 3,~~902~~890,~~000~~406.0054 617,~~945~~165.6534 M-6 86359LNQ8 ~~MEZ 4~~5.~~31000~~01375% 3,~~302~~292,~~000~~189.0023 514,~~877~~672.6419 B-1 86359LNR6 ~~SUB 4~~5.~~89000~~59375% 32,~~002~~993,~~000~~080.0058 514,~~343~~692.6381 B-2 86359LNS4 ~~SUB~~ 5.~~04000~~74375% 2,~~401~~393,~~000~~866.0025 411,~~273~~751.8431 B-3 86359LNT2 ~~SUB 5~~6.~~59000~~29375% 32,~~002~~993,~~000~~080.0058 514,~~343~~692.6381 B-4 86359LNU9 ~~SUB 5~~6.~~64000~~34375% 4,~~202~~189,~~000~~515.0019 720,~~479~~566.6602 B-5 86359LNV7 ~~SUB 5~~6.~~64000~~34375% 3,~~602~~591,~~000~~297.0088 617,~~411~~629.6542 B-6 86359LNW5 ~~SUB 5~~6.~~64000~~34375% 2,~~401~~394,~~159~~025.7552 411,~~274~~752.1209 X-1 86359LMZ9 ~~SUB 0~~1.~~00000~~64833% 0.00 0140,468.0066 X-2 86359LNE5 ~~SUB~~ 0.~~00000~~90956% 0.00 0.00 M-X 86359LNF2 ~~SUB~~ 0.~~00000~~47046% 0.00 0.00 R-1 86359LNG0 ~~RES~~ 0.00000% 500.00 0.00 R-2 86359LNH8 ~~RES~~ 0.00000% 500.00 0.00 R-3 86359LNJ4 ~~RES~~ 0.00000% 500.00 0.1232 Totals ~~600~~566,~~324~~165,~~309~~125.7562 12,~~672~~600,~~776~~922.4347

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-A1 24,~~348~~569,~~650~~548.3199 0.00 6757,~~237~~239,~~349~~800.6916 24,~~546~~816,~~970~~992.4142 0.00 I-A-2 12,~~174~~284,~~325~~774.1650 0.00 3328,~~618~~619,~~674~~900.8408 12,~~274~~409,~~789~~869.9575 0.00 I-A-3 ~~391~~761,~~419~~547.2272 0.00 119,~~205~~539,~~580~~418.7831 ~~425~~803,~~514~~884.4069 0.00 II-A-1 16,~~787~~401,~~439~~933.3292 0.00 ~~258~~241,~~385~~142,~~560~~663.6841 27,~~528~~473,~~932~~018.3666 0.00 II-A-2 ~~893~~3,~~716~~200,954.2365 0.00 ~~129~~120,~~192~~570,~~283~~868.7728 13,~~269~~743,~~339~~073.5574 0.00 II-A-3 ~~297~~1,~~905~~066,984.4188 0.00 4340,~~064~~190,~~094~~289.5943 ~~425~~1,~~389~~250,761.6949 0.00 M-1 ~~7,796~~37.5646 0.00 8,~~697~~679,~~203~~098.4460 2836,~~291~~480.7119 0.00 M-2 ~~6,720~~32.9029 0.00 7,~~497~~481,~~279~~672.1013 2039,~~078~~946.2092 0.00 M-3 ~~4,032~~19.1837 0.00 4,~~497~~488,~~967~~604.8247 1230,~~045~~926.8583 0.00 M-4 ~~3,763~~18.4908 0.00 4,~~198~~189,~~236~~497.51 11 18,~~243~~428.1567 0.00 M-5 ~~3,494~~16.79 0.00 3,~~898~~890,~~505~~389.2175 1017,~~440~~182.4413 0.00 M-6 ~~2,957~~14.4121 0.00 3,~~299~~292,~~042~~175.5902 814,~~835~~686.0540 0.00 B-1 ~~2,688~~12.7292 0.00 2,~~999~~993,~~311~~067.2866 814,~~032~~705.3573 0.00 B-2 ~~2,150~~10.4433 0.00 2,~~398~~393,~~849~~855.5691 611,~~424~~761.2864 0.00 B-3 ~~2,688~~12.7292 0.00 2,~~999~~993,~~311~~067.2866 814,~~032~~705.3573 0.00 B-4 ~~3,763~~18.4908 0.00 4,~~198~~189,~~236~~497.51 11 20,~~243~~584.1510 0.00 B-5 ~~3,226~~15.1050 0.00 3,~~598~~591,~~773~~282.9038 917,~~637~~644.7592 0.00 B-6 ~~2,150~~10.5833 0.00 2,~~399~~394,~~009~~015.1719 611,~~424~~762.7042 0.00 X-1 0.00 0.00 0.00 0140,468.0066 0.00 X-2 0.00 0.00 0.00 0.00 0.00 M-X 0.00 0.00 0.00 0.00 0.00 R-1 500.00 0.00 0.00 500.00 0.00 R-2 500.00 0.00 0.00 500.00 0.00 R-3 500.00 0.00 0.00 500.1232 0.00 Totals 618,~~939~~285,~~039~~962.0394 0.00 ~~593~~547,~~385~~879,~~270~~162.7266 820,~~611~~886,~~815~~885.4641 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

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)~~ I-A1 69,586,000.00 6961,~~586~~809,~~000~~349.0016 ~~49,582~~450.2354 24,~~299~~569,~~068~~098.0945 0.00 0.00 I-A-2 34,793,000.00 3430,~~793~~904,~~000~~674.0058 ~~24,791~~225.1127 12,~~149~~284,~~534~~549.0423 0.00 0.00 I-A-3 11,597,000.00 1110,~~597~~300,~~000~~966.0003 ~~8,263~~75.2309 ~~383~~761,~~155~~472.9963 0.00 0.00 II-A-1 260,173,000.00 ~~260~~247,~~173~~544,~~000~~597.0033 ~~245,761~~871.8832 16,~~541~~401,~~677~~062.4459 0.00 0.00 II-A-2 130,086,000.00 ~~130~~123,~~086~~771,~~000~~822.0093 ~~122,880~~435.4766 ~~770~~3,~~835~~200,518.7699 0.00 0.00 II-A-3 43,362,000.00 4341,~~362~~257,~~000~~274.0031 ~~40,960~~145.1622 ~~256~~1,~~945~~066,839.2566 0.00 0.00 M-1 8,705,000.00 8,~~705~~679,~~000~~136.0006 ~~7,796~~37.5646 0.00 0.00 0.00 M-2 7,504,000.00 7,~~504~~481,~~000~~704.0042 ~~6,720~~32.9029 0.00 0.00 0.00 M-3 4,502,000.00 4,~~502~~488,~~000~~623.0084 ~~4,032~~19.1837 0.00 0.00 0.00 M-4 4,202,000.00 4,~~202~~189,~~000~~515.0019 ~~3,763~~18.4908 0.00 0.00 0.00 M-5 3,902,000.00 3,~~902~~890,~~000~~406.0054 ~~3,494~~16.79 0.00 0.00 0.00 M-6 3,302,000.00 3,~~302~~292,~~000~~189.0023 ~~2,957~~14.4121 0.00 0.00 0.00 B-1 3,002,000.00 32,~~002~~993,~~000~~080.0058 ~~2,688~~12.7292 0.00 0.00 0.00 B-2 2,401,000.00 2,~~401~~393,~~000~~866.0025 ~~2,150~~10.4433 0.00 0.00 0.00 B-3 3,002,000.00 32,~~002~~993,~~000~~080.0058 ~~2,688~~12.7292 0.00 0.00 0.00 B-4 4,202,000.00 4,~~202~~189,~~000~~515.0019 ~~3,763~~18.4908 0.00 0.00 0.00 B-5 3,602,000.00 3,~~602~~591,~~000~~297.0088 ~~3,226~~15.1050 0.00 0.00 0.00 B-6 2,401,159.75 2,~~401~~394,~~159~~025.7552 ~~2,150~~10.5833 0.00 0.00 0.00 X-1 0.00 0.00 0.00 0.00 0.00 0.00 X-2 0.00 0.00 0.00 0.00 0.00 0.00 M-X 0.00 0.00 0.00 0.00 0.00 0.00 R-1 50.00 500.00 10.0600 480.9400 0.00 0.00 R-2 50.00 500.00 10.0600 480.9400 0.00 0.00 R-3 50.00 500.00 10.0600 480.9400 0.00 0.00 Totals 600,324,309.75 ~~600~~566,~~324~~165,~~309~~125.7562 ~~537~~2,~~675~~421.6438 618,~~401~~283,~~363~~541.3955 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 I-A1 24,~~348~~569,~~650~~548.3199 6757,~~237~~239,~~349~~800.6916 0.~~96624824~~822576 24,~~348~~569,~~650~~548.3199 I-A-2 12,~~174~~284,~~325~~774.1650 3328,~~618~~619,~~674~~900.8408 0.~~96624823~~822576 12,~~174~~284,~~325~~774.1650 I-A-3 ~~391~~761,~~419~~547.2272 119,~~205~~539,~~580~~418.7831 0.~~96624823~~822576 ~~391~~761,~~419~~547.2272 II-A-1 16,~~787~~401,~~439~~933.3292 ~~258~~241,~~385~~142,~~560~~663.6841 0.~~99312980~~926855 16,~~787~~401,~~439~~933.3292 II-A-2 ~~893~~3,~~716~~200,954.2365 ~~129~~120,~~192~~570,~~283~~868.7728 0.~~99312980~~926855 ~~893~~3,~~716~~200,954.2365 II-A-3 ~~297~~1,~~905~~066,984.4188 4340,~~064~~190,~~094~~289.5943 0.~~99312980~~926855 ~~297~~1,~~905~~066,984.4188 M-1 ~~7,796~~37.5646 8,~~697~~679,~~203~~098.4460 0.~~99910436~~997025 ~~7,796~~37.5646 M-2 ~~6,720~~32.9029 7,~~497~~481,~~279~~672.1013 0.~~99910436~~997025 ~~6,720~~32.9029 M-3 ~~4,032~~19.1837 4,~~497~~488,~~967~~604.8247 0.~~99910436~~997025 ~~4,032~~19.1837 M-4 ~~3,763~~18.4908 4,~~198~~189,~~236~~497.5111 0.~~99910436~~997025 ~~3,763~~18.4908 M-5 ~~3,494~~16.79 3,~~898~~890,~~505~~389.2175 0.~~99910436~~997025 ~~3,494~~16.79 M-6 ~~2,957~~14.4121 3,~~299~~292,~~042~~175.5902 0.~~99910436~~997025 ~~2,957~~14.4121 B-1 ~~2,688~~12.7292 2,~~999~~993,~~311~~067.2866 0.~~99910436~~997025 ~~2,688~~12.7292 B-2 ~~2,150~~10.4433 2,~~398~~393,~~849~~855.5691 0.~~99910436~~997025 ~~2,150~~10.4433 B-3 ~~2,688~~12.7292 2,~~999~~993,~~311~~067.2866 0.~~99910436~~997025 ~~2,688~~12.7292 B-4 ~~3,763~~18.4908 4,~~198~~189,~~236~~497.5111 0.~~99910436~~997025 ~~3,763~~18.4908 B-5 ~~3,226~~15.1050 3,~~598~~591,~~773~~282.9038 0.~~99910436~~997025 ~~3,226~~15.1050 B-6 ~~2,150~~10.5833 2,~~399~~394,~~009~~015.1719 0.~~99910436~~997025 ~~2,150~~10.5833 X-1 0.00 0.00 0.~~00000000~~000000 0.00 X-2 0.00 0.00 0.~~00000000~~000000 0.00 M-X 0.00 0.00 0.~~00000000~~000000 0.00 R-1 500.00 0.00 0.~~00000000~~000000 500.00 R-2 500.00 0.00 0.~~00000000~~000000 500.00 R-3 500.00 0.00 0.~~00000000~~000000 500.00 Totals 618,~~939~~285,~~039~~962.0394 ~~593~~547,~~385~~879,~~270~~162.7266 0.~~98844118~~912639 618,~~939~~285,~~039~~962.0394

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A1 69,586,000.00 ~~1000~~888.~~00000000~~244031 0.~~71253169~~006475 3365.~~03923332~~661174 0.~~00000000~~000000 I-A-2 34,793,000.00 ~~1000~~888.~~00000000~~244031 0.~~71253154~~006475 3365.~~03923318~~661174 0.~~00000000~~000000 I-A-3 11,597,000.00 ~~1000~~888.~~00000000~~244031 0.~~71253169~~006475 3365.~~03923342~~661174 0.~~00000000~~000000 II-A-1 260,173,000.00 ~~1000~~951.~~00000000~~461517 0.~~94460947~~003349 524.~~92558582~~603101 0.~~00000000~~000000 II-A-2 130,086,000.00 ~~1000~~951.~~00000000~~461517 0.~~94460949~~003349 524.~~92558584~~603101 0.~~00000000~~000000 II-A-3 43,362,000.00 ~~1000~~951.~~00000000~~461517 0.~~94460957~~003349 524.~~92558577~~603101 0.~~00000000~~000000 M-1 8,705,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564159~~004303 0.~~00000000~~000000 0.~~00000000~~000000 M-2 7,504,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564232~~004303 0.~~00000000~~000000 0.~~00000000~~000000 M-3 4,502,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564194~~004303 0.~~00000000~~000000 0.~~00000000~~000000 M-4 4,202,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564255~~004303 0.~~00000000~~000000 0.~~00000000~~000000 M-5 3,902,000.00 ~~1000~~997.~~00000000~~028842 0.~~89564070~~004303 0.~~00000000~~000000 0.~~00000000~~000000 M-6 3,302,000.00 ~~1000~~997.~~00000000~~028840 0.~~89564204~~004303 0.~~00000000~~000000 0.~~00000000~~000000 B-1 3,002,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564290~~004304 0.~~00000000~~000000 0.~~00000000~~000000 B-2 2,401,000.00 ~~1000~~997.~~00000000~~028842 0.~~89564348~~004302 0.~~00000000~~000000 0.~~00000000~~000000 B-3 3,002,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564290~~004304 0.~~00000000~~000000 0.~~00000000~~000000 B-4 4,202,000.00 ~~1000~~997.~~00000000~~028841 0.~~89564255~~004303 0.~~00000000~~000000 0.~~00000000~~000000 B-5 3,602,000.00 ~~1000~~997.~~00000000~~028840 0.~~89564131~~004303 0.~~00000000~~000000 0.~~00000000~~000000 B-6 2,401,159.75 ~~1000~~997.~~00000000~~028840 0.~~89564220~~004302 0.~~00000000~~000000 0.~~00000000~~000000 X-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 50.00 ~~1000~~0.~~00000000~~000000 210.~~20000000~~000000 ~~978~~0.~~80000000~~000000 0.~~00000000~~000000 R-2 50.00 ~~1000~~0.~~00000000~~000000 210.~~20000000~~000000 ~~978~~0.~~80000000~~000000 0.~~00000000~~000000 R-3 50.00 ~~1000~~0.~~00000000~~000000 210.~~20000000~~000000 ~~978~~0.~~80000000~~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 I-A1 0.~~00000000~~000000 3365.~~75176487~~667649 ~~966~~822.~~24823513~~576383 0.~~96624824~~822576 3365.~~75176487~~667649 I-A-2 0.~~00000000~~000000 3365.~~75176501~~667649 ~~966~~822.~~24823499~~576383 0.~~96624823~~822576 3365.~~75176501~~667649 I-A-3 0.~~00000000~~000000 3365.~~75176511~~667649 ~~966~~822.~~24823489~~576383 0.~~96624823~~822576 3365.~~75176511~~667649 II-A-1 0.~~00000000~~000000 624.~~87019529~~606450 ~~993~~926.~~12980471~~855067 0.~~99312980~~926855 624.~~87019529~~606450 II-A-2 0.~~00000000~~000000 624.~~87019533~~606450 ~~993~~926.~~12980467~~855067 0.~~99312980~~926855 624.~~87019533~~606450 II-A-3 0.~~00000000~~000000 624.~~87019533~~606450 ~~993~~926.~~12980467~~855067 0.~~99312980~~926855 624.~~87019533~~606450 M-1 0.~~00000000~~000000 0.~~89564159~~004303 ~~999~~997.~~10435841~~024538 0.~~99910436~~997025 0.~~89564159~~004303 M-2 0.~~00000000~~000000 0.~~89564232~~004303 ~~999~~997.~~10435768~~024538 0.~~99910436~~997025 0.~~89564232~~004303 M-3 0.~~00000000~~000000 0.~~89564194~~004303 ~~999~~997.~~10435806~~024538 0.~~99910436~~997025 0.~~89564194~~004303 M-4 0.~~00000000~~000000 0.~~89564255~~004303 ~~999~~997.~~10435745~~024538 0.~~99910436~~997025 0.~~89564255~~004303 M-5 0.~~00000000~~000000 0.~~89564070~~004303 ~~999~~997.~~10435930~~024539 0.~~99910436~~997025 0.~~89564070~~004303 M-6 0.~~00000000~~000000 0.~~89564204~~004303 ~~999~~997.~~10435796~~024537 0.~~99910436~~997025 0.~~89564204~~004303 B-1 0.~~00000000~~000000 0.~~89564290~~004304 ~~999~~997.~~10435710~~024537 0.~~99910436~~997025 0.~~89564290~~004304 B-2 0.~~00000000~~000000 0.~~89564348~~004302 ~~999~~997.~~10435652~~024536 0.~~99910436~~997025 0.~~89564348~~004302 B-3 0.~~00000000~~000000 0.~~89564290~~004304 ~~999~~997.~~10435710~~024537 0.~~99910436~~997025 0.~~89564290~~004304 B-4 0.~~00000000~~000000 0.~~89564255~~004303 ~~999~~997.~~10435745~~024538 0.~~99910436~~997025 0.~~89564255~~004303 B-5 0.~~00000000~~000000 0.~~89564131~~004303 ~~999~~997.~~10435869~~024536 0.~~99910436~~997025 0.~~89564131~~004303 B-6 0.~~00000000~~000000 0.~~89564220~~004302 ~~999~~997.~~10435780~~024538 0.~~99910436~~997025 0.~~89564220~~004302 X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 R-2 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 R-3 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~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~~ I-A1 ~~69,586,000.00~~11/25/05 3- 12/26/05 32 4.~~80000~~50375% 6961,~~586~~809,~~000~~349.0016 ~~198~~247,~~320~~443.1043 0.00 ~~0.00~~ I-A-2 ~~34,793,000.00~~11/25/05 3- 12/26/05 32 4.~~85000~~55375% 3430,~~793~~904,~~000~~674.0058 ~~100~~125,~~464~~095.7925 0.00 ~~0.00~~ I-A-3 11~~,597,000.00~~/25/05 3- 12/26/05 32 4.~~92000~~62375% 1110,~~597~~300,~~000~~966.0003 3442,~~095~~336.1897 0.00 ~~0.00~~ II-A-1 ~~260,173,000.00~~11/25/05 3- 12/26/05 32 4.~~80000~~50375% ~~260~~247,~~173~~544,~~000~~597.0033 ~~741~~991,~~493~~003.0554 0.00 ~~0.00~~ II-A-2 ~~130,086,000.00~~11/25/05 3- 12/26/05 32 4.~~85000~~55375% ~~130~~123,~~086~~771,~~000~~822.0093 ~~375~~501,~~623~~000.3383 0.00 ~~0.00~~ II-A-3 ~~43,362,000.00~~11/25/05 3- 12/26/05 32 4.~~92000~~62375% 4341,~~362~~257,~~000~~274.0031 ~~127~~169,~~484~~567.2840 0.00 ~~0.00~~ M-1 ~~8,705,000.00~~11/25/05 - 12/26/05 32 4.~~02000~~72375% 8,~~705~~679,~~000~~136.0006 2636,~~245~~442.5773 0.00 ~~0.00~~ M-2 ~~7,504,000.00~~11/25/05 - 12/26/05 32 4.~~07000~~77375% 7,~~504~~481,~~000~~704.0042 2231,~~905~~747.9637 0.00 ~~0.00~~ M-3 ~~4,502,000.00~~11/25/05 - 12/26/05 32 4.~~12000~~82375% 4,~~502~~488,~~000~~623.0084 1319,~~911~~246.1822 0.00 ~~0.00~~ M-4 ~~4,202,000.00~~11/25/05 - 12/26/05 32 4.~~24000~~94375% 4,~~202~~189,~~000~~515.0019 1318,~~362~~410.3659 0.00 ~~0.00~~ M-5 ~~3,902,000.00~~11/25/05 - 12/26/05 32 4.~~26000~~96375% 3,~~902~~890,~~000~~406.0054 1217,~~466~~165.8934 0.00 ~~0.00~~ M-6 ~~3,302,000.00~~11/25/05 4- 12/26/05 32 5.~~31000~~01375% 3,~~302~~292,~~000~~189.0023 1014,~~673~~672.7219 0.00 ~~0.00~~ B-1 ~~3,002,000.00~~11/25/05 4- 12/26/05 32 5.~~89000~~59375% 32,~~002~~993,~~000~~080.0058 1114,~~009~~882.8426 0.00 ~~0.00~~ B-2 ~~2,401,000.00~~11/25/05 - 12/26/05 32 5.~~04000~~74375% 2,~~401~~393,~~000~~866.0025 912,~~075~~222.7802 0.00 ~~0.00~~ B-3 ~~3,002,000.00~~11/25/05 5- 12/26/05 32 6.~~59000~~29375% 32,~~002~~993,~~000~~080.0058 1216,~~585~~744.8962 0.00 ~~0.00~~ B-4 ~~4,202,000.00~~11/25/05 5- 12/26/05 32 6.~~64000~~34375% 4,~~202~~189,~~000~~515.0019 1723,~~774~~624.4621 0.00 ~~0.00~~ B-5 ~~3,602,000.00~~11/25/05 5- 12/26/05 32 6.~~64000~~34375% 3,~~602~~591,~~000~~297.0088 1520,~~236~~250.4693 0.00 ~~0.00~~ B-6 ~~2,401,159.75~~11/25/05 5- 12/26/05 32 6.~~64000~~34375% 2,~~401~~394,~~159~~025.7552 1013,~~156~~499.9164 0.00 ~~0.00~~ X-1 ~~0.00~~11/01/05 0- 11/30/05 30 1.~~00000~~64833% ~~115~~103,~~976~~014,~~000~~989.0077 0141,502.0046 0.00 ~~0.00~~ X-2 ~~0.00~~11/01/05 - 11/30/05 30 0.~~00000~~90956% ~~433~~412,~~621~~573,~~000~~694.0057 0312,715.0039 0.00 ~~0.00~~ M-X ~~0.00~~11/01/05 - 11/30/05 30 0.~~00000~~47046% 50,~~727~~576,~~159~~441.7527 019,828.0450 0.00 ~~0.00~~ R-1 ~~50.00~~N/A N/A 0.00000% ~~50.00~~ 0.00 0.00 0.00 R-2 ~~50.00~~N/A N/A 0.00000% ~~50.00~~ 0.00 0.00 0.00 R-3 ~~50.00~~N/A N/A 0.00000% ~~50.00~~ 0.00 0.00 0.00 Totals ~~600~~2,~~324~~789,~~309~~401.7589 ~~1,752,885.79~~ 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 I-A1 0.00 0.00 ~~198~~247,~~320~~443.1043 0.00 6757,~~237~~239,~~349~~800.6916 I-A-2 0.00 0.00 ~~100~~125,~~464~~095.7925 0.00 3328,~~618~~619,~~674~~900.8408 I-A-3 0.00 0.00 3442,~~095~~336.1897 0.00 119,~~205~~539,~~580~~418.7831 II-A-1 0.0100 0.0001 ~~741~~1,~~493~~071,084.0474 0.00 ~~258~~241,~~385~~142,~~560~~663.6841 II-A-2 0.00 0.0001 ~~375~~542,~~623~~119.3209 0.00 ~~129~~120,~~192~~570,~~283~~868.7728 II-A-3 0.00 0.00 ~~127~~183,~~484~~776.2861 0.00 4340,~~064~~190,~~094~~289.5943 M-1 0.00 0.00 2036,~~495~~442.1573 0.00 8,~~697~~679,~~203~~098.4460 M-2 0.00 0.00 1339,~~357~~914.3063 0.00 7,~~497~~481,~~279~~672.1013 M-3 0.00 0.00 830,~~013~~907.6746 0.00 4,~~497~~488,~~967~~604.8247 M-4 0.00 0.00 718,~~479~~410.6659 0.00 4,~~198~~189,~~236~~497.5111 M-5 0.00 0.00 617,~~945~~165.6534 0.00 3,~~898~~890,~~505~~389.2175 M-6 0.00 0.00 514,~~877~~672.6419 0.00 3,~~299~~292,~~042~~175.5902 B-1 0.00 0.00 514,~~343~~692.6381 0.00 2,~~999~~993,~~311~~067.2866 B-2 0.00 0.00 411,~~273~~751.8431 0.00 2,~~398~~393,~~849~~855.5691 B-3 0.00 0.00 514,~~343~~692.6381 0.00 2,~~999~~993,~~311~~067.2866 B-4 0.00 0.00 720,~~479~~566.6602 0.00 4,~~198~~189,~~236~~497.5111 B-5 0.00 0.00 617,~~411~~629.6542 0.00 3,~~598~~591,~~773~~282.9038 B-6 0.00 0.00 411,~~274~~752.1209 0.00 2,~~399~~394,~~009~~015.1719 X-1 0.00 0.00 0140,468.0066 0.00 ~~112~~95,~~061~~399,~~605~~118.3156 X-2 0.00 0.00 0.00 0.00 ~~430~~401,~~641~~903,~~939~~821.0412 M-X 0.00 0.00 0.00 0.00 50,~~681~~576,~~726~~223.3800 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.1232 0.00 0.00 Totals 0.0100 0.0002 12,~~672~~600,~~776~~922.4347 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~~ I-A1 11/25/05 - 12/26/05 69,586,000.00 34.~~80000~~50375% ~~1000~~888.~~00000000~~244031 23.~~85000000~~555937 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/25/05 - 12/26/05 34,793,000.00 34.~~85000~~55375% ~~1000~~888.~~00000000~~244031 23.~~88750007~~595414 0.~~00000000~~000000 ~~0.00000000~~ I-A-3 11/25/05 - 12/26/05 11,597,000.00 34.~~92000~~62375% ~~1000~~888.~~00000000~~244031 23.~~94000000~~650683 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/25/05 - 12/26/05 260,173,000.00 34.~~80000~~50375% ~~1000~~951.~~00000000~~461517 23.~~85000000~~809018 0.~~00000000~~000000 ~~0.00000000~~ II-A-2 11/25/05 - 12/26/05 130,086,000.00 34.~~85000~~55375% ~~1000~~951.~~00000000~~461517 23.~~88750004~~851305 0.~~00000000~~000000 ~~0.00000000~~ II-A-3 11/25/05 - 12/26/05 43,362,000.00 34.~~92000~~62375% ~~1000~~951.~~00000000~~461517 23.~~94000000~~910507 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 8,705,000.00 4.~~02000~~72375% ~~1000~~997.~~00000000~~028841 34.~~01499943~~186414 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 7,504,000.00 4.~~07000~~77375% ~~1000~~997.~~00000000~~028841 34.~~05250000~~230726 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 4,502,000.00 4.~~12000~~82375% ~~1000~~997.~~00000000~~028841 34.~~09000000~~275038 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 4,202,000.00 4.~~24000~~94375% ~~1000~~997.~~00000000~~028841 34.~~18000000~~381387 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 3,902,000.00 4.~~26000~~96375% ~~1000~~997.~~00000000~~028842 34.~~19500000~~399113 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 3,302,000.00 45.~~31000~~01375% ~~1000~~997.~~00000000~~028840 34.~~23250151~~443425 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 3,002,000.00 45.~~89000~~59375% ~~1000~~997.~~00000000~~028841 34.~~66750167~~957448 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 2,401,000.00 5.~~04000~~74375% ~~1000~~997.~~00000000~~028842 35.~~78000000~~090387 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 3,002,000.00 56.~~59000~~29375% ~~1000~~997.~~00000000~~028841 45.~~19250167~~577821 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/25/05 - 12/26/05 4,202,000.00 56.~~64000~~34375% ~~1000~~997.~~00000000~~028841 45.~~23000000~~622135 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/25/05 - 12/26/05 3,602,000.00 56.~~64000~~34375% ~~1000~~997.~~00000000~~028840 45.~~23000000~~622135 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/25/05 - 12/26/05 2,401,159.75 56.~~64000~~34375% ~~1000~~997.~~00000000~~028840 45.~~23000177~~622133 0.~~00000000~~000000 ~~0.00000000~~ X-1 11/01/05 - 11/30/05 0.00 01.~~00000~~64833% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ X-2 11/01/05 - 11/30/05 0.00 0.~~00000~~90956% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ M-X 11/01/05 - 11/30/05 0.00 0.~~00000~~47046% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-1 N/A 50.00 0.00000% ~~1000.00000000~~ 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 N/A 50.00 0.00000% ~~1000.00000000~~ 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-3 N/A 50.00 0.00000% ~~1000.00000000~~ 0.~~00000000~~000000 0.~~00000000~~000000 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 I-A1 0.~~00000000~~000000 0.~~00000000~~000000 23.~~85000000~~555937 0.~~00000000~~000000 ~~966~~822.~~24823513~~576383 I-A-2 0.~~00000000~~000000 0.~~00000000~~000000 23.~~88750007~~595414 0.~~00000000~~000000 ~~966~~822.~~24823499~~576383 I-A-3 0.~~00000000~~000000 0.~~00000000~~000000 23.~~94000000~~650683 0.~~00000000~~000000 ~~966~~822.~~24823489~~576383 II-A-1 0.~~00000004~~000000 0.~~00000000~~000000 24.~~84999996~~116817 0.~~00000000~~000000 ~~993~~926.~~12980471~~855067 II-A-2 0.~~00000000~~000000 0.~~00000000~~000000 24.~~88749996~~167390 0.~~00000000~~000000 ~~993~~926.~~12980467~~855067 II-A-3 0.~~00000000~~000000 0.~~00000000~~000000 24.~~94000000~~238195 0.~~00000000~~000000 ~~993~~926.~~12980467~~855067 M-1 0.~~00000000~~000000 0.~~00000000~~000000 24.~~35441126~~186414 0.~~00000000~~000000 ~~999~~997.~~10435841~~024538 M-2 0.~~00000000~~000000 0.~~00000000~~000000 15.~~78002399~~319114 0.~~00000000~~000000 ~~999~~997.~~10435768~~024538 M-3 0.~~00000000~~000000 0.~~00000000~~000000 16.~~78002443~~865273 0.~~00000000~~000000 ~~999~~997.~~10435806~~024538 M-4 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002380~~381387 0.~~00000000~~000000 ~~999~~997.~~10435745~~024538 M-5 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002307~~399113 0.~~00000000~~000000 ~~999~~997.~~10435930~~024539 M-6 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002423~~443425 0.~~00000000~~000000 ~~999~~997.~~10435796~~024537 B-1 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002332~~894340 0.~~00000000~~000000 ~~999~~997.~~10435710~~024537 B-2 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002499~~894340 0.~~00000000~~000000 ~~999~~997.~~10435652~~024536 B-3 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002332~~894340 0.~~00000000~~000000 ~~999~~997.~~10435710~~024537 B-4 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002380~~894341 0.~~00000000~~000000 ~~999~~997.~~10435745~~024538 B-5 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002499~~894342 0.~~00000000~~000000 ~~999~~997.~~10435869~~024536 B-6 0.~~00000000~~000000 0.~~00000000~~000000 14.~~78002317~~894339 0.~~00000000~~000000 ~~999~~997.~~10435780~~024538 X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~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 R-3 0.~~00000000~~000000 0.~~00000000~~000000 26.~~40000000~~400000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 821,~~050~~053,~~928~~203.5218 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 8565,~~183~~014.3872 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 821,~~136~~118,~~111~~217.90 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 060,443.0019 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 128~~170,~~631~~889.4430 Payment of Interest and Principal 820,~~007~~886,~~480~~885.4641 Total Withdrawals (Pool Distribution Amount) 821,~~136~~118,~~111~~217.90 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.0002

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~126~~168,~~616~~530.2227 Master Servicing Fee 2,~~015~~359.2203 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~128~~170,~~631~~889.4430 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; EMC MTG CORP; EVERHOME MORTGAGE COMPANY

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Group I Carryover Fund ~~5,000~~0.00 0.00 0.00 ~~5,000~~0.00 Group I Supplemental ~~Fund 490~~108,~~000~~966.0020 ~~490~~110,000.00 01,033.0080 0.00 Fund Group II Carryover ~~Fund 5,000~~0.00 ~~218~~0.8000 0.00 ~~4,781~~0.2000 Fund Group II Supplemental ~~Fund 110,000~~0.00 ~~108,966.19~~ 0.00 1177,~~033~~306.8171 177,306.71 Fund Sub Carryover Fund ~~5,000~~0.00 ~~5,000~~0.00 0.00 0.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.361923% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~6.004719% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.974591% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~361 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~1,544 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~42 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 651,502 0Beginning 0Scheduled 0Collateral 65Balance 27566,~~816~~165,~~396~~185.0452 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 27Balance 547,~~816~~879,~~396~~222.0458 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~547,815,673.0015 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~0.00 90 Days~~ 1 ~~0 0 0 1 680~~,~~000.00 0.00 0.00 0.00 680~~888,~~000~~899.0083 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Realized ~~0.00~~Loss ~~0.00~~Amount 0.00 ~~150~~Cumulative ~~Days~~Realized 0Loss 0 ~~0 0 0 0~~.00 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 66 0 0 0 66 28~~2,~~496,396~~421.0438 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 28~~19,~~496~~398,~~396~~645.04 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 5.647263% 0.000000% 0.000000% 0.000000% 5.647263% 5.834887% 0.000000% 0.000000% 0.000000% 5.834887% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.086881% 0.000000% 0.000000% 0.000000% 0.086881% 0.142640% 0.000000% 0.000000% 0.000000% 0.142640% 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 5.734144% 0.000000% 0.000000% 0.000000% 5.734144% 5.977527% 0.000000% 0.000000% 0.000000% 5.977527%73

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group I NoGroup ofII ~~Loans~~Total NoCollateral ofDescription ~~Loans~~Mixed NoARM ofMixed ~~Loans~~ARM NoMixed ofARM ~~Loans~~Weighted NoAverage ofCoupon ~~Loans~~Rate ~~Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~6.00915529 06.00222817 06.00361923 ~~0.00~~Weighted 30Average ~~Days~~Net 7Rate ~~0 0 0 7 2,078,538~~6.96546639 05.00868550 06.00004719 ~~0.00~~Weighted ~~2,078,538.96~~Average 60Remaining ~~Days~~Term 0380 0356 0361 0Beginning 0Loan ~~0.00~~Count ~~0.00~~296 ~~0.00~~1,248 ~~0.00~~1,544 ~~0.00~~Loans 90Paid ~~Days~~In 0Full 018 024 042 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~278 ~~0.00~~1,224 ~~0.00~~1,502 ~~120~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~113,693,505.0016 0452,471,680.0036 0566,165,185.0052 ~~0.00~~Ending ~~0.00~~Scheduled ~~150~~Balance ~~Days 0 0 0 0 0 0~~106,077,556.0011 ~~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 7 0 0 0 7 2~~441,~~078~~801,~~538~~666.9647 ~~0.00 0.00 0.00 2~~547,~~078~~879,~~538~~222.9658 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~2.592593%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 0377,468.~~000000%~~31 21,511,431.~~592593%~~52 1,888,899.~~841928%~~83 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0828.~~000000%~~74 1,592.~~841928%~~64 ~~60 Days 0~~2,421.~~000000%~~38 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 07,893,689.~~000000%~~69 011,504,956.~~000000%~~04 019,398,645.~~000000%~~73 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 0655,208.~~000000%~~95 02,346,373.~~000000%~~67 ~~90 Days 0~~3,001,582.~~000000%~~62 ~~0.000000%~~Servicing ~~0.000000%~~Fee 034,950.~~000000%~~35 0133,579.~~000000%~~92 0168,530.~~000000%~~27 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 0473.~~000000%~~73 ~~120 Days 0~~1,885.~~000000%~~30 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 2,359.~~592593%~~03 ~~0.000000%~~Trustee ~~0.000000%~~Fee 0.000000% 2.592593% 1.841928% 0.000000% 0.000000% 0.000000% 1.841928% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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~~FRY 30Amount ~~Days 58~~ 0 ~~0 0 58 25,737,857~~.~~08 0.~~00 0.00 0.00 ~~25,737,857.08~~Special 60Hazard ~~Days~~Fee 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other 0Fee 578.0088 ~~90 Days 1 0 0 0 1 680~~11,~~000~~276.0064 ~~0.00 0.00 0.00 680~~11,~~000~~855.0052 ~~120~~Pool ~~Days~~Insurance 0Fee 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread 1 0.00 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 Spread 2 0.00 0.00 0.00 ~~180+~~Spread ~~Days~~3 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net 0Interest 619,205.0099 ~~Totals 59 0 0 0 59 26~~2,~~417~~199,~~857~~631.0881 ~~0.00 0.00 0.00 26~~2,~~417~~818,~~857~~837.0880 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~30 Days 6.583428%~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~6.583428%~~of ~~7.073178%~~Cumulative ~~0.000000%~~Losses 0.~~000000%~~0000 0.~~000000%~~0000 ~~7.073178% 60 Days~~ 0.~~000000%~~0000 ~~0.000000%~~Special ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Pass-Through ~~0.000000%~~Rate 0.000000% 90 Days 0.113507% 0.000000% 0.000000% 0.000000% 0.113507% 0.186875% 0.000000% 0.000000% 0.000000% 0.186875% 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 6.~~696935%~~535529 05.~~000000%~~833643 05.~~000000% 0.000000% 6.696935% 7.260053% 0.000000% 0.000000% 0.000000% 7.260053%~~974591

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Group ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~Group 0I Senior Percentage 90.00607629% ~~Principal~~Senior ~~Balance~~Prepayment ofPercentage ~~Contaminated~~100.000000% ~~Properties~~Average Loss Severity 100.000000% Subordinate Percentage 9.392371% Subordinate Prepayment Percentage 0.00000000% ~~Periodic~~Group ~~Advance~~II ~~85,183~~Senior Percentage 91.38182214% Senior Prepayment Percentage 100.000000% Average Loss Severity 100.000000% Subordinate Percentage 8.817786% Subordinate Prepayment Percentage 0.000000%

~~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 ~~Sep-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Oct-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance 0~~.000% Dec~~-0429 ~~0.000%~~Days ~~Current~~3 ~~REO Total Jan-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Feb-05~~3 0678,993.~~000%~~96 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Current~~678,993.96 ~~Principal~~30 ~~Balance~~Days 59 0~~.00~~ ~~Apr-05~~0 0~~.000%~~ ~~May-05~~59 018,601,450.~~000%~~50 ~~Jun-05~~ 0.~~000%~~00 ~~Jul-05~~ 0.~~000%~~00 ~~Aug-05~~ 0.~~000%~~00 *The18,601,450.50 ~~text~~60 ~~reported~~Days in7 ~~the~~1 ~~above~~0 ~~table~~0 is8 ~~presented~~1,670,715.50 ~~graphically~~107,157.76 on0.00 ~~the~~0.00 ~~monthly bond remittance report~~1,777,873.26 ~~The~~90 ~~monthly~~Days ~~bond~~2 ~~remittance~~0 ~~report~~0 ~~can~~0 be2 ~~viewed~~381,155.25 ~~online~~0.00 at0.00 ~~www~~0.~~ctslink~~00 381,155.~~com.~~25 ~~Group~~120 IDays 120 ~~Month~~1 ~~REO~~0 History*0 ~~New~~1 ~~REO~~0.00 ~~Loans~~248,800.00 ~~Month~~0.00 ~~REO~~0.00 ~~Percentage~~248,800.00 ~~Loans~~150 inDays ~~REO~~0 0 ~~Sep-04~~0 0~~.000%~~ ~~Original~~0 ~~Principal Balance~~ 0.00 ~~Oct-04~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000%~~00 ~~Dec-04~~ 0.~~000%~~00 ~~Current~~180+ ~~REO~~Days ~~Total~~0 ~~Jan-05~~0 0~~.000%~~ ~~Loans~~0 in0 ~~REO~~0.00 0.00 ~~Feb-05~~ 0.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Current~~Totals ~~Principal~~68 ~~Balance~~5 0~~.00~~ ~~Apr-05~~ 0~~.000%~~ ~~May-05~~73 020,653,321.~~000%~~25 ~~Jun-05~~1,034,951.72 0.~~000%~~00 ~~Jul-05~~ 0.~~000%~~00 ~~Aug-05 0~~21,688,272.~~000%~~97 *TheNo ~~text~~of ~~reported~~Loans inNo ~~the~~of ~~above~~Loans ~~table~~No isof ~~presented~~Loans ~~graphically~~No onof ~~the~~Loans ~~monthly~~No ~~bond~~of ~~remittance~~Loans ~~report.~~Principal ~~The~~Balance ~~monthly~~Principal ~~bond~~Balance ~~remittance~~Principal ~~report~~Balance ~~can~~Principal beBalance ~~viewed~~Principal ~~online~~Balance at0-29 ~~www~~Days 0.~~ctslink~~199734% 0.~~com~~000000% 0.000000% ~~Group~~0.199734% II0.123946% 120.000000% ~~Month~~0.000000% ~~REO~~0.123946% History*30 ~~New~~Days ~~REO~~3.928096% ~~Loans~~0.000000% ~~Month~~0.000000% ~~REO~~0.000000% ~~Percentage~~3.928096% ~~Loans~~3.395567% in0.000000% ~~REO~~ 0.000000% ~~Sep-04~~ 0.~~000~~000000% ~~Original~~3.395567% ~~Principal~~60 ~~Balance~~Days 0.00466045% ~~Oct-04~~0.066578% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.532623% ~~Balance~~0.304978% 0.00019561% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Dec-04~~ 0.~~000~~324539% ~~Current~~90 ~~REO~~Days ~~Total~~0.133156% ~~Jan-05~~0.000000% 0.~~000~~000000% ~~Loans~~0.000000% in0.133156% ~~REO~~0.069577% 0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~0.069577% ~~Principal~~120 ~~Balance~~Days 0.00000000% ~~Mar-05~~0.066578% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.066578% ~~Balance~~0.000000% 0.00045417% ~~Apr-05~~0.000000% 0.~~000~~000000% ~~May-05~~ 0.~~000~~045417% ~~Jun-05~~150 Days 0.~~000~~000000% ~~Jul-05~~0.000000% 0.~~000~~000000% ~~Aug-05~~0.000000% 0.~~000~~000000% *The0.000000% ~~text~~0.000000% ~~reported~~0.000000% in0.000000% ~~the~~0.000000% ~~above~~180+ ~~table~~Days is0.000000% ~~presented~~0.000000% ~~graphically~~0.000000% on0.000000% ~~the~~0.000000% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.000000% ~~report~~0.000000% ~~The~~0.000000% ~~monthly~~Totals ~~bond~~4.527297% ~~remittance~~0.332889% ~~report~~0.000000% ~~can~~0.000000% be4.860186% ~~viewed~~3.770122% ~~online~~0.188923% at0.000000% ~~www~~0.~~ctslink~~000000% 3.~~com.~~959046%

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

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~ARM~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 2Percentage Loans in Bankruptcy 3 Jan-05 0.~~406119~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~514,850.00 2Feb-05 0.~~153023~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 515,745.15 Mar-~~Through~~05 ~~Rate~~0.000% 2Apr-05 0.~~136029~~000% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~365~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~5 ~~Count~~Jun-05 0.000% Original Principal Balance 1,~~366~~033,650.00 ~~Number~~Jul-05 Of0.000% ~~Loans~~Current ~~Paid~~Principal InBalance ~~Full~~1,034,951.72 ~~215~~Aug-05 ~~Ending~~0.000% ~~Scheduled~~Sep-05 ~~Collateral~~0.000% ~~Loan~~Oct-05 ~~Count~~0.091% ~~1,151~~Nov-05 ~~Beginning~~0.092% ~~Scheduled~~Dec-05 ~~Collateral~~0.189% *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 I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-05 0.000% Original Principal Balance ~~600~~387,~~324,309~~350.7500 ~~Ending~~Feb-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~593~~387,~~385,330~~970.6401 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Apr-05 ~~Balance~~0.000% atCurrent 29Bankruptcy Total May-~~Jul~~05 0.000% Loans in Bankruptcy 2 Jun-~~2005~~05 ~~476~~0.000% Original Principal Balance 387,~~725,535~~350.3200 ~~Monthly~~Jul-05 ~~P&I~~0.000% ~~Constant~~Current 1Principal Balance 387,~~741,385~~970.01 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.00000% ~~Prepayment~~Oct-05 ~~Penalties~~ 0.00000% ~~Realized~~Nov-05 ~~Loss~~0.000% ~~Amount~~Dec-05 0.00366% ~~Cumulative~~*The ~~Realized~~text ~~Loss~~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 II 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-05 0.000% Original Principal Balance 127,500.00 ~~Ending~~Feb-05 ~~Scheduled~~0.000% Current Principal Balance ~~for~~127,775.14 ~~Premium~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans ~~593,385,330~~in Bankruptcy 3 Jun-05 0.64000% ~~Scheduled~~Original Principal ~~537~~Balance 646,~~675~~300.6200 ~~Unscheduled~~Jul-05 0.000% Current Principal 6Balance 646,~~401,213~~981.4071 Aug-05 0.000% Sep-05 0.000% Oct-05 0.113% Nov-05 0.115% Dec-05 0.146% *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 Iin ~~Group~~Bankruptcy IIduring ~~Total~~Current ~~Collateral~~Period ~~Description~~Group ~~Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 2.617462 2.349593 2.406119 Weighted Average Net Rate 2.326884 2.106522 2.153023 Weighted Average Maturity 383 360 365 Beginning~~ Loan ~~Count~~Month ~~289 1,077 1,366 Loans Paid In Full 19 196 215 Ending~~ Loan ~~Count~~First ~~270~~State ~~881~~LTV ~~1,151~~at ~~Beginning~~Original ~~Scheduled~~Number ~~Balance~~Entered ~~126,680,695.00~~Payment ~~473,643,464.00~~Origination ~~600,324,159.00~~Principal ~~Ending~~Bankruptcy ~~Scheduled~~Date Balance ~~122,758,732.94~~Group ~~470,626,597.70~~I ~~593,385,330.64~~2105111363 ~~Record Date 07/29/~~Dec-2005 ~~07/29/~~01-Sep-2005 ~~07/29/2005~~TN ~~Principal And Interest Constant 366,585.90 1,374,799.11 1,741,385.01 Scheduled Principal 90,267.51 447,408.11 537,675.62 Unscheduled Principal 3,831,754.~~95 ~~2,569,458~~.~~45 6,401,213.40 Scheduled Interest 276,318.39 927,391.~~00 1107,~~203,709~~350.~~39 Servicing Fees 30,675.51 95,940.71 126,616.22 Master Servicing Fees 486.54 1,528.68 2,015.22 Trustee Fee 0.~~00 ~~0.00~~Group ~~0.00~~I ~~FRY~~2115119516 ~~Amount~~Dec-2005 ~~0.00~~01-Jul-2005 ~~0.00~~KS 080.00 ~~Special Hazard Fee 0.00 0.00 0.00 Other Fee 574.88 5~~280,~~911~~000.~~63 6,486.51 Pool Insurance Fee 0.~~00 ~~0.00~~Group ~~0.00~~II ~~Spread~~0061050161 1Oct-2005 ~~0.00~~01-Jul-2005 ~~0.00~~FL 075.00 ~~Spread 2 0~~270,000.00 ~~0.00~~Group ~~0.00~~II ~~Spread~~2104107554 3Oct-2005 ~~0.00~~01-Aug-2005 ~~0.00~~CO 080.00 ~~Net Interest 244~~248,~~581~~800.~~46 824,009.98 1,068,591.44 Realized Loss Amount 0.~~00 ~~0.00~~Group ~~0.00~~II ~~Cumulative~~2115119191 ~~Realized~~Dec-2005 ~~Loss~~01-Aug-2005 ~~0.00~~KS 085.00 0127,500.00 ~~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 2.316830 2.087672 2.136029~~

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Group~~- All Mortgage Loans in Bankruptcy during Current Period (continued) Group ILoan ~~Senior~~Current ~~Percentage~~Paid ~~91.549817%~~To ~~Senior~~Months ~~Prepayment~~Current ~~Percentage~~Approximate ~~100.000000%~~Number ~~Average~~Principal ~~Loss~~Date ~~Severity~~Delinquent 0Loan ~~Subordinate~~Rate ~~Percentage~~Delinquent 8Balance Interest Group I 2105111363 107,157.~~450183~~76 01-Sep-2005 2 7.750% ~~Subordinate~~1,295.57 ~~Prepayment~~Group ~~Percentage~~I 2115119516 280,812.25 01-Nov-2005 0 7.~~000000~~125% ~~Group~~3,094.08 Group II ~~Senior~~0061050161 ~~Percentage 91~~270,406.~~550086%~~57 ~~Senior~~01-Dec-2005 ~~Prepayment~~(1) ~~Percentage 100~~6.~~000000~~125% ~~Average~~1,295.85 ~~Loss~~Group ~~Severity~~II 02104107554 ~~Subordinate~~248,800.00 ~~Percentage~~01-Jul-2005 84 6.~~449914~~625% ~~Subordinate~~2,954.49 ~~Prepayment~~Group ~~Percentage~~II 2115119191 127,775.14 01-Nov-2005 0 6.~~000000~~625% 1,301.52

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 I 6 3,861,651.00 3,836,607.17 0 0.00 0.00 Group II 3 2,765,200.00 2,756,197.77 0 0.00 0.00 Total 9 6,626,851.00 6,592,804.94 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 I 0 0.00 0.00 0 0.00 0.00 (1,760.09) Group II 0 0.00 0.00 0 0.00 0.00 (186,918.40) Total 0 0.00 0.00 0 0.00 0.00 (188,678.49)

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I 0052213816 TN 52.72 01-May-2005 632,651.00 621,257.80 Group I 0053057170 CA 75.00 01-May-2005 472,500.00 470,862.93 Group I 0053146387 ID 90.00 01-Jun-2005 378,000.00 375,694.65 Group I 0053233540 CA 55.00 01-Jun-2005 1,650,000.00 1,639,937.06 Group I 0053397709 CA 80.00 01-Jul-2005 536,000.00 533,444.29 Group I 0061050054 WA 81.91 01-Jun-2005 192,500.00 192,318.31 Group II 0053491270 CA 80.00 01-Jun-2005 1,415,200.00 1,410,208.99 Group II 0053597555 NJ 68.11 01-Jul-2005 946,000.00 941,489.36 Group II 2005050285 CA 80.00 01-Jul-2005 404,000.00 404,678.50

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I 0052213816 Loan Paid in Full 0 6.125% 360 3 Group I 0053057170 Loan Paid in Full 0 6.375% 360 3 Group I 0053146387 Loan Paid in Full 0 2.000% 360 2 Group I 0053233540 Loan Paid in Full 0 2.000% 360 2 Group I 0053397709 Loan Paid in Full 0 1.000% 360 1 Group I 0061050054 Loan Paid in Full 0 5.750% 360 2 Group II 0053491270 Loan Paid in Full 0 5.375% 360 2 Group II 0053597555 Loan Paid in Full 0 1.000% 360 1 Group II 2005050285 Loan Paid in Full 0 5.875% 360 1

Summary SMM CPR PSA Current Month 1.325% Current Month 14.791% Current Month 9,875.362% 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. 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 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 14.791% N/A Aug-2005 9,875.362% 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 I SMM CPR PSA Current Month 3.284% Current Month 33.015% Current Month 15,594.016% 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. 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 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 33.015% N/A Aug-2005 15,594.016% 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 II SMM CPR PSA Current Month 0.701% Current Month 8.097% Current Month 6,201.769% 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. 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 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 8.097% N/A Aug-2005 6,201.769% 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. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group I MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Mar~~Jul-2005 N/A N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · Structured Asset Mortgage Investments II Trust 2005-AR6