8-K 1 bsl05002_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 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-06 Pooling and Servicing Agreement) (Commission 54-2168080 (State or other File Number) 54-2168081 jurisdiction 54-2168082 of Incorporation) 54-2168083 54-2168084 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 BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-2 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 2005-2 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. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 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 2005-2 Trust, relating to the December 27, 2005 distribution. EX-99.1 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series 2005-2 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

Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series 2005-2 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 ~~BSL50002R~~07386HRP8 ~~SEN~~ 0.00000% 0.00 03.0048 I-A-1 07386HQR5 ~~SEN 3~~4.~~89125~~44125% ~~386~~330,~~958~~177,~~040~~674.36 1,~~338~~303,~~444~~468.8809 I-M-1 07386HQS3 ~~SUB~~ 4.~~14125~~69125% 14,803,000.00 5461,~~491~~728.4951 I-M-2 07386HQT1 ~~SUB~~ 4.~~39125~~94125% 10,574,000.00 4146,~~273~~443.8536 I-B-1 07386HQU8 ~~SUB 4~~5.~~94125~~49125% 4,758,000.00 2023,~~898~~224.1933 I-B-2 07386HQV6 ~~SUB 5~~6.~~64125~~19125% 4,229,000.00 2123,~~206~~273.0960 I-B-3 07386HRL7 ~~SUB 5~~6.~~64125~~19125% 4,229,000.00 2123,~~206~~273.0960 XP 07386HRM5 ~~SEN~~ 0.00000% 100.00 4184,~~480~~031.1296 B-IO 07386HRN3 ~~SEN~~ 0.00000% 2,114,604.00 ~~534~~302,~~862~~054.5395 II-A-1 07386HQW4 ~~SEN~~ 4.~~86063~~83525% ~~144~~126,~~027~~270,~~621~~771.3660 ~~583~~508,~~387~~792.9174 II-A-2A 07386HQX2 ~~SEN~~ 4.~~83208~~82747% 1716,~~057~~075,~~867~~675.5356 6864,~~687~~670.5270 II-A-2B 07386HQY0 ~~SEN~~ 4.~~83208~~82747% ~~699~~658,~~201~~941.2524 2,~~815~~650.5085 II-A-3 07386HQZ7 ~~SEN~~ 5.~~31647~~30710% ~~394~~347,~~457~~393,~~384~~377.3245 1,~~747~~536,~~599~~377.6414 II-A-4 07386HRA1 ~~SEN~~ 4.~~82120~~78594% ~~193~~166,~~129~~993,~~952~~758.1278 ~~775~~666,~~931~~019.6213 II-X-4 07386HRB9 ~~SEN~~ 0.54781% 0.00 8876,~~164~~233.8958 II-A-5 07386HRC7 ~~SEN~~ 4.~~72402~~72198% 5551,~~464~~418,~~142~~745.6760 ~~217~~202,~~878~~331.3477 II-X-5 07386HRD5 ~~SEN~~ 0.74891% 0.00 3432,~~540~~090.9212 II-A-6 07386HRE3 ~~SEN~~ 5.~~61668~~59883% ~~127~~117,~~807~~216,~~758~~466.4191 ~~598~~546,~~212~~895.4165 II-B-1 07386HRF0 ~~SUB~~ 5.~~29153~~27365% 14,~~154~~148,~~834~~748.8350 62,~~409~~179.4258 II-B-2 07386HRG8 ~~SUB~~ 5.~~29153~~27365% 12,~~385~~380,~~630~~304.3676 54,~~608~~407.9079 II-B-3 07386HRH6 ~~SUB~~ 5.~~29153~~27365% 19,~~462~~454,~~947~~579.8513 85,~~813~~497.1715 II-B-4 07386HRJ2 ~~SUB~~ 5.~~29153~~27365% 14,~~154~~148,~~934~~848.7538 62,~~409~~180.8602 II-B-5 07386HRK9 ~~SUB~~ 5.~~29153~~27365% 8,~~257~~253,~~086~~536.9050 36,~~405~~271.9386 II-B-6 07386HRQ6 ~~SUB~~ 5.~~29153~~27365% 7,~~077~~074,~~417~~374.4225 31,~~204~~089.7179 II-B-7 07386HRR4 ~~SUB~~ 5.~~29153~~27365% 5,~~897~~895,~~847~~311.8487 2625,~~003~~908.9216 II-B-8 07386HRS2 ~~SUB~~ 5.~~29153~~27365% 4,~~718~~716,~~675~~647.9602 20,~~804~~728.8927 RX BSL5002RX ~~RES~~ 0.00000% 0.00 0.00 Totals 1,~~446~~282,~~419~~985,~~047~~465.9391 65,~~570~~881,~~742~~826.7918

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 0.00 0.00 0.00 03.0048 0.00 I-A-1 916,~~912~~758,~~662~~962.1219 0.00 ~~377~~313,~~045~~418,~~378~~712.2417 1118,~~251~~062,~~107~~430.0028 0.00 I-M-1 0.00 0.00 14,803,000.00 5461,~~491~~728.4951 0.00 I-M-2 0.00 0.00 10,574,000.00 4146,~~273~~443.8536 0.00 I-B-1 0.00 0.00 4,758,000.00 2023,~~898~~224.1933 0.00 I-B-2 0.00 0.00 4,229,000.00 2123,~~206~~273.0960 0.00 I-B-3 0.00 0.00 4,229,000.00 2123,~~206~~273.0960 0.00 XP 0.00 0.00 100.00 4184,~~480~~031.1296 0.00 B-IO 0.00 0.00 2,114,604.00 ~~534~~302,~~862~~054.5395 0.00 II-A-1 65,~~888~~761,~~895~~719.2831 0.00 ~~137~~120,~~138~~509,~~726~~052.0729 76,~~472~~270,~~283~~512.1905 0.00 II-A-2A ~~569~~484,~~729~~302.3054 0.00 1615,~~488~~591,~~138~~373.2302 ~~638~~548,~~416~~973.8224 0.00 II-A-2B 2319,~~353~~851.1854 0.00 ~~675~~639,~~848~~089.0770 2622,~~168~~502.6839 0.00 II-A-3 1112,~~985~~601,~~924~~095.6171 0.00 ~~382~~334,~~471~~792,~~459~~281.7174 1314,~~733~~137,~~524~~472.2585 0.00 II-A-4 7,~~819~~958,~~114~~681.0650 0.00 ~~185~~159,~~310~~035,~~838~~077.0628 8,~~595~~624,~~045~~700.6863 0.00 II-X-4 0.00 0.00 0.00 8876,~~164~~233.8958 0.00 II-A-5 1,~~646~~495,~~952~~715.6415 0.00 5349,~~817~~923,~~190~~030.0345 1,~~864~~698,~~830~~046.9892 0.00 II-X-5 0.00 0.00 0.00 3432,~~540~~090.9212 0.00 II-A-6 3655,~~177,243~~623.0335 0.00 ~~124~~116,~~630~~560,~~515~~843.3856 31,~~775~~202,~~455~~519.4400 0.00 II-B-1 12,~~989~~117.7745 0.00 14,~~152~~146,~~845~~631.06 64,~~399~~297.1903 0.00 II-B-2 1,~~741~~852.0779 0.00 12,~~383~~378,~~889~~451.2897 56,~~349~~260.9758 0.00 II-B-3 2,~~735~~911.9450 0.00 19,~~460~~451,~~211~~667.9163 88,~~549~~408.1165 0.00 II-B-4 12,~~989~~117.7946 0.00 14,~~152~~146,~~944~~730.9692 64,~~399~~297.6548 0.00 II-B-5 1,~~160~~235.7119 0.00 8,~~255~~252,~~926~~301.1931 37,~~566~~507.6405 0.00 II-B-6 ~~994~~1,058.8972 0.00 7,~~076~~073,~~422~~315.53 32,~~199~~148.6051 0.00 II-B-7 ~~829~~882.0727 0.00 5,~~897~~894,~~018~~429.7760 26,~~832~~790.9943 0.00 II-B-8 ~~663~~705.3188 0.00 4,~~718~~715,~~012~~941.6514 21,~~468~~434.2015 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 4245,~~035~~748,~~978~~832.7755 0.00 1,~~404~~237,~~383~~236,~~069~~633.1437 4851,~~606~~630,~~721~~658.5673 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)~~ R 0.00 0.00 0.00 0.00 0.00 0.00 I-A-1 487,968,000.00 ~~386~~330,~~958~~177,~~040~~674.36 0.00 916,~~912~~758,~~662~~962.1219 0.00 0.00 I-B-1 4,758,000.00 4,758,000.00 0.00 0.00 0.00 0.00 I-B-2 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 I-B-3 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 XP 100.00 100.00 0.00 0.00 0.00 0.00 B-IO 0.00 2,114,604.00 0.00 0.00 0.00 0.00 II-A-1 171,120,800.00 ~~144~~126,~~027~~270,~~621~~771.3660 9,~~196~~198.8378 65,~~879~~752,~~698~~520.4553 0.00 0.00 II-A-2A 27,750,700.00 1716,~~057~~075,~~867~~675.5356 5,~~769~~804.3813 ~~563~~478,~~959~~498.9241 0.00 0.00 II-A-2B 1,137,500.00 ~~699~~658,~~201~~941.2524 ~~236~~237.4991 2319,~~116~~613.6963 0.00 0.00 II-A-3 459,844,000.00 ~~394~~347,~~457~~393,~~384~~377.3245 3633,~~113~~301.7345 1112,~~949~~567,~~810~~794.8826 0.00 0.00 II-A-4 229,097,500.00 ~~193~~166,~~129~~993,~~952~~758.1278 3230,~~246~~892.3510 7,~~786~~927,~~867~~789.7140 0.00 0.00 II-X-4 0.00 0.00 0.00 0.00 0.00 0.00 II-A-5 62,200,500.00 5551,~~464~~418,~~142~~745.6760 2019,~~962~~793.2168 1,~~625~~475,~~990~~921.4347 0.00 0.00 II-X-5 0.00 0.00 0.00 0.00 0.00 0.00 II-A-6 143,178,700.00 ~~127~~117,~~807~~216,~~758~~466.4191 2624,~~167~~998.6764 3630,~~151,075~~624.3671 0.00 0.00 II-B-1 14,166,000.00 14,~~154~~148,~~834~~748.8350 12,~~989~~117.7745 0.00 0.00 0.00 II-B-2 12,395,400.00 12,~~385~~380,~~630~~304.3676 1,~~741~~852.0779 0.00 0.00 0.00 II-B-3 19,478,300.00 19,~~462~~454,~~947~~579.8513 2,~~735~~911.9450 0.00 0.00 0.00 II-B-4 14,166,100.00 14,~~154~~148,~~934~~848.7538 12,~~989~~117.7946 0.00 0.00 0.00 II-B-5 8,263,600.00 8,~~257~~253,~~086~~536.9050 1,~~160~~235.7119 0.00 0.00 0.00 II-B-6 7,083,000.00 7,~~077~~074,~~417~~374.4225 ~~994~~1,058.8972 0.00 0.00 0.00 II-B-7 5,902,500.00 5,~~897~~895,~~847~~311.8487 ~~829~~882.0727 0.00 0.00 0.00 II-B-8 4,722,398.00 4,~~718~~716,~~675~~647.9602 ~~663~~705.3188 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,681,691,098.00 1,~~421~~257,~~042~~608,~~047~~465.9391 ~~142~~137,~~797~~107.2195 4145,~~893~~611,~~181~~724.5660 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 0.00 0.00 0.~~00000000~~000000 0.00 I-A-1 916,~~912~~758,~~662~~962.1219 ~~377~~313,~~045~~418,~~378~~712.2417 0.~~77268464~~642294 916,~~912~~758,~~662~~962.1219 I-B-1 0.00 4,758,000.00 1.~~00000000~~000000 0.00 I-B-2 0.00 4,229,000.00 1.~~00000000~~000000 0.00 I-B-3 0.00 4,229,000.00 1.~~00000000~~000000 0.00 XP 0.00 100.00 1.~~00000000~~000000 0.00 B-IO 0.00 2,114,604.00 0.~~00000000~~000000 0.00 II-A-1 65,~~888~~761,~~895~~719.2831 ~~137~~120,~~138~~509,~~726~~052.0729 0.~~80141471~~704234 65,~~888~~761,~~895~~719.2831 II-A-2A ~~569~~484,~~729~~302.3054 1615,~~488~~591,~~138~~373.2302 0.~~59415216~~561837 ~~569~~484,~~729~~302.3054 II-A-2B 2319,~~353~~851.1854 ~~675~~639,~~848~~089.0770 0.~~59415215~~561837 2319,~~353~~851.1854 II-A-3 1112,~~985~~601,~~924~~095.6171 ~~382~~334,~~471~~792,~~459~~281.7174 0.~~83174176~~728056 1112,~~985~~601,~~924~~095.6171 II-A-4 7,~~819~~958,~~114~~681.0650 ~~185~~159,~~310~~035,~~838~~077.0628 0.~~80887324~~694181 7,~~819~~958,~~114~~681.0650 II-X-4 0.00 0.00 0.~~00000000~~000000 0.00 II-A-5 1,~~646~~495,~~952~~715.6415 5349,~~817~~923,~~190~~030.0345 0.~~86522118~~802615 1,~~646~~495,~~952~~715.6415 II-X-5 0.00 0.00 0.~~00000000~~000000 0.00 II-A-6 3655,~~177,243~~623.0335 ~~124~~116,~~630~~560,~~515~~843.3856 0.~~87045430~~814093 3655,~~177,243~~623.0335 II-B-1 12,~~989~~117.7745 14,~~152~~146,~~845~~631.06 0.~~99907137~~998633 12,~~989~~117.7745 II-B-2 1,~~741~~852.0779 12,~~383~~378,~~889~~451.2897 0.~~99907137~~998633 1,~~741~~852.0779 II-B-3 2,~~735~~911.9450 19,~~460~~451,~~211~~667.9163 0.~~99907137~~998633 2,~~735~~911.9450 II-B-4 12,~~989~~117.7946 14,~~152~~146,~~944~~730.9692 0.~~99907137~~998633 12,~~989~~117.7946 II-B-5 1,~~160~~235.7119 8,~~255~~252,~~926~~301.1931 0.~~99907137~~998633 1,~~160~~235.7119 II-B-6 ~~994~~1,058.8972 7,~~076~~073,~~422~~315.53 0.~~99907137~~998633 ~~994~~1,058.8972 II-B-7 ~~829~~882.0727 5,~~897~~894,~~018~~429.7760 0.~~99907137~~998633 ~~829~~882.0727 II-B-8 ~~663~~705.3188 4,~~718~~715,~~012~~941.6514 0.~~99907137~~998633 ~~663~~705.3188 RX 0.00 0.00 0.~~00000000~~000000 0.00 Totals 4245,~~035~~748,~~978~~832.7755 1,~~379~~211,~~006~~859,~~069~~633.1437 0.~~82001152~~720620 4245,~~035~~748,~~978~~832.7755

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-1 487,968,000.00 ~~792~~676.~~99880394~~637965 0.~~00000000~~000000 2034.~~31416429~~344388 0.~~00000000~~000000 I-M-1 14,803,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-M-2 10,574,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 4,758,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-2 4,229,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-3 4,229,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 XP 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-1 171,120,800.00 ~~841~~737.~~67220677~~904285 0.~~05374466~~053756 4033.~~20375343~~616723 0.~~00000000~~000000 II-A-2A 27,750,700.00 ~~614~~579.~~68242351~~289011 0.~~20790034~~209153 2017.~~32236736~~242751 0.~~00000000~~000000 II-A-2B 1,137,500.00 ~~614~~579.~~68241758~~289002 0.~~20790330~~209152 2017.~~32236484~~242752 0.~~00000000~~000000 II-A-3 459,844,000.00 ~~857~~755.~~80696132~~459194 0.~~07853474~~072419 2527.~~98666261~~330560 0.~~00000000~~000000 II-A-4 229,097,500.00 ~~843~~728.~~00331571~~920040 0.~~14075383~~134843 3334.~~98931769~~604434 0.~~00000000~~000000 II-X-4 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-5 62,200,500.00 ~~891~~826.~~69930579~~661291 0.~~33701031~~318224 2623.~~14111510~~728450 0.~~00000000~~000000 II-X-5 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-6 143,178,700.00 ~~892~~818.~~64505412~~672518 0.~~18276231~~174597 224.~~00798974~~404459 0.~~00000000~~000000 II-B-1 14,166,000.00 ~~999~~998.~~21183326~~782190 0.~~14046096~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-2 12,395,400.00 ~~999~~998.~~21183342~~782190 0.~~14046098~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-3 19,478,300.00 ~~999~~998.~~21183317~~782190 0.~~14046092~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-4 14,166,100.00 ~~999~~998.~~21183318~~782190 0.~~14046138~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-5 8,263,600.00 ~~999~~998.~~21183262~~782189 0.~~14046057~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-6 7,083,000.00 ~~999~~998.~~21183397~~782190 0.~~14046167~~149473 0.~~00000000~~000000 0.~~00000000~~000000 II-B-7 5,902,500.00 ~~999~~998.~~21183227~~782189 0.~~14046082~~149474 0.~~00000000~~000000 0.~~00000000~~000000 II-B-8 4,722,398.00 ~~999~~998.~~21183263~~782191 0.~~14046042~~149475 0.~~00000000~~000000 0.~~00000000~~000000 RX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1,000 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 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-1 0.~~00000000~~000000 2034.~~31416429~~344388 ~~772~~642.~~68463965~~293577 0.~~77268464~~642294 2034.~~31416429~~344388 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-1 0.~~00000000~~000000 4033.~~25749809~~670479 ~~801~~704.~~41470862~~233806 0.~~80141471~~704234 4033.~~25749809~~670479 II-A-2A 0.~~00000000~~000000 2017.~~53026770~~451904 ~~594~~561.~~15215580~~837108 0.~~59415216~~561837 2017.~~53026770~~451904 II-A-2B 0.~~00000000~~000000 2017.~~53026813~~451903 ~~594~~561.~~15214945~~837099 0.~~59415215~~561837 2017.~~53026813~~451903 II-A-3 0.~~00000000~~000000 2627.~~06519735~~402980 ~~831~~728.~~74176397~~056214 0.~~83174176~~728056 2627.~~06519735~~402980 II-A-4 0.~~00000000~~000000 34.~~13007152~~739277 ~~808~~694.~~87324419~~180763 0.~~80887324~~694181 34.~~13007152~~739277 II-X-4 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-5 0.~~00000000~~000000 2624.~~47812542~~046674 ~~865~~802.~~22118038~~614616 0.~~86522118~~802615 2624.~~47812542~~046674 II-X-5 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-6 0.~~00000000~~000000 224.~~19075205~~579056 ~~870~~814.~~45430207~~093462 0.~~87045430~~814093 224.~~19075205~~579056 II-B-1 0.~~00000000~~000000 0.~~14046096~~149474 ~~999~~998.~~07137230~~632716 0.~~99907137~~998633 0.~~14046096~~149474 II-B-2 0.~~00000000~~000000 0.~~14046098~~149474 ~~999~~998.~~07137164~~632716 0.~~99907137~~998633 0.~~14046098~~149474 II-B-3 0.~~00000000~~000000 0.~~14046092~~149474 ~~999~~998.~~07137225~~632716 0.~~99907137~~998633 0.~~14046092~~149474 II-B-4 0.~~00000000~~000000 0.~~14046138~~149474 ~~999~~998.~~07137180~~632716 0.~~99907137~~998633 0.~~14046138~~149474 II-B-5 0.~~00000000~~000000 0.~~14046057~~149474 ~~999~~998.~~07137204~~632716 0.~~99907137~~998633 0.~~14046057~~149474 II-B-6 0.~~00000000~~000000 0.~~14046167~~149473 ~~999~~998.~~07137230~~632716 0.~~99907137~~998633 0.~~14046167~~149473 II-B-7 0.~~00000000~~000000 0.~~14046082~~149474 ~~999~~998.~~07137145~~632715 0.~~99907137~~998633 0.~~14046082~~149474 II-B-8 0.~~00000000~~000000 0.~~14046042~~149475 ~~999~~998.~~07137221~~632716 0.~~99907137~~998633 0.~~14046042~~149475 RX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~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 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ I-A-1 ~~487,968,000.00~~11/25/05 3- 12/26/05 32 4.~~89125~~44125% ~~386~~330,~~958~~177,~~040~~674.36 1,~~338~~303,~~444~~468.8709 0.00 ~~0.00~~ I-M-1 ~~14,803,000.00~~11/25/05 - 12/26/05 32 4.~~14125~~69125% 14,803,000.00 5461,~~491~~728.4951 0.00 ~~0.00~~ I-M-2 ~~10,574,000.00~~11/25/05 - 12/26/05 32 4.~~39125~~94125% 10,574,000.00 4146,~~273~~443.8536 0.00 ~~0.00~~ I-B-1 ~~4,758,000.00~~11/25/05 4- 12/26/05 32 5.~~94125~~49125% 4,758,000.00 2023,~~898~~224.1933 0.00 ~~0.00~~ I-B-2 ~~4,229,000.00~~11/25/05 5- 12/26/05 32 6.~~64125~~19125% 4,229,000.00 2123,~~206~~273.0960 0.00 ~~0.00~~ I-B-3 ~~4,229,000.00~~11/25/05 5- 12/26/05 32 6.~~64125~~19125% 4,229,000.00 2123,~~206~~273.0960 0.00 ~~0.00~~ XP ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ B-IO ~~0.00~~N/A N/A 0.00000% ~~427~~370,~~665~~885,~~744~~378.36 0.00 0.00 ~~0.00~~ II-A-1 ~~171,120,800.00~~11/01/05 - 11/30/05 30 4.~~86063~~83525% ~~144~~126,~~027~~270,~~621~~771.3660 ~~583~~508,~~387~~792.9174 0.00 ~~0.00~~ II-A-2A ~~27,750,700.00~~11/01/05 - 11/30/05 30 4.~~83208~~82747% 1716,~~057~~075,~~867~~675.5356 6864,~~687~~670.5270 0.00 ~~0.00~~ II-A-2B ~~1,137,500.00~~11/01/05 - 11/30/05 30 4.~~83208~~82747% ~~699~~658,~~201~~941.2524 2,~~815~~650.5085 0.00 ~~0.00~~ II-A-3 ~~459,844,000.00~~11/01/05 - 11/30/05 30 5.~~31647~~30710% ~~394~~347,~~457~~393,~~384~~377.3245 1,~~747~~536,~~599~~377.6414 0.00 ~~0.00~~ II-A-4 ~~229,097,500.00~~11/01/05 - 11/30/05 30 4.~~82120~~78594% ~~193~~166,~~129~~993,~~952~~758.1278 ~~775~~666,~~931~~019.6213 0.00 ~~0.00~~ II-X-4 ~~0.00~~11/01/05 - 11/30/05 30 0.54781% ~~193~~166,~~129~~993,~~952~~758.1278 8876,~~164~~233.8958 0.00 ~~0.00~~ II-A-5 ~~62,200,500.00~~11/01/05 - 11/30/05 30 4.~~72402~~72198% 5551,~~464~~418,~~142~~745.6760 ~~218~~202,~~344~~331.5977 0.00 ~~0.00~~ II-X-5 ~~0.00~~11/01/05 - 11/30/05 30 0.74891% 5551,~~464~~418,~~142~~745.6760 3432,~~614~~090.8312 0.00 ~~0.00~~ II-A-6 ~~143,178,700.00~~11/01/05 - 11/30/05 30 5.~~61668~~59883% ~~127~~117,~~807~~216,~~758~~466.4191 ~~598~~546,~~212~~895.4165 0.00 ~~0.00~~ II-B-1 ~~14,166,000.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 14,~~154~~148,~~834~~748.8350 62,~~417~~179.2458 0.00 ~~0.00~~ II-B-2 ~~12,395,400.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 12,~~385~~380,~~630~~304.3676 54,~~615~~407.7579 0.00 ~~0.00~~ II-B-3 ~~19,478,300.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 19,~~462~~454,~~947~~579.8513 85,~~823~~497.9315 0.00 ~~0.00~~ II-B-4 ~~14,166,100.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 14,~~154~~148,~~934~~848.7538 62,~~417~~180.6802 0.00 ~~0.00~~ II-B-5 ~~8,263,600.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 8,~~257~~253,~~086~~536.9050 36,~~410~~271.5086 0.00 ~~0.00~~ II-B-6 ~~7,083,000.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 7,~~077~~074,~~417~~374.4225 31,~~208~~089.6279 0.00 ~~0.00~~ II-B-7 ~~5,902,500.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 5,~~897~~895,~~847~~311.8487 2625,~~007~~908.1816 0.00 ~~0.00~~ II-B-8 ~~4,722,398.00~~11/01/05 - 11/30/05 30 5.~~29153~~27365% 4,~~718~~716,~~675~~647.9602 20,~~807~~728.5027 0.00 ~~0.00~~ RX ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,707,068,098.00~~ 5,~~994~~495,~~987~~735.8979 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 R 0.00 0.00 03.0048 0.00 0.00 I-A-1 0.00 0.00 1,~~338~~303,~~444~~468.8809 0.00 ~~377~~313,~~045~~418,~~378~~712.2417 I-M-1 0.00 0.00 5461,~~491~~728.4951 0.00 14,803,000.00 I-M-2 0.00 0.00 4146,~~273~~443.8536 0.00 10,574,000.00 I-B-1 0.00 0.00 2023,~~898~~224.1933 0.00 4,758,000.00 I-B-2 0.00 0.00 2123,~~206~~273.0960 0.00 4,229,000.00 I-B-3 0.00 0.00 2123,~~206~~273.0960 0.00 4,229,000.00 XP 0.00 0.00 4184,~~480~~031.1296 0.00 100.00 B-IO 0.00 0.00 ~~534~~302,~~862~~054.5395 0.00 ~~417~~354,~~753~~126,~~082~~416.2417 II-A-1 0.00 0.00 ~~583~~508,~~387~~792.9174 0.00 ~~137~~120,~~138~~509,~~726~~052.0729 II-A-2A 0.00 0.00 6864,~~687~~670.5270 0.00 1615,~~488~~591,~~138~~373.2302 II-A-2B 0.00 0.00 2,~~815~~650.5085 0.00 ~~675~~639,~~848~~089.0770 II-A-3 0.00 0.00 1,~~747~~536,~~599~~377.6414 0.00 ~~382~~334,~~471~~792,~~459~~281.7174 II-A-4 0.00 0.00 ~~775~~666,~~931~~019.6213 0.00 ~~185~~159,~~310~~035,~~838~~077.0628 II-X-4 0.00 0.00 8876,~~164~~233.8958 0.00 ~~185~~159,~~310~~035,~~838~~077.0628 II-A-5 ~~466~~0.2400 0.00 ~~217~~202,~~878~~331.3477 0.00 5349,~~817~~923,~~190~~030.0345 II-X-5 730.9200 0.00 3432,~~540~~090.9212 0.00 5349,~~817~~923,~~190~~030.0345 II-A-6 0.00 0.00 ~~598~~546,~~212~~895.4165 0.00 ~~124~~116,~~630~~560,~~515~~843.3856 II-B-1 70.8200 0.00 62,~~409~~179.4258 0.00 14,~~152~~146,~~845~~631.06 II-B-2 60.8500 0.00 54,~~608~~407.9079 0.00 12,~~383~~378,~~889~~451.2897 II-B-3 100.7600 0.00 85,~~813~~497.1715 0.00 19,~~460~~451,~~211~~667.9163 II-B-4 70.8200 0.00 62,~~409~~180.8602 0.00 14,~~152~~146,~~944~~730.9692 II-B-5 40.5600 0.00 36,~~405~~271.9386 0.00 8,~~255~~252,~~926~~301.1931 II-B-6 30.9100 0.00 31,~~204~~089.7179 0.00 7,~~076~~073,~~422~~315.53 II-B-7 30.2600 0.00 2625,~~003~~908.9216 0.00 5,~~897~~894,~~018~~429.7760 II-B-8 20.6100 0.00 20,~~804~~728.8927 0.00 4,~~718~~715,~~012~~941.6514 RX 0.00 0.00 0.00 0.00 0.00 Totals ~~587~~0.7500 0.00 65,~~570~~881,~~742~~826.7918 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~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-A-1 11/25/05 - 12/26/05 487,968,000.00 34.~~89125~~44125% ~~792~~676.~~99880394~~637965 2.~~74289476~~671216 0.~~00000000~~000000 ~~0.00000000~~ I-M-1 11/25/05 - 12/26/05 14,803,000.00 4.~~14125~~69125% 1000.~~00000000~~000000 34.~~68111126~~170000 0.~~00000000~~000000 ~~0.00000000~~ I-M-2 11/25/05 - 12/26/05 10,574,000.00 4.~~39125~~94125% 1000.~~00000000~~000000 34.~~90333365~~392222 0.~~00000000~~000000 ~~0.00000000~~ I-B-1 11/25/05 - 12/26/05 4,758,000.00 45.~~94125~~49125% 1000.~~00000000~~000000 4.~~39222152~~881112 0.~~00000000~~000000 ~~0.00000000~~ I-B-2 11/25/05 - 12/26/05 4,229,000.00 56.~~64125~~19125% 1000.~~00000000~~000000 5.~~01444550~~503334 0.~~00000000~~000000 ~~0.00000000~~ I-B-3 11/25/05 - 12/26/05 4,229,000.00 56.~~64125~~19125% 1000.~~00000000~~000000 5.~~01444550~~503334 0.~~00000000~~000000 ~~0.00000000~~ XP N/A 100.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-IO N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/01/05 - 11/30/05 171,120,800.00 4.~~86063~~83525% ~~841~~737.~~67220677~~904285 32.~~40921682~~973296 0.~~00000000~~000000 ~~0.00000000~~ II-A-2A 11/01/05 - 11/30/05 27,750,700.00 4.~~83208~~82747% ~~614~~579.~~68242351~~289011 2.~~47516351~~330417 0.~~00000000~~000000 ~~0.00000000~~ II-A-2B 11/01/05 - 11/30/05 1,137,500.00 4.~~83208~~82747% ~~614~~579.~~68241758~~289002 2.~~47516484~~330418 0.~~00000000~~000000 ~~0.00000000~~ II-A-3 11/01/05 - 11/30/05 459,844,000.00 5.~~31647~~30710% ~~857~~755.~~80696132~~459194 3.~~80041849~~341083 0.~~00000000~~000000 ~~0.00000000~~ II-A-4 11/01/05 - 11/30/05 229,097,500.00 4.~~82120~~78594% ~~843~~728.~~00331571~~920040 32.~~38690566~~907143 0.~~00000000~~000000 ~~0.00000000~~ II-X-4 11/01/05 - 11/30/05 0.00 0.54781% ~~843~~728.~~00331571~~920040 0.~~38483567~~332756 0.~~00000000~~000000 ~~0.00000000~~ II-A-5 11/01/05 - 11/30/05 62,200,500.00 4.~~72402~~72198% ~~891~~826.~~69930579~~661291 3.~~51033497~~252896 0.~~00000000~~000000 ~~0.00000000~~ II-X-5 11/01/05 - 11/30/05 0.00 0.74891% ~~891~~826.~~69930579~~661291 0.~~55650405~~515914 0.~~00000000~~000000 ~~0.00000000~~ II-A-6 11/01/05 - 11/30/05 143,178,700.00 5.~~61668~~59883% ~~892~~818.~~64505412~~672518 43.~~17808242~~819672 0.~~00000000~~000000 ~~0.00000000~~ II-B-1 11/01/05 - 11/30/05 14,166,000.00 5.~~29153~~27365% ~~999~~998.~~21183326~~782190 4.~~40613017~~389353 0.~~00000000~~000000 ~~0.00000000~~ II-B-2 11/01/05 - 11/30/05 12,395,400.00 5.~~29153~~27365% ~~999~~998.~~21183342~~782190 4.~~40613050~~389353 0.~~00000000~~000000 ~~0.00000000~~ II-B-3 11/01/05 - 11/30/05 19,478,300.00 5.~~29153~~27365% ~~999~~998.~~21183317~~782190 4.~~40613041~~389354 0.~~00000000~~000000 ~~0.00000000~~ II-B-4 11/01/05 - 11/30/05 14,166,100.00 5.~~29153~~27365% ~~999~~998.~~21183318~~782190 4.~~40613013~~389353 0.~~00000000~~000000 ~~0.00000000~~ II-B-5 11/01/05 - 11/30/05 8,263,600.00 5.~~29153~~27365% ~~999~~998.~~21183262~~782189 4.~~40613050~~389353 0.~~00000000~~000000 ~~0.00000000~~ II-B-6 11/01/05 - 11/30/05 7,083,000.00 5.~~29153~~27365% ~~999~~998.~~21183397~~782190 4.~~40613017~~389353 0.~~00000000~~000000 ~~0.00000000~~ II-B-7 11/01/05 - 11/30/05 5,902,500.00 5.~~29153~~27365% ~~999~~998.~~21183227~~782189 4.~~40612961~~389354 0.~~00000000~~000000 ~~0.00000000~~ II-B-8 11/01/05 - 11/30/05 4,722,398.00 5.~~29153~~27365% ~~999~~998.~~21183263~~782191 4.~~40613011~~389353 0.~~00000000~~000000 ~~0.00000000~~ RX 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 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-1 0.~~00000000~~000000 0.~~00000000~~000000 2.~~74289478~~671216 0.~~00000000~~000000 ~~772~~642.~~68463965~~293577 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~68111126~~170000 0.~~00000000~~000000 1000.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~90333365~~392222 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~39222152~~881112 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 5.~~01444550~~503334 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 5.~~01444550~~503334 0.~~00000000~~000000 1000.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 ~~414801~~840319.~~20000000~~600000 0.~~00000000~~000000 1000.~~00000000~~000000 B-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~40921682~~973296 0.~~00000000~~000000 ~~801~~704.~~41470862~~233806 II-A-2A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~47516351~~330417 0.~~00000000~~000000 ~~594~~561.~~15215580~~837108 II-A-2B 0.~~00000000~~000000 0.~~00000000~~000000 2.~~47516484~~330418 0.~~00000000~~000000 ~~594~~561.~~15214945~~837099 II-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~80041849~~341083 0.~~00000000~~000000 ~~831~~728.~~74176397~~056214 II-A-4 0.~~00000000~~000000 0.~~00000000~~000000 32.~~38690566~~907143 0.~~00000000~~000000 ~~808~~694.~~87324419~~180763 II-X-4 0.~~00000000~~000000 0.~~00000000~~000000 0.~~38483567~~332756 0.~~00000000~~000000 ~~808~~694.~~87324419~~180763 II-A-5 0.~~00749576~~000000 0.~~00000000~~000000 3.~~50283904~~252896 0.~~00000000~~000000 ~~865~~802.~~22118038~~614616 II-X-5 0.~~00118841~~000000 0.~~00000000~~000000 0.~~55531579~~515914 0.~~00000000~~000000 ~~865~~802.~~22118038~~614616 II-A-6 0.~~00000000~~000000 0.~~00000000~~000000 43.~~17808242~~819672 0.~~00000000~~000000 ~~870~~814.~~45430207~~093462 II-B-1 0.~~00055203~~000000 0.~~00000000~~000000 4.~~40557814~~389353 0.~~00000000~~000000 ~~999~~998.~~07137230~~632716 II-B-2 0.~~00055262~~000000 0.~~00000000~~000000 4.~~40557788~~389353 0.~~00000000~~000000 ~~999~~998.~~07137164~~632716 II-B-3 0.~~00055241~~000000 0.~~00000000~~000000 4.~~40557800~~389354 0.~~00000000~~000000 ~~999~~998.~~07137225~~632716 II-B-4 0.~~00055202~~000000 0.~~00000000~~000000 4.~~40557811~~389353 0.~~00000000~~000000 ~~999~~998.~~07137180~~632716 II-B-5 0.~~00055182~~000000 0.~~00000000~~000000 4.~~40557747~~389353 0.~~00000000~~000000 ~~999~~998.~~07137204~~632716 II-B-6 0.~~00055203~~000000 0.~~00000000~~000000 4.~~40557814~~389353 0.~~00000000~~000000 ~~999~~998.~~07137230~~632716 II-B-7 0.~~00055231~~000000 0.~~00000000~~000000 4.~~40557730~~389354 0.~~00000000~~000000 ~~999~~998.~~07137145~~632715 II-B-8 0.~~00055269~~000000 0.~~00000000~~000000 4.~~40557742~~389353 0.~~00000000~~000000 ~~999~~998.~~07137221~~632716 RX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4851,~~955~~896,~~174~~170.3289 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~260~~295,~~370~~715.0911 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 4184,~~480~~031.1296 Swap/Cap Payments 0.00 Total Deposits 4952,~~257~~275,~~024~~917.5396 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~227~~270,~~675~~787.4124 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 422~~374,~~627~~471.5699 Payment of Interest and Principal 4851,~~606~~630,~~721~~658.5673 Total Withdrawals (Pool Distribution Amount) 4952,~~257~~275,~~024~~917.5396 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 ~~587~~0.7500

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~418~~370,~~611~~955.8137 Additional Servicing Fee 43,~~015~~516.7562 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~422~~374,~~627~~471.5699 *Servicer Payees include: BANK OF AMERICA (NY); COUNTRYWIDE HOME LOANS INC.; EMC MTG CORP; EVERHOME MORTGAGE COMPANY; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; PHH US MTG CORP; UNION FED BANK OF INDIANAPOLIS; WACHOVIA MORTGAGE CORPORATION; 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 26,~~217~~220.4811 26,~~217~~220.4811 0.00 Reserve Fund 100.00 0.00 0.00 100.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Fixed ~~REO~~& ~~Total~~Mixed NoARM ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.777320% NoWeighted ofAverage ~~Loans~~Net NoCoupon of5.430358% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~7 0 0 7 1,419,474~~5.59423361% ~~0.00~~Weighted ~~0.00~~Average ~~1,419,474.59~~Remaining 30Term ~~Days~~348 ~~141~~Beginning 3Scheduled 0Collateral 0Loan ~~144~~Count 375,~~222,381.35~~030 ~~492,850.00~~Number ~~0.00~~Of ~~0.00~~Loans ~~37,715,231.35~~Paid 60In ~~Days~~Full 32163 1Ending 0Scheduled 0Collateral 33Loan ~~6,595,136.72~~Count ~~204~~4,~~080.00~~867 ~~0.00~~Beginning ~~0.00~~Scheduled ~~6,799,216.72~~Collateral 90Balance ~~Days 8 0 2 0 10~~ 1,~~783~~282,~~958.51 0.00 667~~985,~~958~~940.3641 ~~0.00~~Ending ~~2,451,916.87~~Scheduled ~~120~~Collateral ~~Days~~Balance ~~0 0 5 0 5 0.00 0.00~~ 1,~~203~~237,~~060.00 0.00 1~~237,~~203,060~~107.0086 ~~150~~Ending ~~Days~~Actual 1Collateral 1Balance 2at 030-Nov-2005 ~~4 967,257.54 183,150.00 745,500.00 0.00~~ 1,~~895~~237,~~907.54 180+ Days 1 2 4 2 9 780~~401,~~000~~210.0098 ~~345,861.96~~Monthly ~~1,008,800.00~~P&I ~~651,621.49~~Constant 26,~~786~~365,~~283~~575.4573 ~~Totals~~Special ~~183~~Servicing 14Fee 13 2 212 47,348,734.12 2,645,416.55 3,625,318.36 651,621.49 54,271,090.52 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~~.~~127807%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.127807%~~Waived ~~0.101063%~~Amount 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.101063%~~Penalty 30Waived ~~Days~~Count ~~2.574402%~~ 0~~.054775%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~2.629177%~~Paid ~~2.650132%~~Amount 084,031.~~035090%~~96 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~2.685222%~~Paid 60Count ~~Days~~Not ~~0.584261%~~Available ~~0.018258%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~602520%~~00 ~~0.469556%~~Cumulative ~~0.014530%~~Realized ~~0.000000%~~Loss 097,257.~~000000%~~47 ~~0.484086%~~Scheduled 90Principal ~~Days 0~~188,725.~~146065%~~77 ~~0.000000%~~Unscheduled ~~0.036516%~~Principal 045,560,106.~~000000%~~78 ~~0.182582%~~Required ~~0.127013%~~Overcollateralized ~~0.000000%~~Amount 0.~~047557%~~00 ~~0.000000%~~Overcollateralized ~~0.174570%~~Increase ~~120~~Amount ~~Days~~ 0.~~000000%~~00 ~~0.000000%~~Overcollateralized ~~0.091291%~~Reduction ~~0.000000%~~Amount 0.~~091291%~~00 ~~0.000000%~~Specified ~~0.000000%~~O/C ~~0.085655%~~Amount 02,114,704.~~000000%~~00 ~~0.085655%~~Overcollateralized ~~150~~Amount ~~Days 0~~2,114,704.~~018258%~~00 ~~0.018258%~~Overcollateralized ~~0.036516%~~Deficiency ~~0.000000%~~Amount 0.~~073033%~~00 ~~0.068866%~~Base ~~0.013040%~~Overcollateralization ~~0.053078%~~Amount 0.~~000000%~~00 ~~0.134983%~~Extra ~~180+~~principal ~~Days~~distribution ~~0.018258%~~Amount 0.~~036516%~~00 ~~0.073033%~~Excess ~~0.036516%~~Cash ~~0.164324%~~Amount 0.~~055534% 0.024624% 0.071824% 0.046394% 0.198376% Totals 3.341245% 0.255614% 0.237356% 0.036516% 3.870732% 3.371101% 0.188346% 0.258113% 0.046394% 3.863954%~~00

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 261,800.00 0.00 0.00 261,800.00 30 Days 58 2 0 0 60 14,964,243.21 317,200.00 0.00 0.00 15,281,443.21 60 Days 14 0 0 0 14 2,928,015.71 0.00 0.00 0.00 2,928,015.71 90 Days 6 0 0 0 6 1,101,010.98 0.00 0.00 0.00 1,101,010.98 120 Days 0 0 2 0 2 0.00 0.00 550,350.00 0.00 550,350.00 150 Days 1 1 2 0 4 967,257.54 183,150.00 745,500.00 0.00 1,895,907.54 180+ Days 1 2 4 1 8 780,000.00 345,861.96 1,008,800.00 584,600.00 2,719,261.96 Totals 80 7 8 1 96 20,740,527.44 1,108,011.96 2,304,650.00 584,600.00 24,737,789.40 0-29 Days 0.114613% 0.000000% 0.000000% 0.114613% 0.062661% 0.000000% 0.000000% 0.062661% 30 Days 3.323782% 0.114613% 0.000000% 0.000000% 3.438395% 3.581646% 0.075921% 0.000000% 0.000000% 3.657567% 60 Days 0.802292% 0.000000% 0.000000% 0.000000% 0.802292% 0.700812% 0.000000% 0.000000% 0.000000% 0.700812% 90 Days 0.343840% 0.000000% 0.000000% 0.000000% 0.343840% 0.263524% 0.000000% 0.000000% 0.000000% 0.263524% 120 Days 0.000000% 0.000000% 0.114613% 0.000000% 0.114613% 0.000000% 0.000000% 0.131725% 0.000000% 0.131725% 150 Days 0.057307% 0.057307% 0.114613% 0.000000% 0.229226% 0.231510% 0.043836% 0.178433% 0.000000% 0.453780% 180+ Days 0.057307% 0.114613% 0.229226% 0.057307% 0.458453% 0.186691% 0.082781% 0.241453% 0.139922% 0.650847% Totals 4.584527% 0.401146% 0.458453% 0.057307% 5.501433% 4.964182% 0.265199% 0.551611% 0.139922% 5.920914% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 125,600.00 0.00 0.00 125,600.00 30 Days 16 0 0 0 16 3,261,180.16 0.00 0.00 0.00 3,261,180.16 60 Days 6 0 0 0 6 1,089,050.00 0.00 0.00 0.00 1,089,050.00 90 Days 1 0 0 0 1 218,947.53 0.00 0.00 0.00 218,947.53 120 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 23 1 0 0 24 4,569,177.69 125,600.00 0.00 0.00 4,694,777.69 0-29 Days 0.133869% 0.000000% 0.000000% 0.133869% 0.083391% 0.000000% 0.000000% 0.083391% 30 Days 2.141901% 0.000000% 0.000000% 0.000000% 2.141901% 2.165220% 0.000000% 0.000000% 0.000000% 2.165220% 60 Days 0.803213% 0.000000% 0.000000% 0.000000% 0.803213% 0.723061% 0.000000% 0.000000% 0.000000% 0.723061% 90 Days 0.133869% 0.000000% 0.000000% 0.000000% 0.133869% 0.145367% 0.000000% 0.000000% 0.000000% 0.145367% 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 3.078983% 0.133869% 0.000000% 0.000000% 3.212851% 3.033649% 0.083391% 0.000000% 0.000000% 3.117039% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 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 No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 564,127.50 0.00 0.00 564,127.50 30 Days 53 1 0 0 54 10,997,628.38 175,650.00 0.00 0.00 11,173,278.38 60 Days 12 1 0 0 13 2,578,071.01 204,080.00 0.00 0.00 2,782,151.01 90 Days 0 0 1 0 1 0.00 0.00 333,134.75 0.00 333,134.75 120 Days 0 0 3 0 3 0.00 0.00 652,710.00 0.00 652,710.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 1 1 0.00 0.00 0.00 67,021.49 67,021.49 Totals 65 5 4 1 75 13,575,699.39 943,857.50 985,844.75 67,021.49 15,572,423.13 0-29 Days 0.139860% 0.000000% 0.000000% 0.139860% 0.134736% 0.000000% 0.000000% 0.134736% 30 Days 2.470862% 0.046620% 0.000000% 0.000000% 2.517483% 2.626679% 0.041952% 0.000000% 0.000000% 2.668631% 60 Days 0.559441% 0.046620% 0.000000% 0.000000% 0.606061% 0.615748% 0.048743% 0.000000% 0.000000% 0.664490% 90 Days 0.000000% 0.000000% 0.046620% 0.000000% 0.046620% 0.000000% 0.000000% 0.079566% 0.000000% 0.079566% 120 Days 0.000000% 0.000000% 0.139860% 0.000000% 0.139860% 0.000000% 0.000000% 0.155894% 0.000000% 0.155894% 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% 0.046620% 0.046620% 0.000000% 0.000000% 0.000000% 0.016007% 0.016007% Totals 3.030303% 0.233100% 0.186480% 0.046620% 3.496503% 3.242427% 0.225431% 0.235460% 0.016007% 3.719325% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 467,947.09 0.00 0.00 467,947.09 30 Days 10 0 0 0 10 5,798,358.60 0.00 0.00 0.00 5,798,358.60 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 464,000.00 0.00 0.00 0.00 464,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 11 1 0 0 12 6,262,358.60 467,947.09 0.00 0.00 6,730,305.69 0-29 Days 0.253165% 0.000000% 0.000000% 0.253165% 0.230108% 0.000000% 0.000000% 0.230108% 30 Days 2.531646% 0.000000% 0.000000% 0.000000% 2.531646% 2.851287% 0.000000% 0.000000% 0.000000% 2.851287% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.253165% 0.000000% 0.000000% 0.000000% 0.253165% 0.228168% 0.000000% 0.000000% 0.000000% 0.228168% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.784810% 0.253165% 0.000000% 0.000000% 3.037975% 3.079454% 0.230108% 0.000000% 0.000000% 3.309563% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 623,678.86 0.00 0.00 0.00 623,678.86 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 1 0 1 0.00 0.00 334,823.61 0.00 334,823.61 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 1 0 2 623,678.86 0.00 334,823.61 0.00 958,502.47 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.694444% 0.000000% 0.000000% 0.000000% 0.694444% 1.062069% 0.000000% 0.000000% 0.000000% 1.062069% 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% 0.694444% 0.000000% 0.694444% 0.000000% 0.000000% 0.570174% 0.000000% 0.570174% 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 0.694444% 0.000000% 0.694444% 0.000000% 1.388889% 1.062069% 0.000000% 0.570174% 0.000000% 1.632243% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 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 3 0 0 0 3 1,577,292.14 0.00 0.00 0.00 1,577,292.14 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,577,292.14 0.00 0.00 0.00 1,577,292.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.149425% 0.000000% 0.000000% 0.000000% 1.149425% 1.160492% 0.000000% 0.000000% 0.000000% 1.160492% 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 1.149425% 0.000000% 0.000000% 0.000000% 1.149425% 1.160492% 0.000000% 0.000000% 0.000000% 1.160492%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~4 ~~Funds~~Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.689114 5.665591 5.734385 Weighted Average Net Rate 5.317957 5.342588 5.472536 Weighted Average Remaining Term 347 348 348 Beginning Loan Count 1,981 360 137 Loans Paid In Full 59 12 4 Ending Loan Count 1,922 348 133 Beginning Scheduled Balance 383,576,852.11 185,008,314.43 56,300,978.98 Ending scheduled Balance 370,972,287.82 177,046,300.42 54,803,384.41 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,855,280.41 907,709.07 290,716.03 Scheduled Principal 36,770.03 34,224.61 21,673.10 Unscheduled Principal 12,567,794.26 7,927,789.40 1,475,921.47 Scheduled Interest 1,818,510.38 873,484.46 269,042.93 Servicing Fee 118,639.35 49,798.48 12,285.31 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~260~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,~~370~~468.94 1,362.21 77.24 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,696,402.09 822,323.77 256,680.38 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.307105 5.333752 5.470890

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Group ~~REO~~7 ~~Loans~~Total ~~Month~~Collateral ~~REO~~Description ~~Percentage~~Mixed ~~Loans~~ARM inFixed ~~REO~~& 2Mixed ~~Oct-04~~ARM ~~0.000%~~Weighted ~~Original~~Average ~~Principal~~Coupon ~~Balance~~Rate ~~651,640~~5.00852350 ~~Nov-04 0~~5.~~000%~~777320 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Net ~~651,621.49~~Rate ~~Dec-04 0~~5.~~000%~~598828 ~~Jan-05 0~~5.~~000%~~430358 ~~Current~~Weighted ~~REO~~Average ~~Total~~Remaining ~~Feb-05~~Term ~~0.000%~~349 ~~Loans~~348 inRecord ~~REO~~Date 211/30/2005 ~~Mar-05~~11/30/2005 ~~0.000%~~Principal ~~Original~~And ~~Principal~~Interest ~~Balance~~Constant ~~651~~653,~~640~~953.0026 ~~Apr-05 0.000% Current Principal Balance 651~~6,~~621~~365,575.4973 ~~May-05~~Beginning ~~0.000%~~Loan ~~Jun-05~~Count ~~0.000%~~249 ~~Jul-05~~5,030 ~~0.000%~~Loans ~~Aug-05~~Paid ~~0.000%~~In ~~Sep-05~~Full ~~0.046%~~2 *The163 ~~text~~Ending ~~reported~~Loan inCount ~~the~~247 ~~above~~4,867 ~~table~~Beginning isScheduled ~~presented~~Balance ~~graphically on the monthly bond remittance report~~128,472,309.44 ~~The monthly bond remittance report can be viewed online at www.ctslink.com. Group~~ 1 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Oct-04 0.000% Original Principal Balance 584~~,~~600~~282,985,940.0041 ~~Nov-04~~Ending ~~0.000%~~Scheduled ~~Current Principal~~ Balance ~~584~~127,~~600~~814,285.0057 ~~Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO~~ 1 ~~Mar-05 0~~,237,237,107.~~000%~~86 ~~Original~~Scheduled Principal ~~Balance 584~~27,~~600~~399.0016 ~~Apr-05 0~~188,725.~~000%~~77 ~~Current~~Unscheduled Principal ~~Balance 584~~630,~~600~~624.0071 ~~May-05 0~~45,560,106.~~000%~~78 ~~Jun-05~~Scheduled ~~0.000%~~Interest ~~Jul-05 0~~626,554.~~000%~~10 ~~Aug-05 0~~6,176,849.~~000%~~96 ~~Sep-05~~Servicing ~~0.140%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report27,142.15 ~~The monthly bond remittance report can be viewed online at www~~370,955.~~ctslink.com.~~37 ~~Group~~Master 2Servicing 12Fee ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~Fry ~~0.000%~~Amount ~~Current REO Total Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Mar-05 0~~.~~000% Original Principal Balance 0.~~00 ~~Apr-05~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~Other ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Dec-04 0~~7,481.~~000%~~87 ~~Jan-05~~Pool ~~0.000%~~Insurance ~~Current~~Fee ~~REO Total Feb-05~~ 0.~~000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~Spread 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 ~~Oct-04~~ 0.~~000% Original Principal Balance 67,040.~~00 ~~Nov-04~~ 0.~~000%~~00 ~~Current~~Spread ~~Principal~~2 ~~Balance 67,021.49 Dec-04~~ 0.~~000%~~00 ~~Jan-05~~ 0.~~000%~~00 ~~Current~~Spread ~~REO~~3 ~~Total Feb-05~~ 0.~~000%~~00 ~~Loans in REO 1 Mar-05~~ 0.~~000% Original Principal Balance 67,040.~~00 ~~Apr-05~~Net ~~0.000%~~Interest ~~Current Principal Balance 67~~599,~~021~~411.4995 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.016% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~,798,412.~~000%~~72 ~~Original~~Realized ~~Principal~~Loss ~~Balance~~Amount 0.00 ~~Nov-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Cumulative ~~0.000%~~Realized ~~Jan-05~~Loss 0.~~000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05 0~~97,257.~~000%~~47 Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Oct-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000057 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Amount ~~Balance~~ 0.00 ~~Dec-04~~ 0.~~000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Count ~~Balance~~ 0~~.00~~ ~~May-05~~ 0~~.000%~~ ~~Jun-05~~Prepayment ~~0.000%~~Penalty ~~Jul-05~~Paid ~~0.000%~~Amount ~~Aug-05~~ 0.000% Sep-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 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04 0~~84031.~~000%~~96 ~~Current~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Count ~~Dec-04~~ 0~~.000%~~ ~~Jan-05~~Not ~~0.000%~~Available ~~Current~~Special ~~REO~~Servicing ~~Total~~Fee ~~Feb-05~~ 0.~~000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May~~Pass-05Through ~~0.000%~~Rate ~~Jun-05 0~~5.~~000%~~598828 ~~Jul-05 0~~5.000% Aug-05 0.000% Sep-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.423361

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Deal ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~Senior ~~during~~Percentage ~~Current~~Group ~~Period~~I ~~Month~~90.563231% ~~Loan~~Senior ~~First~~Percentage ~~Original~~Group ~~Loan~~II ~~Entered~~90.361950% ~~Payment~~Senior ~~LTV~~Percentage atGroup ~~Principal~~III 88.061947% Senior Percentage Group ~~Number~~IV ~~REO~~90.566825% ~~Date~~Senior ~~State~~Percentage ~~Origination~~Group ~~Balance~~V 90.262840% Senior Percentage Group 1VI ~~0051210169~~91.328333% ~~Sep-2005~~Senior ~~01-Jan-2005~~Percentage AZGroup 79VII 91.69238701% ~~584,600~~Subordinate Percentage Group I 9.00436769% Subordinate Percentage Group 4II ~~0008634214~~9.638050% ~~Sep-2005~~Subordinate ~~01-Dec-2004~~Percentage GAGroup 80III 11.00938053% ~~67,040~~Subordinate Percentage Group IV 9.00433175% Subordinate Percentage Group V 9.737160% Subordinate Percentage Group VI 8.671667% Subordinate Percentage Group VII 8.761299% Subordinate Prep. Percentage 0.000000% Trigger Event NO

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No -of ~~All~~Loans ~~Mortgage~~No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~Principal ~~Loan~~Balance Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~0-29 ~~Delinquent~~Days ~~Rate~~16 ~~Interest~~0 ~~Group~~0 16 3,191,191.74 0.00 0.00 3,191,191.74 30 Days 136 2 0 0 138 33,241,064.57 273,200.00 0.00 0.00 33,514,264.57 60 Days 42 2 0 0 44 9,826,959.02 435,099.14 0.00 0.00 10,262,058.16 90 Days 13 1 ~~0051210169~~1 ~~584~~0 15 2,~~600~~717,023.61 403,694.22 892,500.00 ~~01-Dec-2004~~0.00 84,013,217.83 120 Days 9 3 4 0 16 4,176,828.25 510,789.90 717,375.00 0.00 5,404,993.15 150 Days 2 0 4 0 6 476,000.~~750%~~00 210.00 734,~~739~~259.8399 ~~Group~~0.00 1,210,259.99 180+ Days 4 ~~0008634214~~3 674 5 16 2,~~021~~208,992.29 499,461.96 960,813.61 840,971.49 014,510,239.35 Totals 206 27 13 5 251 52,646,867.74 5,313,436.96 3,304,948.60 840,971.49 62,106,224.79 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-~~Feb-2005~~29 6Days 60.~~625~~328745% 0.000000% 0.000000% 0.328745% 0.257895% 0.000000% 0.000000% 0.257895% 30 Days 2~~,443~~.49794329% 0.041093% 0.000000% 0.000000% 2.835422% 2.686361% 0.022079% 0.000000% 0.000000% 2.708440% 60 Days 0.862955% 0.041093% 0.000000% 0.000000% 0.904048% 0.794161% 0.035162% 0.000000% 0.000000% 0.829323% 90 Days 0.267105% 0.020547% 0.020547% 0.000000% 0.308198% 0.219575% 0.032624% 0.072127% 0.000000% 0.324326% 120 Days 0.184919% 0.061640% 0.082186% 0.000000% 0.328745% 0.337548% 0.041279% 0.057974% 0.000000% 0.436802% 150 Days 0.041093% 0.000000% 0.082186% 0.000000% 0.123279% 0.038468% 0.000000% 0.059339% 0.000000% 0.097807% 180+ Days 0.082186% 0.061640% 0.082186% 0.102733% 0.328745% 0.178519% 0.040364% 0.077648% 0.067963% 0.364493% Totals 4.232587% 0.554757% 0.267105% 0.102733% 5.157181% 4.254632% 0.429403% 0.267088% 0.067963% 5.019086%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 8 Oct-04 0.000% Original Principal Balance 2,431,660.00 Nov-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~2,426,518.36~~A ~~Dec-04~~Insufficient ~~0.000%~~Funds ~~Jan-05~~ 0.~~000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 13 Mar-05 0.000% Original Principal Balance 3,630,460.~~00 ~~Apr-05 0.000% Current~~ Principal Balance ~~3,625,318.36~~of ~~May-05~~Contaminated ~~0.043%~~Properties ~~Jun-05~~ 0.086% Jul-05 0.195% Aug-05 0.199% Sep-05 0.258% *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 3 Oct-04 0.000% Original Principal Balance 1,105,850.00 ~~Nov-04~~Periodic ~~0.000%~~Advance ~~Current Principal Balance 1~~295,~~105,850~~715.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 8 Mar-05 0.000% Original Principal Balance 2,304,650.00 Apr-05 0.000% Current Principal Balance 2,304,650.00 May-05 0.140% Jun-05 0.283% Jul-05 0.546% Aug-05 0.629% Sep-05 0.552% *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-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-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-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-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 4 Oct-04 0.000% Original Principal Balance 986,810.00 Nov-04 0.000% Current Principal Balance 985,844.75 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 4 Mar-05 0.000% Original Principal Balance 986,810.00 Apr-05 0.000% Current Principal Balance 985,844.75 May-05 0.000% Jun-05 0.000% Jul-05 0.099% Aug-05 0.045% Sep-05 0.235% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Oct-04 0.000% Original Principal Balance 339,000.00 Nov-04 0.000% Current Principal Balance 334,823.61 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 1 Mar-05 0.000% Original Principal Balance 339,000.00 Apr-05 0.000% Current Principal Balance 334,823.61 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.570% *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 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-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.11

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 1 0000260450 Jul-2005 01-Jan-2005 IL 80.00 248,000.00 Group 1 0001008090 Jul-2005 01-Feb-2005 CO 80.00 192,800.00 Group 1 0021025685 Sep-2005 01-Jan-2005 CA 80.00 153,600.00 Group 1 0024090534 Jul-2005 01-Dec-2004 CO 80.00 208,000.00 Group 1 0048133189 Sep-2005 01-Feb-2005 CA 80.00 555,500.00 Group 1 0078702412 Aug-2005 01-Dec-2004 GA 95.00 190,000.00 Group 1 0086321508 Sep-2005 01-Feb-2005 NV 80.00 396,750.00 Group 1 0086946537 Jun-2005 01-Feb-2005 CA 80.00 360,000.00 Group 4 0065611343 Sep-2005 01-Sep-2004 CO 80.00 258,400.00 Group 4 0083689244 Sep-2005 01-Dec-2004 NC 80.00 333,200.00 Group 4 0084277673 Sep-2005 01-Jan-2005 WA 80.00 143,960.00 Group 4 0085062952 Sep-2005 01-Dec-2004 MN 75.00 251,250.00 Group 6 0062875808 Sep-2005 01-Jul-2004 UT 74.94 339,000.00

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Aggregate ~~Current~~Percentage ~~Period~~of ~~(continued)~~Number ~~Current~~of ~~Paid~~Aggregate ~~Current~~Percentage ~~Approximate~~of ~~Loan~~Delinquent ~~Principal~~Loans ToOutstanding ~~Months~~Balance(%) ~~Loan~~Loans ~~Delinquent~~Oustanding ~~Group~~Balance(%) ~~Number~~Balance($) Balance($) ~~Date~~180 ~~Delinquent~~- ~~Rate~~209 ~~Interest~~5 ~~Group~~ 1 ~~0000260450 248~~,~~000~~164,348.0036 ~~01-Feb-2005~~0.094 63 6496,390.~~250%~~00 ~~8,499~~0.19140 ~~Group~~210 1- ~~0001008090~~239 ~~192~~2 411,800.00 ~~01-Feb-2005 6 6~~0.~~000%~~033 ~~6,326.25 Group~~ 1 ~~0021025685~~ 153,600.00 ~~01-Apr-2005 4 6~~0.~~750%~~043 ~~4,896.00~~240 ~~Group~~- 1269 ~~0024090534~~3 ~~208~~1,~~000~~340,407.0054 ~~01-Feb-2005 6 6~~0.~~875%~~108 ~~7,886.37~~3 ~~Group~~ 1 ~~0048133189 555~~,~~500~~340,407.0054 ~~01-Mar-2005 5 6~~0.~~750%~~378 ~~21,062.72~~270 ~~Group~~- 1299 ~~0078702412~~4 ~~190~~705,~~000~~821.0049 ~~01-Mar-2005 5 6~~0.~~750%~~057 ~~7,065.59~~3 ~~Group 1 0086321508 396~~638,~~750~~800.00 ~~01-Apr-2005 4 6~~0.~~625%~~180 ~~12,646.38~~300 ~~Group~~- 329 1 ~~0086946537 360~~780,000.00 ~~01-Jan-2005 7 6~~0.~~750%~~063 ~~13,650.00~~1 ~~Group 4 0065611343 258~~780,~~200~~000.00 ~~01-Apr-2005 4 5~~0.~~375%~~220 ~~6,454.98~~330 ~~Group~~- 4359 ~~0083689244~~1 ~~333~~107,~~134~~861.7596 ~~01-May-2005 3 5~~0.~~875%~~009 ~~7,634.35~~1 ~~Group 4 0084277673 143~~107,~~960~~861.0096 ~~01-Apr-2005 4 5~~0.~~500%~~030 ~~3,688.98~~Total ~~Group~~16 4 ~~0085062952 250~~,~~550.00 01-Apr-2005 4 5.000% 5~~510,~~794~~239.7335 ~~Group 6 0062875808 334,823~~0.61364 ~~01-May-2005~~12 3 5,517,059.~~500%~~50 ~~7,315~~0.70991

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Fixed~~Group &3 ~~Mixed~~Group ~~ARM~~2 ~~Weighted~~Number ~~Average~~of ~~Gross~~Aggregate ~~Coupon~~Percentage ~~5.772457%~~of ~~Weighted~~Days ~~Average~~Number ~~Net~~of ~~Coupon~~Aggregate ~~5.425162%~~Percentage ~~Weighted~~of ~~Average~~Loans ~~Pass-Through~~Oustanding ~~Rate 5.417846% Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~350~~Delinquent ~~Beginning Scheduled Collateral Loan Count 5,643 Number Of~~ Loans ~~Paid~~Outstanding InBalance(%) ~~Full~~Balance($) ~~166~~Balance($) ~~Ending~~180 ~~Scheduled~~- ~~Collateral~~209 ~~Loan~~0 ~~Count~~0.00 ~~5,477~~0.000 ~~Beginning~~0 ~~Scheduled~~0.00 ~~Collateral Balance 1,446,419,522~~0.41000 ~~Ending~~210 ~~Scheduled~~- ~~Collateral~~239 ~~Balance~~0 ~~1,404,383,543~~0.6300 ~~Ending~~0.000 ~~Actual~~0 ~~Collateral~~0.00 ~~Balance~~0.000 at240 31-~~Aug-2005~~ ~~1,404,548,025.04~~269 ~~Monthly~~0 ~~P&I~~0.00 ~~Constant 7,159,876~~0.36000 ~~Special~~0 ~~Servicing Fee~~ 0.00 ~~Prepayment Penalties 41,480~~0.12000 ~~Realized~~270 ~~Loss~~- ~~Amount~~299 0 0.00 ~~Cumulative~~0.000 ~~Realized~~0 ~~Loss~~ 0.00 ~~Scheduled Principal 202,048~~0.04000 ~~Unscheduled~~300 ~~Principal~~- ~~41,833,930.74~~329 ~~Required~~0 ~~Overcollateralization Amount~~ 0.00 ~~Overcollateralized~~0.000 ~~Increase~~0 ~~Amount~~ 0.00 ~~Overcollateralized reduction Amount~~ 0.00000 ~~Specified~~330 ~~O/C~~- ~~Amount~~359 ~~2,114,704~~0 0.00 ~~Overcollateralized~~0.000 ~~Amount~~0 ~~2,114,704~~0.00 ~~Overcollateralized~~0.000 ~~Deficiency~~Total ~~Amount~~0 0.00 ~~Base~~0.000 ~~Overcollateralized~~0 ~~Amount~~ 0.00 0.000

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~Senior~~Summary ~~Percentage~~(continued) Group I5 ~~91.547531%~~Group ~~Senior~~4 Number of Aggregate Percentage ~~Group~~of IIDays ~~91.447006%~~Number ~~Senior~~of Aggregate Percentage ~~Group~~of ~~III~~Loans ~~88.660939~~Oustanding Balance(%) ~~Senior~~Delinquent ~~Percentage~~Loans ~~Group~~Outstanding ~~IV 91.595606~~Balance(%) ~~Senior~~Balance($) ~~Percentage~~Balance($) ~~Group~~180 V- ~~91.464127%~~209 ~~Senior~~1 ~~Percentage~~333,134.75 ~~Group~~0.090 VI0 910.~~901258%~~00 ~~Senior~~0.000 ~~Percentage~~210 ~~Group~~- ~~VII~~239 911 258,200.~~901340%~~00 ~~Subordinate~~0.070 ~~Percentage~~0 ~~Group~~0.00 ~~I 8~~0.~~452469%~~000 ~~Subordinate~~240 ~~Percentage~~- ~~Group~~269 II0 80.~~552994%~~00 ~~Subordinate~~0.000 ~~Percentage~~0 ~~Group~~0.00 ~~III 11~~0.~~339061%~~000 ~~Subordinate~~270 ~~Percentage~~- ~~Group~~299 IV1 867,021.~~404394%~~49 ~~Subordinate~~0.018 ~~Percentage~~0 ~~Group~~0.00 ~~V 8~~0.~~535873%~~000 ~~Subordinate~~300 ~~Percentage~~- ~~Group~~329 VI0 80.~~098742%~~00 ~~Subordinate~~0.000 ~~Percentage~~0 ~~Group~~0.00 ~~VII~~0.000 8330 - 359 0 0.~~098660%~~00 ~~Subordinate~~0.000 ~~Prep~~0 0.00 ~~Percentage~~0.000 Total 3 658,356.24 0.~~000000%~~178 ~~Trigger~~0 ~~Event~~0.00 NO0.000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group~~6 1 Group 27 ~~Group~~Days 3Number ~~Collateral~~of ~~Description~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Coupon~~Loans ~~Rate~~Outstanding ~~6.076837~~Balance(%) ~~5.242568 5.197424 Weighted Average Net Rate 5.706423 4.875611 4.846027 Weighted Average Maturity 350 349 349 Beginning Loan Count 1,789 780 41~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 44 33 1 Ending Loan Count 1,745 747 40 Beginning Scheduled~~ Balance($) ~~427,665,744.36 157,498,455.13 20,028,063.15 Ending Scheduled~~ Balance($) ~~417,753,082.24~~180 ~~150,608,699.67~~- ~~19,434,212.57~~209 ~~Record~~1 ~~Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 2~~334,~~224,963~~823.~~48 698,137.25 93,519.25 Scheduled Principal 59,250.82 10,057.01 6,773.97 Unscheduled Principal 9,853,411.30 6,879,698.45 587,076.~~61 ~~Scheduled Interest 2,165,712~~0.66611 ~~688,080.24~~0 ~~86,745~~0.2800 ~~Servicing Fees 132,011~~0.40000 ~~48,162.63~~210 ~~5,864.83~~- ~~Master~~239 ~~Servicing Fees~~ 0~~.00~~ 0.00 0.00000 ~~Trustee Fee~~ 0~~.00~~ 0.00 0.00000 ~~FRY~~240 ~~Amount~~- 269 0~~.00~~ 0.00 0.00000 ~~Special Hazard Fee~~ 0~~.00~~ 0.00 0.00000 ~~Other~~270 ~~Fee~~- ~~772.99~~299 ~~1,965.58 232.78 Pool Insurance Fee~~ 0~~.00~~ 0.00 0.00000 ~~Spread 1~~ 0~~.00~~ 0.00 0.00000 ~~Spread~~300 2- 329 0~~.00~~ 0.00 0.00000 ~~Spread 3~~ 0~~.00~~ 0.00 0.00000 ~~Net~~330 ~~Interest~~- ~~2,032,928.27~~359 ~~637,952.03 80,647.67 Realized Loss Amount~~ 0~~.00~~ 0.00 0.00000 ~~Cumulative Realized Loss~~ 0~~.00~~ 0.00 0.00000 ~~Percentage~~Total of1 ~~Cumulative Losses 0~~334,823.~~0000~~61 0.~~0000~~611 0~~.0000~~ ~~Prepayment Penalties~~ 0.00 0.00000 ~~0.00~~This ~~Special~~report ~~Servicing~~includes ~~Fee~~all ~~0.00~~loans ~~0.00~~greater ~~0.00~~than ~~Pass-Through~~180 ~~Rate~~days ~~5.704254~~delinquent ~~4.860635~~regardless 4of status (REO, Foreclosure, Bankruptcy).~~832081~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Group~~New 4REO ~~Group~~Loans 5Month ~~Group~~REO 6Percentage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~REO ~~ARM~~1 ~~Mixed~~Jan-05 ~~ARM~~0.000% ~~Mixed~~Original ~~ARM~~Principal ~~Weighted~~Balance ~~Average~~183,150.00 ~~Coupon~~Feb-05 ~~Rate~~0.000% 5Current Principal Balance 183,150.~~699484~~00 5Mar-05 0.~~700935~~000% 5Apr-05 0.~~735541~~000% ~~Weighted~~Current ~~Average~~REO ~~Net~~Total ~~Rate~~May-05 50.~~328470~~000% ~~5.377316~~Loans in REO 5 Jun-05 0.~~474465~~000% ~~Weighted~~Original ~~Average~~Principal ~~Maturity~~Balance ~~349~~840,990.00 ~~351~~Jul-05 ~~350~~0.000% ~~Beginning~~Current ~~Loan~~Principal ~~Count~~Balance 2840,~~202~~971.49 ~~413~~Aug-05 ~~149~~0.000% ~~Loans~~Sep-05 ~~Paid~~0.046% InOct-05 ~~Full~~0.049% 57Nov-05 180.051% 5Dec-05 ~~Ending~~0.068% ~~Loan~~*The ~~Count~~text ~~2,145~~reported ~~395~~in ~~144~~the ~~Beginning~~above ~~Scheduled~~table ~~Balance~~is ~~430,650,989~~presented graphically on the monthly bond remittance report.66 ~~211,153,769~~The monthly bond remittance report can be viewed online at www.23ctslink.com. ~~60,351,886~~Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.48000% ~~Ending~~Original ~~scheduled~~Principal Balance ~~418~~183,~~661,751~~150.4200 ~~203,331,645~~Feb-05 0.78000% 58Current Principal Balance 183,~~703,086~~150.5600 ~~Record~~Mar-05 ~~Date~~0.000% ~~08/31/2005~~Apr-05 ~~08/31/2005~~0.000% ~~08/31/2005~~Current ~~Principal~~REO ~~And~~Total ~~Interest~~May-05 ~~Constant~~0.000% ~~2,084,834~~Loans in REO 4 Jun-05 0.35000% 1Original Principal Balance 773,~~038,400~~950.7400 ~~311,268~~Jul-05 0.40000% ~~Scheduled~~Current Principal 39Balance 773,~~427~~950.3600 ~~35,255~~Aug-05 0.74000% ~~22,809~~Sep-05 0.49140% ~~Unscheduled~~Oct-05 ~~Principal~~0.152% ~~11,949,810~~Nov-05 0.88159% ~~7,786,867~~Dec-05 0.71219% ~~1,625,990~~*The text reported in the above table is presented graphically on the monthly bond remittance report.43 ~~Scheduled~~The ~~Interest~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 2~~,045,406~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.99000% ~~1,003,145~~Original Principal Balance 0.00 ~~288,458~~Feb-05 0.91000% ~~Servicing~~Current ~~Fees~~Principal ~~133,147~~Balance 0.8100 ~~56,944~~Mar-05 0.49000% ~~13,130~~Apr-05 0.36000% ~~Master~~Current ~~Servicing~~REO ~~Fees~~Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 ~~Trustee~~Jul-05 ~~Fee~~0.000% Current Principal Balance 0.00 Aug-05 0.00000% Sep-05 0.00000% ~~FRY~~Oct-05 ~~Amount~~0.000% Nov-05 0.00000% Dec-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% ~~Special~~Original ~~Hazard~~Principal ~~Fee~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Other~~Mar-05 ~~Fee~~0.000% ~~4,307~~Apr-05 0.17000% ~~1,462~~Current REO Total May-05 0.23000% 77Loans in REO 0 Jun-05 0.24000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Aug-05 10.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Spread~~Dec-05 20.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.00000% ~~Spread~~Current 3Principal Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~Net~~Current ~~Interest~~REO Total May-05 0.000% Loans in REO 1~~,907,952~~ Jun-05 0.01000% ~~944~~Original Principal Balance 67,~~738~~040.2800 ~~275~~Jul-05 0.000% Current Principal Balance 67,~~251~~021.3149 ~~Realized~~Aug-05 ~~Loss~~0.000% ~~Amount~~Sep-05 0.00016% Oct-05 0.00017% Nov-05 0.017% Dec-05 0.018% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Feb-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% 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 6 12 Month REO History* New REO Loans Month REO Percentage ofLoans ~~Cumulative~~in ~~Losses~~REO 0 Jan-05 0.~~0000~~000% Original Principal Balance 0.~~0000~~00 Feb-05 0.~~0000~~000% ~~Prepayment~~Current ~~Penalties~~Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~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 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Pass~~Jul-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~316468~~00 5Aug-05 0.~~369006~~000% 5Sep-05 0.~~472929~~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~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 7Loans ~~Total~~in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period ~~Fixed~~Month &Loan ~~Mixed~~First ~~ARM~~Original ~~Weighted~~Loan ~~Average~~Entered ~~Coupon~~Payment ~~Rate~~LTV ~~5.869932~~at ~~5.772457~~Principal ~~Weighted~~Group ~~Average~~Number ~~Net~~REO ~~Rate 5.616677 5.425162 Weighted Average Maturity 351.00 350.00 Record~~ Date ~~08/31/2005~~State ~~08/31/2005~~Origination ~~Principal And Interest Constant 708,752.89 7,159,876.36 Beginning Loan Count 269 5,643 Loans Paid In Full 8 166 Ending Loan Count 261 5,477 Beginning Scheduled~~ Balance ~~139,070,614.40~~Group 1~~,446,419,522.41~~ ~~Ending~~0000818769 ~~Scheduled~~Dec-2005 ~~Balance~~01-Dec-2004 ~~135,891,065.39~~MO ~~1,404,383,543~~90.6300 ~~Scheduled Principal 28~~183,~~473~~150.~~65 202,048.04 Unscheduled Principal 3,151,075.36 41,833,930.74 Scheduled Interest 680,279.24 6,957,828.32 Servicing Fee 29,350.29 418,611.81 Master Servicing Fee 0.~~00 ~~0.00~~Group ~~Trustee~~1 ~~Fee~~0001008090 ~~0.00~~Oct-2005 ~~0.00~~01-Feb-2005 ~~Fry~~CO ~~Amount 0~~80.00 0192,800.00 ~~Special~~Group ~~Hazard~~1 ~~Fee~~0024090534 ~~0.00~~Oct-2005 ~~0.00~~01-Dec-2004 ~~Other~~CO ~~Fee 0~~80.00 8208,~~817~~000.~~99 Pool Insurance Fee 0.~~00 ~~0.00~~Group ~~Spread~~ 1 ~~0.00~~0078702412 ~~0.00~~Oct-2005 ~~Spread~~01-Dec-2004 2GA 095.00 ~~0.00 Spread 3 0.00 0.00 Net Interest 650~~190,~~928~~000.~~95 6,530,398.52 Realized Loss Amount 0.~~00 ~~0.00~~Group ~~Cumulative~~4 ~~Realized~~0008634214 ~~Loss~~Sep-2005 ~~0.00~~01-Dec-2004 ~~0.00~~GA ~~Percentage of Cumulative Losses 0~~80.~~0000 0.0000 Prepayment Penalties 0.~~00 067,040.00 ~~Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.616677 5.417846~~

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current Period Summary~~ Loans ~~Paid~~in InREO ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) Current ~~Original~~Paid Current ~~Principal~~Approximate ~~Principal~~Loan Principal ~~Principal~~To Months Loan Delinquent Group ~~Count~~Number Balance ~~Balance~~Date ~~Count~~Delinquent ~~Balance~~Rate ~~Balance~~Interest Group 1 440000818769 10183,~~061,435~~150.00 ~~9,795,276.68~~01-Mar-2005 08 06.00875% 09,920.0070 Group 21 330001008090 6192,~~876,202~~800.00 ~~6,864,708.98~~01-Feb-2005 09 06.00000% 09,037.0050 Group 3 1 ~~390,550.00~~0024090534 ~~390~~208,~~549~~000.~~42 0 0.~~00 ~~0.00~~01-Feb-2005 ~~Group~~9 ~~4 57 11,913,378~~6.00875% 11,~~908,107~~266.5538 ~~0 0.00 0.00~~ Group 51 180078702412 7190,~~703,632~~000.00 ~~7,659,846.83~~01-Mar-2005 08 ~~0.00 0.00 Group~~ 6 ~~5 1,626,557~~.00750% 110,~~620,685~~093.0670 ~~0 0.00 0.00~~ Group 74 80008634214 367,~~143,100~~021.0049 ~~3,140,150.12~~01-Feb-2005 09 06.00625% ~~0.00 Total 166 41~~3,~~714,854~~490.~~00 41,379,324.64 0 0.00 0.00~~70

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~Foreclosure Percentage Loans ~~Liquidated~~in ~~Loans~~Foreclosure ~~Curtailments~~4 ~~Original~~Jan-05 ~~Current~~0.000% Original Principal Balance 1,362,400.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~1,362,400.00 ~~Principal~~Mar-05 ~~Curtailment~~0.000% ~~Group~~Apr-05 ~~Count~~0.000% ~~Balance~~Current ~~Balance~~Foreclosure ~~Count~~Total May-05 0.043% Loans in Foreclosure 13 Jun-05 0.086% Original Principal Balance 3,310,065.00 Jul-05 0.195% Current Principal Balance ~~Amount~~3,304,948.60 Aug-05 0.199% Sep-05 0.258% Oct-05 0.213% Nov-05 0.232% Dec-05 0.267% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 344,700.00 Feb-05 0.000% Current Principal Balance 344,700.00 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.140% Loans in Foreclosure 7 Jun-05 0.283% Original Principal Balance 1,159,490.00 59Jul-05 0.546% Current Principal Balance 1,~~414~~158,907.6207 Aug-05 0.629% Sep-05 0.552% Oct-05 0.399% Nov-05 0.369% Dec-05 0.327% *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 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~14,989~~Aug-05 0.47000% Sep-05 0.000% Oct-05 0.150% 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 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~196,527~~Aug-05 0.19000% 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 4 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 125,200.00 Feb-05 0.000% Current Principal Balance 125,200.00 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 4 Jun-05 0.000% Original Principal Balance 919,075.00 41Jul-05 0.099% Current Principal Balance 918,~~982~~717.6192 Aug-05 0.045% Sep-05 0.235% Oct-05 0.185% Nov-05 0.331% Dec-05 0.248% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 892,500.00 Feb-05 0.000% Current Principal Balance 892,500.00 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 892,500.00 ~~128~~Jul-05 0.000% Current Principal Balance 892,~~124~~500.5400 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.504% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 339,000.00 6Jul-05 0.000% Current Principal Balance 334,~~004~~823.5761 Aug-05 0.000% Sep-05 0.570% Oct-05 0.577% Nov-05 0.595% Dec-05 0.611% *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 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.00000% ~~11,341~~Apr-05 0.60000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.00000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.00000% ~~458,384~~Sep-05 0.60000% 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.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at ~~Payment~~ Principal ~~Prepayment~~ Group Number FC Date State Origination ~~Date~~ Balance ~~Amount~~ Group 1 ~~0002325725~~0001805576 GA 95.00 01-Sep-2004 294,500.00 294,456.81 Group 1 0002326259 GA 94.72 01-Nov-2004 134,500.00 134,498.48 Group 1 0002330092 GA 94.98 01-Nov-2004 182,400.00 182,400.00 Group 1 0002330578 FL 75.66 01-Nov-2004 167,200.00 167,200.00 Group 1 0002334262 GA 80.00 01-Jan-2005 131,200.00 131,200.00 Group 1 0004433212 AZ 79.98 01-Dec-~~2004 106,300.00 106,300.00 Group 1 0007788763 CA 75.00 01-Oct-2004 212,250.00 211,277.01 Group 1 0007869621 FL 80.00 01-Jan-~~2005 ~~278,392.00 276,021.49 Group 1 0008549982 FL 80.00~~ 01-~~Dec-2004 138,440.00 138,436.89 Group 1 0008955874 NJ 75.00 01-~~Jan-2005 ~~111,750.00 110,882.03 Group 1 0010401727~~ AZ 8076.0094 ~~01-Dec-2004 136~~148,~~000~~500.00 ~~135,995.00~~ Group 1 ~~0020000135~~0032828602 ~~CA 79.98 01-~~Nov-~~2004 433,850.00 433,850.00 Group 1 0021020257 CA 80.00 01-Oct-2004 276,000.00 276,000.00 Group 1 0021024222 CA 80.00 01-Nov-2004 356,000.00 356,000.00 Group 1 0021026335 CA 53.43 01-Jan-~~2005 ~~497,000.00 497,000.00 Group 1 0024090310 CO 79.37~~ 01-~~Nov-2004 127,000.00 126,998.61 Group 1 0024090337 MN 70.00 01-~~Dec-2004 ~~143,500.00~~CO ~~143,457.42 Group 1 0024090429 IL~~ 80.00 ~~01-Dec-2004 187,200.00 187,200.00 Group 1 0027438175 CA 80.00 01-Jan-2005~~ 226,~~000~~400.00 ~~226,000.00~~ Group 1 ~~0039832795~~0055526935 ~~WA 95.00 01~~Nov-~~Jun-2004 176,097.00 149,708.48 Group 1 0060401502 AZ 70.00 01-Jan-~~2005 ~~148,264.00 148,264.00 Group 1 0069945698 MN 95.00~~ 01-~~Oct-2004 175,650.00 175,643.27 Group 1 0082938211 CA 80.00 01-Dec-2004 243,920.00 243,920.00 Group 1 0083384051 NJ 80.00 01-Jan-2005 272,000.00 271,922.43 Group 1 0084487080 CA 80.00 01-~~Feb-2005 ~~411,050.00~~NJ ~~411,050.00 Group 1 0085702738 CA~~ 80.00 ~~01-Feb-2005 400~~121,~~000.00 400,000.00 Group 1 0086641209 FL 70.00 01-Feb-2005 665,000.00 665,000.00 Group 1 0090404276 AZ 79.97 01-Jan-2005 113,~~600.00 ~~113,146.73~~ Group 1 ~~0138105176~~0066612082 ~~MI 76.51 01-Sep-2004 103,300.00 101,046.63 Group 1 0138443684 VA 80.00 01-Aug-2004 84,000.00 82,100.40 Group 1 0142046840 CA 80.00 01-Sep-2004 236,800.00 236,800.00 Group 1 0142895820 CA 69.97 01-~~Dec-~~2004 650,000.00 649,725.78 Group 1 0142910991 CA 68.08 01-Dec-2004 265,500.00 265,500.00 Group 1 0142940055 CA 79.44 01-Oct-2004 333,700.00 328,650.94 Group 1 0400501112 AZ 80.00 01-Jan-~~2005 ~~172,000.00 171,786.80 Group 1 0504100164 AZ 80.00~~ 01-Jan-2005 188,884.00 188,884.00 Group 1 0504110039 AZ 80.00 01-Jan-2005 211,188.00 211,188.00 Group 1 1022013026 NJ 80.00 01-Dec-2004 124,000.00 124,000.00 Group 1 1043013564 FL 80.00 01-Feb-2005 54,400.00 54,399.93 Group 1 1064001211 NJ 68.94 01-Jan-2005 191,000.00 191,000.00 Group 1 1083001355 MA 80.00 01-Oct-2004 ~~41,600.00~~CT ~~41,600~~89.0018 ~~Group 1 1101163094 MA 47.84 01-Oct-2004 300~~196,~~000.00 74,671.87 Group 1 4070900076 GA 80.00 01-Jan-2005~~ 200~~,000~~.00 ~~198,823.68~~ Group 1 ~~4900401352~~0079080388 ~~MD 80.00 01~~Nov-~~Jan-~~2005 ~~160,000.00 159,990.00 Group 2 0000717747 SC 80.00~~ 01-~~Jan~~Feb-2005 124,000.00 124,000.00 Group 2 0008633000 CA 80.00 01-Jan-2005 224,000.00 224,000.00 Group 2 0020417818 CA 74.80 01-Dec-2004 281,250.00 281,250.00 Group 2 0032828431 CO 75.00 01-Dec-2004 331,500.00 331,500.00 Group 2 0049700875 GA 80.00 01-Sep-2004 157,600.00 157,600.00 Group 2 0059036704 FL 60.24 01-Sep-2004 250,000.00 250,000.00 Group 2 0059384707 AZ 65.00 01-Sep-2004 121,550.00 121,550.00 Group 2 0059821818 OR 75.00 01-Oct-2004 192,624.00 192,624.00 Group 2 0059855510 CA 74.01 01-Sep-2004 281,250.00 278,818.71 Group 2 0060073938 AZ 90.00 01-Aug-2004 222,300.00 222,240.09 Group 2 0060148492 CA 80.00 01-Sep-2004 304,000.00 303,124.86 Group 2 0060201771 AZ 76.95 01-Sep-2004 147,000.00 147,000.00 Group 2 0066216699 CA 79.75 01-Sep-2004 315,000.00 314,874.81 Group 2 0066232947 CA 70.12 01-Sep-2004 199,850.00 199,574.04 Group 2 0066388182 CA 75.00 01-Sep-2004 187,500.00 187,499.99 ~~Group 2 0067203016 MD 64.33 01-Dec-2004 164~~,~~078.00 164,071.35 Group 2 0067237971 MI 95.00 01-Oct-2004 166,250.00 164,800.00 Group 2 0067455569 CA 77.59 01-Oct-2004 194,~~000.00 ~~194,000.00~~ Group 21 ~~0068156701~~1064001256 ~~FL 90.00 01-~~Oct-~~2004~~2005 ~~133,200.00 133,200.00 Group 2 0078027888 CA 70.00~~ 01-Dec-2004 229,600.00 229,600.00 Group 2 0078590219 NJ 56.52 01-Dec-2004 158,250.00 157,048.75 Group 2 0078593331 PA 77.30 01-Dec-2004 77,300.00 73,794.04 Group 2 0078601204 CA 61.79 01-Dec-2004 231,700.00 231,700.00 Group 2 0079294443 VA 53.15 01-Jan-2005 163,000.00 163,000.00 Group 2 0082881956 UT 79.48 01-Nov-2004 182,000.00 182,000.00 Group 2 0082931250 IL 88.41 01-Dec-2004 172,400.00 172,278.07 Group 2 0083885750 WV 74.37 01-Dec-2004 130,900.00 130,900.00 Group 2 0084061727 NJ 80.00 ~~01-Dec-2004 280~~236,000.00 ~~278,562.74~~ Group 21 ~~0084535421~~4057950503 CA 70.98 01-Dec-2004 252,000.00 252,000.00 Group 2 0084711361 CA 50.00 01-Jan-2005 237,500.00 237,499.36 Group 2 0084726277 CA 80.00 01-Jan-2005 263,200.00 263,200.00 Group 2 0093011308 CA 65.00 01-Jan-2005 299,000.00 299,000.00 Group 2 2115112830 FL 80.00 01-Dec-2004 202,400.00 202,398.17 Group 3 2103101934 MD 80.00 01-Dec-2004 390,550.00 390,549.42 Group 4 0000717407 AZ 80.00 01-Dec-2004 134,000.00 134,000.00 Group 4 0002265871 FL 50.00 01-Apr-2004 120,000.00 120,000.00 Group 4 0002267121 FL 75.59 01-May-2004 158,750.00 158,743.36 Group 4 0002334735 FL 75.00 01-Jan-2005 228,750.00 228,750.00 Group 4 0006105377 CA 69.27 01-Jan-2005 333,700.00 333,699.99 Group 4 0008306557 CA 80.00 01-Nov-~~2004 166,000.00 166,000.00 Group 4 0008550246 CA 80.00 01-Jan-~~2005 ~~209,920.00 209,917.31 Group 4 0008630865 IL 79.12~~ 01-~~Dec-2004 206,500.00 206,500.00 Group 4 0008636060 MD 56.99 01-~~Jan-2005 208,000.00 208,000.00 Group 4 0020421729 VA 80.00 01-Jan-2005 307,920.00 307,915.00 Group 4 0021025971 CA 80.00 01-Jan-2005 164,400.00 164,400.00 Group 4 0022721152 AZ 79.98 01-Oct-2004 160,900.00 160,900.00 Group 4 0030999932 GA ~~95.00 01-Dec-2004 127,300.00 127,300.00 Group 4 0056894617 AL~~ 80.00 ~~01-Sep-2004 103~~131,~~000~~790.00 ~~102,999.86~~ Group 4 ~~0057033154~~0065611343 ~~ID 90.00 01-~~Sep-~~2004~~2005 ~~87,750.00 87,750.00 Group 4 0058401559 MA 53.27~~ 01-~~Aug-2004 110,000.00 110,000.00 Group 4 0059036304 MA 95.00 01-Aug-2004 173,850.00 173,850.00 Group 4 0059729943 VA 80.00 01-~~Sep-2004 ~~218,000.00~~CO ~~218,000.00 Group 4 0059971469 NV~~ 80.00 ~~01-Oct-2004 257~~258,132.00 256,730.65 Group 4 0060222285 CA 80.00 01-Sep-2004 280,000.00 280,000.00 Group 4 0060268835 VA 80.00 01-Sep-2004 180,800.00 180,800.00 Group 4 0060342660 CA 94.98 01-Sep-2004 196,350.00 196,350.00 Group 4 0060391826 CA 53.61 01-Oct-2004 156,000.00 155,992.69 Group 4 0060511923 CA 69.44 01-Jan-2005 250,000.00 249,975.00 Group 4 0061172780 CA 77.59 01-Nov-2004 333,700.00 332,795.11 Group 4 0061272617 IL 73.91 01-Dec-2004 170,000.00 170,000.00 Group 4 0061331712 NV 86.29 01-Nov-2004 251,722.00 251,721.61 Group 4 0064433796 WA 80.00 01-Oct-2004 199,960.00 199,960.00 Group 4 0066584463 FL 80.00 01-Sep-2004 174,400.00 ~~174,036.58~~ Group 4 ~~0067900024~~0066755196 ~~IL 72.36 01-~~Nov-2004 500,000.00 500,000.00 Group 4 0068100430 FL 80.00 01-Oct-2004 260,000.00 259,974.85 Group 4 0068231150 AZ 80.00 01-Oct-2004 272,000.00 272,000.00 Group 4 0068245748 CA 80.00 01-Dec-2004 340,000.00 339,660.72 Group 4 0070003562 AZ 69.70 01-Feb-2005 ~~260,000.00 256,820.60 Group 4 0077258011 AL 93.20~~ 01-Oct-2004 ~~151,000.00~~GA ~~150,923.58 Group 4 0077668218 NV~~ 95.00 ~~01-Nov-2004 272~~247,~~288~~475.00 ~~272,288.00~~ Group 4 ~~0077832302~~0083968231 ~~CA 90.00 01-~~Nov-2004 121,500.00 121,487.88 Group 4 0077851441 CA 72.43 01-Nov-2004 310,000.00 310,000.00 Group 4 0077959551 CA 54.84 01-Dec-2004 255,000.00 254,999.90 Group 4 0078006429 CA 75.00 01-Nov-2004 138,750.00 138,750.00 Group 4 0082034469 PA 90.00 01-Jan-2005 ~~65,700.00 65,602.31 Group 4 0082656325 CA 80.00~~ 01-~~Nov-2004 276,000.00 275,929.56 Group 4 0083153440 NJ 80.00 01-~~Dec-2004 ~~196,000.00 196,000.00 Group 4 0083386447 NE 80.00 01-Dec-2004 174,400.00 174,400.00 Group 4 0083512520~~ CA 80.00 ~~01-Dec-2004 212~~288,~~800.00 212,800.00 Group 4 0083716791 FL 83.33 01-Dec-2004 160,~~000.00 ~~159,997.66~~ Group 4 ~~0083986176~~0085851182 ~~CA 80.00 01-~~Dec-~~2004 216,000.00 216,000.00 Group 4 0084474026 NJ 72.00 01-Dec-2004 288,000.00 288,000.00 Group 4 0084910749 CA 80.00 01-Jan-~~2005 ~~198,936.00 198,936.00 Group 4 0086227296 CA 80.00~~ 01-Jan-2005 96,000.00 96,000.00 Group 4 0090411257 AZ 80.00 01-Jan-2005 252,000.00 251,980.00 Group 4 0141901264 FL 80.00 01-Nov-2004 164,000.00 164,000.00 Group 4 0142890789 CO 75.00 01-Oct-2004 166,500.00 166,490.05 Group 4 0142894013 PA 71.66 01-Nov-2004 215,000.00 215,000.00 Group 4 0142935816 OR 79.63 01-Dec-2004 333,700.00 333,700.00 Group 4 0142976620 AZ 80.00 01-Dec-2004 108,000.00 108,000.00 Group 4 3000651292 MN 68.86 01-Oct-2004 241,000.00 241,000.00 Group 5 0000133135 VA 80.00 01-Dec-2004 367,900.00 367,900.00 Group 5 0000716689 MD 80.00 01-Nov-2004 464,000.00 463,980.10 Group 5 0007646383 CA 89.90 01-Jan-2005 376,957.00 376,700.00 Group 5 0008625121 IL 80.00 ~~01-Jan-2005 596~~125,~~000~~200.00 ~~596,000.00~~ Group 5 ~~0051451581~~0079224594 ~~MD 80.00 01-~~Dec-~~2004 436,300.00 436,290.00 Group 5 0053267480 CA 71.04 01-Feb-~~2005 ~~400,000.00 400,000.00 Group 5 0058659336 AZ 88.50~~ 01-Aug-2004 312,425.00 275,467.08 Group 5 0066887549 CA 80.00 01-Oct-2004 173,600.00 173,599.96 Group 5 0084084924 MA 80.00 01-Jan-2005 566,400.00 566,400.00 Group 5 0085261835 VA 80.00 01-Feb-2005 507,200.00 507,198.89 Group 5 0086265094 CA 80.00 01-Feb-2005 372,800.00 372,800.00 Group 5 0086778809 CA 80.00 01-Feb-2005 480,000.00 480,000.00 Group 5 0134089804 OR 62.50 01-Dec-2004 ~~525,000.00 519,133.63 Group 5 0134751189 MD 80.00 01-Oct-2004 372,000.00 371,761.85 Group 5 0142198977~~ CA 7970.~~98 01-Oct-2004 390,050.~~00 ~~390~~892,~~050~~500.00 Group 56 ~~0142810449~~0062875808 ~~CA 80.00 01-~~Sep-~~2004 388,000.00 387,707.41 Group 5 0142854405 NV 75.00 01-Nov-2004 375,000.00 373,754.25 Group 5 0142897842 CA 68.97 01-Nov-2004 600,000.00 600,000.00 Group 6 0042190668 FL 80.00 01-Jan-~~2005 ~~224,000.00 221,903.94 Group 6 0078557919 CA 62.50~~ 01-~~Jan~~Jul-~~2005 402,000.00 402,000.00 Group 6 0084733650 IL 80.00 01-Jan-2005 414,307.00 409,831.92 Group 6 0085034775 MD 80.00 01-Dec-~~2004 ~~260,000.00~~UT 260,000.00 Group 6 0201581337 CA 75.00 01-Nov-2004 326,250.00 326,250.00 Group 7 0045844713 CA 64.51 01-Feb-2005 400,000.00 398,214.44 Group 7 0078158640 CA 64.68 01-Mar-2005 511,000.00 511,000.00 Group 7 0084335607 CA 75.37 01-Dec-2004 441,000.00 441,000.00 Group 7 0084337039 CA 61.54 01-Jan-2005 400,000.00 400,000.00 Group 7 0084675784 CA 72.76 01-Nov-2004 331,100.00 331,100.00 Group 7 0085952780 CA 80.00 01-Feb-2005 360,000.00 356,690.72 Group 7 0088367542 CA 74.7694 ~~01-Mar-2005 400~~339,000.00 ~~400,000.00 Group 7 0201595410 FL 80.00 01-Oct-2004 300,000.00 301,728.60~~

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period (continued) Current ~~Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0002325725 Loan~~ Paid inCurrent ~~Full~~Approximate ~~0 7.500% 360 12 Group 1 0002326259~~ Loan ~~Paid~~Principal inTo ~~Full~~Months ~~7 7.000% 360 10 Group 1 0002330092~~ Loan ~~Paid~~Delinquent ~~in Full 0 6.375% 360 10~~ Group 1Number ~~0002330578~~Balance ~~Loan~~Date ~~Paid~~Delinquent inRate ~~Full~~Interest ~~0 6.500% 360 10~~ Group 1 ~~0002334262~~0001805576 ~~Loan Paid in Full 0 5.875% 360 8 Group 1 0004433212 Loan Paid in Full 0 5.750% 360 9 Group 1 0007788763 Loan Paid in Full 0 5.~~148,500~~% 360 11 Group 1 0007869621 Loan Paid in Full 0 6~~.~~375%~~00 ~~360~~01-Jul-2005 84 ~~Group 1 0008549982 Loan Paid in Full (1)~~ 5.~~125% 360 9 Group 1 0008955874 Loan Paid in Full (1) 6.~~875% ~~360 8 Group 1 0010401727 Loan Paid in Full 0 6~~4,083.~~125%~~72 ~~360 9~~ Group 1 ~~0020000135~~0032828602 ~~Loan Paid in Full 0 6~~226,400.~~125%~~00 ~~360~~01-Jun-2005 10 Group 1 0021020257 Loan Paid in Full 0 6.500% 360 11 Group 1 0021024222 Loan Paid in Full 0 7.000% 360 10 Group 1 0021026335 Loan Paid in Full 0 6.375% 360 8 Group 1 0024090310 Loan Paid in Full 0 6.625% 360 10 Group 1 0024090337 Loan Paid in Full 0 5~~.375%~~ ~~360 9 Group 1 0024090429 Loan Paid in Full 3 6.875% 360 9 Group 1 0027438175 Loan Paid in Full (1)~~ 5.~~625% 360 8 Group 1 0039832795 Loan Paid in Full 0 5.750% 360 15 Group 1 0060401502 Loan Paid in Full 0 5.~~875% ~~360 8 Group 1 0069945698 Loan Paid in Full 0 5.000% 360 11 Group 1 0082938211 Loan Paid in Full 0~~ 6,131.~~875%~~67 ~~360 9~~ Group 1 ~~0083384051~~0055526935 ~~Loan Paid in Full 0 6~~121,017.~~750%~~07 ~~360~~01-Jun-2005 ~~8 Group 1 0084487080 Loan Paid in Full 0 6.875% 360 7 Group 1 0085702738 Loan Paid in Full (1) 6.750% 360 7 Group 1 0086641209 Loan Paid in Full 6 6.875% 360 7 Group 1 0090404276 Loan Paid in Full 0~~ 5~~.500%~~ 360 8 Group 1 0138105176 Loan Paid in Full 0 5.125% 360 12 Group 1 0138443684 Loan Paid in Full 0 5.875% 360 13 Group 1 0142046840 Loan Paid in Full 0 5.750% 360 12 Group 1 0142895820 Loan Paid in Full 3 5.750% 360 9 Group 1 0142910991 Loan Paid in Full (1) 5.750% 360 9 Group 1 0142940055 Loan Paid in Full 0 5.375% 360 11 Group 1 0400501112 Loan Paid in Full 0 6.409% 360 8 Group 1 0504100164 Loan Paid in Full 0 5.875% 360 8 Group 1 0504110039 Loan Paid in Full 0 5.875% 360 8 Group 1 1022013026 Loan Paid in Full (1) 6.875% 360 9 Group 1 1043013564 Loan Paid in Full 0 7.000% 360 7 Group 1 1064001211 Loan Paid in Full 0 7.375% 360 8 Group 1 1083001355 Loan Paid in Full 0 8.125% 360 11 Group 1 1101163094 Loan Paid in Full (1) 5.250% ~~360 11 Group 1 4070900076 Loan Paid in Full 0 5~~4,139.~~125%~~18 ~~360 8~~ Group 1 ~~4900401352~~0066612082 ~~Loan Paid in Full 0 6~~196,200.~~000%~~00 ~~360~~01-Jul-2005 ~~8 Group 2 0000717747 Loan Paid in Full 0~~ 4~~.875%~~ ~~360 8 Group 2 0008633000 Loan Paid in Full 0 5~~7.~~250% 360 8 Group 2 0020417818 Loan Paid in Full 0 5.875% 360 9 Group 2 0032828431 Loan Paid in Full 0 4.~~500% ~~360 9 Group 2 0049700875 Loan Paid in Full 0 5.500% 360 12 Group 2 0059036704 Loan Paid in Full 0~~ 6,989.~~125%~~64 ~~360 12~~ Group ~~2 0059384707 Loan Paid in Full (~~1) ~~5.875%~~0079080388 ~~360 12 Group 2 0059821818 Loan Paid in Full 0 5.500% 360 11 Group 2 0059855510 Loan Paid in Full 0 5.750% 360 12 Group 2 0060073938 Loan Paid in Full 0 5.~~99,000~~% 360 13 Group 2 0060148492 Loan Paid in Full 0 5~~.~~750%~~00 ~~360~~01-Jun-2005 ~~12 Group 2 0060201771 Loan Paid in Full 0~~ 5~~.500%~~ ~~360 12 Group 2 0066216699 Loan Paid in Full 0 4~~7.~~750% 360 12 Group 2 0066232947 Loan Paid in Full (1) 5.875% 360 12 Group 2 0066388182 Loan Paid in Full 0 6.375% 360 12 Group 2 0067203016 Loan Paid in Full 0 5.~~000% 360 9 Group 2 0067237971 Loan Paid in Full 0 5.875% 360 11 Group 2 0067455569 Loan Paid in Full 0 5.750% 360 11 Group 2 0068156701 Loan Paid in Full 0 6.000% 360 11 Group 2 0078027888 Loan Paid in Full 0 5.250% 360 9 Group 2 0078590219 Loan Paid in Full 0 4.625% 360 9 Group 2 0078593331 Loan Paid in Full 0 4.875% 360 9 Group 2 0078601204 Loan Paid in Full 0 4.375% 360 9 Group 2 0079294443 Loan Paid in Full 0 3,825.~~875%~~92 ~~360 8~~ Group ~~2 0082881956 Loan Paid in Full 0 5.250% 360 10 Group 2 0082931250 Loan Paid in Full 0 6.750% 360 9 Group 2 0083885750 Loan Paid in Full (~~1) ~~4.875%~~1064001256 360 9 Group 2 0084061727 Loan Paid in Full 0 6.375% 360 9 Group 2 0084535421 Loan Paid in Full 0 5.875% 360 9 Group 2 0084711361 Loan Paid in Full 0 5.500% 360 8 Group 2 0084726277 Loan Paid in Full 0 5.375% 360 8 Group 2 0093011308 Loan Paid in Full 0 4.750% 360 8 Group 2 2115112830 Loan Paid in Full 0 4.875% 360 9 Group 3 2103101934 Loan Paid in Full 0 5.625% 360 9 Group 4 0000717407 Loan Paid in Full 0 6.375% 360 9 Group 4 0002265871 Loan Paid in Full 0 5.750% 360 17 Group 4 0002267121 Loan Paid in Full (1) 5.625% 360 16 Group 4 0002334735 Loan Paid in Full 0 6.500% 360 8 Group 4 0006105377 Loan Paid in Full 0 6.250% 360 8 Group 4 0008306557 Loan Paid in Full 1 5.750% 360 10 Group 4 0008550246 Loan Paid in Full 0 6.236,000~~% 360 8 Group 4 0008630865 Loan Paid in Full 0 5~~.~~375%~~00 ~~360~~01-May-2005 ~~9 Group 4 0008636060 Loan Paid in Full 0 5.375% 360 8 Group 4 0020421729 Loan Paid in Full 0~~ 6~~.000%~~ ~~360~~ 8 ~~Group 4 0021025971 Loan Paid in Full 0 6~~.~~000% 360 8 Group 4 0022721152 Loan Paid in Full 0 6.625% 360 11 Group 4 0030999932 Loan Paid in Full 5 6.625% 360 9 Group 4 0056894617 Loan Paid in Full 0 5.~~375% ~~360~~ 12 ~~Group 4 0057033154 Loan Paid in Full 0 5~~,586.~~875%~~64 ~~360 12~~ Group 41 ~~0058401559~~4057950503 ~~Loan Paid in Full 0 5~~131,790.~~750%~~00 ~~360~~01-May-2005 13 Group 4 0059036304 Loan Paid in Full 0 5.750% 360 13 Group 4 0059729943 Loan Paid in Full 0 4.750% 360 12 Group 4 0059971469 Loan Paid in Full 0 5.375% 360 11 Group 4 0060222285 Loan Paid in Full 0 5.875% 360 12 Group 4 0060268835 Loan Paid in Full 0 5.500% 360 12 Group 4 0060342660 Loan Paid in Full 0 5.375% 360 12 Group 4 0060391826 Loan Paid in Full 0 5.250% 360 11 Group 4 0060511923 Loan Paid in Full 0 6~~.250%~~ ~~360 8 Group 4 0061172780 Loan Paid in Full (1) 5.375% 360 10 Group 4 0061272617 Loan Paid in Full 0~~ 6.500% ~~360 9 Group 4 0061331712 Loan Paid in Full 0~~ 5,051.~~875%~~98 ~~360 10~~ Group 4 ~~0064433796~~0065611343 ~~Loan Paid in Full 0 5~~258,200.~~625%~~00 ~~360~~01-Apr-2005 117 ~~Group 4 0066584463 Loan Paid in Full 0~~ 5.~~875% 360 12 Group 4 0067900024 Loan Paid in Full 0 5.875% 360 10 Group 4 0068100430 Loan Paid in Full 0 6.~~375% ~~360 11 Group 4 0068231150 Loan Paid in Full 1 5.875% 360 11 Group 4 0068245748 Loan Paid in Full 1 6.375% 360~~ 9 ~~Group 4 0070003562 Loan Paid in Full 0 5~~,682.~~875%~~47 ~~360 7~~ Group 4 ~~0077258011~~0066755196 ~~Loan Paid in Full 0 6~~247,475.~~625%~~00 ~~360~~01-Jul-2005 ~~11 Group~~ 4 ~~0077668218 Loan Paid in Full 0 5.125% 360 10 Group~~ 4 ~~0077832302 Loan Paid in Full 0 6~~.~~000~~750% ~~360 10 Group 4 0077851441 Loan Paid in Full 0 6.375% 360 10 Group 4 0077959551 Loan Paid in Full 0~~ 5,413.~~750%~~50 ~~360 9~~ Group 4 ~~0078006429~~0083968231 ~~Loan Paid in Full 0 6~~287,842.~~500%~~92 ~~360~~01-Jun-2005 ~~10 Group 4 0082034469 Loan Paid in Full 0~~ 5~~.750%~~ 360 8 Group 4 0082656325 Loan Paid in Full 0 6.125% 360 10 Group 4 0083153440 Loan Paid in Full 1 6.500% 360 9 Group 4 0083386447 Loan Paid in Full 0 6.125% 360 9 Group 4 0083512520 Loan Paid in Full (1) 6.500% 360 9 Group 4 0083716791 Loan Paid in Full 0 5.875% ~~360~~ 9 ~~Group 4 0083986176 Loan Paid in Full 0 6~~,236.~~500%~~06 ~~360 9~~ Group 4 ~~0084474026~~0085851182 ~~Loan Paid in Full 0 5.250% 360 9 Group 4 0084910749 Loan Paid in Full 0 6.~~125~~% 360 8 Group 4 0086227296 Loan Paid in Full 0 5~~,200.~~875%~~00 ~~360~~01-Jul-2005 ~~8 Group~~ 4 ~~0090411257 Loan Paid in Full 0~~ 5.~~625~~500% ~~360 8 Group 4 0141901264 Loan Paid in Full 0 5~~3,208.~~625%~~20 ~~360 10~~ Group ~~4 0142890789 Loan Paid in Full 0 6.375% 360 11 Group 4 0142894013 Loan Paid in Full 0 6.000% 360 10 Group 4 0142935816 Loan Paid in Full (1)~~ 5~~.375%~~ ~~360~~0079224594 9 Group 4 0142976620 Loan Paid in Full 0 5.750% 360 9 Group 4 3000651292 Loan Paid in Full 0 5.375% 360 11 Group 5 0000133135 Loan Paid in Full 0 6.375% 360 9 Group 5 0000716689 Loan Paid in Full 0 6.625% 360 10 Group 5 0007646383 Loan Paid in Full 0 6.625% 360 8 Group 5 0008625121 Loan Paid in Full 0 6.000% 360 8 Group 5 0051451581 Loan Paid in Full 0 6.892,500~~% 360 9 Group 5 0053267480 Loan Paid in Full (1) 6~~.~~125%~~00 ~~360~~01-Aug-2005 73 ~~Group~~ 5 ~~0058659336 Loan Paid in Full (1) 5~~.625% 360 13 Group 5 0066887549 Loan Paid in Full 0 5.875% 360 11 Group 5 0084084924 Loan Paid in Full (1) 5.875% 360 8 Group 5 0085261835 Loan Paid in Full (1) 6.375% 360 7 Group 5 0086265094 Loan Paid in Full 0 6.250% ~~360 7 Group 5 0086778809 Loan Paid in Full 0 5~~18,593.~~875%~~75 ~~360 7~~ Group ~~5 0134089804 Loan Paid in Full 0 5.500% 360 9 Group 5 0134751189 Loan Paid in Full 0~~ 6~~.125%~~ ~~360~~0062875808 ~~11 Group 5 0142198977 Loan Paid in Full 0 6~~334,823.~~000%~~61 ~~360~~01-May-2005 ~~11 Group 5 0142810449 Loan Paid in Full 0 5.500% 360 12 Group 5 0142854405 Loan Paid in Full 0 5.875% 360 10 Group 5 0142897842 Loan Paid in Full 0~~ 6~~.000%~~ ~~360 10 Group 6 0042190668 Loan Paid in Full 0~~ 5.~~875% 360 8 Group 6 0078557919 Loan Paid in Full 1 5.~~500% 360 8 Group 6 0084733650 Loan Paid in Full 0 5.625% 360 8 Group 6 0085034775 Loan Paid in Full (1) 5.875% 360 9 Group 6 0201581337 Loan Paid in Full (1) 6.000% 360 10 Group 7 0045844713 Loan Paid in Full 0 5.875% 360 7 Group 7 0078158640 Loan Paid in Full 0 5.875% 360 6 Group 7 0084335607 Loan Paid in Full 0 6.375% 360 9 Group 7 0084337039 Loan Paid in Full 0 6.375% 360 8 Group 7 0084675784 Loan Paid in Full (1) 6.875% 360 10 Group 7 0085952780 Loan Paid in Full 0 5.375% 360 7 Group 7 0088367542 Loan Paid in Full 0 6.125% 360 6 Group 7 0201595410 Loan Paid in Full (1) 6.875% 360 11,684.41

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.893%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~29.689%~~Bankruptcy ~~Current~~Loans Month ~~1,631.810%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~3.312%~~Bankruptcy 34 ~~Month~~Jan-05 ~~Average 33.049% 3 Month Average 2,056.474% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0486,300.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~485,720.33 ~~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~~05 160.~~078~~000% ~~N/A Mar-2005 2,573.826% N/A~~ Apr-~~2005~~05 240.~~516~~011% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~2,980.242%~~Total ~~N/A~~ May-~~2005~~05 240.~~060~~068% ~~N/A~~Loans ~~May-2005~~in ~~2,354.874%~~Bankruptcy ~~N/A~~27 Jun-~~2005~~05 330.~~080~~087% ~~N/A~~Original ~~Jun-2005~~Principal 2Balance 5,~~708~~326,765.~~334%~~00 ~~N/A~~ Jul-~~2005~~05 280.~~999~~105% ~~N/A~~Current ~~Jul-2005~~Principal 2Balance 5,~~041~~313,436.~~393%~~96 ~~N/A~~ Aug-~~2005~~05 400.~~460~~142% ~~N/A Aug~~Sep-~~2005~~05 ~~2,496~~0.~~218~~188% ~~N/A Sep~~Oct-~~2005~~05 290.~~689~~283% ~~N/A Sep~~Nov-~~2005~~05 ~~1,631~~0.~~810~~391% ~~N/A~~Dec-05 *The0.429% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 1 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.304%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~24.403%~~Bankruptcy ~~Current~~Loans Month ~~1,373.850%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~4.055%~~Bankruptcy 31 ~~Month~~Jan-05 ~~Average 37.733% 3 Month Average 2,436.053% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 043,100.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~43,100.00 ~~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~~05 200.~~671~~000% ~~N/A Mar-2005 3,538.832% N/A~~ Apr-~~2005~~05 230.~~357~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~2,988.296%~~Total ~~N/A~~ May-~~2005~~05 280.~~372~~000% ~~N/A~~Loans ~~May-2005~~in ~~2,891.223%~~Bankruptcy ~~N/A~~9 Jun-~~2005~~05 380.~~724~~055% ~~N/A~~Original ~~Jun-2005~~Principal 3Balance 1,~~283~~525,450.~~491%~~00 ~~N/A~~ Jul-~~2005~~05 320.~~951~~109% ~~N/A~~Current ~~Jul-2005~~Principal 2Balance 1,~~393~~525,070.~~491%~~30 ~~N/A~~ Aug-~~2005~~05 550.~~846~~185% ~~N/A Aug~~Sep-~~2005~~05 ~~3,540~~0.~~818~~265% ~~N/A Sep~~Oct-~~2005~~05 240.~~403~~389% ~~N/A Sep~~Nov-~~2005~~05 ~~1,373~~0.~~850~~449% ~~N/A~~Dec-05 *The0.431% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 2 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~4.368%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~41.492%~~Bankruptcy ~~Current~~Loans Month ~~2,158.642%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~4.102%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 39.459% 3 Month Average 2,293.604% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~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~~05 110.~~204~~000% ~~N/A Mar-2005 1,521.287% N/A~~ Apr-~~2005~~05 220.~~127~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~2,367.282%~~Total ~~N/A~~ May-~~2005~~05 270.~~681~~072% ~~N/A~~Loans ~~May-2005~~in Bankruptcy 2~~,442.924%~~ ~~N/A~~ Jun-~~2005~~05 200.~~985~~074% ~~N/A~~Original ~~Jun-2005~~Principal 1Balance 313,~~575~~600.~~628%~~00 ~~N/A~~ Jul-~~2005~~05 350.~~899~~076% ~~N/A~~Current ~~Jul-2005~~Principal 2Balance 313,~~347~~600.~~142%~~00 ~~N/A~~ Aug-~~2005~~05 400.~~986~~080% ~~N/A Aug~~Sep-~~2005~~05 ~~2,375~~0.~~027~~083% ~~N/A Sep~~Oct-~~2005~~05 410.~~492~~086% ~~N/A Sep~~Nov-~~2005~~05 ~~2,158~~0.~~642~~224% ~~N/A~~Dec-05 *The0.234% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 3 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.932%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~30.032%~~Bankruptcy ~~Current~~Loans Month ~~1,481.487%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~3.528%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 34.042% 3 Month Average 1,873.982% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~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~~05 470.~~595~~000% ~~N/A Mar-2005 6,182.559% N/A~~ Apr-~~2005~~05 740.~~351~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~7,490.832%~~Total ~~N/A~~ May-~~2005~~05 300.~~786~~000% ~~N/A~~Loans ~~May-2005~~in ~~2,597.299%~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 860.~~041~~000% ~~N/A~~Original ~~Jun-2005~~Principal ~~6,219~~Balance 0.~~365%~~00 ~~N/A~~ Jul-~~2005~~05 220.~~493~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~1,413~~Balance 0.~~386%~~00 ~~N/A~~ Aug-~~2005~~05 490.~~600~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~2,727~~0.~~072~~000% ~~N/A Sep~~Oct-~~2005~~05 300.~~032~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~1,481~~0.~~487~~000% ~~N/A~~Dec-05 *The0.000% ~~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~~12 ~~CPR PSA Current~~ Month ~~2.775%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~28.660%~~Bankruptcy ~~Current~~Loans Month ~~1,482.420%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.907%~~Bankruptcy 3 ~~Month~~Jan-05 ~~Average 29.701% 3 Month Average 1,718.999% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0443,200.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~442,620.33 ~~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~~05 160.~~068~~000% ~~N/A Mar-2005 2,178.402% N/A~~ Apr-~~2005~~05 240.~~667~~037% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~2,640.983%~~Total ~~N/A~~ May-~~2005~~05 170.~~670~~105% ~~N/A~~Loans ~~May-2005~~in ~~1,558.180%~~Bankruptcy ~~N/A~~14 Jun-~~2005~~05 260.~~855~~108% ~~N/A~~Original ~~Jun-2005~~Principal Balance 2,~~010~~556,175.~~905%~~00 ~~N/A~~ Jul-~~2005~~05 250.~~339~~110% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 2,~~650~~550,370.~~798%~~27 ~~N/A~~ Aug-~~2005~~05 350.~~104~~155% ~~N/A Aug~~Sep-~~2005~~05 ~~2,023~~0.~~778~~225% ~~N/A Sep~~Oct-~~2005~~05 280.~~660~~317% ~~N/A Sep~~Nov-~~2005~~05 ~~1,482~~0.~~420~~550% ~~N/A~~Dec-05 *The0.687% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 5 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~3.688%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~36.299%~~Bankruptcy ~~Current~~Loans Month ~~2,061.715%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~3.012%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 30.602% 3 Month Average 1,957.140% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~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~~05 130.~~696~~000% ~~N/A Mar-2005 2,437.340% N/A~~ Apr-~~2005~~05 200.~~926~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~2,738.893%~~Total ~~N/A~~ May-~~2005~~05 350.~~318~~203% ~~N/A~~Loans ~~May-2005~~in ~~3,670.292%~~Bankruptcy ~~N/A~~2 Jun-~~2005~~05 330.~~522~~210% ~~N/A~~Original ~~Jun-2005~~Principal 2Balance 931,~~886~~540.~~538%~~00 ~~N/A~~ Jul-~~2005~~05 260.~~873~~215% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 924,~~977~~396.~~872%~~39 ~~N/A~~ Aug-~~2005~~05 280.~~633~~222% ~~N/A Aug~~Sep-~~2005~~05 ~~1,831~~0.~~834~~230% ~~N/A Sep~~Oct-~~2005~~05 360.~~299~~457% ~~N/A Sep~~Nov-~~2005~~05 ~~2,061~~0.~~715~~500% ~~N/A~~Dec-05 *The0.522% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 6 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.695%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~27.954%~~Bankruptcy ~~Current~~Loans Month ~~1,558.807%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~1.798%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 19.147% 3 Month Average 1,159.396% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~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~~05 160.~~676~~000% ~~N/A Mar-2005 2,830.584% N/A~~ Apr-~~2005~~05 260.~~522~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~3,373.034%~~Total ~~N/A~~ May-~~2005~~05 60.~~899~~000% ~~N/A~~Loans ~~May-2005~~in ~~699.550%~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 290.~~959~~000% ~~N/A~~Original ~~Jun-2005~~Principal ~~2,521~~Balance 0.~~134%~~00 ~~N/A~~ Jul-~~2005~~05 70.~~257~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~522~~Balance 0.~~311%~~00 ~~N/A~~ Aug-~~2005~~05 220.~~229~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~1,397~~0.~~071~~000% ~~N/A Sep~~Oct-~~2005~~05 270.~~954~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~1,558~~0.~~807~~000% ~~N/A~~Dec-05 *The0.000% ~~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 7 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.266%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~24.049%~~Bankruptcy ~~Current~~Loans Month ~~1,545.247%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.324%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 24.422% 3 Month Average 1,854.590% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~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~~05 0.~~095~~000% ~~N/A Mar-2005 26.509% N/A~~ Apr-~~2005~~05 200.~~384~~000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~3,672.932%~~Total ~~N/A~~ May-~~2005~~05 90.~~377~~000% ~~N/A~~Loans ~~May-2005~~in ~~1,246.293%~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 290.~~260~~000% ~~N/A~~Original ~~Jun-2005~~Principal ~~3,070~~Balance 0.~~743%~~00 ~~N/A~~ Jul-~~2005~~05 300.~~860~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~2,665~~Balance 0.~~332%~~00 ~~N/A~~ Aug-~~2005~~05 180.~~356~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~1,353~~0.~~193~~000% ~~N/A Sep~~Oct-~~2005~~05 240.~~049~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~1,545~~0.~~247~~000% ~~N/A~~Dec-05 *The0.000% ~~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~~014% 3 Month Average 0.~~000~~824% 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.~~000~~042% N/A ~~Jul~~Oct-2005 02.~~000~~473% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~166% 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.~~000~~498% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~047% 3 Month Average 02.~~000~~814% 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.~~000~~140% N/A ~~Jul~~Oct-2005 08.~~000~~442% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~555% 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 01.~~000~~666% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 7 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · STRUCTURED ASSET MORT INV II INC BEAR STEARNS ALT A TR 05 2