8-K 1 arm05009_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 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-9 (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-28 Pooling and Servicing Agreement) (Commission 54-2179679 (State or other File Number) 54-2179732 jurisdiction 54-2179733 of Incorporation) 54-2179734 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 ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-9 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert , Series 2005-9 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. ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/5/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-9 Trust, relating to the December 27, 2005 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 11/30/2005 Distribution Date: 12/27/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series ARMT 2005-9 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

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 8/31/2005 Distribution Date: 9/26/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series ARMT 2005-9 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~~ 1-A-1 007036RR9 ~~SEN~~ 5.~~26508~~25202% 2823,~~100~~619,~~000~~401.0040 ~~123~~103,~~290~~374.6156 1-A-2 007036RS7 ~~SEN~~ 5.~~26508~~25202% 31,100,000.00 136,~~453~~114.3075 1-A-3 007036RT5 ~~SEN~~ 5.~~26508~~25202% 23,960,000.00 ~~105~~104,~~126~~865.0825 1-A-4 007036RU2 ~~SEN~~ 5.~~12998~~11692% 23,130,000.00 98,~~880~~628.3556 1-A-5 007036RW8 ~~SEN~~ 5.~~26508~~25202% 11,~~810~~312,~~000~~155.0071 5149,~~817~~509.1569 1-A-X 007036RV0 ~~SEN~~ 0.13510% 0.00 2,604.05 AR 007036SS6 ~~SEN~~ 5.~~26508~~26175% 500.00 0.2200 ARL 007036ST4 ~~SEN~~ 5.~~26508~~26175% 500.00 0.2200 2-A-1 007036RX6 ~~SEN~~ 5.~~42942~~42692% 47,~~839~~215,~~000~~529.0005 ~~216~~213,~~448~~529.2823 2-A-2 007036RY4 ~~SEN~~ 5.~~42942~~42692% 6,~~216~~134,~~000~~988.0079 2827,~~124~~745.3910 3-A-1 007036RZ1 ~~SEN~~ 5.~~39226~~38483% 3534,~~530~~662,~~000~~359.0003 ~~159~~155,~~655~~542.7649 3-A-2 007036SA5 ~~SEN~~ 5.~~29996~~29253% 19,970,000.00 88,~~200~~076.1356 3-A-X 007036SB3 ~~SEN~~ 0.09230% 0.00 1,536.03 4-A-1 007036SC1 ~~SEN~~ 5.~~36772~~36646% ~~206~~200,~~050~~665,~~000~~204.0011 ~~921~~897,~~681~~384.7010 4-A-2 007036SD9 ~~SEN~~ 5.~~36772~~36646% 9,~~710~~456,~~000~~244.0027 4342,~~433~~288.7776 C-B-1 007036SP2 ~~SUB~~ 5.~~35098~~34565% 13,~~405~~399,~~000~~939.0078 59,~~774~~692.9184 C-B-2 007036SQ0 ~~SUB~~ 5.~~35098~~34565% 4,~~705~~703,~~000~~223.0092 20,~~980~~951.3050 C-B-3 007036SR8 ~~SUB~~ 5.~~35098~~34565% 2,~~120~~119,~~000~~199.0073 9,~~453~~440.4042 C-B-4 007036SU1 ~~SUB~~ 5.~~35098~~34565% 1,~~645~~644,~~000~~379.0003 7,~~335~~325.3023 C-B-5 007036SV9 ~~SUB~~ 5.~~35098~~34565% 1,~~645~~644,~~000~~379.0003 7,~~335~~325.3023 C-B-6 007036SW7 ~~SUB~~ 5.~~35098~~34565% 2,~~115~~114,~~000~~201.0061 9,~~431~~418.1015 C-B-7 007036SZ0 ~~SUB~~ 5.~~35098~~34565% 1,416,~~791~~256.0018 6,~~317~~309.6801 5-A-1 007036SE7 ~~SEN 3~~4.~~94000~~46375% ~~315~~275,~~500~~514,~~000~~981.0012 ~~932~~1,~~302~~093,182.5121 5-A-2-1 007036SF4 ~~SEN 3~~4.~~79000~~31375% 6653,~~000~~706,~~000~~666.0015 ~~187~~205,~~605~~935.0024 5-A-2-2 007036SG2 ~~SEN~~ 4.~~02000~~54375% 31,000,000.00 93125,~~465~~205.0054 5-A-3 007036SH0 ~~SEN 3~~4.~~99000~~51375% 4540,~~820~~012,~~000~~983.0095 ~~137~~160,~~116~~540.3598 5-M-1 007036SJ6 ~~MEZ~~ 4.~~19000~~71375% 17,860,000.00 5674,~~125~~833.0539 5-M-2 007036SK3 ~~MEZ~~ 4.~~32000~~84375% 10,910,000.00 3546,~~348~~973.4061 5-M-3 007036SL1 ~~MEZ~~ 5.~~02000~~54375% 5,210,000.00 1925,~~615~~673.6572 5-M-4 007036SM9 ~~MEZ~~ 5.~~47000~~99375% 2,480,000.00 1013,~~174~~212.2089 5-M-5 007036SN7 ~~MEZ 5~~6.~~87000~~39375% 1,239,000.00 57,~~454~~041.7065 5-X 007036SX5 ~~SEN~~ 0.00000% ~~970~~2,562,658.8233 0.00 P 007036SY3 ~~SEN~~ 0.00000% 0.00 1557,~~829~~612.2271 Totals ~~966~~898,~~486~~763,~~861~~751.8219 3,~~590~~851,~~916~~873.1145

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A-1 2381,~~949,317~~129.4200 0.00 2523,~~150~~238,~~682~~272.5840 3484,~~072,608~~503.0356 0.00 1-A-2 0.00 0.00 31,100,000.00 136,~~453~~114.3075 0.00 1-A-3 0.00 0.00 23,960,000.00 ~~105~~104,~~126~~865.0825 0.00 1-A-4 0.00 0.00 23,130,000.00 98,~~880~~628.3556 0.00 1-A-5 ~~327~~42,~~701~~347.9467 0.00 11,~~482~~269,~~298~~808.0604 ~~379~~91,~~519~~857.0936 0.00 1-A-X 0.00 0.00 0.00 2,604.05 0.00 AR 500.00 0.00 0.00 500.2200 0.00 ARL 500.00 0.00 0.00 500.2200 0.00 2-A-1 ~~165~~21,~~017~~306.9553 0.00 47,~~673~~194,~~982~~222.0552 ~~381~~234,~~466~~835.2376 0.00 2-A-2 212,~~441~~768.7448 0.00 6,~~194~~132,~~558~~220.2631 4930,~~566~~513.1358 0.00 3-A-1 1654,~~800~~131.4638 0.00 3534,~~513~~608,~~199~~227.5465 ~~176~~209,~~456~~673.2287 0.00 3-A-2 0.00 0.00 19,970,000.00 88,~~200~~076.1356 0.00 3-A-X 0.00 0.00 0.00 1,536.03 0.00 4-A-1 1,~~105~~719,~~393~~337.7926 0.00 ~~204~~198,~~944~~945,~~606~~866.2185 2,~~027~~616,~~075~~721.4936 0.00 4-A-2 5281,~~091~~022.1188 0.00 9,~~657~~375,~~908~~221.8939 95123,~~524~~311.8864 0.00 C-B-1 142,520.8430 0.00 13,~~404~~397,~~985~~419.1649 5962,~~789~~213.7514 0.00 C-B-2 5884.2160 0.00 4,~~704~~702,~~994~~339.7933 2021,~~985~~836.5110 0.00 C-B-3 2398.3558 0.00 2,~~119~~118,~~997~~801.6514 9,~~455~~839.7500 0.00 C-B-4 1309.8228 0.00 1,644,~~998~~069.1875 7,~~337~~634.1251 0.00 C-B-5 1309.8228 0.00 1,644,~~998~~069.1875 7,~~337~~634.1251 0.00 C-B-6 2397.3464 0.00 2,~~114~~113,~~997~~803.6697 9,~~433~~815.4479 0.00 C-B-7 1266.5737 0.00 1,~~416~~415,~~789~~989.4381 6,~~319~~575.2538 0.00 5-A-1 914,~~869~~025,~~452~~538.4648 0.00 ~~305~~261,~~630~~489,~~547~~442.5465 1015,~~801~~118,~~754~~720.9769 0.00 5-A-2-1 34,~~034~~312,~~348~~130.3069 0.00 6249,~~965~~394,~~651~~535.7046 34,~~221~~518,~~953~~065.3093 0.00 5-A-2-2 0.00 0.00 31,000,000.00 93125,~~465~~205.0054 0.00 5-A-3 12,~~433~~036,~~338~~926.5506 0.00 4437,~~386~~976,~~661~~057.4588 12,~~570~~197,~~454~~467.9004 0.00 5-M-1 0.00 0.00 17,860,000.00 5674,~~125~~833.0539 0.00 5-M-2 0.00 0.00 10,910,000.00 3546,~~348~~973.4061 0.00 5-M-3 0.00 0.00 5,210,000.00 1925,~~615~~673.6572 0.00 5-M-4 0.00 0.00 2,480,000.00 1013,~~174~~212.2089 0.00 5-M-5 0.00 0.00 1,239,000.00 57,~~454~~041.7065 0.00 5-X 0.00 0.00 13,~~038~~106,~~764~~956.8635 0.00 0.00 P 0.00 0.00 0.00 1557,~~829~~612.2271 0.00 Totals 1822,~~975~~681,~~033~~724.6748 0.00 ~~948~~876,~~549~~626,~~622~~324.1974 2226,~~565~~533,~~949~~597.7893 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~~) 1~~-A-1 28,100,000.00 2823,~~100~~619,~~000~~401.0040 014,720.0057 2366,~~949,317~~408.4243 0.00 0.00 1-A-2 31,100,000.00 31,100,000.00 0.00 0.00 0.00 0.00 1-A-3 23,960,000.00 23,960,000.00 0.00 0.00 0.00 0.00 1-A-4 23,130,000.00 23,130,000.00 0.00 0.00 0.00 0.00 1-A-5 11,810,000.00 11,~~810~~312,~~000~~155.0071 01,635.0062 ~~327~~40,~~701~~712.9405 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 AR 50.00 500.00 0.00 500.00 0.00 0.00 ARL 50.00 500.00 0.00 500.00 0.00 0.00 2-A-1 47,839,000.00 47,~~839~~215,~~000~~529.0005 011,293.0025 ~~165~~10,~~017~~013.9528 0.00 0.00 2-A-2 6,216,000.00 6,~~216~~134,~~000~~988.0079 01,467.0040 211,~~441~~301.7408 0.00 0.00 3-A-1 35,530,000.00 3534,~~530~~662,~~000~~359.0003 03,653.0057 1650,~~800~~477.4681 0.00 0.00 3-A-2 19,970,000.00 19,970,000.00 0.00 0.00 0.00 0.00 3-A-X 0.00 0.00 0.00 0.00 0.00 0.00 4-A-1 206,050,000.00 ~~206~~200,~~050~~665,~~000~~204.0011 ~~468~~46,207.6543 1,~~104~~673,~~925~~129.1483 0.00 0.00 4-A-2 9,710,000.00 9,~~710~~456,~~000~~244.0027 222,177.0850 5278,~~069~~845.0338 0.00 0.00 C-B-1 13,405,000.00 13,~~405~~399,~~000~~939.0078 142,520.8430 0.00 0.00 0.00 C-B-2 4,705,000.00 4,~~705~~703,~~000~~223.0092 5884.2160 0.00 0.00 0.00 C-B-3 2,120,000.00 2,~~120~~119,~~000~~199.0073 2398.3558 0.00 0.00 0.00 C-B-4 1,645,000.00 1,~~645~~644,~~000~~379.0003 1309.8228 0.00 0.00 0.00 C-B-5 1,645,000.00 1,~~645~~644,~~000~~379.0003 1309.8228 0.00 0.00 0.00 C-B-6 2,115,000.00 2,~~115~~114,~~000~~201.0061 2397.3464 0.00 0.00 0.00 C-B-7 1,416,791.00 1,416,~~791~~256.0018 1266.5737 0.00 0.00 0.00 5-A-1 315,500,000.00 ~~315~~275,~~500~~514,~~000~~981.0012 0.00 914,~~869~~025,~~452~~538.4648 0.00 0.00 5-A-2-1 66,000,000.00 6653,~~000~~706,~~000~~666.0015 0.00 34,~~034~~312,~~348~~130.3069 0.00 0.00 5-A-2-2 31,000,000.00 31,000,000.00 0.00 0.00 0.00 0.00 5-A-3 45,820,000.00 4540,~~820~~012,~~000~~983.0095 0.00 12,~~433~~036,~~338~~926.5506 0.00 0.00 5-M-1 17,860,000.00 17,860,000.00 0.00 0.00 0.00 0.00 5-M-2 10,910,000.00 10,910,000.00 0.00 0.00 0.00 0.00 5-M-3 5,210,000.00 5,210,000.00 0.00 0.00 0.00 0.00 5-M-4 2,480,000.00 2,480,000.00 0.00 0.00 0.00 0.00 5-M-5 1,239,000.00 1,239,000.00 0.00 0.00 0.00 0.00 5-X 970.82 ~~970~~2,562,658.8233 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 966,486,861.82 ~~966~~898,~~486~~763,~~861~~751.8219 ~~520~~86,241.6839 1822,~~974~~595,~~512~~483.9909 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 1-A-1 2381,~~949,317~~129.4200 2523,~~150~~238,~~682~~272.5840 0.~~89504208~~826985 2381,~~949,317~~129.4200 1-A-2 0.00 31,100,000.00 1.~~00000000~~000000 0.00 1-A-3 0.00 23,960,000.00 1.~~00000000~~000000 0.00 1-A-4 0.00 23,130,000.00 1.~~00000000~~000000 0.00 1-A-5 ~~327~~42,~~701~~347.9467 11,~~482~~269,~~298~~808.0604 0.~~97225216~~954260 ~~327~~42,~~701~~347.9467 1-A-X 0.00 0.00 0.~~00000000~~000000 0.00 AR 500.00 0.00 0.~~00000000~~000000 500.00 ARL 500.00 0.00 0.~~00000000~~000000 500.00 2-A-1 ~~165~~21,~~017~~306.9553 47,~~673~~194,~~982~~222.0552 0.~~99655056~~986522 ~~165~~21,~~017~~306.9553 2-A-2 212,~~441~~768.7448 6,~~194~~132,~~558~~220.2631 0.~~99655056~~986522 212,~~441~~768.7448 3-A-1 1654,~~800~~131.4638 3534,~~513~~608,~~199~~227.5465 0.~~99952715~~974057 1654,~~800~~131.4638 3-A-2 0.00 19,970,000.00 1.~~00000000~~000000 0.00 3-A-X 0.00 0.00 0.~~00000000~~000000 0.00 4-A-1 1,~~105~~719,~~393~~337.7926 ~~204~~198,~~944~~945,~~606~~866.2185 0.~~99463531~~965522 1,~~105~~719,~~393~~337.7926 4-A-2 5281,~~091~~022.1188 9,~~657~~375,~~908~~221.8939 0.~~99463531~~965522 5281,~~091~~022.1188 C-B-1 142,520.8430 13,~~404~~397,~~985~~419.1649 0.~~99999889~~999435 142,520.8430 C-B-2 5884.2160 4,~~704~~702,~~994~~339.7933 0.~~99999889~~999435 5884.2160 C-B-3 2398.3558 2,~~119~~118,~~997~~801.6514 0.~~99999889~~999434 2398.3558 C-B-4 1309.8228 1,644,~~998~~069.1875 0.~~99999889~~999434 1309.8228 C-B-5 1309.8228 1,644,~~998~~069.1875 0.~~99999889~~999434 1309.8228 C-B-6 2397.3464 2,~~114~~113,~~997~~803.6697 0.~~99999889~~999435 2397.3464 C-B-7 1266.5737 1,~~416~~415,~~789~~989.4381 0.~~99999889~~999435 1266.5737 5-A-1 914,~~869~~025,~~452~~538.4648 ~~305~~261,~~630~~489,~~547~~442.5465 0.~~96871806~~828810 914,~~869~~025,~~452~~538.4648 5-A-2-1 34,~~034~~312,~~348~~130.3069 6249,~~965~~394,~~651~~535.7046 0.~~95402503~~748402 34,~~034~~312,~~348~~130.3069 5-A-2-2 0.00 31,000,000.00 1.~~00000000~~000000 0.00 5-A-3 12,~~433~~036,~~338~~926.5506 4437,~~386~~976,~~661~~057.4588 0.~~96871806~~828810 12,~~433~~036,~~338~~926.5506 5-M-1 0.00 17,860,000.00 1.~~00000000~~000000 0.00 5-M-2 0.00 10,910,000.00 1.~~00000000~~000000 0.00 5-M-3 0.00 5,210,000.00 1.~~00000000~~000000 0.00 5-M-4 0.00 2,480,000.00 1.~~00000000~~000000 0.00 5-M-5 0.00 1,239,000.00 1.~~00000000~~000000 0.00 5-X 0.00 13,~~038~~106,~~764~~956.8635 13,~~069~~200.~~98708308~~342339 0.00 P 0.00 0.00 0.~~00000000~~000000 0.00 P 0.00 0.00 0.~~00000000~~000000 0.00 Totals 1822,~~975~~681,~~033~~724.6748 ~~948~~876,~~549~~626,~~622~~324.1974 0.~~98144078~~907024 1822,~~975~~681,~~033~~724.6748

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 28,100,000.00 ~~1000~~840.~~00000000~~548093 0.~~00000000~~523864 ~~104~~13.~~95791530~~039446 0.~~00000000~~000000 1-A-2 31,100,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-3 23,960,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-4 23,130,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-5 11,810,000.00 ~~1000~~957.~~00000000~~845530 0.~~00000000~~138494 273.~~74783573~~447252 0.~~00000000~~000000 1-A-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AR 50.00 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 ARL 50.00 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 ~~1000~~0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 47,839,000.00 ~~1000~~986.~~00000000~~967308 0.~~00000000~~236068 30.~~44944397~~209312 0.~~00000000~~000000 2-A-2 6,216,000.00 ~~1000~~986.~~00000000~~967309 0.~~00000000~~236068 30.~~44944337~~209311 0.~~00000000~~000000 3-A-1 35,530,000.00 ~~1000~~975.~~00000000~~580046 0.~~00000000~~102831 01.~~47285280~~420710 0.~~00000000~~000000 3-A-2 19,970,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-1 206,050,000.00 ~~1000~~973.~~00000000~~866557 0.~~00227445~~224253 58.~~36241272~~120019 0.~~00000000~~000000 4-A-2 9,710,000.00 ~~1000~~973.~~00000000~~866557 0.~~00227394~~224253 58.~~36241298~~120019 0.~~00000000~~000000 C-B-1 13,405,000.00 ~~1000~~999.~~00000000~~622512 0.~~00110705~~188012 0.~~00000000~~000000 0.~~00000000~~000000 C-B-2 4,705,000.00 ~~1000~~999.~~00000000~~622512 0.~~00110733~~188013 0.~~00000000~~000000 0.~~00000000~~000000 C-B-3 2,120,000.00 ~~1000~~999.~~00000000~~622514 0.~~00110849~~188009 0.~~00000000~~000000 0.~~00000000~~000000 C-B-4 1,645,000.00 ~~1000~~999.~~00000000~~622511 0.~~00110638~~188012 0.~~00000000~~000000 0.~~00000000~~000000 C-B-5 1,645,000.00 ~~1000~~999.~~00000000~~622511 0.~~00110638~~188012 0.~~00000000~~000000 0.~~00000000~~000000 C-B-6 2,115,000.00 ~~1000~~999.~~00000000~~622511 0.~~00110638~~188009 0.~~00000000~~000000 0.~~00000000~~000000 C-B-7 1,416,791.00 ~~1000~~999.~~00000000~~622513 0.~~00110814~~188009 0.~~00000000~~000000 0.~~00000000~~000000 5-A-1 315,500,000.00 ~~1000~~873.~~00000000~~264599 0.~~00000000~~000000 3144.~~28194124~~454956 0.~~00000000~~000000 5-A-2-1 66,000,000.00 ~~1000~~813.~~00000000~~737366 0.~~00000000~~000000 4565.~~97497424~~335313 0.~~00000000~~000000 5-A-2-2 31,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-A-3 45,820,000.00 ~~1000~~873.~~00000000~~264600 0.~~00000000~~000000 3144.~~28194129~~454955 0.~~00000000~~000000 5-M-1 17,860,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-M-2 10,910,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-M-3 5,210,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-M-4 2,480,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-M-5 1,239,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-X 970.82 ~~1000~~2639684.~~00000000~~318411 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 ~~104~~13.~~95791530~~563310 ~~895~~826.~~04208470~~984783 0.~~89504208~~826985 ~~104~~13.~~95791530~~563310 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-5 0.~~00000000~~000000 273.~~74783573~~585747 ~~972~~954.~~25216427~~259783 0.~~97225216~~954260 273.~~74783573~~585747 1-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AR 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 ARL 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~1,000~~0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 30.~~44944397~~445380 ~~996~~986.~~55055603~~521928 0.~~99655056~~986522 30.~~44944397~~445380 2-A-2 0.~~00000000~~000000 30.~~44944337~~445380 ~~996~~986.~~55055663~~521929 0.~~99655056~~986522 30.~~44944337~~445380 3-A-1 0.~~00000000~~000000 01.~~47285280~~523540 ~~999~~974.~~52714720~~056506 0.~~99952715~~974057 01.~~47285280~~523540 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-1 0.~~00000000~~000000 58.~~36468716~~344272 ~~994~~965.~~63531284~~522285 0.~~99463531~~965522 58.~~36468716~~344272 4-A-2 0.~~00000000~~000000 58.~~36468692~~344272 ~~994~~965.~~63531308~~522285 0.~~99463531~~965522 58.~~36468692~~344272 C-B-1 0.~~00000000~~000000 0.~~00110705~~188012 999.~~99889295~~434501 0.~~99999889~~999435 0.~~00110705~~188012 C-B-2 0.~~00000000~~000000 0.~~00110733~~188013 999.~~99889267~~434502 0.~~99999889~~999435 0.~~00110733~~188013 C-B-3 0.~~00000000~~000000 0.~~00110849~~188009 999.~~99889151~~434500 0.~~99999889~~999434 0.~~00110849~~188009 C-B-4 0.~~00000000~~000000 0.~~00110638~~188012 999.~~99889362~~434498 0.~~99999889~~999434 0.~~00110638~~188012 C-B-5 0.~~00000000~~000000 0.~~00110638~~188012 999.~~99889362~~434498 0.~~99999889~~999434 0.~~00110638~~188012 C-B-6 0.~~00000000~~000000 0.~~00110638~~188009 999.~~99889362~~434501 0.~~99999889~~999435 0.~~00110638~~188009 C-B-7 0.~~00000000~~000000 0.~~00110814~~188009 999.~~99889186~~434504 0.~~99999889~~999435 0.~~00110814~~188009 5-A-1 0.~~00000000~~000000 3144.~~28194124~~454956 ~~968~~828.~~71805876~~809644 0.~~96871806~~828810 3144.~~28194124~~454956 5-A-2-1 0.~~00000000~~000000 4565.~~97497424~~335313 ~~954~~748.~~02502576~~402052 0.~~95402503~~748402 4565.~~97497424~~335313 5-A-2-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-A-3 0.~~00000000~~000000 3144.~~28194129~~454955 ~~968~~828.~~71805871~~809644 0.~~96871806~~828810 3144.~~28194129~~454955 5-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-X 0.~~00000000~~000000 0.~~00000000~~000000 13,~~069~~200,~~987~~342.~~08308440~~339466 ~~1069~~3200.~~98708308~~342339 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~28,100,000.00~~11/01/05 - 11/30/05 30 5.~~26508~~25202% 2823,~~100~~619,~~000~~401.0040 ~~123~~103,~~290~~374.6156 0.00 ~~0.00~~ 1-A-2 ~~31,100,000.00~~11/01/05 - 11/30/05 30 5.~~26508~~25202% 31,100,000.00 136,~~453~~114.3175 0.00 ~~0.00~~ 1-A-3 ~~23,960,000.00~~11/01/05 - 11/30/05 30 5.~~26508~~25202% 23,960,000.00 ~~105~~104,~~126~~865.0826 0.00 ~~0.00~~ 1-A-4 ~~23,130,000.00~~11/01/05 - 11/30/05 30 5.~~12998~~11692% 23,130,000.00 98,~~880~~628.3556 0.00 ~~0.00~~ 1-A-5 11~~,810,000.00~~/01/05 - 11/30/05 30 5.~~26508~~25202% 11,~~810~~312,~~000~~155.0071 5149,~~817~~509.1669 0.00 ~~0.00~~ 1-A-X ~~0.00~~11/01/05 - 11/30/05 30 0.13510% 23,130,000.00 2,604.05 0.00 ~~0.00~~ AR ~~50.00~~N/A N/A 5.~~26508~~26175% 500.00 0.~~22 0.~~00 0.00 ARL ~~50.00~~N/A N/A 5.~~26508~~26175% 500.00 0.~~22 0.~~00 0.00 2-A-1 ~~47,839,000.00~~11/01/05 - 11/30/05 30 5.~~42942~~42692% 47,~~839~~215,~~000~~529.0005 ~~216~~213,~~448~~529.2724 0.00 ~~0.00~~ 2-A-2 ~~6,216,000.00~~11/01/05 - 11/30/05 30 5.~~42942~~42692% 6,~~216~~134,~~000~~988.0079 2827,~~124~~745.3910 0.00 ~~0.00~~ 3-A-1 ~~35,530,000.00~~11/01/05 - 11/30/05 30 5.~~39226~~38483% 3534,~~530~~662,~~000~~359.0003 ~~159~~155,~~655~~542.7648 0.00 ~~0.00~~ 3-A-2 ~~19,970,000.00~~11/01/05 - 11/30/05 30 5.~~29996~~29253% 19,970,000.00 88,~~200~~076.1355 0.00 ~~0.00~~ 3-A-X ~~0.00~~11/01/05 - 11/30/05 30 0.09230% 19,970,000.00 1,536.03 0.00 ~~0.00~~ 4-A-1 ~~206,050,000.00~~11/01/05 - 11/30/05 30 5.~~36772~~36646% ~~206~~200,~~050~~665,~~000~~204.0011 ~~921~~897,~~681~~384.6810 0.00 ~~0.00~~ 4-A-2 ~~9,710,000.00~~11/01/05 - 11/30/05 30 5.~~36772~~36646% 9,~~710~~456,~~000~~244.0027 4342,~~433~~288.7776 0.00 ~~0.00~~ C-B-1 ~~13,405,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 13,~~405~~399,~~000~~939.0078 59,~~774~~692.9184 0.00 ~~0.00~~ C-B-2 ~~4,705,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 4,~~705~~703,~~000~~223.0092 20,~~980~~951.3050 0.00 ~~0.00~~ C-B-3 ~~2,120,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 2,~~120~~119,~~000~~199.0073 9,~~453~~440.4042 0.00 ~~0.00~~ C-B-4 ~~1,645,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 1,~~645~~644,~~000~~379.0003 7,~~335~~325.3023 0.00 ~~0.00~~ C-B-5 ~~1,645,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 1,~~645~~644,~~000~~379.0003 7,~~335~~325.3023 0.00 ~~0.00~~ C-B-6 ~~2,115,000.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 2,~~115~~114,~~000~~201.0061 9,~~431~~418.1015 0.00 ~~0.00~~ C-B-7 ~~1,416,791.00~~11/01/05 - 11/30/05 30 5.~~35098~~34565% 1,416,~~791~~256.0018 6,~~317~~309.6801 0.00 ~~0.00~~ 5-A-1 ~~315,500,000.00~~11/25/05 3- 12/26/05 32 4.~~94000~~46375% ~~315~~275,~~500~~514,~~000~~981.0012 ~~932~~1,~~302~~093,182.5022 0.00 ~~0.00~~ 5-A-2-1 ~~66,000,000.00~~11/25/05 3- 12/26/05 32 4.~~79000~~31375% 6653,~~000~~706,~~000~~666.0015 ~~187~~205,~~605~~935.0023 0.00 ~~0.00~~ 5-A-2-2 ~~31,000,000.00~~11/25/05 - 12/26/05 32 4.~~02000~~54375% 31,000,000.00 93125,~~465~~205.0056 0.00 ~~0.00~~ 5-A-3 ~~45,820,000.00~~11/25/05 3- 12/26/05 32 4.~~99000~~51375% 4540,~~820~~012,~~000~~983.0095 ~~137~~160,~~116~~540.3598 0.00 ~~0.00~~ 5-M-1 ~~17,860,000.00~~11/25/05 - 12/26/05 32 4.~~19000~~71375% 17,860,000.00 5674,~~125~~833.0540 0.00 ~~0.00~~ 5-M-2 ~~10,910,000.00~~11/25/05 - 12/26/05 32 4.~~32000~~84375% 10,910,000.00 3546,~~348~~973.4061 0.00 ~~0.00~~ 5-M-3 ~~5,210,000.00~~11/25/05 - 12/26/05 32 5.~~02000~~54375% 5,210,000.00 1925,~~615~~673.6572 0.00 ~~0.00~~ 5-M-4 ~~2,480,000.00~~11/25/05 - 12/26/05 32 5.~~47000~~99375% 2,480,000.00 1013,~~174~~212.2089 0.00 ~~0.00~~ 5-M-5 ~~1,239,000.00~~11/25/05 5- 12/26/05 32 6.~~87000~~39375% 1,239,000.00 57,~~454~~041.7065 0.00 ~~0.00~~ 5-X ~~970.82~~N/A N/A 0.00000% 440,496,~~019,970~~289.8455 0.00 0.00 ~~0.00~~ P ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~966,486,861.82~~ 3,~~575~~794,~~086~~260.8777 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 1-A-1 0.00 0.00 ~~123~~103,~~290~~374.6156 0.00 2523,~~150~~238,~~682~~272.5840 1-A-2 0.00 0.00 136,~~453~~114.3075 0.00 31,100,000.00 1-A-3 0.00 0.00 ~~105~~104,~~126~~865.0825 0.00 23,960,000.00 1-A-4 0.00 0.00 98,~~880~~628.3556 0.00 23,130,000.00 1-A-5 0.00 0.00 5149,~~817~~509.1569 0.00 11,~~482~~269,~~298~~808.0604 1-A-X 0.00 0.00 2,604.05 0.00 23,130,000.00 AR 0.00 0.00 0.2200 0.00 0.00 ARL 0.00 0.00 0.2200 0.00 0.00 2-A-1 0.00 0.00 ~~216~~213,~~448~~529.2823 0.00 47,~~673~~194,~~982~~222.0552 2-A-2 0.00 0.00 2827,~~124~~745.3910 0.00 6,~~194~~132,~~558~~220.2631 3-A-1 0.00 0.00 ~~159~~155,~~655~~542.7649 0.00 3534,~~513~~608,~~199~~227.5465 3-A-2 0.00 0.00 88,~~200~~076.1356 0.00 19,970,000.00 3-A-X 0.00 0.00 1,536.03 0.00 19,970,000.00 4-A-1 0.00 0.00 ~~921~~897,~~681~~384.7010 0.00 ~~204~~198,~~944~~945,~~606~~866.2185 4-A-2 0.00 0.00 4342,~~433~~288.7776 0.00 9,~~657~~375,~~908~~221.8939 C-B-1 0.00 0.00 59,~~774~~692.9184 0.00 13,~~404~~397,~~985~~419.1649 C-B-2 0.00 0.00 20,~~980~~951.3050 0.00 4,~~704~~702,~~994~~339.7933 C-B-3 0.00 0.00 9,~~453~~440.4042 0.00 2,~~119~~118,~~997~~801.6514 C-B-4 0.00 0.00 7,~~335~~325.3023 0.00 1,644,~~998~~069.1875 C-B-5 0.00 0.00 7,~~335~~325.3023 0.00 1,644,~~998~~069.1875 C-B-6 0.00 0.00 9,~~431~~418.1015 0.00 2,~~114~~113,~~997~~803.6697 C-B-7 0.00 0.00 6,~~317~~309.6801 0.00 1,~~416~~415,~~789~~989.4381 5-A-1 0.00 0.00 ~~932~~1,~~302~~093,182.5121 0.00 ~~305~~261,~~630~~489,~~547~~442.5465 5-A-2-1 0.00 0.00 ~~187~~205,~~605~~935.0024 0.00 6249,~~965~~394,~~651~~535.7046 5-A-2-2 0.00 0.00 93125,~~465~~205.0054 0.00 31,000,000.00 5-A-3 0.00 0.00 ~~137~~160,~~116~~540.3598 0.00 4437,~~386~~976,~~661~~057.4588 5-M-1 0.00 0.00 5674,~~125~~833.0539 0.00 17,860,000.00 5-M-2 0.00 0.00 3546,~~348~~973.4061 0.00 10,910,000.00 5-M-3 0.00 0.00 1925,~~615~~673.6572 0.00 5,210,000.00 5-M-4 0.00 0.00 1013,~~174~~212.2089 0.00 2,480,000.00 5-M-5 0.00 0.00 57,~~454~~041.7065 0.00 1,239,000.00 5-X 0.00 0.00 0.00 0.00 ~~482~~420,~~720~~665,~~625~~992.5534 P 0.00 0.00 1557,~~829~~612.2271 0.00 0.00 Totals 0.00 0.00 3,~~590~~851,~~916~~873.1145 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~~ 1-A-1 11/01/05 - 11/30/05 28,100,000.00 5.~~26508~~25202% ~~1000~~840.~~00000000~~548093 43.~~38756619~~678810 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 31,100,000.00 5.~~26508~~25202% 1000.~~00000000~~000000 4.~~38756624~~376680 0.~~00000000~~000000 ~~0.00000000~~ 1-A-3 11/01/05 - 11/30/05 23,960,000.00 5.~~26508~~25202% 1000.~~00000000~~000000 4.~~38756594~~376680 0.~~00000000~~000000 ~~0.00000000~~ 1-A-4 11/01/05 - 11/30/05 23,130,000.00 5.~~12998~~11692% 1000.~~00000000~~000000 4.~~27498271~~264097 0.~~00000000~~000000 ~~0.00000000~~ 1-A-5 11/01/05 - 11/30/05 11,810,000.00 5.~~26508~~25202% ~~1000~~957.~~00000000~~845530 4.~~38756647~~192184 0.~~00000000~~000000 ~~0.00000000~~ 1-A-X 11/01/05 - 11/30/05 0.00 0.13510% 1000.~~00000000~~000000 0.~~11258323~~112583 0.~~00000000~~000000 ~~0.00000000~~ AR N/A 50.00 5.~~26508~~26175% ~~1000~~0.~~00000000~~000000 ~~4.40000000~~ 0.~~00000000~~000000 0.~~00000000~~000000 ARL N/A 50.00 5.~~26508~~26175% ~~1000~~0.~~00000000~~000000 ~~4.40000000~~ 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 11/01/05 - 11/30/05 47,839,000.00 5.~~42942~~42692% ~~1000~~986.~~00000000~~967308 4.~~52451494~~463497 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 6,216,000.00 5.~~42942~~42692% ~~1000~~986.~~00000000~~967309 4.~~52451577~~463497 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 35,530,000.00 5.~~39226~~38483% ~~1000~~975.~~00000000~~580046 4.~~49354799~~377779 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/01/05 - 11/30/05 19,970,000.00 5.~~29996~~29253% 1000.~~00000000~~000000 4.~~41663145~~410443 0.~~00000000~~000000 ~~0.00000000~~ 3-A-X 11/01/05 - 11/30/05 0.00 0.09230% 1000.~~00000000~~000000 0.~~07691688~~076917 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 206,050,000.00 5.~~36772~~36646% ~~1000~~973.~~00000000~~866557 4.~~47309721~~355176 0.~~00000000~~000000 ~~0.00000000~~ 4-A-2 11/01/05 - 11/30/05 9,710,000.00 5.~~36772~~36646% ~~1000~~973.~~00000000~~866557 4.~~47309681~~355176 0.~~00000000~~000000 ~~0.00000000~~ C-B-1 11/01/05 - 11/30/05 13,405,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622512 4.~~45915032~~453028 0.~~00000000~~000000 ~~0.00000000~~ C-B-2 11/01/05 - 11/30/05 4,705,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622512 4.~~45914984~~453029 0.~~00000000~~000000 ~~0.00000000~~ C-B-3 11/01/05 - 11/30/05 2,120,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622514 4.~~45915094~~453028 0.~~00000000~~000000 ~~0.00000000~~ C-B-4 11/01/05 - 11/30/05 1,645,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622511 4.~~45914894~~453027 0.~~00000000~~000000 ~~0.00000000~~ C-B-5 11/01/05 - 11/30/05 1,645,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622511 4.~~45914894~~453027 0.~~00000000~~000000 ~~0.00000000~~ C-B-6 11/01/05 - 11/30/05 2,115,000.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622511 4.~~45914894~~453026 0.~~00000000~~000000 ~~0.00000000~~ C-B-7 11/01/05 - 11/30/05 1,416,791.00 5.~~35098~~34565% ~~1000~~999.~~00000000~~622513 4.~~45914747~~453028 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/25/05 - 12/26/05 315,500,000.00 34.~~94000~~46375% ~~1000~~873.~~00000000~~264599 23.~~95500000~~464920 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2-1 11/25/05 - 12/26/05 66,000,000.00 34.~~79000~~31375% ~~1000~~813.~~00000000~~737366 23.~~84250000~~120231 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2-2 11/25/05 - 12/26/05 31,000,000.00 4.~~02000~~54375% 1000.~~00000000~~000000 34.~~01500000~~038889 0.~~00000000~~000000 ~~0.00000000~~ 5-A-3 11/25/05 - 12/26/05 45,820,000.00 34.~~99000~~51375% ~~1000~~873.~~00000000~~264600 23.~~99250000~~503732 0.~~00000000~~000000 ~~0.00000000~~ 5-M-1 11/25/05 - 12/26/05 17,860,000.00 4.~~19000~~71375% 1000.~~00000000~~000000 34.~~14250000~~190000 0.~~00000000~~000000 ~~0.00000000~~ 5-M-2 11/25/05 - 12/26/05 10,910,000.00 4.~~32000~~84375% 1000.~~00000000~~000000 34.~~24000000~~305555 0.~~00000000~~000000 ~~0.00000000~~ 5-M-3 11/25/05 - 12/26/05 5,210,000.00 5.~~02000~~54375% 1000.~~00000000~~000000 34.~~76500000~~927777 0.~~00000000~~000000 ~~0.00000000~~ 5-M-4 11/25/05 - 12/26/05 2,480,000.00 5.~~47000~~99375% 1000.~~00000000~~000000 45.~~10250000~~327778 0.~~00000000~~000000 ~~0.00000000~~ 5-M-5 11/25/05 - 12/26/05 1,239,000.00 56.~~87000~~39375% 1000.~~00000000~~000000 45.~~40250202~~683333 0.~~00000000~~000000 ~~0.00000000~~ 5-X N/A 970.82 0.00000% ~~510928875~~453736315.~~42489800~~228364 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~38756619~~678810 0.~~00000000~~000000 ~~895~~826.~~04208470~~984783 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~38756592~~376680 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~38756594~~376680 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~27498271~~264097 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~38756562~~192184 0.~~00000000~~000000 ~~972~~954.~~25216427~~259783 1-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~11258323~~112583 0.~~00000000~~000000 1000.~~00000000~~000000 AR 0.~~00000000~~000000 0.~~00000000~~000000 40.~~40000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ARL 0.~~00000000~~000000 0.~~00000000~~000000 40.~~40000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~52451514~~463497 0.~~00000000~~000000 ~~996~~986.~~55055603~~521928 2-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~52451577~~463497 0.~~00000000~~000000 ~~996~~986.~~55055663~~521929 3-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49354799~~377779 0.~~00000000~~000000 ~~999~~974.~~52714720~~056506 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~41663145~~410444 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~07691688~~076917 0.~~00000000~~000000 1000.~~00000000~~000000 4-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~47309731~~355176 0.~~00000000~~000000 ~~994~~965.~~63531284~~522285 4-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~47309681~~355176 0.~~00000000~~000000 ~~994~~965.~~63531308~~522285 C-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45915032~~453028 0.~~00000000~~000000 999.~~99889295~~434501 C-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45914984~~453029 0.~~00000000~~000000 999.~~99889267~~434502 C-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45915094~~453028 0.~~00000000~~000000 999.~~99889151~~434500 C-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45914894~~453027 0.~~00000000~~000000 999.~~99889362~~434498 C-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45914894~~453027 0.~~00000000~~000000 999.~~99889362~~434498 C-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45914894~~453026 0.~~00000000~~000000 999.~~99889362~~434501 C-B-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~45914747~~453028 0.~~00000000~~000000 999.~~99889186~~434504 5-A-1 0.~~00000000~~000000 0.~~00000000~~000000 23.~~95500003~~464920 0.~~00000000~~000000 ~~968~~828.~~71805876~~809644 5-A-2-1 0.~~00000000~~000000 0.~~00000000~~000000 23.~~84250000~~120231 0.~~00000000~~000000 ~~954~~748.~~02502576~~402052 5-A-2-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~01500000~~038888 0.~~00000000~~000000 1000.~~00000000~~000000 5-A-3 0.~~00000000~~000000 0.~~00000000~~000000 23.~~99250000~~503732 0.~~00000000~~000000 ~~968~~828.~~71805871~~809644 5-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~14250000~~189999 0.~~00000000~~000000 1000.~~00000000~~000000 5-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~24000000~~305555 0.~~00000000~~000000 1000.~~00000000~~000000 5-M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~76500000~~927777 0.~~00000000~~000000 1000.~~00000000~~000000 5-M-4 0.~~00000000~~000000 0.~~00000000~~000000 45.~~10250000~~327778 0.~~00000000~~000000 1000.~~00000000~~000000 5-M-5 0.~~00000000~~000000 0.~~00000000~~000000 45.~~40250202~~683333 0.~~00000000~~000000 1000.~~00000000~~000000 5-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~497229790~~433309977.~~84691300~~482953 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2226,~~789~~702,~~372~~811.6962 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 1557,~~829~~612.2271 Swap/Cap Payments 0.00 Total Deposits 2226,~~805~~760,~~201~~424.9133 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 239~~226,~~252~~826.1340 Payment of Interest and Principal 2226,~~565~~533,~~949~~597.7893 Total Withdrawals (Pool Distribution Amount) 2226,~~805~~760,~~201~~424.9133 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~239~~226,~~252~~826.1340 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~239~~226,~~252~~826.1340 *Servicer Payees include: BANK OF AMERICA (NY); GMAC MTG CORP; INDYMAC; NATIONAL CITY MTG CO; PHH US MTG CORP; SELECT PORTFOLIO SERVICING,INC; SUN TRUST MTG INC; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Prefunding Account ~~14,605,000~~0.00 0.00 ~~1,214~~0.2300 ~~14,606,214~~0.2300 Cap Interest Account ~~179,208~~0.6500 ~~74,052~~0.6200 140.9000 ~~105,172~~0.9300

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.095560% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.792708% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.792708% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~355 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~3,355 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~82 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 03,273 0Beginning 0Scheduled 0Collateral 0Balance 0898,763,751.0036 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~0.00~~Balance ~~60 Days 0 0 0 0 0 0~~876,626,324.~~00 0.00 0.00 0.00 0.00~~ 90 ~~Days~~Ending 0Actual 0Collateral 0Balance 0at 030-Nov-2005 0876,823,741.0018 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 04,799,678.0091 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~180+ Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 057,612.0071 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~Totals~~Not 0Available 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 NoScheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~234,288.92 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance Principal Balance Principal Balance 0-29 Days 0~~21,903,137.000000% 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%54

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~ Group 1G1 ~~- Jumbo~~ 5/1 NoJmb ofA ~~Loans~~G2 No7/1 ofMix ~~Loans~~A NoG3 of10/1 ~~Loans~~Mix NoA ofCollateral ~~Loans~~Description NoMixed ofARM ~~Loans~~Mixed ~~Principal~~ARM ~~Balance~~Mixed ~~Principal~~ARM ~~Balance~~Weighted ~~Principal~~Average ~~Balance~~Coupon ~~Principal~~Rate ~~Balance Principal Balance 0-29 Days 0 0 0 0 0~~5.00596709 05.00801924 05.00650109 ~~0.00~~Weighted 30Average ~~Days~~Net 0Rate ~~0 0 0 0 0~~5.00252016 05.00426924 05.00384832 ~~0.00~~Weighted ~~0.00~~Average 60Remaining ~~Days~~Term 0354 0354 0356 0Beginning 0Loan ~~0.00~~Count ~~0.00~~212 ~~0.00~~199 ~~0.00~~116 ~~0.00~~Loans 90Paid ~~Days~~In 0Full 01 0 0 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~211 ~~0.00~~199 ~~0.00~~116 ~~120~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~120,323,272.0042 056,647,720.0071 058,017,875.0012 ~~0.00~~Ending ~~0.00~~Scheduled ~~150~~Balance ~~Days 0 0 0 0 0 0~~119,898,754.0046 056,622,857.0006 057,963,517.0033 ~~0.00~~Record ~~0.00~~Date ~~180+~~11/30/2005 ~~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%~~ 11/30/2005 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 2 - 711/130/2005 ~~No of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~And ~~Principal~~Interest ~~Balance~~Constant ~~Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~578,576.0013 0287,437.0043 0277,052.0074 ~~0.00~~Scheduled 30Principal ~~Days 0 0 0 0 0 0~~17,397.0048 013,549.00 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~~3,879.~~000000%~~98 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 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% 407,120 ~~Days 0~~.~~000000%~~48 011,314.~~000000%~~36 050,477.~~000000%~~81 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 0561,178.~~000000%~~65 0273,888.~~000000%~~14 0273,172.~~000000%~~76 ~~0.000000%~~Servicing ~~0.000000%~~Fee ~~150 Days 0~~34,562.~~000000%~~19 017,702.~~000000%~~42 012,825.~~000000%~~68 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - 10/1 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 0 0 0 0 0.00 0.00 0.00 ~~0.00~~Trustee 30Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~FRY ~~0.00~~Amount ~~60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance ~~150~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread 0.00 180+ 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 Grp4 - Conform 5/1 ~~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 0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread 302 ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~90 Days 0 0 0 0 0 0~~526,616.0046 0256,185.0072 0260,347.0008 ~~0.00~~Realized ~~0.00~~Loss ~~120~~Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~150~~Loss ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp5 - Mix Hybrid No of ~~Loans~~Cumulative NoLosses ~~of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0 0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment 30Penalty ~~Days~~Waived 0Amount 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty 60Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not 90Available ~~Days~~Not 0Available 0Prepayment 0Penalty 0Paid 0Count ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not ~~120~~Available ~~Days~~Special 0Servicing 0Fee 0 ~~0 0 0~~.00 0.00 0.00 ~~0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0~~Pass-29Through ~~Days~~Rate 05.~~000000%~~252016 05.~~000000%~~426924 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%384832

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group G4 5/1 Cnf A ~~Insufficient~~G5 ~~Funds~~Mix Alt-A Mix Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.710411 6.523478 6.095560 Weighted Average Net Rate 5.366456 6.257221 5.792708 Weighted Average Remaining Term 355 355 355 Beginning Loan Count 1,058 1,770 3,355 Loans Paid In Full 8 73 82 Ending Loan Count 1,050 1,697 3,273 Beginning Scheduled Balance 223,278,593.56 440,496,289.55 898,763,751.36 Ending scheduled Balance 221,475,203.71 420,665,992.34 876,626,324.90 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,113,925.04 2,542,687.57 4,799,678.91 Scheduled Principal 51,414.64 148,047.53 234,288.92 Unscheduled Principal 1,751,975.21 19,682,249.68 21,903,137.54 Scheduled Interest 1,062,510.40 2,394,640.04 4,565,389.99 Servicing Fee 63,998.17 97,737.94 226,826.40 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 998,512.23 2,296,902.10 4,338,563.59 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of ~~Contaminated~~Cumulative ~~Properties~~Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available 57612.71 Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.366456 6.257221 5.792708

~~CREDIT~~Additional ~~ENHANCEMENT~~Reporting ~~Original~~- $Deal ~~Original~~Level %Miscellaneous ~~Current~~Reporting $Grp ~~Current~~5 %Net ~~Bankruptcy~~Funds ~~157,334.00~~Cap 06.~~01627896%~~26 ~~157~~Excess Cash Amount 544,~~334~~298.0002 ~~0.01684618%~~Overcollateralization ~~Fraud~~Amount 93,~~409~~106,~~338~~956.0035 ~~0.97356088%~~Overcollateralization 9Deficiency 1,~~409~~109,~~338~~213.0040 ~~1.00748350%~~Overcollateralization ~~Special~~Increase ~~Hazard 4~~544,~~704,669~~298.0002 Overcollateralization Reduction 0.~~48678044%~~00 Targeted Overcollateralization 4,~~704~~216,~~669~~169.0075 Rolling Delinquency Percentage 0.~~50374175~~002950% ~~Limit~~Step ofDown ~~Subordinate's~~Date ~~Exposure~~Reach toNO ~~Certain~~Trigger ~~Types~~Event of- ~~Losses~~Rolling 3mo Dlq % > 34% NO

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct~~-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal 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 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 1Level -Miscellaneous ~~Jumbo~~Reporting G1 5/1 12Jmb ~~Month~~A ~~REO~~Insurance History*Proceeds ~~New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Substitution ~~0.000%~~Adjustment ~~Current~~Amount ~~Principal Balance~~ 0.00 ~~Dec-04~~G2 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 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 2 - 7/1 12Mix ~~Month~~A ~~REO~~Insurance History*Proceeds ~~New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Substitution ~~0.000%~~Adjustment ~~Current~~Amount ~~Principal Balance~~ 0.00 ~~Dec-04~~G3 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 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 - 10/1 12Mix ~~Month~~A ~~REO~~Insurance History*Proceeds ~~New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Substitution ~~0.000%~~Adjustment ~~Current~~Amount ~~Principal Balance~~ 0.00 ~~Dec-04~~G4 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 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. Grp4 - Conform 5/1 12Cnf ~~Month~~A ~~REO~~Insurance History*Proceeds ~~New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Substitution ~~0.000%~~Adjustment ~~Current~~Amount ~~Principal Balance~~ 0.00 ~~Dec-04~~G5 ~~0.000%~~Mix ~~Jan~~Alt-05A 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% 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. Grp5 - Mix ~~Hybrid~~Insurance 12Proceeds ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Substitution ~~0.000%~~Adjustment ~~Current~~Amount ~~Principal 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 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.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~Group~~G1 5/1 -Jmb ~~Jumbo~~A 5/ 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~Group~~G2 ~~2 -~~ 7/1 Mix A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~Group~~G3 ~~3 -~~ 10/1 Mix A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~Grp4~~G4 ~~- Conform~~ 5/1 Cnf A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. ~~Grp5~~G5 Mix Alt-A Mix ~~Hybrid~~ 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~ARM~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 6Percentage Loans in Bankruptcy 0 Jan-05 0.~~023538~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Feb-05 0.~~726480~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Mar-~~Through~~05 ~~Rate~~0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-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. G1 5/1 Jmb A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.~~721922~~000% ~~Weighted~~Original ~~Average~~Principal ~~Maturity(Stepdown~~Balance ~~Calculation)~~0.00 ~~357~~Feb-05 ~~Beginning~~0.000% ~~Scheduled~~Current ~~Collateral~~Principal ~~Loan~~Balance ~~Count~~0.00 ~~3,520~~Mar-05 ~~Number~~0.000% OfApr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans ~~Paid~~in InBankruptcy ~~Full~~0 56Jun-05 ~~Ending~~0.000% ~~Scheduled~~Original ~~Collateral~~Principal ~~Loan~~Balance ~~Count~~0.00 ~~3,464~~Jul-05 ~~Beginning~~0.000% ~~Scheduled~~Current ~~Collateral~~Principal Balance ~~966,486,861~~0.8200 ~~Ending~~Aug-05 ~~Scheduled~~0.000% ~~Collateral~~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. G2 7/1 Mix A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~933,944,622~~0.3400 ~~Ending~~Feb-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-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 31www.ctslink.com. G3 10/1 Mix A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-~~2005~~05 ~~934,129,088~~0.11000% ~~Monthly~~Sep-05 ~~P&I~~0.000% ~~Constant~~Oct-05 ~~4,778,871~~0.65000% ~~Special~~Nov-05 ~~Servicing~~0.000% ~~Fee~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G4 5/1 Cnf A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% ~~15,829~~Current Principal Balance 0.2200 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G5 Mix Alt-A Mix 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal ~~791~~Balance 0.4400 ~~Unscheduled~~Feb-05 0.000% Current Principal ~~17,936,448~~Balance 0.2000 ~~Extra~~Mar-05 ~~principal~~0.000% ~~distribution~~Apr-05 ~~Amount~~0.000% ~~1,037,794~~Current Bankruptcy Total May-05 0.03000% ~~Excess~~Loans ~~Cash~~in ~~Amount~~Bankruptcy ~~1,037,794~~0 Jun-05 0.03000% 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.

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Excess~~- ~~Cash~~All ~~Amount~~Mortgage ~~1,037,794.03~~Loans ~~Overcollateralization~~in ~~Amount~~Bankruptcy ~~1,038,764.86~~during ~~Overcollateralization~~Current ~~Deficiency~~Period ~~3,177,404.89~~Group ~~Overcollateralization~~Loan ~~Increase~~Month ~~1,037,794.03~~Loan ~~Overcollateralization~~First ~~Reduction~~State ~~0.00~~LTV ~~Targeted~~at ~~Overcollateralization~~Original ~~4,216,169.75~~Number ~~Step~~Entered ~~Down~~Payment Origination Principal Bankruptcy Date ~~Reach~~Balance NONo ~~Trigger~~Bankruptcy ~~Event~~Loans NOthis Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans 1in -Bankruptcy ~~Jumbo~~during 5/Current ~~Group~~Period 2(continued) ~~- 7/1~~ Group 3 - 10/1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.609762 5.804418 5.657318 Weighted Average Net Rate 5.265079 5.429418 5.392257 Weighted Average Maturity 356 356 358 Beginning Loan ~~Count~~Current ~~222~~Paid ~~202~~To ~~117~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 6Date 1Delinquent ~~0 Ending~~ Loan ~~Count~~Rate ~~216~~Delinquent ~~201 117 Beginning Scheduled~~ Balance ~~125,303,862.41 57,353,768.75 58,885,961.13 Ending Scheduled Balance 122,026,743.05 57,167,309.06 58,869,160.67 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And~~ Interest ~~Constant~~No ~~585,770.66~~Bankruptcy ~~277,421.04~~Loans ~~277,613.82~~this Scheduled Principal 0.00 0.00 0.00 Unscheduled Principal 3,277,119.36 186,459.69 16,800.46 Scheduled Interest 585,770.66 277,421.04 277,613.82 Servicing Fees 35,991.69 17,923.05 13,006.94 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 549,778.97 259,497.99 264,606.88 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.265079 5.429418 5.392258Period

~~Group~~Realized ~~Level~~Loss ~~Collateral~~Detail ~~Statement~~Report ~~Group Grp4~~ - ~~Conform~~Loans ~~5/1~~with ~~Grp5~~Losses -during ~~Mix~~Current ~~Hybrid~~Period ~~Total~~Summary ~~Collateral~~# Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.711021 6.350745 6.023538 Weighted Average Net Rate 5.367717 6.084434 5.726480 Weighted Average Maturity 357 357 357 Beginning Loan Count 1,082 1,897 3,520 Loans ~~Paid~~Prior InRealized ~~Full~~Current 4with 45Principal 56Loss/(Gain) ~~Ending~~Loss ~~Loan~~Group ~~Count~~Losses ~~1,078 1,852 3,464 Beginning Scheduled~~ Balance ~~228,923,298.87~~Amount ~~481,414,970.82~~Percentage ~~951,881,861.98~~G1 ~~Ending scheduled Balance 227,765,784.03 468,115,625.53 933,944,622.34 Record Date 08~~5/~~31/2005 08/31/2005 08/31/2005 Principal And Interest Constant~~ 1~~,090,008.82~~ ~~2,548,057.31~~Jmb ~~4,778,871.65~~A Scheduled Principal 520.67 270.77 791.44 Unscheduled Principal 1,156,994.17 13,299,074.52 17,936,448.20 Scheduled Interest 1,089,488.15 2,547,786.54 4,778,080.21 Servicing Fees 65,491.97 106,838.48 239,252.13 Master Servicing Fees 0~~.00~~ 0.00 0.00 ~~Trustee Fee~~ 0.00000% ~~0.00~~G2 ~~0.00~~7/1 ~~FRY~~Mix ~~Amount~~A 0~~.00~~ 0.00 0.00 ~~Special Hazard Fee~~ 0.00000% ~~0.00~~G3 ~~0.00~~10/1 ~~Other~~Mix ~~Fee~~A 0~~.00~~ 0.00 0.00 ~~Pool Insurance Fee~~ 0.00000% ~~0.00~~G4 ~~0.00 Spread~~ 5/1 ~~0.00~~Cnf ~~0.00~~A 0~~.00~~ ~~Spread 2~~ 0.00 0.00 0.00000% ~~Spread~~G5 3Mix ~~0.00~~Alt-A ~~0.00~~Mix 0~~.00~~ ~~Net Interest 1,023,996.18 2,440,948.06 4,538,828.08 Realized Loss Amount~~ 0.00 0.00 0.00000% ~~Cumulative~~Total ~~Realized Loss~~ 0~~.00~~ 0.00 0.00 ~~Percentage of Cumulative Losses~~ 0.~~0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.367717 6.084434 5.721922~~000%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group 1 - Jumbo 5/ 6 3,213,583.00 3,212,896.97 0 0.00 0.00 Group 2 - 7/1 1 161,500.00 161,500.00 0 0.00 0.00 Group 3 - 10/1 0 0.00 0.00 0 0.00 0.00 Grp4 - Conform 5/1 4 1,076,000.00 1,075,999.98 0 0.00 0.00 Grp5 - Mix Hybrid 45 12,823,455.00 12,571,136.05 0 0.00 0.00 Total 56 17,274,538.00 17,021,533.00 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 - Jumbo 5/ 0 0.00 0.00 0 0.00 0.00 64,222.39 Group 2 - 7/1 0 0.00 0.00 0 0.00 0.00 24,959.69 Group 3 - 10/1 0 0.00 0.00 0 0.00 0.00 16,800.46 Grp4 - Conform 5/1 0 0.00 0.00 0 0.00 0.00 80,994.19 Grp5 - Mix Hybrid 0 0.00 0.00 0 0.00 0.00 727,938.47 Total 0 0.00 0.00 0 0.00 0.00 914,915.20

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 - Jumbo 5/ 0403523219 CA 75.00 01-Aug-2005 712,500.00 712,500.00 Group 1 - Jumbo 5/ 0403523243 CA 72.58 01-Aug-2005 450,000.00 449,994.00 Group 1 - Jumbo 5/ 0403660860 CA 80.00 01-Jul-2005 608,000.00 608,000.00 Group 1 - Jumbo 5/ 0403661129 NJ 60.01 01-Aug-2005 378,083.00 378,082.99 Group 1 - Jumbo 5/ 0700094879 CA 75.00 01-Aug-2005 525,000.00 524,319.98 Group 1 - Jumbo 5/ 0700108828 FL 80.00 01-Aug-2005 540,000.00 540,000.00 Group 2 - 7/1 0403221403 VA 85.00 01-May-2005 161,500.00 161,500.00 Grp4 - Conform 5/1 0403500538 IL 82.76 01-Jul-2005 240,000.00 240,000.00 Grp4 - Conform 5/1 0403661025 MI 69.23 01-Jul-2005 135,000.00 135,000.00 Grp4 - Conform 5/1 0403661091 HI 80.00 01-Aug-2005 396,000.00 395,999.99 Grp4 - Conform 5/1 0403661139 CA 57.55 01-Aug-2005 305,000.00 304,999.99 Grp5 - Mix Hybrid 0403067299 AZ 77.00 01-Apr-2005 59,300.00 59,029.02 Grp5 - Mix Hybrid 0403285164 FL 75.00 01-Jun-2005 168,750.00 168,749.97 Grp5 - Mix Hybrid 0403285180 CO 75.00 01-Mar-2005 359,250.00 118,829.21 Grp5 - Mix Hybrid 0403285207 AZ 74.89 01-May-2005 337,000.00 336,857.14 Grp5 - Mix Hybrid 0403285241 MA 66.89 01-Jun-2005 999,990.00 999,990.00 Grp5 - Mix Hybrid 0403285254 MO 77.30 01-May-2005 183,200.00 183,200.00 Grp5 - Mix Hybrid 0403285268 IL 80.00 01-Jun-2005 532,000.00 532,000.00 Grp5 - Mix Hybrid 0403285282 AZ 49.62 01-May-2005 350,000.00 350,000.00 Grp5 - Mix Hybrid 0403285296 IL 75.79 01-May-2005 216,000.00 216,000.00 Grp5 - Mix Hybrid 0403285375 IL 80.00 01-May-2005 257,600.00 250,030.09 Grp5 - Mix Hybrid 0403285440 MI 44.84 01-May-2005 165,000.00 165,000.00 Grp5 - Mix Hybrid 0403285450 AZ 76.90 01-Jun-2005 119,200.00 119,199.06 Grp5 - Mix Hybrid 0403285494 AZ 80.00 01-Jun-2005 270,412.00 270,412.00 Grp5 - Mix Hybrid 0403285522 CA 70.00 01-Jun-2005 588,000.00 588,000.00 Grp5 - Mix Hybrid 0403285554 CA 80.00 01-Jun-2005 340,000.00 340,000.00 Grp5 - Mix Hybrid 0403316490 MI 90.00 01-Jul-2005 63,499.00 63,397.13 Grp5 - Mix Hybrid 0403316599 MD 90.00 01-Jul-2005 225,000.00 225,000.00 Grp5 - Mix Hybrid 0403316745 MD 90.00 01-Jul-2005 189,900.00 189,900.00 Grp5 - Mix Hybrid 0403325551 FL 90.00 01-Jul-2005 215,100.00 215,100.00 Grp5 - Mix Hybrid 0403351466 FL 80.00 01-May-2005 220,000.00 220,000.00 Grp5 - Mix Hybrid 0403351470 FL 79.99 01-Jul-2005 224,600.00 224,600.00 Grp5 - Mix Hybrid 0403500278 DC 79.92 01-May-2005 359,650.00 359,650.00 Grp5 - Mix Hybrid 0403500565 NY 80.00 01-Jul-2005 448,000.00 448,000.00 Grp5 - Mix Hybrid 0403523055 MI 80.00 01-Aug-2005 194,320.00 194,320.00 Grp5 - Mix Hybrid 0403660787 AZ 90.00 01-Jul-2005 176,499.00 176,499.00 Grp5 - Mix Hybrid 0403660917 NC 95.00 01-Aug-2005 256,405.00 256,405.00 Grp5 - Mix Hybrid 0403661024 CA 89.98 01-Aug-2005 179,950.00 179,950.00 Grp5 - Mix Hybrid 0403661046 VA 80.00 01-Aug-2005 352,000.00 352,000.00 Grp5 - Mix Hybrid 0403661112 CA 74.30 01-Aug-2005 490,400.00 490,400.00 Grp5 - Mix Hybrid 0403661255 CO 80.00 01-Aug-2005 503,744.00 503,744.00 Grp5 - Mix Hybrid 0403661278 IL 94.79 01-Jun-2005 200,000.00 200,000.00 Grp5 - Mix Hybrid 0403676915 VA 80.00 01-Jul-2005 408,000.00 408,000.00 Grp5 - Mix Hybrid 0500399246 NY 68.00 01-Jun-2005 238,000.00 237,285.65 Grp5 - Mix Hybrid 0500424931 FL 65.00 01-Jun-2005 81,250.00 80,935.02 Grp5 - Mix Hybrid 0500435162 NJ 80.00 01-Jul-2005 520,000.00 520,000.00 Grp5 - Mix Hybrid 0500438810 FL 80.00 01-Jun-2005 120,000.00 119,688.28 Grp5 - Mix Hybrid 0500456134 FL 95.00 01-Jul-2005 335,350.00 334,886.91 Grp5 - Mix Hybrid 0500457582 FL 79.99 01-Aug-2005 113,246.00 113,246.00 Grp5 - Mix Hybrid 0500458583 IL 78.96 01-Aug-2005 244,000.00 243,799.99 Grp5 - Mix Hybrid 0500461071 FL 79.99 01-Jul-2005 291,850.00 291,320.90 Grp5 - Mix Hybrid 0500477977 FL 80.00 01-Aug-2005 83,920.00 83,860.76 Grp5 - Mix Hybrid 0500478172 NJ 80.00 01-Aug-2005 254,400.00 254,186.27 Grp5 - Mix Hybrid 0700115011 FL 80.00 01-Aug-2005 283,920.00 283,650.61 Grp5 - Mix Hybrid 0900000632 AZ 80.00 01-Jun-2005 168,000.00 168,000.00 Grp5 - Mix Hybrid 0900002116 NV 79.99 01-Jul-2005 436,750.00 436,014.04

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 - Jumbo 5/ 0403523219 Loan Paid in Full 0 5.875% 360 1 Group 1 - Jumbo 5/ 0403523243 Loan Paid in Full 0 5.875% 360 1 Group 1 - Jumbo 5/ 0403660860 Loan Paid in Full 0 6.000% 360 2 Group 1 - Jumbo 5/ 0403661129 Loan Paid in Full 0 5.625% 360 1 Group 1 - Jumbo 5/ 0700094879 Loan Paid in Full 0 6.000% 360 1 Group 1 - Jumbo 5/ 0700108828 Loan Paid in Full 0 6.125% 360 1 Group 2 - 7/1 0403221403 Loan Paid in Full 0 6.500% 360 4 Grp4 - Conform 5/1 0403500538 Loan Paid in Full 0 5.875% 360 2 Grp4 - Conform 5/1 0403661025 Loan Paid in Full 0 5.875% 360 2 Grp4 - Conform 5/1 0403661091 Loan Paid in Full 0 6.125% 360 1 Grp4 - Conform 5/1 0403661139 Loan Paid in Full 0 6.125% 360 1 Grp5 - Mix Hybrid 0403067299 Loan Paid in Full 0 6.500% 360 5 Grp5 - Mix Hybrid 0403285164 Loan Paid in Full 0 4.375% 360 3 Grp5 - Mix Hybrid 0403285180 Loan Paid in Full 0 3.250% 360 6 Grp5 - Mix Hybrid 0403285207 Loan Paid in Full 0 3.875% 360 4 Grp5 - Mix Hybrid 0403285241 Loan Paid in Full 0 3.500% 360 3 Grp5 - Mix Hybrid 0403285254 Loan Paid in Full 0 3.375% 360 4 Grp5 - Mix Hybrid 0403285268 Loan Paid in Full 0 3.875% 360 3 Grp5 - Mix Hybrid 0403285282 Loan Paid in Full 0 3.375% 360 4 Grp5 - Mix Hybrid 0403285296 Loan Paid in Full 0 3.750% 360 4 Grp5 - Mix Hybrid 0403285375 Loan Paid in Full 0 4.750% 360 4 Grp5 - Mix Hybrid 0403285440 Loan Paid in Full 0 4.250% 360 4 Grp5 - Mix Hybrid 0403285450 Loan Paid in Full 0 4.000% 360 3 Grp5 - Mix Hybrid 0403285494 Loan Paid in Full 0 4.125% 360 3 Grp5 - Mix Hybrid 0403285522 Loan Paid in Full 0 4.125% 360 3 Grp5 - Mix Hybrid 0403285554 Loan Paid in Full 0 4.250% 360 3 Grp5 - Mix Hybrid 0403316490 Loan Paid in Full 0 7.125% 360 2 Grp5 - Mix Hybrid 0403316599 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0403316745 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0403325551 Loan Paid in Full 0 7.000% 360 2 Grp5 - Mix Hybrid 0403351466 Loan Paid in Full 0 7.625% 360 4 Grp5 - Mix Hybrid 0403351470 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0403500278 Loan Paid in Full 0 5.750% 360 4 Grp5 - Mix Hybrid 0403500565 Loan Paid in Full 0 7.000% 360 2 Grp5 - Mix Hybrid 0403523055 Loan Paid in Full 0 5.875% 360 1 Grp5 - Mix Hybrid 0403660787 Loan Paid in Full 0 6.250% 360 2 Grp5 - Mix Hybrid 0403660917 Loan Paid in Full 0 7.000% 360 1 Grp5 - Mix Hybrid 0403661024 Loan Paid in Full 0 6.750% 360 1 Grp5 - Mix Hybrid 0403661046 Loan Paid in Full 0 7.250% 360 1 Grp5 - Mix Hybrid 0403661112 Loan Paid in Full 0 6.375% 360 1 Grp5 - Mix Hybrid 0403661255 Loan Paid in Full 0 6.375% 360 1 Grp5 - Mix Hybrid 0403661278 Loan Paid in Full 0 6.750% 360 3 Grp5 - Mix Hybrid 0403676915 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0500399246 Loan Paid in Full 0 6.000% 360 3 Grp5 - Mix Hybrid 0500424931 Loan Paid in Full 0 4.625% 360 3 Grp5 - Mix Hybrid 0500435162 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0500438810 Loan Paid in Full 0 6.750% 360 3 Grp5 - Mix Hybrid 0500456134 Loan Paid in Full 0 7.875% 360 2 Grp5 - Mix Hybrid 0500457582 Loan Paid in Full 0 7.375% 360 1 Grp5 - Mix Hybrid 0500458583 Loan Paid in Full 0 7.000% 360 1 Grp5 - Mix Hybrid 0500461071 Loan Paid in Full 0 6.500% 360 2 Grp5 - Mix Hybrid 0500477977 Loan Paid in Full 0 7.750% 360 1 Grp5 - Mix Hybrid 0500478172 Loan Paid in Full 0 6.875% 360 1 Grp5 - Mix Hybrid 0700115011 Loan Paid in Full 0 6.250% 360 1 Grp5 - Mix Hybrid 0900000632 Loan Paid in Full 0 7.250% 360 3 Grp5 - Mix Hybrid 0900002116 Loan Paid in Full 0 6.875% 360 2

Summary SMM CPR PSA Current Month 1.884% Current Month 20.410% Current Month 4,840.562% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 20.410% N/A Sep-2005 4,840.562% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 - Jumbo 5/ SMM CPR PSA Current Month 2.615% Current Month 27.241% Current Month 5,248.148% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 27.241% N/A Sep-2005 5,248.148% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 - 7/1 SMM CPR PSA Current Month 0.325% Current Month 3.832% Current Month 718.227% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 3.832% N/A Sep-2005 718.227% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 - 10/1 SMM CPR PSA Current Month 0.029% Current Month 0.342% Current Month 147.802% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 0.342% N/A Sep-2005 147.802% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp4 - Conform 5/1 SMM CPR PSA Current Month 0.505% Current Month 5.899% Current Month 1,378.525% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 5.899% N/A Sep-2005 1,378.525% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Grp5 - Mix Hybrid SMM CPR PSA Current Month 2.762% Current Month 28.549% Current Month 7,076.413% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 28.549% N/A Sep-2005 7,076.413% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage Group 1 - Jumbo 5/ 0 0.00 0.00 0.000% Group 2 - 7/1 0 0.00 0.00 0.000% Group 3 - 10/1 0 0.00 0.00 0.000% Grp4 - Conform 5/1 0 0.00 0.00 0.000% Grp5 - Mix Hybrid 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Group~~G1 5/1 -Jmb ~~Jumbo~~A 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 N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Group~~G2 ~~2 -~~ 7/1 Mix A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Group~~G3 ~~3 -~~ 10/1 Mix A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp4~~G4 ~~- Conform~~ 5/1 Cnf A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp5~~G5 Mix Alt-A Mix ~~Hybrid~~ MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~May~~Aug-2005 N/A N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 ~~N/A~~0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · CSFB Adjustable Rate Mortgage Trust 2005-9